Please rotate your device to landscape mode for a better experience.
Connexion

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,490 - 74.84%
Level 2: 5000 - $65 - 3,684 - 73.68%
Level 3: 2000 - $42 - 1,557 - 77.85%
Level 4: 4000 - $30 - 2,507 - 62.67%
Luxury : 1000 - $150 - 981 - 98.12%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,414 - 70.71%
Farm Level 2: 1000 - $15 - 760 - 75.99%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %13,219 - 73.44%
Average Income per Game$1,454,658
Year to Date Revenue$24,729,182
Farm
Home Games Left25
Average Attendance - %2,174 - 72.47%
Average Income per Game$90,739
Year to Date Revenue$1,633,307

Expense

Pro Players Total Salaries$67,092,000
Farm Players Total Salaries$2,970,317
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,953,178
Farm Year To Date Expenses$1,348,222
Pro Salary Cap To Date$23,603,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,821,102
Farm Estimated Season Revenue$2,268,482
Pro Remaining Season Days78
Pro Expenses Per Days$567,433
Pro Estimated Expenses$44,259,774
Farm Remaining Season Days70
Farm Expenses Per Days$33,217
Farm Estimated Expenses$2,325,190
Estimated Season Expenses$46,584,964
Estimated Season Salary Cap$67,212,954
Estimate Under Maximum Salary Cap of $74,500,000$7,287,046
Estimate Over Minimum Salary Cap of $58,500,000 $8,712,954
Current Bank Account$107,312,605
Projected Bank Account$100,817,225

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $6,175,000
-Salary Average : $9,500,000
-Salary Average Remaining : $6,175,000
Valeri Nichushkin $6,000,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Jack Eichel $4,602,000 (2)
-Salary Remaining : $2,991,300
-Salary Average : $3,495,000
-Salary Average Remaining : $2,271,750
Kevin Fiala $4,591,000 (3)
-Salary Remaining : $2,984,150
-Salary Average : $4,591,000
-Salary Average Remaining : $2,984,150
Teuvo Teravainen $4,500,000 (1)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Drew Doughty $4,316,000 (2)
-Salary Remaining : $2,805,400
-Salary Average : $4,385,000
-Salary Average Remaining : $2,850,250
Mitch Marner $4,179,000 (2)
-Salary Remaining : $2,716,350
-Salary Average : $4,179,000
-Salary Average Remaining : $2,716,350
Shea Theodore $3,458,000 (2)
-Salary Remaining : $2,247,700
-Salary Average : $3,017,000
-Salary Average Remaining : $1,961,050
Tom Wilson $3,300,000 (2)
-Salary Remaining : $2,145,000
-Salary Average : $3,300,000
-Salary Average Remaining : $2,145,000
Stuart Skinner $3,226,000 (2)
-Salary Remaining : $2,096,900
-Salary Average : $3,226,000
-Salary Average Remaining : $2,096,900
Dougie Hamilton $3,146,000 (1)
-Salary Remaining : $2,044,900
-Salary Average : $3,940,000
-Salary Average Remaining : $2,561,000
Sam Reinhart $2,964,000 (1)
-Salary Remaining : $1,926,600
-Salary Average : $1,814,000
-Salary Average Remaining : $1,179,100
Nick Paul $2,948,000 (2)
-Salary Remaining : $1,916,200
-Salary Average : $2,948,000
-Salary Average Remaining : $1,916,200
Rasmus Andersson $2,108,000 (1)
-Salary Remaining : $1,370,200
-Salary Average : $2,100,000
-Salary Average Remaining : $1,365,000
Alex Steeves $1,559,000 (3)
-Salary Remaining : $1,013,350
-Salary Average : $1,559,000
-Salary Average Remaining : $1,013,350
Colin White $1,458,000 (1)
-Salary Remaining : $947,700
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Luca Del Bel Belluz $1,412,000 (3)
-Salary Remaining : $917,800
-Salary Average : $1,412,000
-Salary Average Remaining : $917,800
Alexandre Carrier $1,067,000 (2)
-Salary Remaining : $693,550
-Salary Average : $1,777,000
-Salary Average Remaining : $1,155,050
Michael Houser $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Trevor van Riemsdyk $938,000 (1)
-Salary Remaining : $609,700
-Salary Average : $1,042,000
-Salary Average Remaining : $677,300
Leevi Merilainen $820,000 (1)
-Salary Remaining : $533,000
-Salary Average : $820,000
-Salary Average Remaining : $533,000
Total Pro Players21
Salary Commitment
Year 2025 : $67,092,000
Year 2026 : $40,658,000
Year 2027 : $13,562,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,355,000
Year 2026 : $39,889,000
Year 2027 : $13,562,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,092,000
Year 2026 : $40,658,000
Year 2027 : $13,562,000
Year 2028 : $0

Farm Players Salaries

Calen Addison $163,600 (2)
Salary Remaining : $102,250
Salary Average : $163,600
Salary Average Remaining : $102,250
Ville Ottavainen $139,700 (3)
Salary Remaining : $87,313
Salary Average : $139,700
Salary Average Remaining : $87,313
Isaiah George $138,200 (3)
Salary Remaining : $86,375
Salary Average : $138,200
Salary Average Remaining : $86,375
Domenick Fensore $135,000 (3)
Salary Remaining : $84,375
Salary Average : $135,000
Salary Average Remaining : $84,375
Jacob Bernard-Docker $135,000 (2)
Salary Remaining : $84,375
Salary Average : $135,000
Salary Average Remaining : $84,375
Ty Smith $132,500 (2)
Salary Remaining : $82,813
Salary Average : $132,500
Salary Average Remaining : $82,813
Ben Hemmerling $131,700 (3)
Salary Remaining : $82,313
Salary Average : $131,700
Salary Average Remaining : $82,313
Seamus Casey $131,700 (3)
Salary Remaining : $82,313
Salary Average : $131,700
Salary Average Remaining : $82,313
Maxim Barbashev $129,100 (3)
Salary Remaining : $80,688
Salary Average : $129,100
Salary Average Remaining : $80,688
Jett Luchanko $128,700 (3)
Salary Remaining : $80,438
Salary Average : $128,700
Salary Average Remaining : $80,438
Roman Schmidt $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Calle Odelius $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Gleb Trikozov $125,700 (3)
Salary Remaining : $78,563
Salary Average : $125,700
Salary Average Remaining : $78,563
Jake Wise $120,600 (3)
Salary Remaining : $75,375
Salary Average : $120,600
Salary Average Remaining : $75,375
Alex Jefferies $116,700 (3)
Salary Remaining : $72,938
Salary Average : $116,700
Salary Average Remaining : $72,938
Reece Newkirk $113,000 (3)
Salary Remaining : $70,625
Salary Average : $113,000
Salary Average Remaining : $70,625
Brandon Biro $112,500 (1)
Salary Remaining : $70,313
Salary Average : $112,500
Salary Average Remaining : $70,313
Jack LaFontaine $110,100 (3)
Salary Remaining : $68,813
Salary Average : $110,100
Salary Average Remaining : $68,813
Nikita Pavlychev $101,400 (2)
Salary Remaining : $63,375
Salary Average : $101,400
Salary Average Remaining : $63,375
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Jakub Skarek $94,800 (2)
Salary Remaining : $59,250
Salary Average : $94,800
Salary Average Remaining : $59,250
Jan Mysak $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Mason Geertsen $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Hayden Hodgson $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Zayde Wisdom $89,667 (1)
Salary Remaining : $56,042
Salary Average : $89,667
Salary Average Remaining : $56,042
Total Farm Players25
Salary Commitment
Year 2025 : $2,970,317
Year 2026 : $2,677,900
Year 2027 : $1,775,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,970,317
Year 2026 : $2,677,900
Year 2027 : $1,775,600
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,458 - 74.30%
Level 2: 5000 - $60 - 4,827 - 96.53%
Level 3: 2000 - $35 - 1,963 - 98.13%
Level 4: 4000 - $20 - 3,879 - 96.98%
Luxury : 1000 - $125 - 990 - 99.03%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,392 - 69.59%
Farm Level 2: 1000 - $15 - 760 - 76.04%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %16,117 - 89.54%
Average Income per Game$1,498,152
Year to Date Revenue$23,970,436
Farm
Home Games Left26
Average Attendance - %2,152 - 71.74%
Average Income per Game$89,571
Year to Date Revenue$1,522,713

Expense

Pro Players Total Salaries$59,236,668
Farm Players Total Salaries$3,410,217
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,128,324
Farm Year To Date Expenses$1,561,465
Pro Salary Cap To Date$20,778,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,450,111
Farm Estimated Season Revenue$2,328,855
Pro Remaining Season Days78
Pro Expenses Per Days$501,972
Pro Estimated Expenses$39,153,816
Farm Remaining Season Days70
Farm Expenses Per Days$39,377
Farm Estimated Expenses$2,756,390
Estimated Season Expenses$41,910,206
Estimated Season Salary Cap$59,282,155
Estimate Under Maximum Salary Cap of $74,500,000$15,217,845
Estimate Over Minimum Salary Cap of $58,500,000 $782,155
Current Bank Account$71,858,954
Projected Bank Account$72,727,714

Pro Players Salaries

Anthony DeAngelo $4,750,000 (1)
-Salary Remaining : $3,087,500
-Salary Average : $4,750,000
-Salary Average Remaining : $3,087,500
Jason Zucker $4,550,000 (1)
-Salary Remaining : $2,957,500
-Salary Average : $4,550,000
-Salary Average Remaining : $2,957,500
Carter Wilkie $3,000,001 (1)
-Salary Remaining : $1,950,001
-Salary Average : $3,000,001
-Salary Average Remaining : $1,950,001
J.T. Compher $3,000,000 (2)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Brennan Saulnier $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Mark Duarte $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Jake Bean $2,950,000 (2)
-Salary Remaining : $1,917,500
-Salary Average : $2,950,000
-Salary Average Remaining : $1,917,500
Jake Middleton $2,500,000 (3)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Jonathan Drouin $2,285,000 (1)
-Salary Remaining : $1,485,250
-Salary Average : $2,285,000
-Salary Average Remaining : $1,485,250
Blake Lizotte $2,250,000 (1)
-Salary Remaining : $1,462,500
-Salary Average : $2,250,000
-Salary Average Remaining : $1,462,500
Parker Kelly $2,242,000 (3)
-Salary Remaining : $1,457,300
-Salary Average : $2,242,000
-Salary Average Remaining : $1,457,300
Yegor Chinakhov $2,228,000 (3)
-Salary Remaining : $1,448,200
-Salary Average : $2,228,000
-Salary Average Remaining : $1,448,200
Ryan Poehling $1,657,000 (1)
-Salary Remaining : $1,077,050
-Salary Average : $1,657,000
-Salary Average Remaining : $1,077,050
Artyom Levshunov $1,474,000 (3)
-Salary Remaining : $958,100
-Salary Average : $1,474,000
-Salary Average Remaining : $958,100
Liam Foudy $1,445,000 (2)
-Salary Remaining : $939,250
-Salary Average : $1,445,000
-Salary Average Remaining : $939,250
Tyler Inamoto $1,320,000 (3)
-Salary Remaining : $858,000
-Salary Average : $1,320,000
-Salary Average Remaining : $858,000
Ty Dellandrea $1,291,000 (2)
-Salary Remaining : $839,150
-Salary Average : $789,699
-Salary Average Remaining : $513,304
Jakub Stancl $1,252,000 (3)
-Salary Remaining : $813,800
-Salary Average : $1,252,000
-Salary Average Remaining : $813,800
Connor Dewar $1,241,000 (1)
-Salary Remaining : $806,650
-Salary Average : $1,241,000
-Salary Average Remaining : $806,650
Michael Amadio $1,167,000 (1)
-Salary Remaining : $758,550
-Salary Average : $1,296,667
-Salary Average Remaining : $842,834
Marc Del Gaizo $1,137,000 (2)
-Salary Remaining : $739,050
-Salary Average : $1,137,000
-Salary Average Remaining : $739,050
Jordan Papirny $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Adam Erne $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Ryan McGregor $991,000 (2)
-Salary Remaining : $644,150
-Salary Average : $991,000
-Salary Average Remaining : $644,150
Brayden Pachal $989,000 (1)
-Salary Remaining : $642,850
-Salary Average : $989,000
-Salary Average Remaining : $642,850
Lucas Edmonds $950,000 (1)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Eetu Makiniemi $949,000 (3)
-Salary Remaining : $616,850
-Salary Average : $949,000
-Salary Average Remaining : $616,850
Devon Levi $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Conor Timmins $850,000 (1)
-Salary Remaining : $552,500
-Salary Average : $850,000
-Salary Average Remaining : $552,500
Adam Edstrom $846,667 (1)
-Salary Remaining : $550,334
-Salary Average : $846,667
-Salary Average Remaining : $550,334
Leo Loof $0 (0)
Total Pro Players32
Salary Commitment
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,865,034
Year 2026 : $22,277,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries

Sam Bitten $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Mark Senden $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Travis Mitchell $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Sebastian Aho2 $199,500 (1)
Salary Remaining : $124,688
Salary Average : $199,500
Salary Average Remaining : $124,688
Jesse Ylonen $186,400 (2)
Salary Remaining : $116,500
Salary Average : $186,400
Salary Average Remaining : $116,500
Max Jones $139,200 (2)
Salary Remaining : $87,000
Salary Average : $139,200
Salary Average Remaining : $87,000
Jackson Kunz $138,500 (3)
Salary Remaining : $86,563
Salary Average : $138,500
Salary Average Remaining : $86,563
Luke Prokop $135,200 (3)
Salary Remaining : $84,500
Salary Average : $135,200
Salary Average Remaining : $84,500
Daniil Misyul $134,800 (3)
Salary Remaining : $84,250
Salary Average : $134,800
Salary Average Remaining : $84,250
Kyle Capobianco $130,500 (2)
Salary Remaining : $81,563
Salary Average : $130,500
Salary Average Remaining : $81,563
Guillaume Richard $129,700 (3)
Salary Remaining : $81,063
Salary Average : $129,700
Salary Average Remaining : $81,063
Anton Wahlberg $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Gavin Hayes $127,900 (3)
Salary Remaining : $79,938
Salary Average : $127,900
Salary Average Remaining : $79,938
Adam Sykora $127,900 (3)
Salary Remaining : $79,938
Salary Average : $127,900
Salary Average Remaining : $79,938
Ondrej Becher $127,800 (3)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Gavin White $127,100 (3)
Salary Remaining : $79,438
Salary Average : $127,100
Salary Average Remaining : $79,438
Jaret Anderson-Dolan $117,200 (1)
Salary Remaining : $73,250
Salary Average : $117,200
Salary Average Remaining : $73,250
Lucas Johansen $100,100 (2)
Salary Remaining : $62,563
Salary Average : $100,100
Salary Average Remaining : $62,563
Hunter Skinner $99,900 (2)
Salary Remaining : $62,438
Salary Average : $99,900
Salary Average Remaining : $62,438
Marc Gatcomb $97,300 (2)
Salary Remaining : $60,813
Salary Average : $97,300
Salary Average Remaining : $60,813
Adam Ginning $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Magnus Chrona $86,750 (1)
Salary Remaining : $54,219
Salary Average : $86,750
Salary Average Remaining : $54,219
Remi Poirier $83,667 (1)
Salary Remaining : $52,292
Salary Average : $83,667
Salary Average Remaining : $52,292
Hank Kempf $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,909 - 98.49%
Level 2: 5000 - $62 - 4,091 - 81.82%
Level 3: 2000 - $30 - 1,997 - 99.86%
Level 4: 4000 - $15 - 3,969 - 99.22%
Luxury : 1000 - $170 - 978 - 97.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,392 - 69.59%
Farm Level 2: 1000 - $15 - 779 - 77.92%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %16,944 - 94.13%
Average Income per Game$1,596,125
Year to Date Revenue$27,134,131
Farm
Home Games Left26
Average Attendance - %2,171 - 72.37%
Average Income per Game$90,003
Year to Date Revenue$1,530,043

Expense

Pro Players Total Salaries$62,804,000
Farm Players Total Salaries$2,839,000
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,681,386
Farm Year To Date Expenses$1,614,445
Pro Salary Cap To Date$21,981,414
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,499,259
Farm Estimated Season Revenue$2,340,066
Pro Remaining Season Days78
Pro Expenses Per Days$540,033
Pro Estimated Expenses$42,122,574
Farm Remaining Season Days70
Farm Expenses Per Days$39,634
Farm Estimated Expenses$2,774,380
Estimated Season Expenses$44,896,954
Estimated Season Salary Cap$62,804,040
Estimate Under Maximum Salary Cap of $74,500,000$11,695,960
Estimate Over Minimum Salary Cap of $58,500,000 $4,304,040
Current Bank Account$109,426,940
Projected Bank Account$108,369,311

Pro Players Salaries

Connor Hellebuyck $12,100,000 (1)
-Salary Remaining : $7,865,000
-Salary Average : $12,100,000
-Salary Average Remaining : $7,865,000
Aleksander Barkov $7,218,000 (3)
-Salary Remaining : $4,691,700
-Salary Average : $7,218,000
-Salary Average Remaining : $4,691,700
Bryan Rust $6,750,000 (2)
-Salary Remaining : $4,387,500
-Salary Average : $6,750,000
-Salary Average Remaining : $4,387,500
Brad Marchand $6,000,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Evgeni Malkin $4,096,000 (1)
-Salary Remaining : $2,662,400
-Salary Average : $5,998,000
-Salary Average Remaining : $3,898,700
Carson Soucy $3,675,000 (2)
-Salary Remaining : $2,388,750
-Salary Average : $3,675,000
-Salary Average Remaining : $2,388,750
Jaccob Slavin $3,315,000 (3)
-Salary Remaining : $2,154,750
-Salary Average : $3,315,000
-Salary Average Remaining : $2,154,750
Luke Schenn $3,000,000 (3)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Evan Rodrigues $2,280,000 (1)
-Salary Remaining : $1,482,000
-Salary Average : $778,000
-Salary Average Remaining : $505,700
Tanner Jeannot $1,949,000 (2)
-Salary Remaining : $1,266,850
-Salary Average : $1,949,000
-Salary Average Remaining : $1,266,850
Vladislav Gavrikov $1,735,000 (1)
-Salary Remaining : $1,127,750
-Salary Average : $811,000
-Salary Average Remaining : $527,150
Jonatan Berggren $1,519,000 (3)
-Salary Remaining : $987,350
-Salary Average : $1,519,000
-Salary Average Remaining : $987,350
Julien Gauthier $1,500,000 (2)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Gustav Forsling $1,498,000 (1)
-Salary Remaining : $973,700
-Salary Average : $1,646,000
-Salary Average Remaining : $1,069,900
Valtteri Puustinen $1,481,000 (3)
-Salary Remaining : $962,650
-Salary Average : $1,481,000
-Salary Average Remaining : $962,650
Jacob Moverare $1,133,000 (1)
-Salary Remaining : $736,450
-Salary Average : $853,073
-Salary Average Remaining : $554,497
Luke Cavallin $1,000,000 (2)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Trent Frederic $930,000 (2)
-Salary Remaining : $604,500
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Connor Zary $825,000 (2)
-Salary Remaining : $536,250
-Salary Average : $825,000
-Salary Average Remaining : $536,250
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $520,000
-Salary Average : $800,000
-Salary Average Remaining : $520,000
Total Pro Players20
Salary Commitment
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,143,073
Year 2026 : $39,957,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,804,000
Year 2026 : $39,962,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries

Egor Sokolov $149,500 (3)
Salary Remaining : $93,438
Salary Average : $149,500
Salary Average Remaining : $93,438
Kyle Jackson $146,700 (3)
Salary Remaining : $91,688
Salary Average : $146,700
Salary Average Remaining : $91,688
Isak Rosen $145,000 (1)
Salary Remaining : $90,625
Salary Average : $145,000
Salary Average Remaining : $90,625
Tristan Broz $135,000 (3)
Salary Remaining : $84,375
Salary Average : $135,000
Salary Average Remaining : $84,375
Owen Beck $133,300 (3)
Salary Remaining : $83,313
Salary Average : $133,300
Salary Average Remaining : $83,313
Adam Raska $131,500 (3)
Salary Remaining : $82,188
Salary Average : $131,500
Salary Average Remaining : $82,188
Trevor Connelly $130,000 (3)
Salary Remaining : $81,250
Salary Average : $130,000
Salary Average Remaining : $81,250
Connor Clattenburg $126,500 (3)
Salary Remaining : $79,063
Salary Average : $126,500
Salary Average Remaining : $79,063
Leon Muggli $126,100 (3)
Salary Remaining : $78,813
Salary Average : $126,100
Salary Average Remaining : $78,813
Tucker Robertson $125,600 (3)
Salary Remaining : $78,500
Salary Average : $125,600
Salary Average Remaining : $78,500
Jacob Ingham $125,000 (3)
Salary Remaining : $78,125
Salary Average : $125,000
Salary Average Remaining : $78,125
Glenn Gawdin $124,000 (2)
Salary Remaining : $77,500
Salary Average : $124,000
Salary Average Remaining : $77,500
Givani Smith $113,600 (2)
Salary Remaining : $71,000
Salary Average : $113,600
Salary Average Remaining : $71,000
Jacob Perreault $110,600 (3)
Salary Remaining : $69,125
Salary Average : $110,600
Salary Average Remaining : $69,125
Max Szuber $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Braden Hache $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Billy Sweezey $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Ben Zloty $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Connor Hughes $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Brian Halonen $99,600 (1)
Salary Remaining : $62,250
Salary Average : $99,600
Salary Average Remaining : $62,250
Cole Guttman $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Martin Chromiak $82,000 (1)
Salary Remaining : $51,250
Salary Average : $82,000
Salary Average Remaining : $51,250
Valtteri Pulli $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Tyson Feist $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Ethan Frisch (Out of Payroll) $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Total Farm Players25
Salary Commitment
Year 2025 : $2,839,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,839,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $91 - 5,749 - 95.82%
Level 2: 5000 - $55 - 4,844 - 96.89%
Level 3: 2000 - $40 - 1,654 - 82.70%
Level 4: 4000 - $18 - 3,868 - 96.70%
Luxury : 1000 - $170 - 963 - 96.32%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 1,944 - 97.21%
Farm Level 2: 1000 - $12 - 983 - 98.34%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,079 - 94.88%
Average Income per Game$1,622,821
Year to Date Revenue$27,587,961
Farm
Home Games Left26
Average Attendance - %2,928 - 97.58%
Average Income per Game$98,692
Year to Date Revenue$1,677,764

Expense

Pro Players Total Salaries$63,194,998
Farm Players Total Salaries$5,285,534
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,600,000
Pro Year To Date Expenses$22,861,064
Farm Year To Date Expenses$2,692,707
Pro Salary Cap To Date$22,161,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,193,352
Farm Estimated Season Revenue$2,565,992
Pro Remaining Season Days78
Pro Expenses Per Days$543,292
Pro Estimated Expenses$42,376,776
Farm Remaining Season Days70
Farm Expenses Per Days$65,049
Farm Estimated Expenses$4,553,430
Estimated Season Expenses$46,930,206
Estimated Season Salary Cap$65,837,800
Estimate Under Maximum Salary Cap of $74,500,000$8,662,200
Estimate Over Minimum Salary Cap of $58,500,000 $7,337,800
Current Bank Account$243,162,706
Projected Bank Account$240,991,844

Pro Players Salaries

Jaden Schwartz $6,000,000 (2)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Tyler Myers $5,750,000 (2)
-Salary Remaining : $3,737,500
-Salary Average : $5,750,000
-Salary Average Remaining : $3,737,500
Sean Walker $5,500,000 (2)
-Salary Remaining : $3,575,000
-Salary Average : $5,500,000
-Salary Average Remaining : $3,575,000
Taylor Hall $4,750,000 (3)
-Salary Remaining : $3,087,500
-Salary Average : $4,750,000
-Salary Average Remaining : $3,087,500
Jonathan Marchessault $3,391,000 (1)
-Salary Remaining : $2,204,150
-Salary Average : $3,391,000
-Salary Average Remaining : $2,204,150
Pius Suter $2,999,999 (2)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Victor Olofsson $2,999,999 (3)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
David Kampf $2,995,000 (2)
-Salary Remaining : $1,946,750
-Salary Average : $2,995,000
-Salary Average Remaining : $1,946,750
Jacob Trouba $2,972,000 (3)
-Salary Remaining : $1,931,800
-Salary Average : $2,702,000
-Salary Average Remaining : $1,756,300
Jakob Chychrun $2,946,000 (3)
-Salary Remaining : $1,914,900
-Salary Average : $2,946,000
-Salary Average Remaining : $1,914,900
Juuse Saros $2,844,000 (3)
-Salary Remaining : $1,848,600
-Salary Average : $2,586,000
-Salary Average Remaining : $1,680,900
Kevin Lankinen $2,800,000 (1)
-Salary Remaining : $1,820,000
-Salary Average : $2,800,000
-Salary Average Remaining : $1,820,000
Boone Jenner $2,728,000 (1)
-Salary Remaining : $1,773,200
-Salary Average : $6,089,000
-Salary Average Remaining : $3,957,850
Brayden Point $2,677,000 (1)
-Salary Remaining : $1,740,050
-Salary Average : $6,209,000
-Salary Average Remaining : $4,035,850
Bowen Byram $2,520,000 (2)
-Salary Remaining : $1,638,000
-Salary Average : $2,520,000
-Salary Average Remaining : $1,638,000
Pavel Zacha $2,477,000 (2)
-Salary Remaining : $1,610,050
-Salary Average : $1,680,000
-Salary Average Remaining : $1,092,000
Adam Larsson $2,239,000 (1)
-Salary Remaining : $1,455,350
-Salary Average : $3,482,000
-Salary Average Remaining : $2,263,300
Mason Appleton $2,100,000 (1)
-Salary Remaining : $1,365,000
-Salary Average : $2,100,000
-Salary Average Remaining : $1,365,000
Brendan Gallagher $1,750,000 (1)
-Salary Remaining : $1,137,500
-Salary Average : $1,750,000
-Salary Average Remaining : $1,137,500
Zemgus Girgensons $756,000 (1)
-Salary Remaining : $491,400
-Salary Average : $840,000
-Salary Average Remaining : $546,000
Total Pro Players20
Salary Commitment
Year 2025 : $63,194,998
Year 2026 : $44,225,998
Year 2027 : $15,455,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,089,998
Year 2026 : $43,428,998
Year 2027 : $15,983,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,194,998
Year 2026 : $44,753,998
Year 2027 : $16,511,999
Year 2028 : $0

Farm Players Salaries

Joonas Korpisalo $300,000 (2)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Caleb Jones $300,000 (2)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Ryan Hartman $290,000 (3)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
Kevin Labanc $280,000 (1)
Salary Remaining : $175,000
Salary Average : $280,000
Salary Average Remaining : $175,000
Nick Perbix $275,000 (3)
Salary Remaining : $171,875
Salary Average : $275,000
Salary Average Remaining : $171,875
Talyn Boyko $201,900 (3)
Salary Remaining : $126,188
Salary Average : $201,900
Salary Average Remaining : $126,188
Cal Petersen $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Georgii Merkulov $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Danton Heinen $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Jonas Brodin $181,800 (2)
Salary Remaining : $113,625
Salary Average : $207,700
Salary Average Remaining : $129,813
Rory Kerins $155,200 (3)
Salary Remaining : $97,000
Salary Average : $155,200
Salary Average Remaining : $97,000
Emil Lilleberg $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
John Leonard $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Jake Chiasson $141,100 (3)
Salary Remaining : $88,188
Salary Average : $141,100
Salary Average Remaining : $88,188
Sammy Blais $140,000 (1)
Salary Remaining : $87,500
Salary Average : $140,000
Salary Average Remaining : $87,500
Calum Ritchie $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Curtis Lazar $125,000 (2)
Salary Remaining : $78,125
Salary Average : $125,000
Salary Average Remaining : $78,125
Lucas Carlsson (Out of Payroll) $120,500 (2)
Salary Remaining : $75,313
Salary Average : $75,000
Salary Average Remaining : $46,875
Mathias Laferriere $117,000 (1)
Salary Remaining : $73,125
Salary Average : $117,000
Salary Average Remaining : $73,125
Dino Kambeitz $111,400 (3)
Salary Remaining : $69,625
Salary Average : $111,400
Salary Average Remaining : $69,625
Philippe Myers $108,500 (2)
Salary Remaining : $67,813
Salary Average : $93,000
Salary Average Remaining : $58,125
Hunter McKown $108,300 (1)
Salary Remaining : $67,688
Salary Average : $108,300
Salary Average Remaining : $67,688
Mitchell Weeks $106,000 (4)
Salary Remaining : $66,250
Salary Average : $106,000
Salary Average Remaining : $66,250
Uvis Balinskis $100,000 (3)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Jacob Quillan $100,000 (2)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Maxim Tsyplakov $100,000 (3)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Sasha Pastujov $96,400 (3)
Salary Remaining : $60,250
Salary Average : $96,400
Salary Average Remaining : $60,250
Ethan Del Mastro $95,600 (3)
Salary Remaining : $59,750
Salary Average : $86,900
Salary Average Remaining : $54,313
Pavel Cajan $92,700 (1)
Salary Remaining : $57,938
Salary Average : $102,967
Salary Average Remaining : $64,354
Jimmy Huntington $92,300 (1)
Salary Remaining : $57,688
Salary Average : $75,000
Salary Average Remaining : $46,875
Albert Johansson $91,917 (1)
Salary Remaining : $57,448
Salary Average : $91,917
Salary Average Remaining : $57,448
Andrew Poturalski $91,900 (1)
Salary Remaining : $57,438
Salary Average : $91,900
Salary Average Remaining : $57,438
Logan Morrison $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Pavol Regenda $86,800 (1)
Salary Remaining : $54,250
Salary Average : $86,800
Salary Average Remaining : $54,250
Raivis Ansons $84,417 (1)
Salary Remaining : $52,760
Salary Average : $84,417
Salary Average Remaining : $52,760
Christoffer Sedoff $75,000 (2)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players36
Salary Commitment
Year 2025 : $5,285,534
Year 2026 : $3,691,500
Year 2027 : $2,282,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $5,234,701
Year 2026 : $3,656,400
Year 2027 : $2,290,700
Year 2028 : $106,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - $75 - 6,049 - 86.42%
Level 2: 6000 - $50 - 5,022 - 83.70%
Level 3: 3000 - $30 - 2,087 - 69.58%
Level 4: 5000 - $20 - 3,977 - 79.54%
Luxury : 1000 - $200 - 722 - 72.18%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,976 - 98.82%
Farm Level 2: 1000 - $10 - 985 - 98.54%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,857 - 81.17%
Average Income per Game$1,477,059
Year to Date Revenue$25,110,000
Farm
Home Games Left27
Average Attendance - %2,962 - 98.73%
Average Income per Game$73,580
Year to Date Revenue$1,177,279

Expense

Pro Players Total Salaries$73,559,000
Farm Players Total Salaries$5,382,416
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,773,447
Farm Year To Date Expenses$2,929,608
Pro Salary Cap To Date$25,673,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,403,529
Farm Estimated Season Revenue$1,986,658
Pro Remaining Season Days78
Pro Expenses Per Days$662,992
Pro Estimated Expenses$51,713,376
Farm Remaining Season Days70
Farm Expenses Per Days$70,379
Farm Estimated Expenses$4,926,530
Estimated Season Expenses$56,639,906
Estimated Season Salary Cap$73,486,823
Estimate Under Maximum Salary Cap of $74,500,000$1,013,177
Estimate Over Minimum Salary Cap of $58,500,000 $14,986,823
Current Bank Account$101,803,470
Projected Bank Account$85,553,751

Pro Players Salaries

Brayden Schenn $8,100,000 (2)
-Salary Remaining : $5,265,000
-Salary Average : $8,100,000
-Salary Average Remaining : $5,265,000
Patrick Kane $7,100,000 (2)
-Salary Remaining : $4,615,000
-Salary Average : $7,100,000
-Salary Average Remaining : $4,615,000
Nathan MacKinnon $6,648,000 (3)
-Salary Remaining : $4,321,200
-Salary Average : $6,044,000
-Salary Average Remaining : $3,928,600
Ryan McDonagh $6,000,000 (2)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Anders Lee $5,900,000 (3)
-Salary Remaining : $3,835,000
-Salary Average : $5,900,000
-Salary Average Remaining : $3,835,000
Sergei Bobrovsky (1 Way Contract) $4,780,000 (1)
-Salary Remaining : $3,107,000
-Salary Average : $4,780,000
-Salary Average Remaining : $3,107,000
David Perron $4,500,000 (2)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Samuel Ersson $3,079,000 (3)
-Salary Remaining : $2,001,350
-Salary Average : $3,079,000
-Salary Average Remaining : $2,001,350
Nick Jensen $3,000,000 (3)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Erik Haula $3,000,000 (2)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Alex Killorn $2,984,000 (2)
-Salary Remaining : $1,939,600
-Salary Average : $1,465,000
-Salary Average Remaining : $952,250
Andrew Peeke $2,963,000 (3)
-Salary Remaining : $1,925,950
-Salary Average : $2,963,000
-Salary Average Remaining : $1,925,950
Joel Armia $2,900,000 (5)
-Salary Remaining : $1,885,000
-Salary Average : $2,900,000
-Salary Average Remaining : $1,885,000
Casey Cizikas $2,700,000 (1)
-Salary Remaining : $1,755,000
-Salary Average : $2,700,000
-Salary Average Remaining : $1,755,000
Brandon Montour $2,369,000 (2)
-Salary Remaining : $1,539,850
-Salary Average : $1,384,000
-Salary Average Remaining : $899,600
Hampus Lindholm $2,190,000 (2)
-Salary Remaining : $1,423,500
-Salary Average : $1,585,000
-Salary Average Remaining : $1,030,250
Stefan Noesen $2,000,000 (3)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Johnathan Kovacevic $1,024,000 (1)
-Salary Remaining : $665,600
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Brandon Duhaime $822,000 (1)
-Salary Remaining : $534,300
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players20
Salary Commitment
Year 2025 : $73,559,000
Year 2026 : $61,375,000
Year 2027 : $25,281,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $69,500,000
Year 2026 : $59,020,000
Year 2027 : $25,886,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $73,559,000
Year 2026 : $62,733,000
Year 2027 : $26,490,000
Year 2028 : $2,900,000

Farm Players Salaries

Jeff Petry $300,000 (2)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Cam Atkinson $289,000 (1)
Salary Remaining : $180,625
Salary Average : $289,000
Salary Average Remaining : $180,625
Ryan Graves $250,000 (5)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
David Rittich $200,400 (1)
Salary Remaining : $125,250
Salary Average : $222,733
Salary Average Remaining : $139,208
Anthony Duclair $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Noah Gregor $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
TJ Brodie $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Robby Fabbri $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Thomas Novak $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Darren Raddysh $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Erik Gudbranson $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Olli Maatta $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Taylor Raddysh $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Denton Mateychuk $161,500 (3)
Salary Remaining : $100,938
Salary Average : $161,500
Salary Average Remaining : $100,938
Cam Dineen $152,600 (3)
Salary Remaining : $95,375
Salary Average : $152,600
Salary Average Remaining : $95,375
Zack Bolduc $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Cale Fleury $147,600 (3)
Salary Remaining : $92,250
Salary Average : $147,600
Salary Average Remaining : $92,250
Ayrton Martino $144,200 (3)
Salary Remaining : $90,125
Salary Average : $144,200
Salary Average Remaining : $90,125
Jordan Sambrook $140,800 (3)
Salary Remaining : $88,000
Salary Average : $140,800
Salary Average Remaining : $88,000
Isaak Phillips $139,200 (2)
Salary Remaining : $87,000
Salary Average : $139,200
Salary Average Remaining : $87,000
Kasper Halttunen $132,600 (3)
Salary Remaining : $82,875
Salary Average : $132,600
Salary Average Remaining : $82,875
Dylan Duke $130,600 (3)
Salary Remaining : $81,625
Salary Average : $130,600
Salary Average Remaining : $81,625
Ty Gallagher $127,600 (3)
Salary Remaining : $79,750
Salary Average : $127,600
Salary Average Remaining : $79,750
Alexander Holtz $118,600 (2)
Salary Remaining : $74,125
Salary Average : $118,600
Salary Average Remaining : $74,125
Maxim Groshev $118,100 (3)
Salary Remaining : $73,813
Salary Average : $107,300
Salary Average Remaining : $67,063
Nikita Alexandrov $113,500 (2)
Salary Remaining : $70,938
Salary Average : $113,500
Salary Average Remaining : $70,938
Michael Karow $110,200 (3)
Salary Remaining : $68,875
Salary Average : $110,200
Salary Average Remaining : $68,875
Cameron Crotty $109,300 (2)
Salary Remaining : $68,313
Salary Average : $109,300
Salary Average Remaining : $68,313
Nathan Bastian $101,000 (2)
Salary Remaining : $63,125
Salary Average : $75,000
Salary Average Remaining : $46,875
Vincent Desharnais $100,000 (2)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Francesco Pinelli $95,200 (3)
Salary Remaining : $59,500
Salary Average : $95,200
Salary Average Remaining : $59,500
Joel Blomqvist $88,667 (2)
Salary Remaining : $55,417
Salary Average : $88,667
Salary Average Remaining : $55,417
Maxwell Crozier $86,750 (1)
Salary Remaining : $54,219
Salary Average : $86,750
Salary Average Remaining : $54,219
Matthew Highmore $75,000 (2)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Jaydon Dureau $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2025 : $5,382,417
Year 2026 : $4,795,467
Year 2027 : $3,639,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,367,950
Year 2026 : $4,769,467
Year 2027 : $3,650,200
Year 2028 : $250,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 5,749 - 95.82%
Level 2: 5000 - $58 - 4,827 - 96.53%
Level 3: 2000 - $39 - 1,653 - 82.64%
Level 4: 4000 - $27 - 2,762 - 69.04%
Luxury : 1000 - $135 - 989 - 98.89%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,915 - 95.77%
Farm Level 2: 1000 - $20 - 569 - 56.93%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %15,979 - 88.77%
Average Income per Game$1,551,340
Year to Date Revenue$24,821,437
Farm
Home Games Left27
Average Attendance - %2,485 - 82.82%
Average Income per Game$91,165
Year to Date Revenue$1,458,637

Expense

Pro Players Total Salaries$68,870,000
Farm Players Total Salaries$3,015,533
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$8
Pro Year To Date Expenses$22,038,272
Farm Year To Date Expenses$1,436,784
Pro Salary Cap To Date$21,618,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,886,175
Farm Estimated Season Revenue$2,461,450
Pro Remaining Season Days78
Pro Expenses Per Days$583,917
Pro Estimated Expenses$45,545,526
Farm Remaining Season Days70
Farm Expenses Per Days$33,621
Farm Estimated Expenses$2,353,470
Estimated Season Expenses$47,898,996
Estimated Season Salary Cap$66,383,806
Estimate Under Maximum Salary Cap of $74,500,000$8,116,194
Estimate Over Minimum Salary Cap of $58,500,000 $7,883,806
Current Bank Account$66,935,800
Projected Bank Account$63,384,429

Pro Players Salaries

Seth Jones $9,555,000 (3)
-Salary Remaining : $6,210,750
-Salary Average : $9,555,000
-Salary Average Remaining : $6,210,750
Patrik Laine $7,555,000 (3)
-Salary Remaining : $4,910,750
-Salary Average : $7,555,000
-Salary Average Remaining : $4,910,750
Dylan DeMelo $7,000,000 (2)
-Salary Remaining : $4,550,000
-Salary Average : $7,000,000
-Salary Average Remaining : $4,550,000
Josh Anderson $5,900,000 (2)
-Salary Remaining : $3,835,000
-Salary Average : $5,900,000
-Salary Average Remaining : $3,835,000
Ryan Lindgren $4,800,000 (3)
-Salary Remaining : $3,120,000
-Salary Average : $4,800,000
-Salary Average Remaining : $3,120,000
Reilly Smith $3,776,000 (1)
-Salary Remaining : $2,454,400
-Salary Average : $3,776,000
-Salary Average Remaining : $2,454,400
Filip Gustavsson $3,710,000 (2)
-Salary Remaining : $2,411,500
-Salary Average : $1,310,000
-Salary Average Remaining : $851,500
Joel Edmundson $3,465,000 (2)
-Salary Remaining : $2,252,250
-Salary Average : $3,465,000
-Salary Average Remaining : $2,252,250
Philip Broberg $3,348,000 (3)
-Salary Remaining : $2,176,200
-Salary Average : $3,348,000
-Salary Average Remaining : $2,176,200
Jeremy Lauzon $2,786,000 (2)
-Salary Remaining : $1,810,900
-Salary Average : $2,786,000
-Salary Average Remaining : $1,810,900
Mattias Janmark $2,500,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Jesperi Kotkaniemi $2,225,000 (3)
-Salary Remaining : $1,446,250
-Salary Average : $2,225,000
-Salary Average Remaining : $1,446,250
Mason Marchment $2,136,000 (2)
-Salary Remaining : $1,388,400
-Salary Average : $2,136,000
-Salary Average Remaining : $1,388,400
Vladislav Namestnikov $2,094,000 (2)
-Salary Remaining : $1,361,100
-Salary Average : $2,094,000
-Salary Average Remaining : $1,361,100
Ville Husso $1,771,000 (1)
-Salary Remaining : $1,151,150
-Salary Average : $2,750,000
-Salary Average Remaining : $1,787,500
Seth Jarvis $1,748,000 (2)
-Salary Remaining : $1,136,200
-Salary Average : $1,748,000
-Salary Average Remaining : $1,136,200
Rutger McGroarty $1,417,000 (3)
-Salary Remaining : $921,050
-Salary Average : $1,417,000
-Salary Average Remaining : $921,050
Brett Leason $1,300,000 (1)
-Salary Remaining : $845,000
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Trey Fix-Wolansky $859,000 (1)
-Salary Remaining : $558,350
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players20
Salary Commitment
Year 2025 : $68,870,000
Year 2026 : $57,739,000
Year 2027 : $28,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $66,790,000
Year 2026 : $55,339,000
Year 2027 : $28,900,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,870,000
Year 2026 : $57,739,000
Year 2027 : $28,900,000
Year 2028 : $0

Farm Players Salaries

Sonny Milano $204,200 (1)
Salary Remaining : $127,625
Salary Average : $226,800
Salary Average Remaining : $141,750
Drake Caggiula $155,500 (1)
Salary Remaining : $97,188
Salary Average : $155,500
Salary Average Remaining : $97,188
Nicolas Aube-Kubel $155,200 (1)
Salary Remaining : $97,000
Salary Average : $155,200
Salary Average Remaining : $97,000
Travis Dermott $146,000 (1)
Salary Remaining : $91,250
Salary Average : $146,000
Salary Average Remaining : $91,250
Logan Mailloux $138,300 (3)
Salary Remaining : $86,438
Salary Average : $138,300
Salary Average Remaining : $86,438
Stian Solberg $131,300 (3)
Salary Remaining : $82,063
Salary Average : $131,300
Salary Average Remaining : $82,063
Adam Engstrom $131,000 (3)
Salary Remaining : $81,875
Salary Average : $131,000
Salary Average Remaining : $81,875
Dans Locmelis $129,300 (3)
Salary Remaining : $80,813
Salary Average : $129,300
Salary Average Remaining : $80,813
Chris Driedger $128,200 (1)
Salary Remaining : $80,125
Salary Average : $128,200
Salary Average Remaining : $80,125
David Goyette $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
David Reinbacher $127,400 (3)
Salary Remaining : $79,625
Salary Average : $127,400
Salary Average Remaining : $79,625
Topias Vilen $127,400 (3)
Salary Remaining : $79,625
Salary Average : $127,400
Salary Average Remaining : $79,625
Marc-Andre Gaudet $126,900 (3)
Salary Remaining : $79,313
Salary Average : $126,900
Salary Average Remaining : $79,313
Ryan Greene $126,400 (3)
Salary Remaining : $79,000
Salary Average : $126,400
Salary Average Remaining : $79,000
Justin Ertel $126,400 (3)
Salary Remaining : $79,000
Salary Average : $126,400
Salary Average Remaining : $79,000
Hendrix Lapierre $110,583 (1)
Salary Remaining : $69,115
Salary Average : $110,583
Salary Average Remaining : $69,115
Connor Ingram $100,000 (3)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Filip Larsson $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Tyler Pitlick $99,900 (1)
Salary Remaining : $62,438
Salary Average : $99,900
Salary Average Remaining : $62,438
William Dufour $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Samuel Knazko $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Oskar Olausson $89,417 (1)
Salary Remaining : $55,885
Salary Average : $89,417
Salary Average Remaining : $55,885
Jack Ahcan $85,100 (1)
Salary Remaining : $53,188
Salary Average : $75,000
Salary Average Remaining : $46,875
Ronan Seeley $83,750 (1)
Salary Remaining : $52,344
Salary Average : $83,750
Salary Average Remaining : $52,344
Ryan Winterton $82,833 (2)
Salary Remaining : $51,771
Salary Average : $82,833
Salary Average Remaining : $51,771
Ben Meehan $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $3,015,533
Year 2026 : $1,474,933
Year 2027 : $1,392,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,028,033
Year 2026 : $1,474,933
Year 2027 : $1,392,100
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,406 - 73.43%
Level 2: 5000 - $55 - 4,862 - 97.24%
Level 3: 2000 - $35 - 1,962 - 98.11%
Level 4: 4000 - $20 - 3,853 - 96.32%
Luxury : 1000 - $200 - 749 - 74.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,376 - 68.79%
Farm Level 2: 1000 - $15 - 746 - 74.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,832 - 87.96%
Average Income per Game$1,495,286
Year to Date Revenue$25,419,861
Farm
Home Games Left26
Average Attendance - %2,122 - 70.72%
Average Income per Game$88,415
Year to Date Revenue$1,503,055

Expense

Pro Players Total Salaries$60,255,333
Farm Players Total Salaries$2,454,066
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,990,199
Farm Year To Date Expenses$1,308,579
Pro Salary Cap To Date$20,640,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,877,434
Farm Estimated Season Revenue$2,298,790
Pro Remaining Season Days78
Pro Expenses Per Days$510,461
Pro Estimated Expenses$39,815,958
Farm Remaining Season Days70
Farm Expenses Per Days$30,840
Farm Estimated Expenses$2,158,800
Estimated Season Expenses$41,974,758
Estimated Season Salary Cap$59,806,197
Estimate Under Maximum Salary Cap of $74,500,000$14,693,803
Estimate Over Minimum Salary Cap of $58,500,000 $1,306,197
Current Bank Account$20,628,970
Projected Bank Account$19,830,436

Pro Players Salaries

Macklin Celebrini $3,791,000 (3)
-Salary Remaining : $2,464,150
-Salary Average : $3,791,000
-Salary Average Remaining : $2,464,150
Ondrej Pavel $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Justin Pearson $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Mike O'Leary $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Ryan McLeod $2,955,000 (1)
-Salary Remaining : $1,920,750
-Salary Average : $2,955,000
-Salary Average Remaining : $1,920,750
Jet Greaves $2,804,000 (3)
-Salary Remaining : $1,822,600
-Salary Average : $2,804,000
-Salary Average Remaining : $1,822,600
Matvei Michkov $2,772,000 (3)
-Salary Remaining : $1,801,800
-Salary Average : $2,772,000
-Salary Average Remaining : $1,801,800
Marco Kasper $2,172,000 (3)
-Salary Remaining : $1,411,800
-Salary Average : $2,172,000
-Salary Average Remaining : $1,411,800
Kole Lind $1,995,000 (1)
-Salary Remaining : $1,296,750
-Salary Average : $1,995,000
-Salary Average Remaining : $1,296,750
Jakub Lauko $1,995,000 (1)
-Salary Remaining : $1,296,750
-Salary Average : $1,995,000
-Salary Average Remaining : $1,296,750
Scott Morrow $1,414,000 (3)
-Salary Remaining : $919,100
-Salary Average : $1,414,000
-Salary Average Remaining : $919,100
Owen Lindmark $1,383,000 (3)
-Salary Remaining : $898,950
-Salary Average : $1,383,000
-Salary Average Remaining : $898,950
Pavel Dorofeyev $1,377,000 (2)
-Salary Remaining : $895,050
-Salary Average : $994,753
-Salary Average Remaining : $646,589
Scott Walford $1,341,000 (3)
-Salary Remaining : $871,650
-Salary Average : $1,341,000
-Salary Average Remaining : $871,650
Roni Hirvonen $1,337,000 (3)
-Salary Remaining : $869,050
-Salary Average : $1,337,000
-Salary Average Remaining : $869,050
Fabian Zetterlund $1,329,000 (1)
-Salary Remaining : $863,850
-Salary Average : $1,329,000
-Salary Average Remaining : $863,850
Dryden Hunt $1,310,000 (1)
-Salary Remaining : $851,500
-Salary Average : $1,267,000
-Salary Average Remaining : $823,550
John Farinacci $1,295,000 (3)
-Salary Remaining : $841,750
-Salary Average : $1,295,000
-Salary Average Remaining : $841,750
Nikita Novikov $1,222,000 (3)
-Salary Remaining : $794,300
-Salary Average : $1,222,000
-Salary Average Remaining : $794,300
Kevin Wall $1,096,000 (3)
-Salary Remaining : $712,400
-Salary Average : $1,096,000
-Salary Average Remaining : $712,400
Oskar Pettersson $1,094,000 (3)
-Salary Remaining : $711,100
-Salary Average : $1,094,000
-Salary Average Remaining : $711,100
Tyler Boucher $1,041,000 (3)
-Salary Remaining : $676,650
-Salary Average : $1,041,000
-Salary Average Remaining : $676,650
Andreas Englund $1,025,000 (1)
-Salary Remaining : $666,250
-Salary Average : $1,250,000
-Salary Average Remaining : $812,500
Michael Simpson $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Landon Slaggert $912,500 (1)
-Salary Remaining : $593,125
-Salary Average : $912,500
-Salary Average Remaining : $593,125
Colten Ellis $850,833 (2)
-Salary Remaining : $553,041
-Salary Average : $850,833
-Salary Average Remaining : $553,041
Taige Harding $850,000 (3)
-Salary Remaining : $552,500
-Salary Average : $850,000
-Salary Average Remaining : $552,500
Ryan Chyzowski $850,000 (3)
-Salary Remaining : $552,500
-Salary Average : $850,000
-Salary Average Remaining : $552,500
Cole McWard $800,000 (1)
-Salary Remaining : $520,000
-Salary Average : $800,000
-Salary Average Remaining : $520,000
Josh Doan $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Corson Ceulemans $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Emil Andrae $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players35
Salary Commitment
Year 2025 : $60,255,333
Year 2026 : $26,689,833
Year 2027 : $24,462,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,055,086
Year 2026 : $26,307,586
Year 2027 : $24,462,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,255,333
Year 2026 : $26,689,833
Year 2027 : $24,462,000
Year 2028 : $0

Farm Players Salaries

Brendan Warren $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Josh Lopina $133,200 (3)
Salary Remaining : $83,250
Salary Average : $133,200
Salary Average Remaining : $83,250
Casey Fitzgerald $131,800 (1)
Salary Remaining : $82,375
Salary Average : $75,000
Salary Average Remaining : $46,875
Chase De Leo $131,400 (1)
Salary Remaining : $82,125
Salary Average : $96,100
Salary Average Remaining : $60,063
Marcel Marcel $128,400 (3)
Salary Remaining : $80,250
Salary Average : $128,400
Salary Average Remaining : $80,250
Christian Kyrou $126,900 (3)
Salary Remaining : $79,313
Salary Average : $126,900
Salary Average Remaining : $79,313
Jonas Rondbjerg $125,600 (2)
Salary Remaining : $78,500
Salary Average : $125,600
Salary Average Remaining : $78,500
Mason Shaw $125,400 (3)
Salary Remaining : $78,375
Salary Average : $125,400
Salary Average Remaining : $78,375
MacKenzie Entwistle $123,700 (1)
Salary Remaining : $77,313
Salary Average : $123,700
Salary Average Remaining : $77,313
Amadeus Lombardi $123,500 (3)
Salary Remaining : $77,188
Salary Average : $123,500
Salary Average Remaining : $77,188
Wyatte Wylie $105,900 (2)
Salary Remaining : $66,188
Salary Average : $105,900
Salary Average Remaining : $66,188
Garrett Pilon $104,300 (1)
Salary Remaining : $65,188
Salary Average : $104,300
Salary Average Remaining : $65,188
Olivier Rodrigue $97,900 (2)
Salary Remaining : $61,188
Salary Average : $97,900
Salary Average Remaining : $61,188
Shane Bowers $94,000 (1)
Salary Remaining : $58,750
Salary Average : $94,000
Salary Average Remaining : $58,750
John Ludvig $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Linus Karlsson $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
William Trudeau $90,333 (1)
Salary Remaining : $56,458
Salary Average : $90,333
Salary Average Remaining : $56,458
Antonio Stranges $89,333 (1)
Salary Remaining : $55,833
Salary Average : $89,333
Salary Average Remaining : $55,833
Roby Jarventie $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Matt Tomkins $77,500 (1)
Salary Remaining : $48,438
Salary Average : $77,500
Salary Average Remaining : $48,438
Michael Benning $75,000 (2)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players21
Salary Commitment
Year 2025 : $2,454,066
Year 2026 : $1,126,800
Year 2027 : $722,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,361,966
Year 2026 : $1,126,800
Year 2027 : $722,400
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - $70 - 6,034 - 86.19%
Level 2: 6000 - $45 - 5,186 - 86.43%
Level 3: 3500 - $32 - 2,140 - 61.14%
Level 4: 4000 - $22 - 3,799 - 94.97%
Luxury : 1500 - $130 - 1,042 - 69.47%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $19 - 1,985 - 99.23%
Farm Level 2: 1000 - $14 - 952 - 95.22%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %18,200 - 82.73%
Average Income per Game$1,405,435
Year to Date Revenue$23,892,389
Farm
Home Games Left26
Average Attendance - %2,937 - 97.89%
Average Income per Game$76,044
Year to Date Revenue$1,292,756

Expense

Pro Players Total Salaries$72,921,000
Farm Players Total Salaries$5,358,342
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,484,525
Farm Year To Date Expenses$2,345,537
Pro Salary Cap To Date$25,222,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,541,301
Farm Estimated Season Revenue$1,977,156
Pro Remaining Season Days78
Pro Expenses Per Days$613,925
Pro Estimated Expenses$47,886,150
Farm Remaining Season Days70
Farm Expenses Per Days$54,539
Farm Estimated Expenses$3,817,730
Estimated Season Expenses$51,703,880
Estimated Season Salary Cap$72,620,675
Estimate Under Maximum Salary Cap of $74,500,000$1,879,325
Estimate Over Minimum Salary Cap of $58,500,000 $14,120,675
Current Bank Account$119,361,781
Projected Bank Account$106,176,358

Pro Players Salaries

Kris Letang $8,500,000 (2)
-Salary Remaining : $5,525,000
-Salary Average : $8,500,000
-Salary Average Remaining : $5,525,000
Bo Horvat $6,623,000 (2)
-Salary Remaining : $4,304,950
-Salary Average : $1,238,000
-Salary Average Remaining : $804,700
Vincent Trocheck $5,473,000 (3)
-Salary Remaining : $3,557,450
-Salary Average : $4,975,000
-Salary Average Remaining : $3,233,750
Niko Mikkola $5,100,000 (3)
-Salary Remaining : $3,315,000
-Salary Average : $5,100,000
-Salary Average Remaining : $3,315,000
Zach Werenski $5,000,000 (3)
-Salary Remaining : $3,250,000
-Salary Average : $5,000,000
-Salary Average Remaining : $3,250,000
Alex Pietrangelo $4,626,000 (1)
-Salary Remaining : $3,006,900
-Salary Average : $2,223,000
-Salary Average Remaining : $1,444,950
Brady Tkachuk $4,403,000 (3)
-Salary Remaining : $2,861,950
-Salary Average : $4,403,000
-Salary Average Remaining : $2,861,950
Leon Draisaitl $4,324,000 (2)
-Salary Remaining : $2,810,600
-Salary Average : $5,613,000
-Salary Average Remaining : $3,648,450
Matthew Tkachuk $3,762,000 (3)
-Salary Remaining : $2,445,300
-Salary Average : $14,900,000
-Salary Average Remaining : $9,685,000
Ryan O'Reilly $3,492,000 (2)
-Salary Remaining : $2,269,800
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $3,276,000 (3)
-Salary Remaining : $2,129,400
-Salary Average : $3,276,000
-Salary Average Remaining : $2,129,400
Sebastian Aho $3,238,000 (2)
-Salary Remaining : $2,104,700
-Salary Average : $7,010,000
-Salary Average Remaining : $4,556,500
Kirill Kaprizov $3,203,000 (2)
-Salary Remaining : $2,081,950
-Salary Average : $908,748
-Salary Average Remaining : $590,686
William Nylander $2,714,000 (1)
-Salary Remaining : $1,764,100
-Salary Average : $2,977,750
-Salary Average Remaining : $1,935,538
Gabriel Vilardi $2,328,000 (3)
-Salary Remaining : $1,513,200
-Salary Average : $2,328,000
-Salary Average Remaining : $1,513,200
Morgan Geekie $1,500,000 (2)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Mackenzie Blackwood $1,451,000 (1)
-Salary Remaining : $943,150
-Salary Average : $3,031,000
-Salary Average Remaining : $1,970,150
Darcy Kuemper $1,100,000 (2)
-Salary Remaining : $715,000
-Salary Average : $1,100,000
-Salary Average Remaining : $715,000
Aliaksei Protas $1,004,000 (2)
-Salary Remaining : $652,600
-Salary Average : $1,004,000
-Salary Average Remaining : $652,600
Jake Sanderson $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
P.O Joseph $879,000 (1)
-Salary Remaining : $571,350
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players21
Salary Commitment
Year 2025 : $72,921,000
Year 2026 : $61,479,000
Year 2027 : $28,346,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,762,498
Year 2026 : $66,855,748
Year 2027 : $39,982,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,921,000
Year 2026 : $62,326,000
Year 2027 : $29,342,000
Year 2028 : $0

Farm Players Salaries

Matt Coronato $300,000 (5)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Matty Beniers $290,000 (3)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
Cutter Gauthier $276,200 (3)
Salary Remaining : $172,625
Salary Average : $276,200
Salary Average Remaining : $172,625
Charlie McAvoy $261,100 (2)
Salary Remaining : $163,188
Salary Average : $81,666
Salary Average Remaining : $51,041
Jordan Binnington $252,800 (1)
Salary Remaining : $158,000
Salary Average : $252,800
Salary Average Remaining : $158,000
Artem Zub $240,200 (2)
Salary Remaining : $150,125
Salary Average : $296,800
Salary Average Remaining : $185,500
Jack McBain $223,400 (3)
Salary Remaining : $139,625
Salary Average : $223,400
Salary Average Remaining : $139,625
Cody Ceci $186,200 (1)
Salary Remaining : $116,375
Salary Average : $130,700
Salary Average Remaining : $81,688
Kasperi Kapanen $158,500 (3)
Salary Remaining : $99,063
Salary Average : $158,500
Salary Average Remaining : $99,063
Nic Dowd $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Brett Murray $147,100 (1)
Salary Remaining : $91,938
Salary Average : $147,100
Salary Average Remaining : $91,938
Nils Lundkvist $140,200 (2)
Salary Remaining : $87,625
Salary Average : $140,200
Salary Average Remaining : $87,625
Erik Brannstrom $135,600 (3)
Salary Remaining : $84,750
Salary Average : $135,600
Salary Average Remaining : $84,750
Raphael Lavoie $134,200 (2)
Salary Remaining : $83,875
Salary Average : $134,200
Salary Average Remaining : $83,875
Nikita Prishchepov $130,600 (3)
Salary Remaining : $81,625
Salary Average : $130,600
Salary Average Remaining : $81,625
Cam Squires $128,500 (3)
Salary Remaining : $80,313
Salary Average : $128,500
Salary Average Remaining : $80,313
Kieron Walton $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Quentin Musty $126,600 (3)
Salary Remaining : $79,125
Salary Average : $126,600
Salary Average Remaining : $79,125
Jason Dickinson $120,000 (3)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Ilya Solovyov $118,300 (1)
Salary Remaining : $73,938
Salary Average : $118,300
Salary Average Remaining : $73,938
Tobias Bjornfot $116,500 (1)
Salary Remaining : $72,813
Salary Average : $116,500
Salary Average Remaining : $72,813
Gabriel Fortier $113,800 (2)
Salary Remaining : $71,125
Salary Average : $113,800
Salary Average Remaining : $71,125
Cole Perfetti $112,700 (2)
Salary Remaining : $70,438
Salary Average : $78,686
Salary Average Remaining : $49,179
Andrew Copp $110,000 (3)
Salary Remaining : $68,750
Salary Average : $110,000
Salary Average Remaining : $68,750
Travis Hamonic $110,000 (2)
Salary Remaining : $68,750
Salary Average : $110,000
Salary Average Remaining : $68,750
Oskar Sundqvist $110,000 (2)
Salary Remaining : $68,750
Salary Average : $110,000
Salary Average Remaining : $68,750
Grigori Denisenko $107,800 (2)
Salary Remaining : $67,375
Salary Average : $99,352
Salary Average Remaining : $62,095
Lukas Reichel $99,800 (3)
Salary Remaining : $62,375
Salary Average : $99,800
Salary Average Remaining : $62,375
Zach Benson $95,000 (2)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Luke Evangelista $89,667 (1)
Salary Remaining : $56,042
Salary Average : $89,667
Salary Average Remaining : $56,042
Ryan O'Rourke $89,417 (1)
Salary Remaining : $55,885
Salary Average : $89,417
Salary Average Remaining : $55,885
Jayden Struble $86,750 (1)
Salary Remaining : $54,219
Salary Average : $86,750
Salary Average Remaining : $54,219
Brennan Othmann $86,333 (2)
Salary Remaining : $53,958
Salary Average : $86,333
Salary Average Remaining : $53,958
Henrik Tikkanen $82,375 (1)
Salary Remaining : $51,484
Salary Average : $82,375
Salary Average Remaining : $51,484
Jordan Spence $76,900 (2)
Salary Remaining : $48,063
Salary Average : $76,900
Salary Average Remaining : $48,063
Robert Bortuzzo $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Max McCormick $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Aaron Dell $75,000 (2)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Louis Domingue $75,000 (2)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Jack Campbell $75,000 (3)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players40
Salary Commitment
Year 2025 : $5,508,342
Year 2026 : $4,189,233
Year 2027 : $2,301,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $5,287,546
Year 2026 : $4,023,937
Year 2027 : $2,301,000
Year 2028 : $300,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $80 - 5,693 - 94.89%
Level 2: 5000 - $60 - 4,750 - 95.00%
Level 3: 2000 - $40 - 1,630 - 81.51%
Level 4: 4000 - $20 - 3,886 - 97.15%
Luxury : 1000 - $150 - 973 - 97.26%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,931 - 96.55%
Farm Level 2: 1000 - $10 - 981 - 98.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %16,932 - 94.07%
Average Income per Game$1,533,603
Year to Date Revenue$26,071,244
Farm
Home Games Left27
Average Attendance - %2,912 - 97.06%
Average Income per Game$86,545
Year to Date Revenue$1,384,724

Expense

Pro Players Total Salaries$63,062,333
Farm Players Total Salaries$4,082,233
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$22,462,632
Farm Year To Date Expenses$1,810,974
Pro Salary Cap To Date$22,042,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,873,667
Farm Estimated Season Revenue$2,336,722
Pro Remaining Season Days78
Pro Expenses Per Days$535,519
Pro Estimated Expenses$41,770,482
Farm Remaining Season Days70
Farm Expenses Per Days$43,145
Farm Estimated Expenses$3,020,150
Estimated Season Expenses$44,790,632
Estimated Season Salary Cap$63,283,114
Estimate Under Maximum Salary Cap of $74,500,000$11,216,886
Estimate Over Minimum Salary Cap of $58,500,000 $4,783,114
Current Bank Account$69,764,612
Projected Bank Account$67,184,369

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $5,525,000
-Salary Average : $8,500,000
-Salary Average Remaining : $5,525,000
Matthew Benning $3,711,000 (2)
-Salary Remaining : $2,412,150
-Salary Average : $3,711,000
-Salary Average Remaining : $2,412,150
Rocco Grimaldi $3,000,000 (2)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Craig Smith $2,505,000 (1)
-Salary Remaining : $1,628,250
-Salary Average : $2,505,000
-Salary Average Remaining : $1,628,250
Trevor Lewis $2,474,000 (1)
-Salary Remaining : $1,608,100
-Salary Average : $2,474,000
-Salary Average Remaining : $1,608,100
Jack Johnson $2,400,000 (1)
-Salary Remaining : $1,560,000
-Salary Average : $2,400,000
-Salary Average Remaining : $1,560,000
Ryan Carpenter $2,224,000 (3)
-Salary Remaining : $1,445,600
-Salary Average : $2,224,000
-Salary Average Remaining : $1,445,600
Patrick Maroon $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Karel Vejmelka $2,000,000 (3)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Ben Hutton $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Drew Helleson $1,927,000 (3)
-Salary Remaining : $1,252,550
-Salary Average : $1,927,000
-Salary Average Remaining : $1,252,550
Jaycob Megna $1,600,000 (3)
-Salary Remaining : $1,040,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,040,000
Dominic Toninato $1,500,000 (2)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Jonas Johansson $1,500,000 (3)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Owen Pickering $1,464,000 (3)
-Salary Remaining : $951,600
-Salary Average : $1,464,000
-Salary Average Remaining : $951,600
Gunnarwolfe Fontaine $1,381,000 (3)
-Salary Remaining : $897,650
-Salary Average : $1,381,000
-Salary Average Remaining : $897,650
Tyler Tucker $1,338,000 (2)
-Salary Remaining : $869,700
-Salary Average : $1,338,000
-Salary Average Remaining : $869,700
John Parker-Jones $1,334,000 (3)
-Salary Remaining : $867,100
-Salary Average : $1,334,000
-Salary Average Remaining : $867,100
Chaz Lucius $1,325,000 (1)
-Salary Remaining : $861,250
-Salary Average : $1,325,000
-Salary Average Remaining : $861,250
Joni Jurmo $1,322,000 (3)
-Salary Remaining : $859,300
-Salary Average : $1,322,000
-Salary Average Remaining : $859,300
Florian Xhekaj $1,289,000 (3)
-Salary Remaining : $837,850
-Salary Average : $1,289,000
-Salary Average Remaining : $837,850
Bryce Montgomery $1,288,000 (3)
-Salary Remaining : $837,200
-Salary Average : $1,288,000
-Salary Average Remaining : $837,200
Caedan Bankier $1,281,000 (3)
-Salary Remaining : $832,650
-Salary Average : $1,281,000
-Salary Average Remaining : $832,650
Harrison Brunicke $1,277,000 (3)
-Salary Remaining : $830,050
-Salary Average : $1,277,000
-Salary Average Remaining : $830,050
Chase Pietila $1,263,000 (3)
-Salary Remaining : $820,950
-Salary Average : $1,263,000
-Salary Average Remaining : $820,950
Tanner Pearson $1,132,000 (3)
-Salary Remaining : $735,800
-Salary Average : $1,132,000
-Salary Average Remaining : $735,800
Jonny Brodzinski $1,127,000 (3)
-Salary Remaining : $732,550
-Salary Average : $1,127,000
-Salary Average Remaining : $732,550
Martin Frk $1,119,000 (3)
-Salary Remaining : $727,350
-Salary Average : $1,119,000
-Salary Average Remaining : $727,350
Matt Luff $1,114,000 (3)
-Salary Remaining : $724,100
-Salary Average : $1,114,000
-Salary Average Remaining : $724,100
Vinni Lettieri $1,114,000 (1)
-Salary Remaining : $724,100
-Salary Average : $1,114,000
-Salary Average Remaining : $724,100
Anthony Angello $1,068,000 (1)
-Salary Remaining : $694,200
-Salary Average : $1,068,000
-Salary Average Remaining : $694,200
Carson Golder $1,041,000 (3)
-Salary Remaining : $676,650
-Salary Average : $1,041,000
-Salary Average Remaining : $676,650
Luke Hughes $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Devante Stephens $906,000 (1)
-Salary Remaining : $588,900
-Salary Average : $906,000
-Salary Average Remaining : $588,900
Sebastian Cossa $863,333 (2)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Henrik Rybinski $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Devin Shore $0 (0)
Total Pro Players37
Salary Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,062,333
Year 2026 : $45,595,333
Year 2027 : $35,183,000
Year 2028 : $0

Farm Players Salaries

Luke Philp $221,400 (1)
Salary Remaining : $138,375
Salary Average : $221,400
Salary Average Remaining : $138,375
Brogan Rafferty $217,700 (1)
Salary Remaining : $136,063
Salary Average : $217,700
Salary Average Remaining : $136,063
Arshdeep Bains $217,000 (1)
Salary Remaining : $135,625
Salary Average : $217,000
Salary Average Remaining : $135,625
Nick Abruzzese $217,000 (1)
Salary Remaining : $135,625
Salary Average : $217,000
Salary Average Remaining : $135,625
Ryan Reaves $213,600 (1)
Salary Remaining : $133,500
Salary Average : $213,600
Salary Average Remaining : $133,500
Vyacheslav Buteyets $195,000 (3)
Salary Remaining : $121,875
Salary Average : $195,000
Salary Average Remaining : $121,875
Calle Rosen $150,000 (1)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Alex Belzile $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Max McCue $137,900 (3)
Salary Remaining : $86,188
Salary Average : $137,900
Salary Average Remaining : $86,188
Danila Klimovich $134,700 (3)
Salary Remaining : $84,188
Salary Average : $134,700
Salary Average Remaining : $84,188
Filip Bystedt $134,100 (3)
Salary Remaining : $83,813
Salary Average : $134,100
Salary Average Remaining : $83,813
Samuel Helenius $134,000 (3)
Salary Remaining : $83,750
Salary Average : $134,000
Salary Average Remaining : $83,750
Luke Tuch $134,000 (3)
Salary Remaining : $83,750
Salary Average : $134,000
Salary Average Remaining : $83,750
Ty Mueller $133,100 (3)
Salary Remaining : $83,188
Salary Average : $133,100
Salary Average Remaining : $83,188
Ryan Ufko $129,800 (3)
Salary Remaining : $81,125
Salary Average : $129,800
Salary Average Remaining : $81,125
Olivier Nadeau $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Noah Laba $128,000 (3)
Salary Remaining : $80,000
Salary Average : $128,000
Salary Average Remaining : $80,000
Michael Buchinger $127,500 (3)
Salary Remaining : $79,688
Salary Average : $127,500
Salary Average Remaining : $79,688
Yaniv Perets $125,000 (3)
Salary Remaining : $78,125
Salary Average : $125,000
Salary Average Remaining : $78,125
Jakub Demek $119,700 (3)
Salary Remaining : $74,813
Salary Average : $119,700
Salary Average Remaining : $74,813
Ronnie Attard $118,800 (3)
Salary Remaining : $74,250
Salary Average : $118,800
Salary Average Remaining : $74,250
Tyler Madden $114,100 (2)
Salary Remaining : $71,313
Salary Average : $114,100
Salary Average Remaining : $71,313
Emil Bemstrom $108,700 (3)
Salary Remaining : $67,938
Salary Average : $108,700
Salary Average Remaining : $67,938
Robbie Russo $107,800 (1)
Salary Remaining : $67,375
Salary Average : $107,800
Salary Average Remaining : $67,375
Spencer Smallman $104,500 (1)
Salary Remaining : $65,313
Salary Average : $104,500
Salary Average Remaining : $65,313
Xavier Parent $102,400 (2)
Salary Remaining : $64,000
Salary Average : $102,400
Salary Average Remaining : $64,000
Ben Gaudreau $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Kevin Korchinski $91,833 (2)
Salary Remaining : $57,396
Salary Average : $91,833
Salary Average Remaining : $57,396
Owen Sillinger $86,000 (1)
Salary Remaining : $53,750
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players29
Salary Commitment
Year 2025 : $4,082,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,071,233
Year 2026 : $2,447,233
Year 2027 : $1,988,900
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,446 - 74.11%
Level 2: 5000 - $60 - 4,813 - 96.27%
Level 3: 2000 - $35 - 1,984 - 99.21%
Level 4: 4000 - $20 - 3,842 - 96.05%
Luxury : 1000 - $200 - 739 - 73.93%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,384 - 69.19%
Farm Level 2: 1000 - $15 - 769 - 76.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,825 - 87.92%
Average Income per Game$1,531,124
Year to Date Revenue$26,029,101
Farm
Home Games Left26
Average Attendance - %2,152 - 71.74%
Average Income per Game$89,338
Year to Date Revenue$1,518,750

Expense

Pro Players Total Salaries$74,039,000
Farm Players Total Salaries$3,135,900
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,896,246
Farm Year To Date Expenses$1,574,255
Pro Salary Cap To Date$25,846,246
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,809,213
Farm Estimated Season Revenue$2,322,794
Pro Remaining Season Days78
Pro Expenses Per Days$641,992
Pro Estimated Expenses$50,075,376
Farm Remaining Season Days70
Farm Expenses Per Days$39,160
Farm Estimated Expenses$2,741,200
Estimated Season Expenses$52,816,576
Estimated Season Salary Cap$73,971,622
Estimate Under Maximum Salary Cap of $74,500,000$528,378
Estimate Over Minimum Salary Cap of $58,500,000 $15,471,622
Current Bank Account$4,040,499
Projected Bank Account($6,644,070)

Pro Players Salaries

Claude Giroux $9,500,000 (3)
-Salary Remaining : $6,175,000
-Salary Average : $9,500,000
-Salary Average Remaining : $6,175,000
Jake McCabe $7,500,000 (1)
-Salary Remaining : $4,875,000
-Salary Average : $7,500,000
-Salary Average Remaining : $4,875,000
Tim Stutzle $5,199,000 (2)
-Salary Remaining : $3,379,350
-Salary Average : $5,199,000
-Salary Average Remaining : $3,379,350
Radko Gudas $4,600,000 (2)
-Salary Remaining : $2,990,000
-Salary Average : $4,600,000
-Salary Average Remaining : $2,990,000
Jesper Bratt $4,505,000 (2)
-Salary Remaining : $2,928,250
-Salary Average : $4,505,000
-Salary Average Remaining : $2,928,250
Derek Forbort $4,500,000 (2)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Jack Hughes $4,242,000 (1)
-Salary Remaining : $2,757,300
-Salary Average : $4,242,000
-Salary Average Remaining : $2,757,300
Rasmus Dahlin $3,938,000 (3)
-Salary Remaining : $2,559,700
-Salary Average : $3,938,000
-Salary Average Remaining : $2,559,700
Owen Tippett $3,685,000 (3)
-Salary Remaining : $2,395,250
-Salary Average : $3,685,000
-Salary Average Remaining : $2,395,250
Drew O'Connor $3,500,000 (3)
-Salary Remaining : $2,275,000
-Salary Average : $3,500,000
-Salary Average Remaining : $2,275,000
Linus Ullmark $3,498,000 (2)
-Salary Remaining : $2,273,700
-Salary Average : $3,498,000
-Salary Average Remaining : $2,273,700
Dawson Mercer $3,150,000 (3)
-Salary Remaining : $2,047,500
-Salary Average : $3,150,000
-Salary Average Remaining : $2,047,500
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Luke Glendening $2,250,000 (2)
-Salary Remaining : $1,462,500
-Salary Average : $2,250,000
-Salary Average Remaining : $1,462,500
Helge Grans $1,452,000 (3)
-Salary Remaining : $943,800
-Salary Average : $1,452,000
-Salary Average Remaining : $943,800
Nico Sturm $1,252,000 (1)
-Salary Remaining : $813,800
-Salary Average : $1,097,000
-Salary Average Remaining : $713,050
Christian Fischer $1,208,000 (2)
-Salary Remaining : $785,200
-Salary Average : $1,659,000
-Salary Average Remaining : $1,078,350
Ethan Haider $1,072,000 (3)
-Salary Remaining : $696,800
-Salary Average : $1,072,000
-Salary Average Remaining : $696,800
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Layton Ahac $988,000 (2)
-Salary Remaining : $642,200
-Salary Average : $988,000
-Salary Average Remaining : $642,200
Total Pro Players21
Salary Commitment
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,335,000
Year 2026 : $60,496,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0

Farm Players Salaries

Dylan Coghlan $250,000 (3)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Philipp Grubauer $200,000 (2)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Vitek Vanecek $160,000 (3)
Salary Remaining : $100,000
Salary Average : $160,000
Salary Average Remaining : $100,000
Jakob Pelletier $148,800 (3)
Salary Remaining : $93,000
Salary Average : $148,800
Salary Average Remaining : $93,000
Matthew Robertson $140,200 (3)
Salary Remaining : $87,625
Salary Average : $140,200
Salary Average Remaining : $87,625
Samuel Johannesson $137,200 (3)
Salary Remaining : $85,750
Salary Average : $137,200
Salary Average Remaining : $85,750
Donovan Sebrango $135,600 (3)
Salary Remaining : $84,750
Salary Average : $135,600
Salary Average Remaining : $84,750
Ethan Edwards $134,100 (3)
Salary Remaining : $83,813
Salary Average : $134,100
Salary Average Remaining : $83,813
David Gustafsson $133,300 (2)
Salary Remaining : $83,313
Salary Average : $133,300
Salary Average Remaining : $83,313
Alex Beaucage $131,500 (3)
Salary Remaining : $82,188
Salary Average : $131,500
Salary Average Remaining : $82,188
Anton Johansson $127,900 (3)
Salary Remaining : $79,938
Salary Average : $127,900
Salary Average Remaining : $79,938
Fabian Wagner $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Josh Bloom $127,100 (3)
Salary Remaining : $79,438
Salary Average : $127,100
Salary Average Remaining : $79,438
Jayden Grubbe $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Jack Rathbone $123,200 (2)
Salary Remaining : $77,000
Salary Average : $123,200
Salary Average Remaining : $77,000
Ethan Samson $122,700 (3)
Salary Remaining : $76,688
Salary Average : $122,700
Salary Average Remaining : $76,688
Hugh McGing $110,000 (2)
Salary Remaining : $68,750
Salary Average : $110,000
Salary Average Remaining : $68,750
Eetu Liukas $109,500 (3)
Salary Remaining : $68,438
Salary Average : $109,500
Salary Average Remaining : $68,438
Trevor Kuntar $109,300 (3)
Salary Remaining : $68,313
Salary Average : $109,300
Salary Average Remaining : $68,313
Clark Bishop $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Dalton Bancroft $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Chris Wilkie $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Peter DiLiberatore $99,000 (2)
Salary Remaining : $61,875
Salary Average : $99,000
Salary Average Remaining : $61,875
Matthew Maggio $82,000 (2)
Salary Remaining : $51,250
Salary Average : $82,000
Salary Average Remaining : $51,250
Total Farm Players24
Salary Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,632 - 93.86%
Level 2: 5000 - $70 - 3,404 - 68.09%
Level 3: 2000 - $40 - 1,581 - 79.07%
Level 4: 4000 - $25 - 2,942 - 73.55%
Luxury : 1000 - $180 - 947 - 94.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,248 - 62.42%
Farm Level 2: 1000 - $20 - 567 - 56.72%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,507 - 80.59%
Average Income per Game$1,568,217
Year to Date Revenue$26,659,685
Farm
Home Games Left27
Average Attendance - %1,816 - 60.52%
Average Income per Game$91,309
Year to Date Revenue$1,460,943

Expense

Pro Players Total Salaries$73,903,000
Farm Players Total Salaries$3,695,117
Coaches Total Salaries$9,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,167,038
Farm Year To Date Expenses$3,293,738
Pro Salary Cap To Date$25,504,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,773,636
Farm Estimated Season Revenue$2,465,341
Pro Remaining Season Days78
Pro Expenses Per Days$655,442
Pro Estimated Expenses$51,124,476
Farm Remaining Season Days70
Farm Expenses Per Days$77,635
Farm Estimated Expenses$5,434,450
Estimated Season Expenses$56,558,926
Estimated Season Salary Cap$73,541,474
Estimate Under Maximum Salary Cap of $74,500,000$958,526
Estimate Over Minimum Salary Cap of $58,500,000 $15,041,474
Current Bank Account$121,556,307
Projected Bank Account$108,236,358

Pro Players Salaries

Kyle Connor $9,260,000 (3)
-Salary Remaining : $6,019,000
-Salary Average : $9,260,000
-Salary Average Remaining : $6,019,000
Justin Faulk $9,000,000 (2)
-Salary Remaining : $5,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $5,850,000
Jake Walman $8,350,000 (3)
-Salary Remaining : $5,427,500
-Salary Average : $8,350,000
-Salary Average Remaining : $5,427,500
Tyler Bertuzzi $5,950,000 (3)
-Salary Remaining : $3,867,500
-Salary Average : $5,950,000
-Salary Average Remaining : $3,867,500
Scott Laughton $5,250,000 (2)
-Salary Remaining : $3,412,500
-Salary Average : $5,250,000
-Salary Average Remaining : $3,412,500
Ross Colton $4,850,000 (3)
-Salary Remaining : $3,152,500
-Salary Average : $4,850,000
-Salary Average Remaining : $3,152,500
Tyler Toffoli $4,165,000 (2)
-Salary Remaining : $2,707,250
-Salary Average : $4,165,000
-Salary Average Remaining : $2,707,250
Dylan Larkin $3,544,000 (2)
-Salary Remaining : $2,303,600
-Salary Average : $3,363,000
-Salary Average Remaining : $2,185,950
Casey Mittelstadt $3,362,000 (3)
-Salary Remaining : $2,185,300
-Salary Average : $3,362,000
-Salary Average Remaining : $2,185,300
Zach Hyman $3,175,000 (3)
-Salary Remaining : $2,063,750
-Salary Average : $3,175,000
-Salary Average Remaining : $2,063,750
Noah Cates $2,857,000 (3)
-Salary Remaining : $1,857,050
-Salary Average : $2,857,000
-Salary Average Remaining : $1,857,050
Josh Manson $2,524,000 (3)
-Salary Remaining : $1,640,600
-Salary Average : $2,524,000
-Salary Average Remaining : $1,640,600
MacKenzie Weegar $2,472,000 (1)
-Salary Remaining : $1,606,800
-Salary Average : $964,000
-Salary Average Remaining : $626,600
Warren Foegele $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Joey Daccord $1,205,000 (2)
-Salary Remaining : $783,250
-Salary Average : $875,710
-Salary Average Remaining : $569,212
Keaton Middleton $1,171,000 (2)
-Salary Remaining : $761,150
-Salary Average : $1,171,000
-Salary Average Remaining : $761,150
Will Cranley $1,075,000 (3)
-Salary Remaining : $698,750
-Salary Average : $1,075,000
-Salary Average Remaining : $698,750
Brett Brochu $1,000,000 (3)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Mikey Anderson $958,000 (1)
-Salary Remaining : $622,700
-Salary Average : $958,000
-Salary Average Remaining : $622,700
Dakota Joshua $900,000 (1)
-Salary Remaining : $585,000
-Salary Average : $900,000
-Salary Average Remaining : $585,000
Jordan Greenway $835,000 (2)
-Salary Remaining : $542,750
-Salary Average : $913,234
-Salary Average Remaining : $593,602
Total Pro Players21
Salary Commitment
Year 2025 : $73,903,000
Year 2026 : $67,573,000
Year 2027 : $42,403,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,962,944
Year 2026 : $67,140,944
Year 2027 : $42,403,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,903,000
Year 2026 : $67,573,000
Year 2027 : $42,403,000
Year 2028 : $0

Farm Players Salaries

Jan Rutta $290,000 (2)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
Cole Smith $250,000 (3)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Spencer Knight $247,200 (2)
Salary Remaining : $154,500
Salary Average : $92,500
Salary Average Remaining : $57,813
Sam Lafferty $220,000 (2)
Salary Remaining : $137,500
Salary Average : $220,000
Salary Average Remaining : $137,500
Dysin Mayo $193,400 (2)
Salary Remaining : $120,875
Salary Average : $193,400
Salary Average Remaining : $120,875
Matt Grzelcyk $180,000 (2)
Salary Remaining : $112,500
Salary Average : $180,000
Salary Average Remaining : $112,500
Devin Cooley $175,000 (2)
Salary Remaining : $109,375
Salary Average : $175,000
Salary Average Remaining : $109,375
Jake Allen $165,000 (2)
Salary Remaining : $103,125
Salary Average : $165,000
Salary Average Remaining : $103,125
Ryan Lomberg $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Anthony Beauvillier $143,000 (1)
Salary Remaining : $89,375
Salary Average : $285,100
Salary Average Remaining : $178,188
Bradly Nadeau $142,200 (3)
Salary Remaining : $88,875
Salary Average : $142,200
Salary Average Remaining : $88,875
Rhett Pitlick $135,200 (3)
Salary Remaining : $84,500
Salary Average : $135,200
Salary Average Remaining : $84,500
Riley Hughes $131,900 (3)
Salary Remaining : $82,438
Salary Average : $131,900
Salary Average Remaining : $82,438
Connor Mackey $131,900 (1)
Salary Remaining : $82,438
Salary Average : $131,900
Salary Average Remaining : $82,438
Marek Alscher $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Elias Salomonsson $128,400 (3)
Salary Remaining : $80,250
Salary Average : $128,400
Salary Average Remaining : $80,250
Francesco Arcuri $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Julian Lutz $125,800 (3)
Salary Remaining : $78,625
Salary Average : $125,800
Salary Average Remaining : $78,625
Kyle Masters $103,700 (3)
Salary Remaining : $64,813
Salary Average : $103,700
Salary Average Remaining : $64,813
Cole Schwindt $93,400 (1)
Salary Remaining : $58,375
Salary Average : $84,304
Salary Average Remaining : $52,690
Brandon Coe $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $56,094
Salary Average : $89,750
Salary Average Remaining : $56,094
Vadim Zherenko $84,667 (1)
Salary Remaining : $52,917
Salary Average : $84,667
Salary Average Remaining : $52,917
Jared Davidson $84,200 (3)
Salary Remaining : $52,625
Salary Average : $84,200
Salary Average Remaining : $52,625
Ryder Rolston $82,500 (1)
Salary Remaining : $51,563
Salary Average : $82,500
Salary Average Remaining : $51,563
Total Farm Players25
Salary Commitment
Year 2025 : $3,695,117
Year 2026 : $2,977,400
Year 2027 : $1,506,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,673,421
Year 2026 : $2,822,700
Year 2027 : $1,506,800
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $85 - 5,709 - 95.15%
Level 2: 5000 - $60 - 4,747 - 94.94%
Level 3: 2000 - $45 - 1,455 - 72.74%
Level 4: 4000 - $30 - 2,517 - 62.92%
Luxury : 1000 - $120 - 998 - 99.80%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,009 - 50.43%
Farm Level 2: 1000 - $30 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,426 - 85.70%
Average Income per Game$1,535,937
Year to Date Revenue$26,110,930
Farm
Home Games Left26
Average Attendance - %1,509 - 50.29%
Average Income per Game$97,490
Year to Date Revenue$1,657,326

Expense

Pro Players Total Salaries$74,461,167
Farm Players Total Salaries$2,945,595
Coaches Total Salaries$2,000,000
Luxury Taxe Total$10,510
Special Salary Cap Value$0
Pro Year To Date Expenses$26,379,789
Farm Year To Date Expenses$1,477,118
Pro Salary Cap To Date$26,029,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,934,364
Farm Estimated Season Revenue$2,534,734
Pro Remaining Season Days78
Pro Expenses Per Days$628,843
Pro Estimated Expenses$49,049,754
Farm Remaining Season Days70
Farm Expenses Per Days$35,229
Farm Estimated Expenses$2,466,030
Estimated Season Expenses$51,515,784
Estimated Season Salary Cap$74,429,583
Estimate Under Maximum Salary Cap of $74,500,000$70,417
Estimate Over Minimum Salary Cap of $58,500,000 $15,929,583
Current Bank Account$53,845,255
Projected Bank Account$44,798,569

Pro Players Salaries

Brock Nelson $9,420,000 (3)
-Salary Remaining : $6,123,000
-Salary Average : $9,420,000
-Salary Average Remaining : $6,123,000
Sidney Crosby $7,860,000 (1)
-Salary Remaining : $5,109,000
-Salary Average : $7,860,000
-Salary Average Remaining : $5,109,000
John Tavares $6,594,000 (2)
-Salary Remaining : $4,286,100
-Salary Average : $5,662,000
-Salary Average Remaining : $3,680,300
Igor Shesterkin $5,628,000 (1)
-Salary Remaining : $3,658,200
-Salary Average : $786,000
-Salary Average Remaining : $510,900
Chris Kreider $5,330,000 (2)
-Salary Remaining : $3,464,500
-Salary Average : $7,999,500
-Salary Average Remaining : $5,199,675
Jake Guentzel $4,302,000 (3)
-Salary Remaining : $2,796,300
-Salary Average : $4,302,000
-Salary Average Remaining : $2,796,300
Ryan Nugent-Hopkins $4,083,000 (1)
-Salary Remaining : $2,653,950
-Salary Average : $5,441,000
-Salary Average Remaining : $3,536,650
Ilya Samsonov $3,960,000 (2)
-Salary Remaining : $2,574,000
-Salary Average : $3,960,000
-Salary Average Remaining : $2,574,000
K'Andre Miller $3,944,000 (2)
-Salary Remaining : $2,563,600
-Salary Average : $3,944,000
-Salary Average Remaining : $2,563,600
Colton Parayko $3,415,000 (1)
-Salary Remaining : $2,219,750
-Salary Average : $5,670,000
-Salary Average Remaining : $3,685,500
Brett Kulak $2,995,000 (1)
-Salary Remaining : $1,946,750
-Salary Average : $2,995,000
-Salary Average Remaining : $1,946,750
Ty Emberson $2,950,000 (5)
-Salary Remaining : $1,917,500
-Salary Average : $2,950,000
-Salary Average Remaining : $1,917,500
Tyler Motte $2,600,000 (1)
-Salary Remaining : $1,690,000
-Salary Average : $2,600,000
-Salary Average Remaining : $1,690,000
Steven Lorentz $2,555,000 (1)
-Salary Remaining : $1,660,750
-Salary Average : $2,555,000
-Salary Average Remaining : $1,660,750
Samuel Girard $2,275,000 (2)
-Salary Remaining : $1,478,750
-Salary Average : $802,645
-Salary Average Remaining : $521,719
Logan O'Connor $1,887,000 (1)
-Salary Remaining : $1,226,550
-Salary Average : $1,887,000
-Salary Average Remaining : $1,226,550
Kevin Bahl $1,442,000 (2)
-Salary Remaining : $937,300
-Salary Average : $1,442,000
-Salary Average Remaining : $937,300
Mark Kastelic $1,402,000 (2)
-Salary Remaining : $911,300
-Salary Average : $1,402,000
-Salary Average Remaining : $911,300
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Mavrik Bourque $894,167 (1)
-Salary Remaining : $581,209
-Salary Average : $894,167
-Salary Average Remaining : $581,209
Total Pro Players20
Salary Commitment
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Average Commitment
Year 2025 : $73,497,312
Year 2026 : $41,884,145
Year 2027 : $16,672,000
Year 2028 : $2,950,000
Salary Cap with 1 Way Contract
Year 2025 : $74,461,167
Year 2026 : $41,619,000
Year 2027 : $16,672,000
Year 2028 : $2,950,000

Farm Players Salaries

Connor Brown $280,000 (2)
Salary Remaining : $175,000
Salary Average : $280,000
Salary Average Remaining : $175,000
Kyle Burroughs $255,500 (1)
Salary Remaining : $159,688
Salary Average : $255,500
Salary Average Remaining : $159,688
Felix Sandstrom $158,500 (2)
Salary Remaining : $99,063
Salary Average : $158,500
Salary Average Remaining : $99,063
Oskar Back $148,500 (3)
Salary Remaining : $92,813
Salary Average : $148,500
Salary Average Remaining : $92,813
Dylan Roobroeck $139,000 (3)
Salary Remaining : $86,875
Salary Average : $139,000
Salary Average Remaining : $86,875
Dylan Peterson $135,300 (3)
Salary Remaining : $84,563
Salary Average : $135,300
Salary Average Remaining : $84,563
Benoit-Olivier Groulx $134,000 (2)
Salary Remaining : $83,750
Salary Average : $134,000
Salary Average Remaining : $83,750
Cole Clayton $133,600 (3)
Salary Remaining : $83,500
Salary Average : $133,600
Salary Average Remaining : $83,500
Anthony Romano $132,000 (3)
Salary Remaining : $82,500
Salary Average : $132,000
Salary Average Remaining : $82,500
Shakir Mukhamadullin $129,417 (1)
Salary Remaining : $80,885
Salary Average : $129,417
Salary Average Remaining : $80,885
Shai Buium $128,700 (3)
Salary Remaining : $80,438
Salary Average : $128,700
Salary Average Remaining : $80,438
Luca Pinelli $128,400 (3)
Salary Remaining : $80,250
Salary Average : $128,400
Salary Average Remaining : $80,250
Nathan Aspinall $126,900 (3)
Salary Remaining : $79,313
Salary Average : $126,900
Salary Average Remaining : $79,313
Ryan Suzuki $124,300 (2)
Salary Remaining : $77,688
Salary Average : $124,300
Salary Average Remaining : $77,688
Michael Kesselring $114,400 (2)
Salary Remaining : $71,500
Salary Average : $114,400
Salary Average Remaining : $71,500
Aku Raty $110,800 (3)
Salary Remaining : $69,250
Salary Average : $110,800
Salary Average Remaining : $69,250
Curtis Douglas $106,600 (2)
Salary Remaining : $66,625
Salary Average : $106,600
Salary Average Remaining : $66,625
Aaron Ness $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Mike Hardman $99,000 (1)
Salary Remaining : $61,875
Salary Average : $99,000
Salary Average Remaining : $61,875
Bokondji Imama $91,400 (1)
Salary Remaining : $57,125
Salary Average : $91,400
Salary Average Remaining : $57,125
Erik Portillo $87,500 (1)
Salary Remaining : $54,688
Salary Average : $87,500
Salary Average Remaining : $54,688
William Villeneuve $81,778 (1)
Salary Remaining : $51,111
Salary Average : $81,778
Salary Average Remaining : $51,111
Total Farm Players22
Salary Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $75 - 5,852 - 97.54%
Level 2: 5000 - $40 - 4,946 - 98.92%
Level 3: 2000 - $30 - 1,986 - 99.30%
Level 4: 4000 - $20 - 3,856 - 96.40%
Luxury : 1000 - $300 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,929 - 96.44%
Farm Level 2: 1000 - $10 - 990 - 99.02%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %17,240 - 95.78%
Average Income per Game$1,420,623
Year to Date Revenue$22,729,965
Farm
Home Games Left26
Average Attendance - %2,919 - 97.30%
Average Income per Game$86,604
Year to Date Revenue$1,472,275

Expense

Pro Players Total Salaries$64,379,667
Farm Players Total Salaries$6,059,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,650,000
Pro Year To Date Expenses$25,299,026
Farm Year To Date Expenses$2,531,925
Pro Salary Cap To Date$24,832,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,356,816
Farm Estimated Season Revenue$2,251,715
Pro Remaining Season Days78
Pro Expenses Per Days$545,664
Pro Estimated Expenses$42,561,792
Farm Remaining Season Days70
Farm Expenses Per Days$60,795
Farm Estimated Expenses$4,255,650
Estimated Season Expenses$46,817,442
Estimated Season Salary Cap$67,842,038
Estimate Under Maximum Salary Cap of $74,500,000$6,657,962
Estimate Over Minimum Salary Cap of $58,500,000 $9,342,038
Current Bank Account$16,182,017
Projected Bank Account$9,973,106

Pro Players Salaries

Steven Stamkos $14,900,000 (2)
-Salary Remaining : $9,685,000
-Salary Average : $14,900,000
-Salary Average Remaining : $9,685,000
Alex Ovechkin $14,000,000 (2)
-Salary Remaining : $9,100,000
-Salary Average : $14,000,000
-Salary Average Remaining : $9,100,000
Petr Mrazek $8,255,000 (2)
-Salary Remaining : $5,365,750
-Salary Average : $8,255,000
-Salary Average Remaining : $5,365,750
Darnell Nurse $7,550,000 (3)
-Salary Remaining : $4,907,500
-Salary Average : $7,550,000
-Salary Average Remaining : $4,907,500
Anthony Mantha $6,525,000 (2)
-Salary Remaining : $4,241,250
-Salary Average : $6,525,000
-Salary Average Remaining : $4,241,250
Carter George $983,000 (3)
-Salary Remaining : $638,950
-Salary Average : $983,000
-Salary Average Remaining : $638,950
Tyler Kleven $916,667 (1)
-Salary Remaining : $595,834
-Salary Average : $916,667
-Salary Average Remaining : $595,834
Austin Strand $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Matteo Pietroniro $750,000 (2)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Connor MacEachern $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Ashton Sautner $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Austin Wagner $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Isaac Poulter $750,000 (2)
-Salary Remaining : $487,500
-Salary Average : $934,000
-Salary Average Remaining : $607,100
Bogdan Trineyev $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Atley Calvert $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Briley Wood $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Artur Cholach $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Klim Kostin (Out of Payroll) $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Austin Watson $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Brendan Gaunce $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Anton Blidh $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Ryder Korczak $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players22
Salary Commitment
Year 2025 : $64,379,667
Year 2026 : $54,613,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $64,563,667
Year 2026 : $53,897,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,379,667
Year 2026 : $53,713,000
Year 2027 : $8,533,000
Year 2028 : $0

Farm Players Salaries

Matt Nieto $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Teddy Blueger $299,500 (2)
Salary Remaining : $187,188
Salary Average : $299,500
Salary Average Remaining : $187,188
Jansen Harkins $290,000 (3)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
William Lagesson $195,500 (2)
Salary Remaining : $122,188
Salary Average : $195,500
Salary Average Remaining : $122,188
Cody Glass $189,400 (3)
Salary Remaining : $118,375
Salary Average : $189,400
Salary Average Remaining : $118,375
Stephen Halliday $154,600 (3)
Salary Remaining : $96,625
Salary Average : $154,600
Salary Average Remaining : $96,625
Philipp Kurashev $151,400 (3)
Salary Remaining : $94,625
Salary Average : $151,400
Salary Average Remaining : $94,625
Carter Gylander $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Nikita Nesterenko $148,600 (3)
Salary Remaining : $92,875
Salary Average : $148,600
Salary Average Remaining : $92,875
Conor Geekie $148,500 (3)
Salary Remaining : $92,813
Salary Average : $148,500
Salary Average Remaining : $92,813
Michael Pezzetta $144,800 (3)
Salary Remaining : $90,500
Salary Average : $144,800
Salary Average Remaining : $90,500
Nils Hoglander $139,400 (2)
Salary Remaining : $87,125
Salary Average : $139,400
Salary Average Remaining : $87,125
Luca Cagnoni $138,400 (3)
Salary Remaining : $86,500
Salary Average : $138,400
Salary Average Remaining : $86,500
David Spacek $133,100 (3)
Salary Remaining : $83,188
Salary Average : $133,100
Salary Average Remaining : $83,188
Xavier Bernard $132,600 (3)
Salary Remaining : $82,875
Salary Average : $132,600
Salary Average Remaining : $82,875
Hunter Brzustewicz $132,200 (3)
Salary Remaining : $82,625
Salary Average : $132,200
Salary Average Remaining : $82,625
Zach Solow $131,700 (3)
Salary Remaining : $82,313
Salary Average : $131,700
Salary Average Remaining : $82,313
Dylan Wells $130,000 (3)
Salary Remaining : $81,250
Salary Average : $130,000
Salary Average Remaining : $81,250
Samuel Bolduc $127,800 (2)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Zayne Parekh $127,800 (3)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Jakub Dvorak $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Felix Unger Sorum $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Parker Bell $127,600 (3)
Salary Remaining : $79,750
Salary Average : $127,600
Salary Average Remaining : $79,750
Ivan Demidov $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Oliver Moore $126,400 (3)
Salary Remaining : $79,000
Salary Average : $126,400
Salary Average Remaining : $79,000
Rodwin Dionicio $126,400 (3)
Salary Remaining : $79,000
Salary Average : $126,400
Salary Average Remaining : $79,000
Jamieson Rees $123,800 (2)
Salary Remaining : $77,375
Salary Average : $123,800
Salary Average Remaining : $77,375
Declan Carlile $118,900 (3)
Salary Remaining : $74,313
Salary Average : $118,900
Salary Average Remaining : $74,313
Kaedan Korczak $113,400 (2)
Salary Remaining : $70,875
Salary Average : $113,400
Salary Average Remaining : $70,875
Ryan Hofer $113,000 (3)
Salary Remaining : $70,625
Salary Average : $113,000
Salary Average Remaining : $70,625
Mads Sogaard $109,400 (2)
Salary Remaining : $68,375
Salary Average : $109,400
Salary Average Remaining : $68,375
Mitchell Vande Sompel $106,500 (2)
Salary Remaining : $66,563
Salary Average : $106,500
Salary Average Remaining : $66,563
Anthony Vincent $103,500 (2)
Salary Remaining : $64,688
Salary Average : $103,500
Salary Average Remaining : $64,688
Cameron Hebig $101,400 (2)
Salary Remaining : $63,375
Salary Average : $101,400
Salary Average Remaining : $63,375
Curtis Hall $99,300 (2)
Salary Remaining : $62,063
Salary Average : $99,300
Salary Average Remaining : $62,063
Daniel D'Amato $97,900 (2)
Salary Remaining : $61,188
Salary Average : $97,900
Salary Average Remaining : $61,188
Logan Nijhoff $97,700 (2)
Salary Remaining : $61,063
Salary Average : $97,700
Salary Average Remaining : $61,063
Riley McKay $97,300 (2)
Salary Remaining : $60,813
Salary Average : $97,300
Salary Average Remaining : $60,813
Ian McKinnon $96,700 (2)
Salary Remaining : $60,438
Salary Average : $96,700
Salary Average Remaining : $60,438
Ben Steeves $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Connor Bedard $95,000 (2)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Riley Bezeau $92,300 (2)
Salary Remaining : $57,688
Salary Average : $92,300
Salary Average Remaining : $57,688
Jake Livingstone $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Zachary Massicotte $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Bryan Yoon $90,000 (2)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Total Farm Players45
Salary Commitment
Year 2025 : $6,059,000
Year 2026 : $5,664,000
Year 2027 : $3,297,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,059,000
Year 2026 : $5,664,000
Year 2027 : $3,297,600
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 4,368 - 72.80%
Level 2: 5000 - $60 - 4,817 - 96.34%
Level 3: 2000 - $35 - 1,976 - 98.78%
Level 4: 4000 - $25 - 2,857 - 71.42%
Luxury : 1000 - $200 - 757 - 75.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,426 - 71.28%
Farm Level 2: 1000 - $15 - 777 - 77.69%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,775 - 82.08%
Average Income per Game$1,516,571
Year to Date Revenue$25,781,715
Farm
Home Games Left26
Average Attendance - %2,202 - 73.41%
Average Income per Game$91,705
Year to Date Revenue$1,558,980

Expense

Pro Players Total Salaries$64,046,000
Farm Players Total Salaries$2,710,867
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,071,828
Farm Year To Date Expenses$1,386,603
Pro Salary Cap To Date$22,371,843
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,430,858
Farm Estimated Season Revenue$2,384,322
Pro Remaining Season Days78
Pro Expenses Per Days$550,383
Pro Estimated Expenses$42,929,874
Farm Remaining Season Days70
Farm Expenses Per Days$33,133
Farm Estimated Expenses$2,319,310
Estimated Season Expenses$45,249,184
Estimated Season Salary Cap$64,001,769
Estimate Under Maximum Salary Cap of $74,500,000$10,498,231
Estimate Over Minimum Salary Cap of $58,500,000 $5,501,769
Current Bank Account$24,292,191
Projected Bank Account$20,858,187

Pro Players Salaries

Nazem Kadri $9,000,000 (3)
-Salary Remaining : $5,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $5,850,000
Jordan Eberle $9,000,000 (2)
-Salary Remaining : $5,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $5,850,000
Martin Necas $6,000,000 (2)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Brett Pesce $4,004,000 (2)
-Salary Remaining : $2,602,600
-Salary Average : $10,000,000
-Salary Average Remaining : $6,500,000
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Oliver Ekman-Larsson $3,802,000 (2)
-Salary Remaining : $2,471,300
-Salary Average : $3,802,000
-Salary Average Remaining : $2,471,300
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $2,112,500
-Salary Average : $3,250,000
-Salary Average Remaining : $2,112,500
Nate Schmidt $3,000,000 (2)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Logan Thompson $2,815,000 (2)
-Salary Remaining : $1,829,750
-Salary Average : $3,098,000
-Salary Average Remaining : $2,013,700
Drake Batherson $2,778,000 (2)
-Salary Remaining : $1,805,700
-Salary Average : $804,399
-Salary Average Remaining : $522,859
Nick Schmaltz $2,384,000 (1)
-Salary Remaining : $1,549,600
-Salary Average : $2,384,000
-Salary Average Remaining : $1,549,600
Mathieu Joseph $2,273,000 (1)
-Salary Remaining : $1,477,450
-Salary Average : $2,273,000
-Salary Average Remaining : $1,477,450
Cole Sillinger $2,009,000 (3)
-Salary Remaining : $1,305,850
-Salary Average : $2,009,000
-Salary Average Remaining : $1,305,850
Oliver Bjorkstrand $1,667,000 (2)
-Salary Remaining : $1,083,550
-Salary Average : $2,022,000
-Salary Average Remaining : $1,314,300
Juuso Valimaki $1,468,000 (2)
-Salary Remaining : $954,200
-Salary Average : $999,813
-Salary Average Remaining : $649,878
Tristan Luneau $1,411,000 (3)
-Salary Remaining : $917,150
-Salary Average : $1,411,000
-Salary Average Remaining : $917,150
Alexander Nylander $1,119,000 (3)
-Salary Remaining : $727,350
-Salary Average : $1,119,000
-Salary Average Remaining : $727,350
Ivan Fedotov $1,100,000 (3)
-Salary Remaining : $715,000
-Salary Average : $1,100,000
-Salary Average Remaining : $715,000
Ken Appleby $1,094,000 (3)
-Salary Remaining : $711,100
-Salary Average : $1,094,000
-Salary Average Remaining : $711,100
Carter Berger $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Nick Bjugstad $872,000 (3)
-Salary Remaining : $566,800
-Salary Average : $872,000
-Salary Average Remaining : $566,800
Total Pro Players21
Salary Commitment
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,238,212
Year 2026 : $58,581,212
Year 2027 : $16,605,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0

Farm Players Salaries

Kaapo Kahkonen $272,100 (1)
Salary Remaining : $170,063
Salary Average : $75,000
Salary Average Remaining : $46,875
Elias Pettersson2 $141,200 (3)
Salary Remaining : $88,250
Salary Average : $141,200
Salary Average Remaining : $88,250
Cole O'Hara $135,400 (3)
Salary Remaining : $84,625
Salary Average : $135,400
Salary Average Remaining : $84,625
Philippe Daoust $133,800 (3)
Salary Remaining : $83,625
Salary Average : $133,800
Salary Average Remaining : $83,625
Keean Washkurak $133,100 (3)
Salary Remaining : $83,188
Salary Average : $133,100
Salary Average Remaining : $83,188
Taylor Makar $132,900 (3)
Salary Remaining : $83,063
Salary Average : $132,900
Salary Average Remaining : $83,063
Graham Sward $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Dru Krebs $126,300 (3)
Salary Remaining : $78,938
Salary Average : $126,300
Salary Average Remaining : $78,938
Patrick Brown $117,000 (3)
Salary Remaining : $73,125
Salary Average : $117,000
Salary Average Remaining : $73,125
Gustav Lindstrom $110,200 (3)
Salary Remaining : $68,875
Salary Average : $110,200
Salary Average Remaining : $68,875
Spencer Martin $109,000 (3)
Salary Remaining : $68,125
Salary Average : $109,000
Salary Average Remaining : $68,125
Cole Reinhardt $108,200 (2)
Salary Remaining : $67,625
Salary Average : $85,584
Salary Average Remaining : $53,490
Vyacheslav Peksa $107,800 (3)
Salary Remaining : $67,375
Salary Average : $107,800
Salary Average Remaining : $67,375
Alex Alexeyev $106,300 (1)
Salary Remaining : $66,438
Salary Average : $89,417
Salary Average Remaining : $55,886
Riley Kidney $105,500 (3)
Salary Remaining : $65,938
Salary Average : $105,500
Salary Average Remaining : $65,938
Jett Woo $101,500 (2)
Salary Remaining : $63,438
Salary Average : $101,500
Salary Average Remaining : $63,438
Mason Primeau $100,900 (2)
Salary Remaining : $63,063
Salary Average : $100,900
Salary Average Remaining : $63,063
Cole Bardreau $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Colton Dach $96,400 (3)
Salary Remaining : $60,250
Salary Average : $96,400
Salary Average Remaining : $60,250
Michael Carcone $89,500 (1)
Salary Remaining : $55,938
Salary Average : $89,500
Salary Average Remaining : $55,938
Charles Hudon $89,500 (1)
Salary Remaining : $55,938
Salary Average : $89,500
Salary Average Remaining : $55,938
Mikko Kokkonen $84,667 (1)
Salary Remaining : $52,917
Salary Average : $84,667
Salary Average Remaining : $52,917
Mason Millman $82,800 (3)
Salary Remaining : $51,750
Salary Average : $82,800
Salary Average Remaining : $51,750
Total Farm Players23
Salary Commitment
Year 2025 : $2,710,867
Year 2026 : $1,968,800
Year 2027 : $1,658,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,474,268
Year 2026 : $1,946,184
Year 2027 : $1,658,200
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $90 - 5,798 - 96.63%
Level 2: 5000 - $70 - 3,480 - 69.60%
Level 3: 2000 - $50 - 1,330 - 66.48%
Level 4: 4000 - $20 - 3,850 - 96.26%
Luxury : 1000 - $125 - 999 - 99.88%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,931 - 96.57%
Farm Level 2: 1000 - $15 - 768 - 76.76%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,456 - 85.87%
Average Income per Game$1,540,248
Year to Date Revenue$26,184,210
Farm
Home Games Left26
Average Attendance - %2,699 - 89.96%
Average Income per Game$103,487
Year to Date Revenue$1,759,282

Expense

Pro Players Total Salaries$73,806,833
Farm Players Total Salaries$2,798,750
Coaches Total Salaries$2,545,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,392,994
Farm Year To Date Expenses$1,352,142
Pro Salary Cap To Date$25,780,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,046,439
Farm Estimated Season Revenue$2,690,667
Pro Remaining Season Days78
Pro Expenses Per Days$629,640
Pro Estimated Expenses$49,111,920
Farm Remaining Season Days70
Farm Expenses Per Days$32,087
Farm Estimated Expenses$2,246,090
Estimated Season Expenses$51,358,010
Estimated Season Salary Cap$73,754,946
Estimate Under Maximum Salary Cap of $74,500,000$745,054
Estimate Over Minimum Salary Cap of $58,500,000 $15,254,946
Current Bank Account$104,690,792
Projected Bank Account$96,069,888

Pro Players Salaries

Jordan Kyrou $14,900,000 (3)
-Salary Remaining : $9,685,000
-Salary Average : $14,900,000
-Salary Average Remaining : $9,685,000
Mika Zibanejad $8,088,000 (1)
-Salary Remaining : $5,257,200
-Salary Average : $9,733,000
-Salary Average Remaining : $6,326,450
Tyler Seguin $4,740,000 (2)
-Salary Remaining : $3,081,000
-Salary Average : $7,028,000
-Salary Average Remaining : $4,568,200
Adam Pelech $4,052,000 (1)
-Salary Remaining : $2,633,800
-Salary Average : $4,052,000
-Salary Average Remaining : $2,633,800
Alex Tuch $4,000,000 (3)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Adrian Kempe $3,783,000 (2)
-Salary Remaining : $2,458,950
-Salary Average : $1,528,000
-Salary Average Remaining : $993,200
Michael McCarron $3,755,500 (3)
-Salary Remaining : $2,441,075
-Salary Average : $3,755,500
-Salary Average Remaining : $2,441,075
Alex DeBrincat $3,708,000 (2)
-Salary Remaining : $2,410,200
-Salary Average : $3,562,250
-Salary Average Remaining : $2,315,463
Esa Lindell $3,656,000 (3)
-Salary Remaining : $2,376,400
-Salary Average : $3,656,000
-Salary Average Remaining : $2,376,400
Ilya Sorokin $3,391,000 (2)
-Salary Remaining : $2,204,150
-Salary Average : $892,819
-Salary Average Remaining : $580,332
Colton Sissons $3,289,000 (2)
-Salary Remaining : $2,137,850
-Salary Average : $3,289,000
-Salary Average Remaining : $2,137,850
Ryan Pulock $3,233,000 (3)
-Salary Remaining : $2,101,450
-Salary Average : $3,233,000
-Salary Average Remaining : $2,101,450
Dan Vladar $2,755,500 (3)
-Salary Remaining : $1,791,075
-Salary Average : $2,755,500
-Salary Average Remaining : $1,791,075
Brandon Hagel $2,663,000 (3)
-Salary Remaining : $1,730,950
-Salary Average : $2,663,000
-Salary Average Remaining : $1,730,950
Ryan Shea $2,555,500 (3)
-Salary Remaining : $1,661,075
-Salary Average : $2,555,500
-Salary Average Remaining : $1,661,075
Mario Ferraro $1,502,000 (1)
-Salary Remaining : $976,300
-Salary Average : $812,000
-Salary Average Remaining : $527,800
Simon Holmstrom $997,000 (1)
-Salary Remaining : $648,050
-Salary Average : $997,000
-Salary Average Remaining : $648,050
Logan Cooley $950,000 (2)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
J.J. Moser $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Ridly Greig $863,333 (1)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Total Pro Players20
Salary Commitment
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $72,150,902
Year 2026 : $54,768,569
Year 2027 : $37,518,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,806,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0

Farm Players Salaries

Joey Anderson $275,550 (3)
Salary Remaining : $172,219
Salary Average : $275,550
Salary Average Remaining : $172,219
Joona Koppanen $275,550 (3)
Salary Remaining : $172,219
Salary Average : $275,550
Salary Average Remaining : $172,219
Mitchell Stephens $222,500 (2)
Salary Remaining : $139,063
Salary Average : $222,500
Salary Average Remaining : $139,063
Marc McLaughlin $135,900 (2)
Salary Remaining : $84,938
Salary Average : $135,900
Salary Average Remaining : $84,938
Kyle McDonald $135,500 (2)
Salary Remaining : $84,688
Salary Average : $135,500
Salary Average Remaining : $84,688
Pierrick Dube $125,500 (2)
Salary Remaining : $78,438
Salary Average : $125,500
Salary Average Remaining : $78,438
Walker Duehr $121,200 (1)
Salary Remaining : $75,750
Salary Average : $121,200
Salary Average Remaining : $75,750
Nikke Kokko $120,000 (3)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Alex Limoges $117,300 (1)
Salary Remaining : $73,313
Salary Average : $117,300
Salary Average Remaining : $73,313
Blake McLaughlin $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Will Cuylle $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Nikita Tolopilo $85,000 (2)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Egor Zamula $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Daniil Miromanov $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Jordan Oesterle $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Beck Malenstyn $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Jordan Harris $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Sam Poulin $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Grant Hutton $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Arttu Hyry $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Clay Stevenson $85,000 (2)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Matt Rempe $82,000 (1)
Salary Remaining : $51,250
Salary Average : $82,000
Salary Average Remaining : $51,250
Lleyton Moore $80,000 (1)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Vincent Sevigny $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players24
Salary Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,798,750
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $99 - 4,386 - 73.09%
Level 2: 5000 - $79 - 3,113 - 62.26%
Level 3: 2000 - $59 - 1,200 - 60.00%
Level 4: 4000 - $39 - 2,400 - 60.00%
Luxury : 1000 - $149 - 965 - 96.48%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,878 - 93.88%
Farm Level 2: 1000 - $10 - 988 - 98.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %12,063 - 67.02%
Average Income per Game$1,472,495
Year to Date Revenue$25,032,407
Farm
Home Games Left25
Average Attendance - %2,866 - 95.52%
Average Income per Game$84,658
Year to Date Revenue$1,523,846

Expense

Pro Players Total Salaries$60,481,332
Farm Players Total Salaries$4,330,133
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,451,221
Farm Year To Date Expenses$1,940,385
Pro Salary Cap To Date$21,013,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,284,858
Farm Estimated Season Revenue$2,116,453
Pro Remaining Season Days78
Pro Expenses Per Days$514,428
Pro Estimated Expenses$40,125,384
Farm Remaining Season Days70
Farm Expenses Per Days$45,805
Farm Estimated Expenses$3,206,350
Estimated Season Expenses$43,331,734
Estimated Season Salary Cap$60,326,565
Estimate Under Maximum Salary Cap of $74,500,000$14,173,435
Estimate Over Minimum Salary Cap of $58,500,000 $1,826,565
Current Bank Account($442,121)
Projected Bank Account($3,372,544)

Pro Players Salaries

Alexander Kerfoot $9,000,000 (2)
-Salary Remaining : $5,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $5,850,000
Blake Coleman $6,250,000 (3)
-Salary Remaining : $4,062,500
-Salary Average : $6,250,000
-Salary Average Remaining : $4,062,500
Scott Mayfield $5,000,000 (2)
-Salary Remaining : $3,250,000
-Salary Average : $5,000,000
-Salary Average Remaining : $3,250,000
Ilya Lyubushkin $4,000,000 (3)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Morgan Rielly $3,865,000 (2)
-Salary Remaining : $2,512,250
-Salary Average : $3,865,000
-Salary Average Remaining : $2,512,250
Alexander Wennberg $3,860,000 (2)
-Salary Remaining : $2,509,000
-Salary Average : $3,823,000
-Salary Average Remaining : $2,484,950
James van Riemsdyk $3,750,000 (1)
-Salary Remaining : $2,437,500
-Salary Average : $3,750,000
-Salary Average Remaining : $2,437,500
Dmitry Orlov $3,615,000 (2)
-Salary Remaining : $2,349,750
-Salary Average : $1,746,000
-Salary Average Remaining : $1,134,900
Erik Johnson $2,999,999 (2)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Justin Danforth $2,133,000 (1)
-Salary Remaining : $1,386,450
-Salary Average : $2,133,000
-Salary Average Remaining : $1,386,450
Ukko-Pekka Luukkonen $2,000,000 (3)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Michael DiPietro $1,958,000 (3)
-Salary Remaining : $1,272,700
-Salary Average : $1,958,000
-Salary Average Remaining : $1,272,700
Quinton Byfield $1,756,000 (2)
-Salary Remaining : $1,141,400
-Salary Average : $1,756,000
-Salary Average Remaining : $1,141,400
Troy Stecher $1,600,000 (3)
-Salary Remaining : $1,040,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,040,000
Tomas Nosek $1,600,000 (3)
-Salary Remaining : $1,040,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,040,000
Adam Klapka $1,238,000 (2)
-Salary Remaining : $804,700
-Salary Average : $1,238,000
-Salary Average Remaining : $804,700
Collin Delia $1,200,000 (2)
-Salary Remaining : $780,000
-Salary Average : $1,200,000
-Salary Average Remaining : $780,000
Mathew Dumba $1,109,000 (3)
-Salary Remaining : $720,850
-Salary Average : $1,109,000
-Salary Average Remaining : $720,850
Leo Carlsson $950,000 (2)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Tyson Foerster $863,333 (1)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Rasmus Asplund $809,000 (3)
-Salary Remaining : $525,850
-Salary Average : $809,000
-Salary Average Remaining : $525,850
Total Pro Players22
Salary Commitment
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,575,332
Year 2026 : $50,903,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0

Farm Players Salaries

Derek Ryan $225,000 (1)
Salary Remaining : $140,625
Salary Average : $225,000
Salary Average Remaining : $140,625
James Reimer $221,100 (3)
Salary Remaining : $138,188
Salary Average : $221,100
Salary Average Remaining : $138,188
Joseph Blandisi $219,000 (1)
Salary Remaining : $136,875
Salary Average : $219,000
Salary Average Remaining : $136,875
Marcus Hogberg $218,000 (3)
Salary Remaining : $136,250
Salary Average : $218,000
Salary Average Remaining : $136,250
Ross Johnston $216,000 (1)
Salary Remaining : $135,000
Salary Average : $216,000
Salary Average Remaining : $135,000
Chase Priskie $215,700 (1)
Salary Remaining : $134,813
Salary Average : $215,700
Salary Average Remaining : $134,813
Dillon Heatherington $212,600 (1)
Salary Remaining : $132,875
Salary Average : $212,600
Salary Average Remaining : $132,875
Oliver Kylington $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Kurtis MacDermid $200,000 (2)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Tyson Jost $200,000 (3)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
John Klingberg $175,000 (3)
Salary Remaining : $109,375
Salary Average : $175,000
Salary Average Remaining : $109,375
Phillip Di Giuseppe $175,000 (3)
Salary Remaining : $109,375
Salary Average : $175,000
Salary Average Remaining : $109,375
Chris Wagner $160,000 (3)
Salary Remaining : $100,000
Salary Average : $160,000
Salary Average Remaining : $100,000
Jakub Vrana $160,000 (3)
Salary Remaining : $100,000
Salary Average : $160,000
Salary Average Remaining : $100,000
Alex Barre-Boulet $152,400 (2)
Salary Remaining : $95,250
Salary Average : $152,400
Salary Average Remaining : $95,250
Adam Boqvist $148,400 (3)
Salary Remaining : $92,750
Salary Average : $148,400
Salary Average Remaining : $92,750
Connor Kelley $133,000 (3)
Salary Remaining : $83,125
Salary Average : $133,000
Salary Average Remaining : $83,125
Kalan Lind $132,600 (3)
Salary Remaining : $82,875
Salary Average : $132,600
Salary Average Remaining : $82,875
Devin Kaplan $126,500 (3)
Salary Remaining : $79,063
Salary Average : $126,500
Salary Average Remaining : $79,063
Gustav Olofsson $120,000 (2)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Chase Wouters $106,400 (2)
Salary Remaining : $66,500
Salary Average : $106,400
Salary Average Remaining : $66,500
Wyatt Bongiovanni $106,333 (1)
Salary Remaining : $66,458
Salary Average : $106,333
Salary Average Remaining : $66,458
Nikolas Brouillard $104,100 (1)
Salary Remaining : $65,063
Salary Average : $104,100
Salary Average Remaining : $65,063
Kevin Conley $102,600 (1)
Salary Remaining : $64,125
Salary Average : $102,600
Salary Average Remaining : $64,125
Thomas Milic $102,500 (3)
Salary Remaining : $64,063
Salary Average : $102,500
Salary Average Remaining : $64,063
Travis Howe $100,700 (1)
Salary Remaining : $62,938
Salary Average : $100,700
Salary Average Remaining : $62,938
Taylor Ward $97,200 (1)
Salary Remaining : $60,750
Salary Average : $97,200
Salary Average Remaining : $60,750
Total Farm Players27
Salary Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStapes Center
Level 1: 6000 - $80 - 5,735 - 95.58%
Level 2: 5000 - $50 - 4,804 - 96.09%
Level 3: 2000 - $30 - 1,990 - 99.50%
Level 4: 4000 - $15 - 3,914 - 97.85%
Luxury : 1000 - $140 - 977 - 97.68%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,896 - 94.82%
Farm Level 2: 1000 - $15 - 773 - 77.31%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,420 - 96.78%
Average Income per Game$1,421,714
Year to Date Revenue$24,169,132
Farm
Home Games Left26
Average Attendance - %2,670 - 88.99%
Average Income per Game$102,051
Year to Date Revenue$1,734,872

Expense

Pro Players Total Salaries$74,476,000
Farm Players Total Salaries$3,166,800
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,416,614
Farm Year To Date Expenses$1,562,568
Pro Salary Cap To Date$26,066,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,964,555
Farm Estimated Season Revenue$2,653,334
Pro Remaining Season Days78
Pro Expenses Per Days$628,967
Pro Estimated Expenses$49,059,426
Farm Remaining Season Days70
Farm Expenses Per Days$37,204
Farm Estimated Expenses$2,604,280
Estimated Season Expenses$51,663,706
Estimated Season Salary Cap$74,475,960
Estimate Under Maximum Salary Cap of $74,500,000$24,040
Estimate Over Minimum Salary Cap of $58,500,000 $15,975,960
Current Bank Account$25,300,861
Projected Bank Account$13,255,044

Pro Players Salaries

Aaron Ekblad $8,550,000 (1)
-Salary Remaining : $5,557,500
-Salary Average : $8,550,000
-Salary Average Remaining : $5,557,500
Quinn Hughes $7,500,000 (3)
-Salary Remaining : $4,875,000
-Salary Average : $7,500,000
-Salary Average Remaining : $4,875,000
William Karlsson $7,500,000 (1)
-Salary Remaining : $4,875,000
-Salary Average : $7,500,000
-Salary Average Remaining : $4,875,000
Matt Boldy $7,000,000 (5)
-Salary Remaining : $4,550,000
-Salary Average : $7,000,000
-Salary Average Remaining : $4,550,000
Mark Stone $6,500,000 (3)
-Salary Remaining : $4,225,000
-Salary Average : $6,500,000
-Salary Average Remaining : $4,225,000
Sean Monahan $6,500,000 (3)
-Salary Remaining : $4,225,000
-Salary Average : $6,500,000
-Salary Average Remaining : $4,225,000
Thatcher Demko $5,007,000 (1)
-Salary Remaining : $3,254,550
-Salary Average : $1,384,000
-Salary Average Remaining : $899,600
Lucas Raymond $4,883,000 (3)
-Salary Remaining : $3,173,950
-Salary Average : $4,883,000
-Salary Average Remaining : $3,173,950
Alex Vlasic $4,831,000 (3)
-Salary Remaining : $3,140,150
-Salary Average : $4,831,000
-Salary Average Remaining : $3,140,150
Chandler Stephenson $4,715,000 (2)
-Salary Remaining : $3,064,750
-Salary Average : $4,155,000
-Salary Average Remaining : $2,700,750
Shane Pinto $3,125,000 (5)
-Salary Remaining : $2,031,250
-Salary Average : $3,125,000
-Salary Average Remaining : $2,031,250
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $1,015,625
-Salary Average : $1,562,500
-Salary Average Remaining : $1,015,625
Andrew Lucas $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Adam McCormick $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Justin Sourdif $902,500 (1)
-Salary Remaining : $586,625
-Salary Average : $902,500
-Salary Average Remaining : $586,625
Brendan Furry $800,000 (1)
-Salary Remaining : $520,000
-Salary Average : $800,000
-Salary Average Remaining : $520,000
Magnus Hellberg $800,000 (2)
-Salary Remaining : $520,000
-Salary Average : $800,000
-Salary Average Remaining : $520,000
Boris Katchouk $800,000 (1)
-Salary Remaining : $520,000
-Salary Average : $800,000
-Salary Average Remaining : $520,000
A.J. Greer $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Alexander Petrovic $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players20
Salary Commitment
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $70,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $74,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000

Farm Players Salaries

Jake Evans $299,500 (1)
Salary Remaining : $187,188
Salary Average : $299,500
Salary Average Remaining : $187,188
Filip Hronek $277,200 (2)
Salary Remaining : $173,250
Salary Average : $91,688
Salary Average Remaining : $57,305
Sean Kuraly $255,500 (1)
Salary Remaining : $159,688
Salary Average : $255,500
Salary Average Remaining : $159,688
Radek Faksa $234,000 (2)
Salary Remaining : $146,250
Salary Average : $234,000
Salary Average Remaining : $146,250
Timothy Liljegren $219,600 (2)
Salary Remaining : $137,250
Salary Average : $219,600
Salary Average Remaining : $137,250
Hudson Fasching $211,500 (1)
Salary Remaining : $132,188
Salary Average : $211,500
Salary Average Remaining : $132,188
Mattias Samuelsson $187,700 (2)
Salary Remaining : $117,313
Salary Average : $99,492
Salary Average Remaining : $62,183
Nick Swaney $142,400 (3)
Salary Remaining : $89,000
Salary Average : $142,400
Salary Average Remaining : $89,000
Cedric Pare $135,700 (3)
Salary Remaining : $84,813
Salary Average : $135,700
Salary Average Remaining : $84,813
Jaroslav Chmelar $133,900 (3)
Salary Remaining : $83,688
Salary Average : $133,900
Salary Average Remaining : $83,688
Ty Murchison $128,800 (3)
Salary Remaining : $80,500
Salary Average : $128,800
Salary Average Remaining : $80,500
Emmitt Finnie $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Skyler Brind'Amour $125,800 (3)
Salary Remaining : $78,625
Salary Average : $125,800
Salary Average Remaining : $78,625
Vladislav Kolyachonok $124,900 (2)
Salary Remaining : $78,063
Salary Average : $124,900
Salary Average Remaining : $78,063
Jonathan Aspirot $120,000 (3)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Alexey Toropchenko $110,100 (2)
Salary Remaining : $68,813
Salary Average : $93,400
Salary Average Remaining : $58,375
Yaroslav Askarov $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Austin Poganski $80,000 (1)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Alex Doucet $80,000 (1)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Mark Sinclair $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Total Farm Players20
Salary Commitment
Year 2025 : $3,166,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,876,380
Year 2026 : $1,857,380
Year 2027 : $914,300
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 4,390 - 73.16%
Level 2: 5000 - $60 - 4,786 - 95.72%
Level 3: 2000 - $35 - 1,973 - 98.63%
Level 4: 4000 - $20 - 3,777 - 94.41%
Luxury : 1000 - $200 - 734 - 73.42%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,410 - 70.51%
Farm Level 2: 1000 - $15 - 755 - 75.47%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,659 - 86.99%
Average Income per Game$1,516,134
Year to Date Revenue$25,774,274
Farm
Home Games Left26
Average Attendance - %2,165 - 72.16%
Average Income per Game$90,408
Year to Date Revenue$1,536,943

Expense

Pro Players Total Salaries$64,524,666
Farm Players Total Salaries$2,579,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,363,714
Farm Year To Date Expenses$1,338,893
Pro Salary Cap To Date$22,613,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,419,478
Farm Estimated Season Revenue$2,350,619
Pro Remaining Season Days78
Pro Expenses Per Days$579,372
Pro Estimated Expenses$45,191,016
Farm Remaining Season Days70
Farm Expenses Per Days$31,955
Farm Estimated Expenses$2,236,850
Estimated Season Expenses$47,427,866
Estimated Season Salary Cap$64,554,809
Estimate Under Maximum Salary Cap of $74,500,000$9,945,191
Estimate Over Minimum Salary Cap of $58,500,000 $6,054,809
Current Bank Account$73,938,888
Projected Bank Account$68,281,119

Pro Players Salaries

Charlie Coyle $7,325,000 (1)
-Salary Remaining : $4,761,250
-Salary Average : $7,325,000
-Salary Average Remaining : $4,761,250
Artturi Lehkonen $6,555,000 (1)
-Salary Remaining : $4,260,750
-Salary Average : $6,555,000
-Salary Average Remaining : $4,260,750
Victor Hedman $5,727,000 (3)
-Salary Remaining : $3,722,550
-Salary Average : $5,727,000
-Salary Average Remaining : $3,722,550
Auston Matthews $5,600,000 (1)
-Salary Remaining : $3,640,000
-Salary Average : $5,600,000
-Salary Average Remaining : $3,640,000
Brenden Dillon $4,124,000 (1)
-Salary Remaining : $2,680,600
-Salary Average : $4,124,000
-Salary Average Remaining : $2,680,600
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Jason Polin $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Rickard Rakell $3,647,000 (2)
-Salary Remaining : $2,370,550
-Salary Average : $1,265,000
-Salary Average Remaining : $822,250
Mikael Granlund $3,371,000 (2)
-Salary Remaining : $2,191,150
-Salary Average : $4,244,000
-Salary Average Remaining : $2,758,600
Pyotr Kochetkov $3,326,000 (3)
-Salary Remaining : $2,161,900
-Salary Average : $3,326,000
-Salary Average Remaining : $2,161,900
Zach Whitecloud $2,500,000 (3)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Jimmy Vesey $2,292,000 (1)
-Salary Remaining : $1,489,800
-Salary Average : $2,292,000
-Salary Average Remaining : $1,489,800
John Marino $1,977,000 (1)
-Salary Remaining : $1,285,050
-Salary Average : $763,000
-Salary Average Remaining : $495,950
Justin Barron $1,561,000 (2)
-Salary Remaining : $1,014,650
-Salary Average : $1,561,000
-Salary Average Remaining : $1,014,650
Jack Roslovic $1,517,000 (1)
-Salary Remaining : $986,050
-Salary Average : $1,153,000
-Salary Average Remaining : $749,450
Cameron Hughes $1,406,000 (2)
-Salary Remaining : $913,900
-Salary Average : $1,406,000
-Salary Average Remaining : $913,900
Kaiden Guhle $1,283,333 (1)
-Salary Remaining : $834,166
-Salary Average : $1,283,333
-Salary Average Remaining : $834,166
Cameron Whitehead $1,277,000 (3)
-Salary Remaining : $830,050
-Salary Average : $1,277,000
-Salary Average Remaining : $830,050
Filip Roos $1,268,000 (2)
-Salary Remaining : $824,200
-Salary Average : $1,268,000
-Salary Average Remaining : $824,200
Nils Aman $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Dennis Hildeby $843,333 (1)
-Salary Remaining : $548,166
-Salary Average : $843,333
-Salary Average Remaining : $548,166
Total Pro Players21
Salary Commitment
Year 2025 : $64,524,666
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,437,666
Year 2026 : $22,574,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,524,666
Year 2026 : $24,083,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries

Ethan Cardwell $146,100 (3)
Salary Remaining : $91,313
Salary Average : $146,100
Salary Average Remaining : $91,313
Chase Bradley $134,500 (3)
Salary Remaining : $84,063
Salary Average : $134,500
Salary Average Remaining : $84,063
Blake Biondi $133,500 (3)
Salary Remaining : $83,438
Salary Average : $133,500
Salary Average Remaining : $83,438
Eduard Sale $129,000 (3)
Salary Remaining : $80,625
Salary Average : $129,000
Salary Average Remaining : $80,625
Sandis Vilmanis $128,800 (3)
Salary Remaining : $80,500
Salary Average : $128,800
Salary Average Remaining : $80,500
Charles-Alexis Legault $128,700 (3)
Salary Remaining : $80,438
Salary Average : $128,700
Salary Average Remaining : $80,438
Konnor Smith $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Ethan Gauthier $126,600 (3)
Salary Remaining : $79,125
Salary Average : $126,600
Salary Average Remaining : $79,125
Noel Nordh $126,600 (3)
Salary Remaining : $79,125
Salary Average : $126,600
Salary Average Remaining : $79,125
Lukas Fischer $126,000 (3)
Salary Remaining : $78,750
Salary Average : $126,000
Salary Average Remaining : $78,750
Isaac Belliveau $125,500 (3)
Salary Remaining : $78,438
Salary Average : $125,500
Salary Average Remaining : $78,438
Sergei Murashov $117,000 (3)
Salary Remaining : $73,125
Salary Average : $117,000
Salary Average Remaining : $73,125
Brayden Tracey $114,600 (2)
Salary Remaining : $71,625
Salary Average : $114,600
Salary Average Remaining : $71,625
Tanner Dickinson $113,500 (3)
Salary Remaining : $70,938
Salary Average : $113,500
Salary Average Remaining : $70,938
Chase Wheatcroft $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Tristan Allard $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Wyatt Aamodt $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Avery Hayes $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Ryan Sandelin $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Tobie Bisson $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Stefan Matteau $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Dan Renouf $90,000 (1)
Salary Remaining : $56,250
Salary Average : $90,000
Salary Average Remaining : $56,250
Matt Villalta $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Total Farm Players23
Salary Commitment
Year 2025 : $2,579,000
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,579,000
Year 2026 : $1,859,000
Year 2027 : $1,664,400
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $91 - 5,589 - 93.15%
Level 2: 5000 - $60 - 4,641 - 92.83%
Level 3: 2000 - $42 - 1,527 - 76.35%
Level 4: 4000 - $19 - 3,778 - 94.45%
Luxury : 1000 - $145 - 964 - 96.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,375 - 68.76%
Farm Level 2: 1000 - $15 - 748 - 74.81%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %16,500 - 91.67%
Average Income per Game$1,583,585
Year to Date Revenue$26,920,951
Farm
Home Games Left26
Average Attendance - %2,123 - 70.78%
Average Income per Game$88,441
Year to Date Revenue$1,503,492

Expense

Pro Players Total Salaries$58,032,500
Farm Players Total Salaries$3,521,167
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,247,440
Farm Year To Date Expenses$1,573,688
Pro Salary Cap To Date$20,897,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,173,219
Farm Estimated Season Revenue$2,299,458
Pro Remaining Season Days78
Pro Expenses Per Days$491,938
Pro Estimated Expenses$38,371,164
Farm Remaining Season Days70
Farm Expenses Per Days$38,135
Farm Estimated Expenses$2,669,450
Estimated Season Expenses$41,040,614
Estimated Season Salary Cap$58,618,554
Estimate Under Maximum Salary Cap of $74,500,000$15,881,446
Estimate Over Minimum Salary Cap of $58,500,000 $118,554
Current Bank Account$103,131,755
Projected Bank Account$105,563,818

Pro Players Salaries

Marcus Pettersson $5,955,000 (1)
-Salary Remaining : $3,870,750
-Salary Average : $5,955,000
-Salary Average Remaining : $3,870,750
Andre Burakovsky $5,355,500 (1)
-Salary Remaining : $3,481,075
-Salary Average : $5,355,500
-Salary Average Remaining : $3,481,075
Calvin Pickard $4,995,000 (2)
-Salary Remaining : $3,246,750
-Salary Average : $4,995,000
-Salary Average Remaining : $3,246,750
Matt Roy $4,500,000 (3)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Tyler Johnson $3,995,000 (2)
-Salary Remaining : $2,596,750
-Salary Average : $3,995,000
-Salary Average Remaining : $2,596,750
Travis Konecny $3,539,000 (3)
-Salary Remaining : $2,300,350
-Salary Average : $3,539,000
-Salary Average Remaining : $2,300,350
Yakov Trenin $3,501,000 (2)
-Salary Remaining : $2,275,650
-Salary Average : $3,501,000
-Salary Average Remaining : $2,275,650
Calle Jarnkrok $3,207,000 (2)
-Salary Remaining : $2,084,550
-Salary Average : $3,830,000
-Salary Average Remaining : $2,489,500
Ivan Barbashev $2,750,000 (2)
-Salary Remaining : $1,787,500
-Salary Average : $2,750,000
-Salary Average Remaining : $1,787,500
Adam Gaudette $1,747,000 (3)
-Salary Remaining : $1,135,550
-Salary Average : $1,747,000
-Salary Average Remaining : $1,135,550
Joseph Woll $1,736,000 (2)
-Salary Remaining : $1,128,400
-Salary Average : $1,736,000
-Salary Average Remaining : $1,128,400
Eeli Tolvanen $1,464,000 (3)
-Salary Remaining : $951,600
-Salary Average : $1,464,000
-Salary Average Remaining : $951,600
Connor McMichael $1,344,000 (2)
-Salary Remaining : $873,600
-Salary Average : $1,344,000
-Salary Average Remaining : $873,600
Robert Mastrosimone $1,319,000 (3)
-Salary Remaining : $857,350
-Salary Average : $1,319,000
-Salary Average Remaining : $857,350
Paul Ludwinski $1,280,000 (3)
-Salary Remaining : $832,000
-Salary Average : $1,280,000
-Salary Average Remaining : $832,000
Scott Reedy $1,253,000 (2)
-Salary Remaining : $814,450
-Salary Average : $1,253,000
-Salary Average Remaining : $814,450
Dante Fabbro $1,200,000 (3)
-Salary Remaining : $780,000
-Salary Average : $1,200,000
-Salary Average Remaining : $780,000
Declan Chisholm $1,180,000 (2)
-Salary Remaining : $767,000
-Salary Average : $1,180,000
-Salary Average Remaining : $767,000
Joel Hofer $1,064,000 (2)
-Salary Remaining : $691,600
-Salary Average : $1,064,000
-Salary Average Remaining : $691,600
Joel Hanley $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Jon Merrill $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Travis Barron $973,000 (2)
-Salary Remaining : $632,450
-Salary Average : $973,000
-Salary Average Remaining : $632,450
Nicolas Roy $950,000 (1)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Elmer Soderblom $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Mason Lohrei $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Alex Laferriere $875,000 (1)
-Salary Remaining : $568,750
-Salary Average : $875,000
-Salary Average Remaining : $568,750
Total Pro Players26
Salary Commitment
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,655,500
Year 2026 : $41,670,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0

Farm Players Salaries

Rafael Harvey-Pinard $222,700 (2)
Salary Remaining : $139,188
Salary Average : $222,700
Salary Average Remaining : $139,188
Ivan Ivan $195,500 (2)
Salary Remaining : $122,188
Salary Average : $195,500
Salary Average Remaining : $122,188
Nikolai Kovalenko $149,500 (3)
Salary Remaining : $93,438
Salary Average : $149,500
Salary Average Remaining : $93,438
Oliver Wahlstrom $145,200 (3)
Salary Remaining : $90,750
Salary Average : $145,200
Salary Average Remaining : $90,750
Bear Hughes $144,200 (3)
Salary Remaining : $90,125
Salary Average : $144,200
Salary Average Remaining : $90,125
Justin Robidas $142,100 (3)
Salary Remaining : $88,813
Salary Average : $142,100
Salary Average Remaining : $88,813
Ville Koivunen $138,700 (3)
Salary Remaining : $86,688
Salary Average : $138,700
Salary Average Remaining : $86,688
Judd Caulfield $138,100 (3)
Salary Remaining : $86,313
Salary Average : $138,100
Salary Average Remaining : $86,313
Andre Lee $137,800 (3)
Salary Remaining : $86,125
Salary Average : $137,800
Salary Average Remaining : $86,125
Cole Krygier $137,700 (3)
Salary Remaining : $86,063
Salary Average : $137,700
Salary Average Remaining : $86,063
Riley Duran $134,500 (3)
Salary Remaining : $84,063
Salary Average : $134,500
Salary Average Remaining : $84,063
Cade Webber $134,500 (3)
Salary Remaining : $84,063
Salary Average : $134,500
Salary Average Remaining : $84,063
Matias Rajaniemi (Out of Payroll) $134,400 (3)
Salary Remaining : $84,000
Salary Average : $134,400
Salary Average Remaining : $84,000
Jack Malone $134,200 (3)
Salary Remaining : $83,875
Salary Average : $134,200
Salary Average Remaining : $83,875
Ben McCartney $125,300 (3)
Salary Remaining : $78,313
Salary Average : $125,300
Salary Average Remaining : $78,313
Dawson Barteaux $110,600 (3)
Salary Remaining : $69,125
Salary Average : $110,600
Salary Average Remaining : $69,125
Jonathan Gruden $109,200 (2)
Salary Remaining : $68,250
Salary Average : $109,200
Salary Average Remaining : $68,250
Isaac Ratcliffe $108,800 (2)
Salary Remaining : $68,000
Salary Average : $108,800
Salary Average Remaining : $68,000
Keith Petruzzelli $106,100 (3)
Salary Remaining : $66,313
Salary Average : $106,100
Salary Average Remaining : $66,313
Tristan Lennox $102,600 (3)
Salary Remaining : $64,125
Salary Average : $102,600
Salary Average Remaining : $64,125
Garin Bjorklund $101,900 (3)
Salary Remaining : $63,688
Salary Average : $101,900
Salary Average Remaining : $63,688
Jacob MacDonald $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Blade Jenkins $97,100 (2)
Salary Remaining : $60,688
Salary Average : $97,100
Salary Average Remaining : $60,688
Kevin Mandolese $94,200 (2)
Salary Remaining : $58,875
Salary Average : $94,200
Salary Average Remaining : $58,875
Ryker Evans $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Ryan Johnson $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Olle Lycksell $87,500 (1)
Salary Remaining : $54,688
Salary Average : $87,500
Salary Average Remaining : $54,688
James Malatesta $84,167 (2)
Salary Remaining : $52,604
Salary Average : $84,167
Salary Average Remaining : $52,604
Ben King $79,000 (2)
Salary Remaining : $49,375
Salary Average : $79,000
Salary Average Remaining : $49,375
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Aidan McDonough $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Carson Bantle $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - $85 - 5,879 - 83.99%
Level 2: 6000 - $60 - 5,008 - 83.46%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 3,825 - 95.62%
Luxury : 1500 - $120 - 1,084 - 72.27%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,912 - 95.60%
Farm Level 2: 1000 - $15 - 745 - 74.46%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %18,246 - 82.93%
Average Income per Game$1,646,108
Year to Date Revenue$27,983,830
Farm
Home Games Left26
Average Attendance - %2,657 - 88.55%
Average Income per Game$102,111
Year to Date Revenue$1,735,879

Expense

Pro Players Total Salaries$74,136,417
Farm Players Total Salaries$4,489,670
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,336,015
Farm Year To Date Expenses$2,433,256
Pro Salary Cap To Date$25,951,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,798,799
Farm Estimated Season Revenue$2,654,874
Pro Remaining Season Days78
Pro Expenses Per Days$626,970
Pro Estimated Expenses$48,903,660
Farm Remaining Season Days70
Farm Expenses Per Days$57,943
Farm Estimated Expenses$4,056,010
Estimated Season Expenses$52,959,670
Estimated Season Salary Cap$74,139,635
Estimate Under Maximum Salary Cap of $74,500,000$360,365
Estimate Over Minimum Salary Cap of $58,500,000 $15,639,635
Current Bank Account$134,247,360
Projected Bank Account$126,741,363

Pro Players Salaries

John Carlson $10,750,000 (2)
-Salary Remaining : $6,987,500
-Salary Average : $10,750,000
-Salary Average Remaining : $6,987,500
Jonathan Huberdeau $7,550,000 (1)
-Salary Remaining : $4,907,500
-Salary Average : $7,550,000
-Salary Average Remaining : $4,907,500
Connor Murphy $5,500,000 (2)
-Salary Remaining : $3,575,000
-Salary Average : $5,500,000
-Salary Average Remaining : $3,575,000
Marc-Andre Fleury $5,250,000 (2)
-Salary Remaining : $3,412,500
-Salary Average : $5,250,000
-Salary Average Remaining : $3,412,500
Cam Talbot $4,550,000 (3)
-Salary Remaining : $2,957,500
-Salary Average : $4,550,000
-Salary Average Remaining : $2,957,500
Kevin Hayes $3,802,000 (1)
-Salary Remaining : $2,471,300
-Salary Average : $4,614,000
-Salary Average Remaining : $2,999,100
Ben Chiarot $3,750,000 (1)
-Salary Remaining : $2,437,500
-Salary Average : $3,750,000
-Salary Average Remaining : $2,437,500
Ondrej Palat $3,500,000 (2)
-Salary Remaining : $2,275,000
-Salary Average : $3,500,000
-Salary Average Remaining : $2,275,000
Joel Eriksson Ek $3,212,000 (1)
-Salary Remaining : $2,087,800
-Salary Average : $2,018,000
-Salary Average Remaining : $1,311,700
Brandon Tanev $3,010,000 (2)
-Salary Remaining : $1,956,500
-Salary Average : $3,010,000
-Salary Average Remaining : $1,956,500
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Jordan Martinook $2,995,000 (2)
-Salary Remaining : $1,946,750
-Salary Average : $2,995,000
-Salary Average Remaining : $1,946,750
Max Domi $2,374,000 (3)
-Salary Remaining : $1,543,100
-Salary Average : $2,374,000
-Salary Average Remaining : $1,543,100
Thomas Chabot $2,350,000 (2)
-Salary Remaining : $1,527,500
-Salary Average : $906,756
-Salary Average Remaining : $589,391
Alex Newhook $2,030,000 (2)
-Salary Remaining : $1,319,500
-Salary Average : $2,030,000
-Salary Average Remaining : $1,319,500
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Erik Cernak $1,754,000 (2)
-Salary Remaining : $1,140,100
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Philip Tomasino $1,620,000 (2)
-Salary Remaining : $1,053,000
-Salary Average : $985,769
-Salary Average Remaining : $640,750
Kevin Stenlund $1,139,000 (2)
-Salary Remaining : $740,350
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Wyatt Johnston $1,000,417 (1)
-Salary Remaining : $650,271
-Salary Average : $1,000,417
-Salary Average Remaining : $650,271
Total Pro Players21
Salary Commitment
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,283,942
Year 2026 : $48,351,525
Year 2027 : $6,924,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,136,417
Year 2026 : $51,822,000
Year 2027 : $6,924,000
Year 2028 : $0

Farm Players Salaries

Eric Comrie $300,000 (3)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Matt Murray $290,000 (3)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
Charlie Lindgren $243,700 (3)
Salary Remaining : $152,313
Salary Average : $243,700
Salary Average Remaining : $152,313
Frederik Andersen $233,100 (2)
Salary Remaining : $145,688
Salary Average : $455,200
Salary Average Remaining : $284,500
Casey DeSmith $225,000 (2)
Salary Remaining : $140,625
Salary Average : $225,000
Salary Average Remaining : $140,625
Alexander Romanov $196,300 (2)
Salary Remaining : $122,688
Salary Average : $89,417
Salary Average Remaining : $55,885
Dennis Gilbert $162,470 (1)
Salary Remaining : $101,544
Salary Average : $75,000
Salary Average Remaining : $46,875
Dakota Mermis $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Jack St. Ivany $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Gabriel Landeskog $148,700 (2)
Salary Remaining : $92,938
Salary Average : $148,700
Salary Average Remaining : $92,938
Luke Kunin $146,700 (2)
Salary Remaining : $91,688
Salary Average : $75,000
Salary Average Remaining : $46,875
Joel Farabee $145,200 (1)
Salary Remaining : $90,750
Salary Average : $80,700
Salary Average Remaining : $50,438
Brendan Lemieux $135,000 (1)
Salary Remaining : $84,375
Salary Average : $136,100
Salary Average Remaining : $85,063
Logan Stanley $132,400 (3)
Salary Remaining : $82,750
Salary Average : $132,400
Salary Average Remaining : $82,750
Miko Matikka $131,600 (3)
Salary Remaining : $82,250
Salary Average : $131,600
Salary Average Remaining : $82,250
Otto Stenberg $128,700 (3)
Salary Remaining : $80,438
Salary Average : $128,700
Salary Average Remaining : $80,438
Jake Furlong $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Nathan Villeneuve $126,600 (3)
Salary Remaining : $79,125
Salary Average : $126,600
Salary Average Remaining : $79,125
Anders Bjork $114,200 (2)
Salary Remaining : $71,375
Salary Average : $172,000
Salary Average Remaining : $107,500
Brett Seney $109,900 (1)
Salary Remaining : $68,688
Salary Average : $75,000
Salary Average Remaining : $46,875
Hunter Shepard $108,800 (2)
Salary Remaining : $68,000
Salary Average : $78,800
Salary Average Remaining : $49,250
Carter Mazur $107,300 (3)
Salary Remaining : $67,063
Salary Average : $107,300
Salary Average Remaining : $67,063
Carson Meyer $107,300 (2)
Salary Remaining : $67,063
Salary Average : $81,816
Salary Average Remaining : $51,135
Kailer Yamamoto $106,700 (3)
Salary Remaining : $66,688
Salary Average : $106,700
Salary Average Remaining : $66,688
Yan Kuznetsov $105,800 (3)
Salary Remaining : $66,125
Salary Average : $105,800
Salary Average Remaining : $66,125
Jeremy Davies $105,600 (1)
Salary Remaining : $66,000
Salary Average : $75,000
Salary Average Remaining : $46,875
Sam Malinski $100,000 (2)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Matej Blumel $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Callahan Burke $87,500 (1)
Salary Remaining : $54,688
Salary Average : $87,500
Salary Average Remaining : $54,688
Nolan Allan $85,000 (2)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Connor Corcoran $85,000 (5)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Total Farm Players31
Salary Commitment
Year 2025 : $4,489,670
Year 2026 : $3,651,500
Year 2027 : $1,886,400
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $4,319,133
Year 2026 : $3,697,333
Year 2027 : $1,886,400
Year 2028 : $85,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $102 - 4,382 - 73.03%
Level 2: 5000 - $62 - 3,960 - 79.21%
Level 3: 2000 - $37 - 1,953 - 97.64%
Level 4: 4000 - $22 - 3,902 - 97.54%
Luxury : 1000 - $200 - 739 - 73.92%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,367 - 68.36%
Farm Level 2: 1000 - $15 - 752 - 75.19%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,936 - 82.98%
Average Income per Game$1,487,667
Year to Date Revenue$25,290,343
Farm
Home Games Left25
Average Attendance - %2,119 - 70.63%
Average Income per Game$88,100
Year to Date Revenue$1,585,795

Expense

Pro Players Total Salaries$58,658,168
Farm Players Total Salaries$3,165,350
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,858,930
Farm Year To Date Expenses$1,444,211
Pro Salary Cap To Date$20,633,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,679,348
Farm Estimated Season Revenue$2,202,493
Pro Remaining Season Days78
Pro Expenses Per Days$517,985
Pro Estimated Expenses$40,402,830
Farm Remaining Season Days70
Farm Expenses Per Days$37,191
Farm Estimated Expenses$2,603,370
Estimated Season Expenses$43,006,200
Estimated Season Salary Cap$58,761,720
Estimate Under Maximum Salary Cap of $74,500,000$15,738,280
Estimate Over Minimum Salary Cap of $58,500,000 $261,720
Current Bank Account$54,424,449
Projected Bank Account$52,300,090

Pro Players Salaries

Brandon Saad $4,950,000 (1)
-Salary Remaining : $3,217,500
-Salary Average : $4,950,000
-Salary Average Remaining : $3,217,500
Anthony Stolarz $4,500,000 (3)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Andreas Athanasiou $4,200,000 (1)
-Salary Remaining : $2,730,000
-Salary Average : $4,200,000
-Salary Average Remaining : $2,730,000
Jayson Megna $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Mason McTavish $3,394,167 (1)
-Salary Remaining : $2,206,209
-Salary Average : $3,394,167
-Salary Average Remaining : $2,206,209
Calvin de Haan $3,103,000 (1)
-Salary Remaining : $2,016,950
-Salary Average : $6,412,500
-Salary Average Remaining : $4,168,125
Case McCarthy $3,000,001 (1)
-Salary Remaining : $1,950,001
-Salary Average : $3,000,001
-Salary Average Remaining : $1,950,001
Cade Borchardt $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Brendan Less $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Colin Miller $1,722,000 (1)
-Salary Remaining : $1,119,300
-Salary Average : $1,722,000
-Salary Average Remaining : $1,119,300
Vasily Podkolzin $1,699,000 (3)
-Salary Remaining : $1,104,350
-Salary Average : $1,699,000
-Salary Average Remaining : $1,104,350
Lian Bichsel $1,592,000 (3)
-Salary Remaining : $1,034,800
-Salary Average : $1,592,000
-Salary Average Remaining : $1,034,800
Dominik Badinka $1,366,000 (3)
-Salary Remaining : $887,900
-Salary Average : $1,366,000
-Salary Average Remaining : $887,900
Jesper Wallstedt $1,350,000 (1)
-Salary Remaining : $877,500
-Salary Average : $1,350,000
-Salary Average Remaining : $877,500
Lucas Mercuri $1,338,000 (3)
-Salary Remaining : $869,700
-Salary Average : $1,338,000
-Salary Average Remaining : $869,700
Luke Henman $1,320,000 (3)
-Salary Remaining : $858,000
-Salary Average : $1,320,000
-Salary Average Remaining : $858,000
Jack Beck $1,273,000 (3)
-Salary Remaining : $827,450
-Salary Average : $1,273,000
-Salary Average Remaining : $827,450
Alex Nedeljkovic $1,255,000 (1)
-Salary Remaining : $815,750
-Salary Average : $1,653,000
-Salary Average Remaining : $1,074,450
Daylan Kuefler $1,130,000 (3)
-Salary Remaining : $734,500
-Salary Average : $1,130,000
-Salary Average Remaining : $734,500
Samuel Laberge $974,000 (1)
-Salary Remaining : $633,100
-Salary Average : $974,000
-Salary Average Remaining : $633,100
Brandon Scanlin $966,000 (1)
-Salary Remaining : $627,900
-Salary Average : $966,000
-Salary Average Remaining : $627,900
Martin Pospisil $941,000 (1)
-Salary Remaining : $611,650
-Salary Average : $941,000
-Salary Average Remaining : $611,650
John Beecher $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Shane Wright $918,333 (2)
-Salary Remaining : $596,916
-Salary Average : $918,333
-Salary Average Remaining : $596,916
Aatu Raty $902,500 (1)
-Salary Remaining : $586,625
-Salary Average : $902,500
-Salary Average Remaining : $586,625
Olen Zellweger $844,167 (2)
-Salary Remaining : $548,709
-Salary Average : $844,167
-Salary Average Remaining : $548,709
Adam Wilsby $842,500 (1)
-Salary Remaining : $547,625
-Salary Average : $842,500
-Salary Average Remaining : $547,625
Pontus Holmberg $827,500 (1)
-Salary Remaining : $537,875
-Salary Average : $827,500
-Salary Average Remaining : $537,875
Zack Ostapchuk $825,000 (2)
-Salary Remaining : $536,250
-Salary Average : $825,000
-Salary Average Remaining : $536,250
Total Pro Players30
Salary Commitment
Year 2025 : $58,658,168
Year 2026 : $16,805,500
Year 2027 : $14,218,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,365,668
Year 2026 : $16,805,500
Year 2027 : $14,218,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,658,168
Year 2026 : $16,805,500
Year 2027 : $14,218,000
Year 2028 : $0

Farm Players Salaries

Brian Pinho $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
C.J. Smith $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Brayden Low $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Brett Davis $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Brandon Gignac $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Matias Maccelli $147,900 (3)
Salary Remaining : $92,438
Salary Average : $147,900
Salary Average Remaining : $92,438
Jake Schmaltz $135,400 (3)
Salary Remaining : $84,625
Salary Average : $135,400
Salary Average Remaining : $84,625
Topi Niemela $134,200 (3)
Salary Remaining : $83,875
Salary Average : $134,200
Salary Average Remaining : $83,875
Aleksanteri Kaskimaki $134,000 (3)
Salary Remaining : $83,750
Salary Average : $134,000
Salary Average Remaining : $83,750
Christian Krygier $132,200 (3)
Salary Remaining : $82,625
Salary Average : $132,200
Salary Average Remaining : $82,625
Ty Nelson $130,900 (3)
Salary Remaining : $81,813
Salary Average : $130,900
Salary Average Remaining : $81,813
Damian Clara (Out of Payroll) $129,100 (3)
Salary Remaining : $80,688
Salary Average : $129,100
Salary Average Remaining : $80,688
Vsevolod Komarov $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Ryan Mast $128,500 (3)
Salary Remaining : $80,313
Salary Average : $128,500
Salary Average Remaining : $80,313
Jack Peart $127,500 (3)
Salary Remaining : $79,688
Salary Average : $127,500
Salary Average Remaining : $79,688
Graeme Clarke $126,000 (2)
Salary Remaining : $78,750
Salary Average : $126,000
Salary Average Remaining : $78,750
Lane Pederson $117,200 (1)
Salary Remaining : $73,250
Salary Average : $117,200
Salary Average Remaining : $73,250
Brett Harrison $110,600 (3)
Salary Remaining : $69,125
Salary Average : $110,600
Salary Average Remaining : $69,125
Josiah Slavin $106,500 (2)
Salary Remaining : $66,563
Salary Average : $106,500
Salary Average Remaining : $66,563
Tyce Thompson $100,700 (2)
Salary Remaining : $62,938
Salary Average : $100,700
Salary Average Remaining : $62,938
Matthew Murray $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Dylan Garand $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Jesper Vikman $85,800 (2)
Salary Remaining : $53,625
Salary Average : $85,800
Salary Average Remaining : $53,625
Trevor Janicke $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Matt Anderson $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $3,165,350
Year 2026 : $1,857,900
Year 2027 : $1,438,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,165,350
Year 2026 : $1,857,900
Year 2027 : $1,438,900
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $125 - 3,629 - 60.48%
Level 2: 5000 - $65 - 3,792 - 75.84%
Level 3: 2000 - $35 - 1,960 - 97.99%
Level 4: 4000 - $25 - 3,009 - 75.23%
Luxury : 1000 - $225 - 653 - 65.32%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,404 - 70.19%
Farm Level 2: 1000 - $15 - 741 - 74.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %13,043 - 72.46%
Average Income per Game$1,476,367
Year to Date Revenue$25,098,238
Farm
Home Games Left26
Average Attendance - %2,145 - 71.48%
Average Income per Game$89,761
Year to Date Revenue$1,525,932

Expense

Pro Players Total Salaries$70,495,791
Farm Players Total Salaries$4,349,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,023,516
Farm Year To Date Expenses$2,006,046
Pro Salary Cap To Date$24,673,530
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,385,540
Farm Estimated Season Revenue$2,333,778
Pro Remaining Season Days78
Pro Expenses Per Days$595,798
Pro Estimated Expenses$46,472,244
Farm Remaining Season Days70
Farm Expenses Per Days$47,763
Farm Estimated Expenses$3,343,410
Estimated Season Expenses$49,815,654
Estimated Season Salary Cap$70,495,800
Estimate Under Maximum Salary Cap of $74,500,000$4,004,200
Estimate Over Minimum Salary Cap of $58,500,000 $11,995,800
Current Bank Account$29,375,561
Projected Bank Account$20,279,225

Pro Players Salaries

Dustin Tokarski $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Ethan de Jong $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Alex Gallant $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Kale Kessy $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Justin Hryckowian $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Simon Pinard $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Brett Budgell $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Dennis Cesana $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Grant Cruikshank $2,999,999 (1)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Noah Juulsen $2,999,900 (3)
-Salary Remaining : $1,949,935
-Salary Average : $2,999,900
-Salary Average Remaining : $1,949,935
Haydn Fleury $2,999,900 (3)
-Salary Remaining : $1,949,935
-Salary Average : $2,999,900
-Salary Average Remaining : $1,949,935
Brett Howden $2,992,000 (3)
-Salary Remaining : $1,944,800
-Salary Average : $2,992,000
-Salary Average Remaining : $1,944,800
Frank Nazar $2,528,000 (3)
-Salary Remaining : $1,643,200
-Salary Average : $2,528,000
-Salary Average Remaining : $1,643,200
Connor Clifton $2,302,000 (2)
-Salary Remaining : $1,496,300
-Salary Average : $2,302,000
-Salary Average Remaining : $1,496,300
Noah Dobson $1,955,000 (1)
-Salary Remaining : $1,270,750
-Salary Average : $788,000
-Salary Average Remaining : $512,200
David Jiricek $1,950,000 (1)
-Salary Remaining : $1,267,500
-Salary Average : $1,950,000
-Salary Average Remaining : $1,267,500
Jani Nyman $1,852,000 (3)
-Salary Remaining : $1,203,800
-Salary Average : $1,852,000
-Salary Average Remaining : $1,203,800
Kieffer Bellows $1,565,000 (3)
-Salary Remaining : $1,017,250
-Salary Average : $1,565,000
-Salary Average Remaining : $1,017,250
Cam Hausinger $1,471,000 (3)
-Salary Remaining : $956,150
-Salary Average : $1,471,000
-Salary Average Remaining : $956,150
Matthew Kessel $1,407,000 (3)
-Salary Remaining : $914,550
-Salary Average : $1,407,000
-Salary Average Remaining : $914,550
Jonathan Lekkerimaki $1,389,000 (3)
-Salary Remaining : $902,850
-Salary Average : $1,389,000
-Salary Average Remaining : $902,850
Reece Vitelli $1,382,000 (3)
-Salary Remaining : $898,300
-Salary Average : $1,382,000
-Salary Average Remaining : $898,300
Jackson Dorrington $1,316,000 (3)
-Salary Remaining : $855,400
-Salary Average : $1,316,000
-Salary Average Remaining : $855,400
Jaden Lipinski $1,266,000 (3)
-Salary Remaining : $822,900
-Salary Average : $1,266,000
-Salary Average Remaining : $822,900
Bryce McConnell-Barker $1,263,000 (3)
-Salary Remaining : $820,950
-Salary Average : $1,263,000
-Salary Average Remaining : $820,950
Jack Studnicka $1,169,000 (1)
-Salary Remaining : $759,850
-Salary Average : $1,169,000
-Salary Average Remaining : $759,850
Matt Kiersted $1,119,000 (1)
-Salary Remaining : $727,350
-Salary Average : $1,119,000
-Salary Average Remaining : $727,350
Greg Meireles $1,094,000 (3)
-Salary Remaining : $711,100
-Salary Average : $1,094,000
-Salary Average Remaining : $711,100
Justin Kirkland $1,077,000 (1)
-Salary Remaining : $700,050
-Salary Average : $1,077,000
-Salary Average Remaining : $700,050
Ben Kraws $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Corey Andonovski $987,000 (2)
-Salary Remaining : $641,550
-Salary Average : $987,000
-Salary Average Remaining : $641,550
Navrin Mutter $969,000 (2)
-Salary Remaining : $629,850
-Salary Average : $969,000
-Salary Average Remaining : $629,850
Patrick Giles $961,000 (2)
-Salary Remaining : $624,650
-Salary Average : $961,000
-Salary Average Remaining : $624,650
Joey Abate $956,000 (2)
-Salary Remaining : $621,400
-Salary Average : $956,000
-Salary Average Remaining : $621,400
Michael Milne $950,000 (1)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Adam Fantilli $950,000 (2)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Jaxson Stauber $876,000 (1)
-Salary Remaining : $569,400
-Salary Average : $876,000
-Salary Average Remaining : $569,400
Alex Lyon $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players38
Salary Commitment
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,328,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0

Farm Players Salaries

Matt Stienburg $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Akito Hirose $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Cooper Walker $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Tag Bertuzzi $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Luke Krys $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Colin Felix $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Ben Berard $300,000 (1)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Jacob Fowler $171,500 (3)
Salary Remaining : $107,188
Salary Average : $171,500
Salary Average Remaining : $107,188
Trenton Bliss $142,000 (3)
Salary Remaining : $88,750
Salary Average : $142,000
Salary Average Remaining : $88,750
Griffin Luce $140,600 (3)
Salary Remaining : $87,875
Salary Average : $140,600
Salary Average Remaining : $87,875
Eamon Powell $136,600 (3)
Salary Remaining : $85,375
Salary Average : $136,600
Salary Average Remaining : $85,375
Oscar Fisker Molgaard $130,400 (3)
Salary Remaining : $81,500
Salary Average : $130,400
Salary Average Remaining : $81,500
Viktor Neuchev $128,900 (3)
Salary Remaining : $80,563
Salary Average : $128,900
Salary Average Remaining : $80,563
Connor Kurth $128,700 (3)
Salary Remaining : $80,438
Salary Average : $128,700
Salary Average Remaining : $80,438
Jagger Firkus $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Matvey Petrov $128,500 (3)
Salary Remaining : $80,313
Salary Average : $128,500
Salary Average Remaining : $80,313
Noah Warren $128,400 (3)
Salary Remaining : $80,250
Salary Average : $128,400
Salary Average Remaining : $80,250
Gavin Brindley $128,000 (3)
Salary Remaining : $80,000
Salary Average : $128,000
Salary Average Remaining : $80,000
Filip Mesar $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Akil Thomas $113,200 (2)
Salary Remaining : $70,750
Salary Average : $113,200
Salary Average Remaining : $70,750
Joel Teasdale $107,800 (1)
Salary Remaining : $67,375
Salary Average : $107,800
Salary Average Remaining : $67,375
Ryan Fanti $107,600 (3)
Salary Remaining : $67,250
Salary Average : $107,600
Salary Average Remaining : $67,250
Jackson Cates $104,000 (1)
Salary Remaining : $65,000
Salary Average : $104,000
Salary Average Remaining : $65,000
Roman Ahcan $98,600 (2)
Salary Remaining : $61,625
Salary Average : $98,600
Salary Average Remaining : $61,625
Alex Kannok Leipert $98,400 (2)
Salary Remaining : $61,500
Salary Average : $98,400
Salary Average Remaining : $61,500
Aidan Thompson $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,349,500
Year 2026 : $2,037,700
Year 2027 : $1,727,500
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $72 - 5,915 - 98.58%
Level 2: 5000 - $65 - 3,796 - 75.92%
Level 3: 2000 - $35 - 1,983 - 99.14%
Level 4: 4000 - $25 - 3,028 - 75.71%
Luxury : 1000 - $170 - 982 - 98.21%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,912 - 95.61%
Farm Level 2: 1000 - $4 - 999 - 99.94%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,704 - 87.25%
Average Income per Game$1,467,155
Year to Date Revenue$24,941,629
Farm
Home Games Left26
Average Attendance - %2,912 - 97.05%
Average Income per Game$91,436
Year to Date Revenue$1,554,407

Expense

Pro Players Total Salaries$58,296,000
Farm Players Total Salaries$3,071,700
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,116,662
Farm Year To Date Expenses$1,397,496
Pro Salary Cap To Date$20,766,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,146,021
Farm Estimated Season Revenue$2,377,328
Pro Remaining Season Days78
Pro Expenses Per Days$494,133
Pro Estimated Expenses$38,542,374
Farm Remaining Season Days70
Farm Expenses Per Days$36,354
Farm Estimated Expenses$2,544,780
Estimated Season Expenses$41,087,154
Estimated Season Salary Cap$58,659,076
Estimate Under Maximum Salary Cap of $74,500,000$15,840,924
Estimate Over Minimum Salary Cap of $58,500,000 $159,076
Current Bank Account$15,005,113
Projected Bank Account$14,441,308

Pro Players Salaries

Andrei Vasilevskiy $4,316,000 (2)
-Salary Remaining : $2,805,400
-Salary Average : $3,041,000
-Salary Average Remaining : $1,976,650
Artemi Panarin $3,627,000 (2)
-Salary Remaining : $2,357,550
-Salary Average : $6,666,000
-Salary Average Remaining : $4,332,900
David Pastrnak $3,625,000 (1)
-Salary Remaining : $2,356,250
-Salary Average : $1,682,000
-Salary Average Remaining : $1,093,300
Marco Rossi $3,382,000 (3)
-Salary Remaining : $2,198,300
-Salary Average : $3,382,000
-Salary Average Remaining : $2,198,300
Blake Hillman $3,100,000 (1)
-Salary Remaining : $2,015,000
-Salary Average : $3,100,000
-Salary Average Remaining : $2,015,000
Roman Josi $3,000,000 (3)
-Salary Remaining : $1,950,000
-Salary Average : $3,795,000
-Salary Average Remaining : $2,466,750
Mats Zuccarello $2,894,000 (1)
-Salary Remaining : $1,881,100
-Salary Average : $4,728,000
-Salary Average Remaining : $3,073,200
Cam York $2,864,000 (3)
-Salary Remaining : $1,861,600
-Salary Average : $2,864,000
-Salary Average Remaining : $1,861,600
Carter Verhaeghe $2,705,000 (3)
-Salary Remaining : $1,758,250
-Salary Average : $2,705,000
-Salary Average Remaining : $1,758,250
Miro Heiskanen $2,645,000 (3)
-Salary Remaining : $1,719,250
-Salary Average : $2,405,000
-Salary Average Remaining : $1,563,250
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Cal O'Reilly $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Chad Hillebrand $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Chas Sharpe $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Carl Grundstrom $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Brandon Hickey $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Owen Power $1,850,000 (1)
-Salary Remaining : $1,202,500
-Salary Average : $1,850,000
-Salary Average Remaining : $1,202,500
Jake Christiansen $1,468,000 (3)
-Salary Remaining : $954,200
-Salary Average : $1,468,000
-Salary Average Remaining : $954,200
Cameron Butler $1,309,000 (3)
-Salary Remaining : $850,850
-Salary Average : $1,309,000
-Salary Average Remaining : $850,850
Gabe Perreault $1,264,000 (3)
-Salary Remaining : $821,600
-Salary Average : $1,264,000
-Salary Average Remaining : $821,600
Justin Gill $1,259,000 (3)
-Salary Remaining : $818,350
-Salary Average : $1,259,000
-Salary Average Remaining : $818,350
Dennis Cholowski $1,256,000 (2)
-Salary Remaining : $816,400
-Salary Average : $1,256,000
-Salary Average Remaining : $816,400
Cole Koepke $1,142,000 (2)
-Salary Remaining : $742,300
-Salary Average : $1,142,000
-Salary Average Remaining : $742,300
Ben Meyers $1,130,000 (2)
-Salary Remaining : $734,500
-Salary Average : $1,130,000
-Salary Average Remaining : $734,500
Jiri Patera $1,020,000 (2)
-Salary Remaining : $663,000
-Salary Average : $1,020,000
-Salary Average Remaining : $663,000
Ville Heinola $1,015,000 (1)
-Salary Remaining : $659,750
-Salary Average : $1,015,000
-Salary Average Remaining : $659,750
Juuso Parssinen $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Total Pro Players27
Salary Commitment
Year 2025 : $58,296,000
Year 2026 : $34,216,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,506,000
Year 2026 : $37,206,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,296,000
Year 2026 : $34,887,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries

Cameron Wright $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Cam Berg $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Cam Thiesing $200,000 (1)
Salary Remaining : $125,000
Salary Average : $75,000
Salary Average Remaining : $46,875
C.J. Suess $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Ben Harpur $140,100 (3)
Salary Remaining : $87,563
Salary Average : $140,100
Salary Average Remaining : $87,563
Ben Jones $138,600 (3)
Salary Remaining : $86,625
Salary Average : $138,600
Salary Average Remaining : $86,625
Ethan Keppen (Out of Payroll) $133,900 (3)
Salary Remaining : $83,688
Salary Average : $133,900
Salary Average Remaining : $83,688
Yegor Sidorov $131,500 (3)
Salary Remaining : $82,188
Salary Average : $131,500
Salary Average Remaining : $82,188
Otto Salin $129,300 (3)
Salary Remaining : $80,813
Salary Average : $129,300
Salary Average Remaining : $80,813
Artem Duda $128,900 (3)
Salary Remaining : $80,563
Salary Average : $128,900
Salary Average Remaining : $80,563
Jordan Dumais $127,900 (3)
Salary Remaining : $79,938
Salary Average : $127,900
Salary Average Remaining : $79,938
Joshua Brown $127,500 (1)
Salary Remaining : $79,688
Salary Average : $127,500
Salary Average Remaining : $79,688
Ryan Leonard $126,800 (3)
Salary Remaining : $79,250
Salary Average : $126,800
Salary Average Remaining : $79,250
Angus Booth $126,300 (3)
Salary Remaining : $78,938
Salary Average : $126,300
Salary Average Remaining : $78,938
Jesse Pulkkinen $126,300 (3)
Salary Remaining : $78,938
Salary Average : $126,300
Salary Average Remaining : $78,938
Adam Scheel $114,000 (3)
Salary Remaining : $71,250
Salary Average : $114,000
Salary Average Remaining : $71,250
Bradley Marek $111,100 (3)
Salary Remaining : $69,438
Salary Average : $111,100
Salary Average Remaining : $69,438
Carl Berglund $110,900 (3)
Salary Remaining : $69,313
Salary Average : $110,900
Salary Average Remaining : $69,313
Chad Nychuk $106,500 (2)
Salary Remaining : $66,563
Salary Average : $106,500
Salary Average Remaining : $66,563
Tye Felhaber $104,500 (1)
Salary Remaining : $65,313
Salary Average : $104,500
Salary Average Remaining : $65,313
Matthew Seminoff $104,100 (3)
Salary Remaining : $65,063
Salary Average : $104,100
Salary Average Remaining : $65,063
Dryden McKay $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Joshua Roy $83,500 (2)
Salary Remaining : $52,188
Salary Average : $83,500
Salary Average Remaining : $52,188
Total Farm Players23
Salary Commitment
Year 2025 : $3,071,700
Year 2026 : $1,939,700
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,946,700
Year 2026 : $1,939,700
Year 2027 : $1,749,700
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,158 - 69.31%
Level 2: 5000 - $55 - 4,857 - 97.14%
Level 3: 2000 - $40 - 1,587 - 79.37%
Level 4: 4000 - $25 - 2,899 - 72.47%
Luxury : 1000 - $205 - 699 - 69.94%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,414 - 70.70%
Farm Level 2: 1000 - $15 - 752 - 75.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %14,201 - 78.90%
Average Income per Game$1,446,246
Year to Date Revenue$24,586,180
Farm
Home Games Left26
Average Attendance - %2,166 - 72.22%
Average Income per Game$90,558
Year to Date Revenue$1,539,484

Expense

Pro Players Total Salaries$59,104,000
Farm Players Total Salaries$2,675,200
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,036,414
Farm Year To Date Expenses$1,339,801
Pro Salary Cap To Date$20,686,386
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,602,393
Farm Estimated Season Revenue$2,354,505
Pro Remaining Season Days78
Pro Expenses Per Days$500,867
Pro Estimated Expenses$39,067,626
Farm Remaining Season Days70
Farm Expenses Per Days$32,814
Farm Estimated Expenses$2,296,980
Estimated Season Expenses$41,364,606
Estimated Season Salary Cap$59,103,960
Estimate Under Maximum Salary Cap of $74,500,000$15,396,040
Estimate Over Minimum Salary Cap of $58,500,000 $603,960
Current Bank Account$122,932,586
Projected Bank Account$121,524,878

Pro Players Salaries

Frank Vatrano $12,255,000 (2)
-Salary Remaining : $7,965,750
-Salary Average : $12,255,000
-Salary Average Remaining : $7,965,750
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Conor Garland $4,000,000 (3)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Brady Skjei $3,753,000 (2)
-Salary Remaining : $2,439,450
-Salary Average : $5,500,000
-Salary Average Remaining : $3,575,000
Neal Pionk $3,623,000 (2)
-Salary Remaining : $2,354,950
-Salary Average : $3,561,000
-Salary Average Remaining : $2,314,650
Michael Rasmussen $3,500,000 (2)
-Salary Remaining : $2,275,000
-Salary Average : $3,500,000
-Salary Average Remaining : $2,275,000
Brayden McNabb $3,467,000 (1)
-Salary Remaining : $2,253,550
-Salary Average : $4,232,000
-Salary Average Remaining : $2,750,800
Lawson Crouse $2,816,000 (2)
-Salary Remaining : $1,830,400
-Salary Average : $2,484,000
-Salary Average Remaining : $1,614,600
Bobby Brink $2,651,000 (3)
-Salary Remaining : $1,723,150
-Salary Average : $2,651,000
-Salary Average Remaining : $1,723,150
Travis Sanheim $2,426,000 (1)
-Salary Remaining : $1,576,900
-Salary Average : $1,862,000
-Salary Average Remaining : $1,210,300
Dustin Wolf $2,234,000 (2)
-Salary Remaining : $1,452,100
-Salary Average : $2,234,000
-Salary Average Remaining : $1,452,100
Vincent Hinostroza $1,952,000 (1)
-Salary Remaining : $1,268,800
-Salary Average : $1,952,000
-Salary Average Remaining : $1,268,800
Henry Thrun $1,691,000 (3)
-Salary Remaining : $1,099,150
-Salary Average : $1,691,000
-Salary Average Remaining : $1,099,150
Joseph Veleno $1,665,000 (3)
-Salary Remaining : $1,082,250
-Salary Average : $1,665,000
-Salary Average Remaining : $1,082,250
Nicholas Robertson $1,600,000 (3)
-Salary Remaining : $1,040,000
-Salary Average : $1,600,000
-Salary Average Remaining : $1,040,000
Josh Mahura $1,389,000 (2)
-Salary Remaining : $902,850
-Salary Average : $1,389,000
-Salary Average Remaining : $902,850
Rasmus Kupari $1,322,000 (1)
-Salary Remaining : $859,300
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Parker Wotherspoon $1,173,000 (2)
-Salary Remaining : $762,450
-Salary Average : $1,173,000
-Salary Average Remaining : $762,450
Dylan Ferguson $1,164,000 (3)
-Salary Remaining : $756,600
-Salary Average : $1,164,000
-Salary Average Remaining : $756,600
Jan Bednar $1,073,000 (3)
-Salary Remaining : $697,450
-Salary Average : $1,073,000
-Salary Average Remaining : $697,450
Kent Johnson $850,000 (1)
-Salary Remaining : $552,500
-Salary Average : $850,000
-Salary Average Remaining : $552,500
Total Pro Players21
Salary Commitment
Year 2025 : $59,104,000
Year 2026 : $48,350,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,086,000
Year 2026 : $50,440,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,104,000
Year 2026 : $49,087,000
Year 2027 : $18,344,000
Year 2028 : $0

Farm Players Salaries

Ethan Bear $228,800 (2)
Salary Remaining : $143,000
Salary Average : $228,800
Salary Average Remaining : $143,000
Nikolas Matinpalo $147,100 (3)
Salary Remaining : $91,938
Salary Average : $147,100
Salary Average Remaining : $91,938
Jonah Gadjovich $145,300 (3)
Salary Remaining : $90,813
Salary Average : $145,300
Salary Average Remaining : $90,813
Matthew Phillips $143,100 (3)
Salary Remaining : $89,438
Salary Average : $143,100
Salary Average Remaining : $89,438
Ryan Chesley $132,400 (3)
Salary Remaining : $82,750
Salary Average : $132,400
Salary Average Remaining : $82,750
Alex Ciernik $129,600 (3)
Salary Remaining : $81,000
Salary Average : $129,600
Salary Average Remaining : $81,000
Simon Robertsson $129,200 (3)
Salary Remaining : $80,750
Salary Average : $129,200
Salary Average Remaining : $80,750
Carson Lambos $127,200 (3)
Salary Remaining : $79,500
Salary Average : $127,200
Salary Average Remaining : $79,500
Jorian Donovan $126,300 (3)
Salary Remaining : $78,938
Salary Average : $126,300
Salary Average Remaining : $78,938
Ben Gleason $121,500 (3)
Salary Remaining : $75,938
Salary Average : $121,500
Salary Average Remaining : $75,938
Noel Gunler $120,000 (3)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Riley Tufte $117,100 (1)
Salary Remaining : $73,188
Salary Average : $117,100
Salary Average Remaining : $73,188
Alex Turcotte $113,600 (2)
Salary Remaining : $71,000
Salary Average : $113,600
Salary Average Remaining : $71,000
Ruslan Khazheyev $111,400 (3)
Salary Remaining : $69,625
Salary Average : $111,400
Salary Average Remaining : $69,625
Nikita Chibrikov $111,100 (3)
Salary Remaining : $69,438
Salary Average : $111,100
Salary Average Remaining : $69,438
Fabian Lysell $106,500 (1)
Salary Remaining : $66,563
Salary Average : $106,500
Salary Average Remaining : $66,563
Charles Martin $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Colson Gengenbach $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Jiri Kulich $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Louis Crevier $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Jack Finley $89,667 (1)
Salary Remaining : $56,042
Salary Average : $89,667
Salary Average Remaining : $56,042
Calle Clang $87,833 (1)
Salary Remaining : $54,896
Salary Average : $87,833
Salary Average Remaining : $54,896
Total Farm Players22
Salary Commitment
Year 2025 : $2,675,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,675,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,412 - 73.53%
Level 2: 5000 - $60 - 4,724 - 94.48%
Level 3: 2000 - $35 - 1,976 - 98.79%
Level 4: 4000 - $20 - 3,855 - 96.38%
Luxury : 1000 - $200 - 752 - 75.22%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,394 - 69.72%
Farm Level 2: 1000 - $15 - 762 - 76.21%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %15,719 - 87.33%
Average Income per Game$1,521,724
Year to Date Revenue$27,391,037
Farm
Home Games Left26
Average Attendance - %2,157 - 71.88%
Average Income per Game$89,752
Year to Date Revenue$1,525,783

Expense

Pro Players Total Salaries$58,761,000
Farm Players Total Salaries$2,836,850
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,034,448
Farm Year To Date Expenses$1,371,417
Pro Salary Cap To Date$20,684,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,043,107
Farm Estimated Season Revenue$2,333,550
Pro Remaining Season Days78
Pro Expenses Per Days$498,008
Pro Estimated Expenses$38,844,624
Farm Remaining Season Days70
Farm Expenses Per Days$34,258
Farm Estimated Expenses$2,398,060
Estimated Season Expenses$41,242,684
Estimated Season Salary Cap$58,879,094
Estimate Under Maximum Salary Cap of $74,500,000$15,620,906
Estimate Over Minimum Salary Cap of $58,500,000 $379,094
Current Bank Account$144,476,025
Projected Bank Account$143,609,998

Pro Players Salaries

John Gibson $4,860,000 (1)
-Salary Remaining : $3,159,000
-Salary Average : $4,860,000
-Salary Average Remaining : $3,159,000
Jake DeBrusk $4,099,000 (1)
-Salary Remaining : $2,664,350
-Salary Average : $4,099,000
-Salary Average Remaining : $2,664,350
Clayton Keller $3,830,000 (2)
-Salary Remaining : $2,489,500
-Salary Average : $773,256
-Salary Average Remaining : $502,616
Adam Lowry $3,727,000 (2)
-Salary Remaining : $2,422,550
-Salary Average : $1,093,000
-Salary Average Remaining : $710,450
Ivan Provorov $3,315,000 (1)
-Salary Remaining : $2,154,750
-Salary Average : $4,361,000
-Salary Average Remaining : $2,834,650
Nino Niederreiter (1 Way Contract) $3,208,000 (1)
-Salary Remaining : $2,085,200
-Salary Average : $8,800,000
-Salary Average Remaining : $5,720,000
Jared Spurgeon $3,032,000 (1)
-Salary Remaining : $1,970,800
-Salary Average : $4,791,000
-Salary Average Remaining : $3,114,150
Max Pacioretty $2,925,000 (1)
-Salary Remaining : $1,901,250
-Salary Average : $2,925,000
-Salary Average Remaining : $1,901,250
Adam Fox $2,786,000 (1)
-Salary Remaining : $1,810,900
-Salary Average : $820,000
-Salary Average Remaining : $533,000
Alec Martinez $2,650,000 (1)
-Salary Remaining : $1,722,500
-Salary Average : $2,650,000
-Salary Average Remaining : $1,722,500
Frederick Gaudreau $2,580,000 (1)
-Salary Remaining : $1,677,000
-Salary Average : $2,580,000
-Salary Average Remaining : $1,677,000
Christian Dvorak $2,492,000 (1)
-Salary Remaining : $1,619,800
-Salary Average : $1,971,000
-Salary Average Remaining : $1,281,150
Alex Iafallo $2,267,000 (2)
-Salary Remaining : $1,473,550
-Salary Average : $1,631,000
-Salary Average Remaining : $1,060,150
Isac Lundestrom $2,230,000 (3)
-Salary Remaining : $1,449,500
-Salary Average : $2,230,000
-Salary Average Remaining : $1,449,500
Braeden Kressler $2,000,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $2,000,000
-Salary Average Remaining : $1,300,000
Georgi Romanov $1,500,000 (3)
-Salary Remaining : $975,000
-Salary Average : $1,500,000
-Salary Average Remaining : $975,000
Michael Callahan $1,407,000 (3)
-Salary Remaining : $914,550
-Salary Average : $1,407,000
-Salary Average Remaining : $914,550
William Stromgren $1,390,000 (3)
-Salary Remaining : $903,500
-Salary Average : $1,390,000
-Salary Average Remaining : $903,500
Alex Campbell $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Alex Suzdalev $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Brady Stonehouse $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Jaxon Castor $1,000,000 (1)
-Salary Remaining : $650,000
-Salary Average : $1,000,000
-Salary Average Remaining : $650,000
Scott Perunovich $968,000 (1)
-Salary Remaining : $629,200
-Salary Average : $968,000
-Salary Average Remaining : $629,200
Andrew Perrott $950,000 (2)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Emil Heineman $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Matthew Poitras $870,000 (2)
-Salary Remaining : $565,500
-Salary Average : $870,000
-Salary Average Remaining : $565,500
Filip Engaras $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players27
Salary Commitment
Year 2025 : $58,761,000
Year 2026 : $18,171,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,344,256
Year 2026 : $11,844,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,761,000
Year 2026 : $18,171,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries

Andrew Agozzino $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Brandon Baddock $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Cam Lund $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Braeden Bowman $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Andy Welinski $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Frederic Brunet $133,100 (3)
Salary Remaining : $83,188
Salary Average : $133,100
Salary Average Remaining : $83,188
Nate Danielson $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Lucas Ciona $128,300 (3)
Salary Remaining : $80,188
Salary Average : $128,300
Salary Average Remaining : $80,188
Nico Myatovic $128,200 (3)
Salary Remaining : $80,125
Salary Average : $128,200
Salary Average Remaining : $80,125
Jeremy Hanzel $128,000 (3)
Salary Remaining : $80,000
Salary Average : $128,000
Salary Average Remaining : $80,000
Jackson Edward $127,800 (3)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Adam Beckman $124,100 (2)
Salary Remaining : $77,563
Salary Average : $124,100
Salary Average Remaining : $77,563
Jean-Luc Foudy $122,000 (2)
Salary Remaining : $76,250
Salary Average : $122,000
Salary Average Remaining : $76,250
Xavier Bourgault $116,750 (1)
Salary Remaining : $72,969
Salary Average : $116,750
Salary Average Remaining : $72,969
Nathan Gaucher $110,700 (3)
Salary Remaining : $69,188
Salary Average : $110,700
Salary Average Remaining : $69,188
Brandon Halverson $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Connor Carrick $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Brett Chorske $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Hunter Miska $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Joseph Cecconi $99,400 (1)
Salary Remaining : $62,125
Salary Average : $99,400
Salary Average Remaining : $62,125
Hunter Drew $89,900 (1)
Salary Remaining : $56,188
Salary Average : $89,900
Salary Average Remaining : $56,188
Total Farm Players21
Salary Commitment
Year 2025 : $2,836,850
Year 2026 : $1,130,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,836,850
Year 2026 : $1,130,800
Year 2027 : $884,700
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $118 - 3,799 - 63.32%
Level 2: 5000 - $95 - 3,000 - 60.00%
Level 3: 2000 - $70 - 1,200 - 60.00%
Level 4: 4000 - $50 - 2,400 - 60.00%
Luxury : 1000 - $200 - 724 - 72.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,940 - 97.01%
Farm Level 2: 1000 - $15 - 754 - 75.38%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %11,123 - 61.79%
Average Income per Game$1,612,328
Year to Date Revenue$25,797,253
Farm
Home Games Left27
Average Attendance - %2,694 - 89.80%
Average Income per Game$92,012
Year to Date Revenue$1,472,186

Expense

Pro Players Total Salaries$68,325,667
Farm Players Total Salaries$3,431,033
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,456,339
Farm Year To Date Expenses$1,662,465
Pro Salary Cap To Date$23,706,354
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,532,864
Farm Estimated Season Revenue$2,484,314
Pro Remaining Season Days78
Pro Expenses Per Days$611,047
Pro Estimated Expenses$47,661,666
Farm Remaining Season Days70
Farm Expenses Per Days$39,563
Farm Estimated Expenses$2,769,410
Estimated Season Expenses$50,431,076
Estimated Season Salary Cap$68,118,072
Estimate Under Maximum Salary Cap of $74,500,000$6,381,928
Estimate Over Minimum Salary Cap of $58,500,000 $9,618,072
Current Bank Account$110,740,042
Projected Bank Account$106,326,144

Pro Players Salaries

Anze Kopitar $8,500,000 (2)
-Salary Remaining : $5,525,000
-Salary Average : $8,500,000
-Salary Average Remaining : $5,525,000
Semyon Varlamov $7,000,000 (1)
-Salary Remaining : $4,550,000
-Salary Average : $7,000,000
-Salary Average Remaining : $4,550,000
Tomas Tatar $5,500,000 (1)
-Salary Remaining : $3,575,000
-Salary Average : $5,500,000
-Salary Average Remaining : $3,575,000
Nikita Zadorov $4,500,000 (1)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Simon Nemec $4,200,000 (1)
-Salary Remaining : $2,730,000
-Salary Average : $4,200,000
-Salary Average Remaining : $2,730,000
Adam Henrique $3,770,000 (1)
-Salary Remaining : $2,450,500
-Salary Average : $3,770,000
-Salary Average Remaining : $2,450,500
Brock Boeser $3,621,000 (2)
-Salary Remaining : $2,353,650
-Salary Average : $4,621,000
-Salary Average Remaining : $3,003,650
Cam Fowler $3,574,000 (1)
-Salary Remaining : $2,323,100
-Salary Average : $4,239,000
-Salary Average Remaining : $2,755,350
Ryan Suter $3,500,000 (2)
-Salary Remaining : $2,275,000
-Salary Average : $3,500,000
-Salary Average Remaining : $2,275,000
Trevor Moore $2,999,000 (1)
-Salary Remaining : $1,949,350
-Salary Average : $2,999,000
-Salary Average Remaining : $1,949,350
Tristan Jarry $2,995,500 (3)
-Salary Remaining : $1,947,075
-Salary Average : $2,995,500
-Salary Average Remaining : $1,947,075
Michael Bunting $2,950,000 (3)
-Salary Remaining : $1,917,500
-Salary Average : $2,950,000
-Salary Average Remaining : $1,917,500
Rasmus Sandin $2,840,000 (3)
-Salary Remaining : $1,846,000
-Salary Average : $2,840,000
-Salary Average Remaining : $1,846,000
Nicolas Hague $2,601,000 (3)
-Salary Remaining : $1,690,650
-Salary Average : $2,601,000
-Salary Average Remaining : $1,690,650
Daniel Sprong $2,500,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Kaapo Kakko $2,166,000 (1)
-Salary Remaining : $1,407,900
-Salary Average : $2,166,000
-Salary Average Remaining : $1,407,900
Morgan Barron $1,791,000 (2)
-Salary Remaining : $1,164,150
-Salary Average : $1,235,000
-Salary Average Remaining : $802,750
Fraser Minten $1,476,000 (3)
-Salary Remaining : $959,400
-Salary Average : $1,476,000
-Salary Average Remaining : $959,400
Jesper Boqvist $1,028,000 (1)
-Salary Remaining : $668,200
-Salary Average : $774,000
-Salary Average Remaining : $503,100
Logan Stankoven $814,167 (2)
-Salary Remaining : $529,209
-Salary Average : $814,167
-Salary Average Remaining : $529,209
Total Pro Players20
Salary Commitment
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,180,667
Year 2026 : $31,532,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,325,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0

Farm Players Salaries

Graham Slaggert $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Jon-Randall Avon $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Marshall Rifai $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Jagger Joshua $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Jacob Gaucher $299,900 (1)
Salary Remaining : $187,438
Salary Average : $299,900
Salary Average Remaining : $187,438
Victor Mancini $153,800 (3)
Salary Remaining : $96,125
Salary Average : $153,800
Salary Average Remaining : $96,125
Filip Kral $134,900 (3)
Salary Remaining : $84,313
Salary Average : $134,900
Salary Average Remaining : $84,313
Noah Ostlund $133,700 (3)
Salary Remaining : $83,563
Salary Average : $133,700
Salary Average Remaining : $83,563
Maxence Guenette $129,000 (3)
Salary Remaining : $80,625
Salary Average : $129,000
Salary Average Remaining : $80,625
Konsta Helenius $128,900 (3)
Salary Remaining : $80,563
Salary Average : $128,900
Salary Average Remaining : $80,563
Axel Landen $127,800 (3)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Coulson Pitre $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Matthew Wood $126,900 (3)
Salary Remaining : $79,313
Salary Average : $126,900
Salary Average Remaining : $79,313
Gabriel Carriere $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Callum Tung $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Aleksandr Kisakov $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Cam McDonald $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Anthony Callin $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Axel Jonsson-Fjallby $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Spencer Stastney $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Drew Commesso $92,500 (2)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Angus Crookshank $83,833 (1)
Salary Remaining : $52,396
Salary Average : $83,833
Salary Average Remaining : $52,396
Total Farm Players22
Salary Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,431,033
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $90 - 5,753 - 95.88%
Level 2: 5000 - $55 - 4,872 - 97.44%
Level 3: 2000 - $35 - 1,983 - 99.17%
Level 4: 4000 - $20 - 3,855 - 96.37%
Luxury : 1000 - $180 - 959 - 95.92%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,426 - 71.30%
Farm Level 2: 1000 - $15 - 773 - 77.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,422 - 96.79%
Average Income per Game$1,646,307
Year to Date Revenue$27,987,223
Farm
Home Games Left25
Average Attendance - %2,199 - 73.28%
Average Income per Game$91,631
Year to Date Revenue$1,649,361

Expense

Pro Players Total Salaries$67,229,500
Farm Players Total Salaries$2,681,450
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,755,304
Farm Year To Date Expenses$1,368,038
Pro Salary Cap To Date$23,530,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,803,988
Farm Estimated Season Revenue$2,290,779
Pro Remaining Season Days78
Pro Expenses Per Days$589,412
Pro Estimated Expenses$45,974,136
Farm Remaining Season Days70
Farm Expenses Per Days$32,870
Farm Estimated Expenses$2,300,900
Estimated Season Expenses$48,275,036
Estimated Season Salary Cap$67,229,520
Estimate Under Maximum Salary Cap of $74,500,000$7,270,480
Estimate Over Minimum Salary Cap of $58,500,000 $8,729,520
Current Bank Account$141,981,429
Projected Bank Account$138,801,160

Pro Players Salaries

Jeremy Swayman $9,250,000 (4)
-Salary Remaining : $6,012,500
-Salary Average : $9,250,000
-Salary Average Remaining : $6,012,500
Mikko Rantanen $6,657,000 (2)
-Salary Remaining : $4,327,050
-Salary Average : $4,052,000
-Salary Average Remaining : $2,633,800
Filip Forsberg $6,000,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Elias Lindholm $5,320,000 (1)
-Salary Remaining : $3,458,000
-Salary Average : $7,157,000
-Salary Average Remaining : $4,652,050
Nico Hischier $4,873,000 (2)
-Salary Remaining : $3,167,450
-Salary Average : $4,873,000
-Salary Average Remaining : $3,167,450
Jamie Benn $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Braden Schneider $3,925,000 (3)
-Salary Remaining : $2,551,250
-Salary Average : $3,925,000
-Salary Average Remaining : $2,551,250
Roope Hintz $3,768,000 (1)
-Salary Remaining : $2,449,200
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Shayne Gostisbehere $3,250,000 (1)
-Salary Remaining : $2,112,500
-Salary Average : $3,250,000
-Salary Average Remaining : $2,112,500
Sean Durzi $3,250,000 (3)
-Salary Remaining : $2,112,500
-Salary Average : $3,250,000
-Salary Average Remaining : $2,112,500
Martin Fehervary $3,215,000 (1)
-Salary Remaining : $2,089,750
-Salary Average : $3,215,000
-Salary Average Remaining : $2,089,750
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $1,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,950,000
Cole Caufield $2,834,000 (2)
-Salary Remaining : $1,842,100
-Salary Average : $2,834,000
-Salary Average Remaining : $1,842,100
Jacob Bryson $1,462,000 (1)
-Salary Remaining : $950,300
-Salary Average : $1,462,000
-Salary Average Remaining : $950,300
Sam Colangelo $1,250,000 (5)
-Salary Remaining : $812,500
-Salary Average : $1,250,000
-Salary Average Remaining : $812,500
Nico Daws $1,188,000 (3)
-Salary Remaining : $772,200
-Salary Average : $1,188,000
-Salary Average Remaining : $772,200
Yegor Sharangovich $1,152,000 (1)
-Salary Remaining : $748,800
-Salary Average : $1,914,000
-Salary Average Remaining : $1,244,100
Morgan Frost $1,078,000 (1)
-Salary Remaining : $700,700
-Salary Average : $824,000
-Salary Average Remaining : $535,600
Vincent Iorio $894,167 (1)
-Salary Remaining : $581,209
-Salary Average : $894,167
-Salary Average Remaining : $581,209
Jake Neighbours $863,333 (1)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Total Pro Players20
Salary Commitment
Year 2025 : $67,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $63,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,229,500
Year 2026 : $42,227,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000

Farm Players Salaries

Logan Brown $153,000 (3)
Salary Remaining : $95,625
Salary Average : $153,000
Salary Average Remaining : $95,625
Nate Smith $140,900 (3)
Salary Remaining : $88,063
Salary Average : $140,900
Salary Average Remaining : $88,063
Massimo Rizzo $134,100 (3)
Salary Remaining : $83,813
Salary Average : $134,100
Salary Average Remaining : $83,813
Luke Reid $133,800 (3)
Salary Remaining : $83,625
Salary Average : $133,800
Salary Average Remaining : $83,625
Hunter Haight $131,400 (3)
Salary Remaining : $82,125
Salary Average : $131,400
Salary Average Remaining : $82,125
Aleksi Heimosalmi $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Akira Schmid $127,200 (3)
Salary Remaining : $79,500
Salary Average : $127,200
Salary Average Remaining : $79,500
Brad Lambert $120,000 (1)
Salary Remaining : $75,000
Salary Average : $120,000
Salary Average Remaining : $75,000
Hunter McDonald $119,200 (3)
Salary Remaining : $74,500
Salary Average : $119,200
Salary Average Remaining : $74,500
Simon Lundmark $116,100 (3)
Salary Remaining : $72,563
Salary Average : $116,100
Salary Average Remaining : $72,563
Hardy Haman Aktell $115,400 (3)
Salary Remaining : $72,125
Salary Average : $115,400
Salary Average Remaining : $72,125
Jakub Brabenec $110,700 (3)
Salary Remaining : $69,188
Salary Average : $110,700
Salary Average Remaining : $69,188
Gavin Hain $109,600 (3)
Salary Remaining : $68,500
Salary Average : $109,600
Salary Average Remaining : $68,500
Domenic DiVincentiis $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Alexandre Texier $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Ales Stezka $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Adam Mechura $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Mac Hollowell $97,100 (1)
Salary Remaining : $60,688
Salary Average : $97,100
Salary Average Remaining : $60,688
Brendan Brisson $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Henri Nikkanen $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Lukas Svejkovsky $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Cross Hanas $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Daemon Hunt $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Tyson Kozak $85,000 (1)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Total Farm Players24
Salary Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,681,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $75 - 5,827 - 97.12%
Level 2: 5000 - $50 - 4,944 - 98.88%
Level 3: 2000 - $35 - 1,988 - 99.41%
Level 4: 4000 - $20 - 3,906 - 97.66%
Luxury : 1000 - $125 - 996 - 99.62%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 979 - 97.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,662 - 98.12%
Average Income per Game$1,425,149
Year to Date Revenue$24,227,526
Farm
Home Games Left26
Average Attendance - %2,979 - 99.29%
Average Income per Game$59,284
Year to Date Revenue$1,007,836

Expense

Pro Players Total Salaries$80,514,766
Farm Players Total Salaries$3,617,550
Coaches Total Salaries$2,750,000
Luxury Taxe Total$563,098
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$27,663,781
Farm Year To Date Expenses$1,716,157
Pro Salary Cap To Date$26,963,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,053,863
Farm Estimated Season Revenue$1,541,396
Pro Remaining Season Days78
Pro Expenses Per Days$687,623
Pro Estimated Expenses$53,634,594
Farm Remaining Season Days70
Farm Expenses Per Days$38,996
Farm Estimated Expenses$2,729,720
Estimated Season Expenses$56,364,314
Estimated Season Salary Cap$74,298,343
Estimate Under Maximum Salary Cap of $74,500,000$201,657
Estimate Over Minimum Salary Cap of $58,500,000 $15,798,343
Current Bank Account$116,236,278
Projected Bank Account$98,467,223

Pro Players Salaries

Cale Makar $14,000,100 (3)
-Salary Remaining : $9,100,065
-Salary Average : $14,000,099
-Salary Average Remaining : $9,100,064
Sean Couturier $5,250,000 (2)
-Salary Remaining : $3,412,500
-Salary Average : $5,250,000
-Salary Average Remaining : $3,412,500
Tomas Hertl $5,019,000 (2)
-Salary Remaining : $3,262,350
-Salary Average : $5,166,000
-Salary Average Remaining : $3,357,900
Connor McDavid $4,455,000 (2)
-Salary Remaining : $2,895,750
-Salary Average : $6,664,000
-Salary Average Remaining : $4,331,600
Jackson LaCombe $4,360,000 (3)
-Salary Remaining : $2,834,000
-Salary Average : $4,360,000
-Salary Average Remaining : $2,834,000
Mark Scheifele $4,355,000 (2)
-Salary Remaining : $2,830,750
-Salary Average : $1,907,000
-Salary Average Remaining : $1,239,550
Chris Tanev $4,164,000 (1)
-Salary Remaining : $2,706,600
-Salary Average : $4,164,000
-Salary Average Remaining : $2,706,600
Mattias Ekholm $4,138,000 (1)
-Salary Remaining : $2,689,700
-Salary Average : $4,138,000
-Salary Average Remaining : $2,689,700
Ian Cole $4,100,000 (1)
-Salary Remaining : $2,665,000
-Salary Average : $4,100,000
-Salary Average Remaining : $2,665,000
Jacob Markstrom $3,816,000 (2)
-Salary Remaining : $2,480,400
-Salary Average : $1,461,000
-Salary Average Remaining : $949,650
Tage Thompson $3,562,000 (3)
-Salary Remaining : $2,315,300
-Salary Average : $3,562,000
-Salary Average Remaining : $2,315,300
Dylan Holloway $3,365,000 (3)
-Salary Remaining : $2,187,250
-Salary Average : $3,365,000
-Salary Average Remaining : $2,187,250
Alexandar Georgiev $3,259,000 (2)
-Salary Remaining : $2,118,350
-Salary Average : $1,818,000
-Salary Average Remaining : $1,181,700
Damon Severson $3,150,000 (3)
-Salary Remaining : $2,047,500
-Salary Average : $3,150,000
-Salary Average Remaining : $2,047,500
Mikhail Sergachev $3,080,000 (2)
-Salary Remaining : $2,002,000
-Salary Average : $826,928
-Salary Average Remaining : $537,503
Alexis Lafreniere $1,797,000 (2)
-Salary Remaining : $1,168,050
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Corey Perry $1,520,000 (1)
-Salary Remaining : $988,000
-Salary Average : $1,520,000
-Salary Average Remaining : $988,000
Gage Goncalves $1,487,000 (3)
-Salary Remaining : $966,550
-Salary Average : $1,487,000
-Salary Average Remaining : $966,550
Jimmy Snuggerud $1,264,000 (3)
-Salary Remaining : $821,600
-Salary Average : $1,264,000
-Salary Average Remaining : $821,600
Reid Schaefer $1,147,000 (3)
-Salary Remaining : $745,550
-Salary Average : $1,147,000
-Salary Average Remaining : $745,550
Brandt Clarke $863,333 (2)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Tristen Robins $863,333 (1)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Nick Cousins $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Cooper Gay $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players24
Salary Commitment
Year 2025 : $80,514,766
Year 2026 : $63,784,433
Year 2027 : $32,335,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,501,693
Year 2026 : $57,216,360
Year 2027 : $32,335,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $80,514,766
Year 2026 : $64,229,433
Year 2027 : $32,335,100
Year 2028 : $0

Farm Players Salaries

Justin Brazeau $285,000 (3)
Salary Remaining : $178,125
Salary Average : $285,000
Salary Average Remaining : $178,125
Jalen Chatfield $285,000 (2)
Salary Remaining : $178,125
Salary Average : $285,000
Salary Average Remaining : $178,125
Timo Meier $261,800 (2)
Salary Remaining : $163,625
Salary Average : $329,800
Salary Average Remaining : $206,125
Mathew Barzal $261,000 (2)
Salary Remaining : $163,125
Salary Average : $92,500
Salary Average Remaining : $57,813
Nick Suzuki $258,600 (1)
Salary Remaining : $161,625
Salary Average : $79,500
Salary Average Remaining : $49,688
Anthony Cirelli $256,400 (2)
Salary Remaining : $160,250
Salary Average : $83,579
Salary Average Remaining : $52,237
Tyson Barrie $246,300 (1)
Salary Remaining : $153,938
Salary Average : $346,700
Salary Average Remaining : $216,688
Adin Hill $215,000 (1)
Salary Remaining : $134,375
Salary Average : $215,000
Salary Average Remaining : $134,375
Bobby McMann $212,500 (2)
Salary Remaining : $132,813
Salary Average : $212,500
Salary Average Remaining : $132,813
Keegan Kolesar $175,000 (2)
Salary Remaining : $109,375
Salary Average : $175,000
Salary Average Remaining : $109,375
Arber Xhekaj $134,000 (1)
Salary Remaining : $83,750
Salary Average : $148,833
Salary Average Remaining : $93,021
Liam Ohgren $133,800 (3)
Salary Remaining : $83,625
Salary Average : $133,800
Salary Average Remaining : $83,625
Oliver Kapanen $130,700 (3)
Salary Remaining : $81,688
Salary Average : $130,700
Salary Average Remaining : $81,688
Sam Rinzel $127,500 (3)
Salary Remaining : $79,688
Salary Average : $127,500
Salary Average Remaining : $79,688
Cavan Fitzgerald $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Connor Murphy2 $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Artem Grushnikov $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Jake Leschyshyn $99,700 (1)
Salary Remaining : $62,313
Salary Average : $99,700
Salary Average Remaining : $62,313
Zach Dean $85,250 (2)
Salary Remaining : $53,281
Salary Average : $85,250
Salary Average Remaining : $53,281
Liam O'Brien $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Pheonix Copley $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players21
Salary Commitment
Year 2025 : $3,617,550
Year 2026 : $2,188,350
Year 2027 : $677,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,280,362
Year 2026 : $1,940,629
Year 2027 : $677,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,414 - 73.57%
Level 2: 5000 - $60 - 4,754 - 95.07%
Level 3: 2000 - $35 - 1,975 - 98.74%
Level 4: 4000 - $20 - 3,809 - 95.23%
Luxury : 1000 - $200 - 756 - 75.57%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,398 - 69.91%
Farm Level 2: 1000 - $15 - 783 - 78.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %15,707 - 87.26%
Average Income per Game$1,524,384
Year to Date Revenue$25,914,536
Farm
Home Games Left26
Average Attendance - %2,182 - 72.72%
Average Income per Game$90,429
Year to Date Revenue$1,537,285

Expense

Pro Players Total Salaries$72,806,935
Farm Players Total Salaries$8,473,200
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,289,639
Farm Year To Date Expenses$3,546,320
Pro Salary Cap To Date$25,539,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,633,996
Farm Estimated Season Revenue$2,351,142
Pro Remaining Season Days78
Pro Expenses Per Days$648,391
Pro Estimated Expenses$50,574,498
Farm Remaining Season Days70
Farm Expenses Per Days$84,582
Farm Estimated Expenses$5,920,740
Estimated Season Expenses$56,495,238
Estimated Season Salary Cap$72,864,111
Estimate Under Maximum Salary Cap of $74,500,000$1,635,889
Estimate Over Minimum Salary Cap of $58,500,000 $14,364,111
Current Bank Account$115,343,781
Projected Bank Account$100,833,681

Pro Players Salaries

Jean-Gabriel Pageau $6,500,000 (2)
-Salary Remaining : $4,225,000
-Salary Average : $6,500,000
-Salary Average Remaining : $4,225,000
Moritz Seider $5,737,000 (3)
-Salary Remaining : $3,729,050
-Salary Average : $5,737,000
-Salary Average Remaining : $3,729,050
Nick Foligno $5,500,000 (2)
-Salary Remaining : $3,575,000
-Salary Average : $5,500,000
-Salary Average Remaining : $3,575,000
Robert Thomas $4,892,000 (3)
-Salary Remaining : $3,179,800
-Salary Average : $4,892,000
-Salary Average Remaining : $3,179,800
Elias Pettersson $4,884,000 (3)
-Salary Remaining : $3,174,600
-Salary Average : $4,884,000
-Salary Average Remaining : $3,174,600
Ryan Strome $4,500,000 (1)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Jeff Skinner $4,073,000 (3)
-Salary Remaining : $2,647,450
-Salary Average : $4,073,000
-Salary Average Remaining : $2,647,450
Miles Wood $4,000,000 (2)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Anton Lundell $3,340,000 (3)
-Salary Remaining : $2,171,000
-Salary Average : $3,340,000
-Salary Average Remaining : $2,171,000
Dylan Strome $3,246,000 (1)
-Salary Remaining : $2,109,900
-Salary Average : $3,246,000
-Salary Average Remaining : $2,109,900
Sam Montembeault $2,999,999 (2)
-Salary Remaining : $1,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $1,949,999
Lars Eller $2,739,000 (2)
-Salary Remaining : $1,780,350
-Salary Average : $2,739,000
-Salary Average Remaining : $1,780,350
Will Borgen $2,500,000 (2)
-Salary Remaining : $1,625,000
-Salary Average : $2,500,000
-Salary Average Remaining : $1,625,000
Kiefer Sherwood $2,499,999 (2)
-Salary Remaining : $1,624,999
-Salary Average : $2,499,999
-Salary Average Remaining : $1,624,999
Scott Wedgewood $2,499,999 (1)
-Salary Remaining : $1,624,999
-Salary Average : $2,499,999
-Salary Average Remaining : $1,624,999
Brian Dumoulin $2,499,999 (2)
-Salary Remaining : $1,624,999
-Salary Average : $2,499,999
-Salary Average Remaining : $1,624,999
Nikolaj Ehlers $2,492,000 (3)
-Salary Remaining : $1,619,800
-Salary Average : $2,492,000
-Salary Average Remaining : $1,619,800
Brandon Carlo $2,490,000 (1)
-Salary Remaining : $1,618,500
-Salary Average : $4,161,000
-Salary Average Remaining : $2,704,650
Evan Bouchard $1,610,000 (1)
-Salary Remaining : $1,046,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Jamie Drysdale $1,080,000 (2)
-Salary Remaining : $702,000
-Salary Average : $1,006,081
-Salary Average Remaining : $653,953
Simon Edvinsson $1,071,439 (1)
-Salary Remaining : $696,435
-Salary Average : $1,071,439
-Salary Average Remaining : $696,435
Eemil Viro $902,500 (1)
-Salary Remaining : $586,625
-Salary Average : $902,500
-Salary Average Remaining : $586,625
Brent Burns $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players23
Salary Commitment
Year 2025 : $72,806,935
Year 2026 : $55,736,997
Year 2027 : $25,418,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,544,016
Year 2026 : $55,663,078
Year 2027 : $25,418,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,806,935
Year 2026 : $55,736,997
Year 2027 : $25,418,000
Year 2028 : $0

Farm Players Salaries

Anton Forsberg $300,000 (2)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Evgenii Dadonov $293,600 (2)
Salary Remaining : $183,500
Salary Average : $293,600
Salary Average Remaining : $183,500
Garnet Hathaway $292,800 (2)
Salary Remaining : $183,000
Salary Average : $292,800
Salary Average Remaining : $183,000
Sam Steel $290,000 (3)
Salary Remaining : $181,250
Salary Average : $290,000
Salary Average Remaining : $181,250
Filip Chytil $280,000 (3)
Salary Remaining : $175,000
Salary Average : $280,000
Salary Average Remaining : $175,000
Joel Kiviranta $258,100 (3)
Salary Remaining : $161,313
Salary Average : $258,100
Salary Average Remaining : $161,313
Noel Acciari $250,000 (3)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Colin Blackwell $250,000 (2)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Nick Seeler $250,000 (2)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Rem Pitlick $250,000 (2)
Salary Remaining : $156,250
Salary Average : $250,000
Salary Average Remaining : $156,250
Jarred Tinordi $240,000 (1)
Salary Remaining : $150,000
Salary Average : $240,000
Salary Average Remaining : $150,000
Brendan Smith $240,000 (1)
Salary Remaining : $150,000
Salary Average : $240,000
Salary Average Remaining : $150,000
Brock McGinn $230,000 (2)
Salary Remaining : $143,750
Salary Average : $230,000
Salary Average Remaining : $143,750
Nick Leddy $230,000 (3)
Salary Remaining : $143,750
Salary Average : $230,000
Salary Average Remaining : $143,750
Henri Jokiharju $224,700 (3)
Salary Remaining : $140,438
Salary Average : $224,700
Salary Average Remaining : $140,438
Conor Sheary $220,000 (3)
Salary Remaining : $137,500
Salary Average : $220,000
Salary Average Remaining : $137,500
Nathan Walker $220,000 (2)
Salary Remaining : $137,500
Salary Average : $220,000
Salary Average Remaining : $137,500
Eric Robinson $220,000 (3)
Salary Remaining : $137,500
Salary Average : $220,000
Salary Average Remaining : $137,500
Barclay Goodrow $220,000 (3)
Salary Remaining : $137,500
Salary Average : $220,000
Salary Average Remaining : $137,500
Kevin Rooney $200,000 (1)
Salary Remaining : $125,000
Salary Average : $200,000
Salary Average Remaining : $125,000
Zach Aston-Reese $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Nolan Foote $150,000 (3)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Derrick Pouliot $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Brad Hunt $150,000 (2)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Travis Boyd $150,000 (1)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Jakov Novak $141,700 (3)
Salary Remaining : $88,563
Salary Average : $141,700
Salary Average Remaining : $88,563
Antti Tuomisto $134,600 (3)
Salary Remaining : $84,125
Salary Average : $134,600
Salary Average Remaining : $84,125
Noah Beck $134,300 (3)
Salary Remaining : $83,938
Salary Average : $134,300
Salary Average Remaining : $83,938
Justus Annunen $130,700 (2)
Salary Remaining : $81,688
Salary Average : $130,700
Salary Average Remaining : $81,688
Santeri Hatakka $130,500 (3)
Salary Remaining : $81,563
Salary Average : $130,500
Salary Average Remaining : $81,563
Jared Wright $129,500 (3)
Salary Remaining : $80,938
Salary Average : $129,500
Salary Average Remaining : $80,938
Matyas Sapovaliv $128,600 (3)
Salary Remaining : $80,375
Salary Average : $128,600
Salary Average Remaining : $80,375
Jack Matier $127,800 (3)
Salary Remaining : $79,875
Salary Average : $127,800
Salary Average Remaining : $79,875
Aydar Suniev $126,500 (3)
Salary Remaining : $79,063
Salary Average : $126,500
Salary Average Remaining : $79,063
Ian Mitchell $126,400 (2)
Salary Remaining : $79,000
Salary Average : $126,400
Salary Average Remaining : $79,000
Chase Stillman $125,100 (3)
Salary Remaining : $78,188
Salary Average : $125,100
Salary Average Remaining : $78,188
Reilly Walsh $118,100 (2)
Salary Remaining : $73,813
Salary Average : $118,100
Salary Average Remaining : $73,813
Arturs Silovs $110,600 (2)
Salary Remaining : $69,125
Salary Average : $110,600
Salary Average Remaining : $69,125
Daniil Tarasov $109,400 (2)
Salary Remaining : $68,375
Salary Average : $109,400
Salary Average Remaining : $68,375
Artur Akhtyamov $109,000 (3)
Salary Remaining : $68,125
Salary Average : $109,000
Salary Average Remaining : $68,125
Danny Zhilkin $104,200 (3)
Salary Remaining : $65,125
Salary Average : $104,200
Salary Average Remaining : $65,125
Riley Sutter $104,000 (1)
Salary Remaining : $65,000
Salary Average : $75,000
Salary Average Remaining : $46,875
Thomas Bordeleau $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Tyrel Bauer $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Daniil Chayka $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Elliot Desnoyers $85,417 (1)
Salary Remaining : $53,385
Salary Average : $85,417
Salary Average Remaining : $53,385
Will Smith $80,000 (3)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Lukas Cormier $79,333 (1)
Salary Remaining : $49,583
Salary Average : $79,333
Salary Average Remaining : $49,583
Anthony Richard $78,000 (3)
Salary Remaining : $48,750
Salary Average : $78,000
Salary Average Remaining : $48,750
Xavier Simoneau $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Ilya Nikolaev $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players51
Salary Commitment
Year 2025 : $8,473,200
Year 2026 : $7,024,200
Year 2027 : $3,892,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,444,200
Year 2026 : $7,024,200
Year 2027 : $3,892,600
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $110 - 4,032 - 67.20%
Level 2: 5000 - $65 - 3,606 - 72.11%
Level 3: 2000 - $40 - 1,629 - 81.44%
Level 4: 4000 - $24 - 3,077 - 76.93%
Luxury : 1000 - $212 - 698 - 69.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,415 - 70.75%
Farm Level 2: 1000 - $16 - 714 - 71.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %13,041 - 72.45%
Average Income per Game$1,437,481
Year to Date Revenue$24,437,180
Farm
Home Games Left26
Average Attendance - %2,129 - 70.97%
Average Income per Game$90,817
Year to Date Revenue$1,543,891

Expense

Pro Players Total Salaries$73,989,333
Farm Players Total Salaries$3,631,800
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,970,768
Farm Year To Date Expenses$1,742,551
Pro Salary Cap To Date$25,620,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,374,511
Farm Estimated Season Revenue$2,361,245
Pro Remaining Season Days78
Pro Expenses Per Days$624,911
Pro Estimated Expenses$48,743,058
Farm Remaining Season Days70
Farm Expenses Per Days$41,355
Farm Estimated Expenses$2,894,850
Estimated Season Expenses$51,637,908
Estimated Season Salary Cap$73,713,857
Estimate Under Maximum Salary Cap of $74,500,000$786,143
Estimate Over Minimum Salary Cap of $58,500,000 $15,213,857
Current Bank Account$81,649,564
Projected Bank Account$69,747,412

Pro Players Salaries

David Savard $7,120,000 (1)
-Salary Remaining : $4,628,000
-Salary Average : $7,120,000
-Salary Average Remaining : $4,628,000
Vladimir Tarasenko $6,255,000 (2)
-Salary Remaining : $4,065,750
-Salary Average : $6,255,000
-Salary Average Remaining : $4,065,750
Kyle Palmieri $5,650,000 (3)
-Salary Remaining : $3,672,500
-Salary Average : $5,650,000
-Salary Average Remaining : $3,672,500
Jordan Staal $5,650,000 (3)
-Salary Remaining : $3,672,500
-Salary Average : $5,650,000
-Salary Average Remaining : $3,672,500
Mikael Backlund $5,650,000 (3)
-Salary Remaining : $3,672,500
-Salary Average : $5,650,000
-Salary Average Remaining : $3,672,500
Jani Hakanpaa $4,755,000 (1)
-Salary Remaining : $3,090,750
-Salary Average : $4,755,000
-Salary Average Remaining : $3,090,750
Simon Benoit $4,107,000 (3)
-Salary Remaining : $2,669,550
-Salary Average : $4,107,000
-Salary Average Remaining : $2,669,550
Tory Dello $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $2,600,000
-Salary Average : $4,000,000
-Salary Average Remaining : $2,600,000
Jared McCann $3,560,000 (1)
-Salary Remaining : $2,314,000
-Salary Average : $2,984,000
-Salary Average Remaining : $1,939,600
Nick Blankenburg $3,550,000 (3)
-Salary Remaining : $2,307,500
-Salary Average : $3,550,000
-Salary Average Remaining : $2,307,500
Barrett Hayton $3,370,000 (3)
-Salary Remaining : $2,190,500
-Salary Average : $3,370,000
-Salary Average Remaining : $2,190,500
Andrei Kuzmenko $3,336,000 (1)
-Salary Remaining : $2,168,400
-Salary Average : $3,336,000
-Salary Average Remaining : $2,168,400
Devon Toews $3,312,000 (1)
-Salary Remaining : $2,152,800
-Salary Average : $2,189,000
-Salary Average Remaining : $1,422,850
Elvis Merzlikins $3,179,000 (1)
-Salary Remaining : $2,066,350
-Salary Average : $780,000
-Salary Average Remaining : $507,000
Urho Vaakanainen $1,893,000 (3)
-Salary Remaining : $1,230,450
-Salary Average : $1,893,000
-Salary Average Remaining : $1,230,450
Cayden Primeau $983,000 (1)
-Salary Remaining : $638,950
-Salary Average : $824,000
-Salary Average Remaining : $535,600
Keaton Mastrodonato $950,000 (1)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Sam Morton $950,000 (1)
-Salary Remaining : $617,500
-Salary Average : $950,000
-Salary Average Remaining : $617,500
Ozzy Wiesblatt $863,333 (1)
-Salary Remaining : $561,166
-Salary Average : $863,333
-Salary Average Remaining : $561,166
Paul Cotter $856,000 (1)
-Salary Remaining : $556,400
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players21
Salary Commitment
Year 2025 : $73,989,333
Year 2026 : $36,125,000
Year 2027 : $29,870,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,626,333
Year 2026 : $36,125,000
Year 2027 : $29,870,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,989,333
Year 2026 : $36,125,000
Year 2027 : $29,870,000
Year 2028 : $0

Farm Players Salaries

Troy Terry $236,100 (2)
Salary Remaining : $147,563
Salary Average : $75,000
Salary Average Remaining : $46,875
Sam Bennett $205,000 (1)
Salary Remaining : $128,125
Salary Average : $120,900
Salary Average Remaining : $75,563
Jack Quinn $181,100 (2)
Salary Remaining : $113,188
Salary Average : $89,004
Salary Average Remaining : $55,628
Ryan Donato $176,500 (2)
Salary Remaining : $110,313
Salary Average : $92,500
Salary Average Remaining : $57,813
William Wallinder $160,000 (3)
Salary Remaining : $100,000
Salary Average : $160,000
Salary Average Remaining : $100,000
Mikey Eyssimont $154,300 (2)
Salary Remaining : $96,438
Salary Average : $82,276
Salary Average Remaining : $51,422
Matt Savoie $147,100 (3)
Salary Remaining : $91,938
Salary Average : $147,100
Salary Average Remaining : $91,938
Joakim Ryan $141,400 (2)
Salary Remaining : $88,375
Salary Average : $141,400
Salary Average Remaining : $88,375
Ian Moore $138,200 (3)
Salary Remaining : $86,375
Salary Average : $138,200
Salary Average Remaining : $86,375
Artem Shlaine $133,900 (3)
Salary Remaining : $83,688
Salary Average : $133,900
Salary Average Remaining : $83,688
Quinn Olson $133,300 (3)
Salary Remaining : $83,313
Salary Average : $133,300
Salary Average Remaining : $83,313
Samuel Savoie $128,900 (3)
Salary Remaining : $80,563
Salary Average : $128,900
Salary Average Remaining : $80,563
Samuel Honzek $127,700 (3)
Salary Remaining : $79,813
Salary Average : $127,700
Salary Average Remaining : $79,813
Aatu Jamsen $126,600 (3)
Salary Remaining : $79,125
Salary Average : $126,600
Salary Average Remaining : $79,125
Koehn Ziemmer $126,500 (3)
Salary Remaining : $79,063
Salary Average : $126,500
Salary Average Remaining : $79,063
Ty Young $124,500 (3)
Salary Remaining : $77,813
Salary Average : $124,500
Salary Average Remaining : $77,813
Mathieu Olivier $124,000 (1)
Salary Remaining : $77,500
Salary Average : $124,000
Salary Average Remaining : $77,500
Eetu Luostarinen $114,800 (1)
Salary Remaining : $71,750
Salary Average : $80,100
Salary Average Remaining : $50,063
Carsen Twarynski $104,400 (1)
Salary Remaining : $65,250
Salary Average : $104,400
Salary Average Remaining : $65,250
Jeremy Brodeur $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Cooper Black $100,000 (1)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Aidan Fulp $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Anton Malmstrom $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Will MacKinnon $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Montana Onyebuchi $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Jeremie Bucheler $95,000 (1)
Salary Remaining : $59,375
Salary Average : $95,000
Salary Average Remaining : $59,375
Daniel Torgersson $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Chris Jandric $80,000 (2)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Total Farm Players28
Salary Commitment
Year 2025 : $3,631,800
Year 2026 : $2,316,100
Year 2027 : $1,346,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,103,780
Year 2026 : $1,906,880
Year 2027 : $1,346,700
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 5,913 - 98.55%
Level 2: 5000 - $50 - 4,905 - 98.09%
Level 3: 2000 - $35 - 1,993 - 99.64%
Level 4: 4000 - $20 - 3,896 - 97.41%
Luxury : 1000 - $400 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,963 - 98.17%
Farm Level 2: 1000 - $10 - 992 - 99.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %17,307 - 96.15%
Average Income per Game$1,647,844
Year to Date Revenue$26,365,507
Farm
Home Games Left26
Average Attendance - %2,955 - 98.50%
Average Income per Game$87,912
Year to Date Revenue$1,494,508

Expense

Pro Players Total Salaries$67,890,334
Farm Players Total Salaries$5,476,016
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,058,748
Farm Year To Date Expenses$2,426,150
Pro Salary Cap To Date$23,783,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,491,793
Farm Estimated Season Revenue$2,285,718
Pro Remaining Season Days78
Pro Expenses Per Days$619,919
Pro Estimated Expenses$48,353,682
Farm Remaining Season Days70
Farm Expenses Per Days$57,822
Farm Estimated Expenses$4,047,540
Estimated Season Expenses$52,401,222
Estimated Season Salary Cap$67,912,510
Estimate Under Maximum Salary Cap of $74,500,000$6,587,490
Estimate Over Minimum Salary Cap of $58,500,000 $9,412,510
Current Bank Account$183,589,316
Projected Bank Account$177,965,605

Pro Players Salaries

J.T. Miller $11,200,000 (1)
-Salary Remaining : $7,280,000
-Salary Average : $11,200,000
-Salary Average Remaining : $7,280,000
Mike Matheson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $3,900,000
Joshua Norris $5,512,000 (3)
-Salary Remaining : $3,582,800
-Salary Average : $5,512,000
-Salary Average Remaining : $3,582,800
Matt Duchene $4,569,000 (3)
-Salary Remaining : $2,969,850
-Salary Average : $4,569,000
-Salary Average Remaining : $2,969,850
Andrei Svechnikov $4,500,000 (5)
-Salary Remaining : $2,925,000
-Salary Average : $4,500,000
-Salary Average Remaining : $2,925,000
Juraj Slafkovsky $4,450,000 (1)
-Salary Remaining : $2,892,500
-Salary Average : $4,450,000
-Salary Average Remaining : $2,892,500
Jake Oettinger $3,974,000 (3)
-Salary Remaining : $2,583,100
-Salary Average : $3,612,000
-Salary Average Remaining : $2,347,800
Noah Hanifin $3,672,000 (3)
-Salary Remaining : $2,386,800
-Salary Average : $3,672,000
-Salary Average Remaining : $2,386,800
Pierre-Luc Dubois $3,620,000 (2)
-Salary Remaining : $2,353,000
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Dylan Cozens $3,172,000 (2)
-Salary Remaining : $2,061,800
-Salary Average : $894,167
-Salary Average Remaining : $581,209
Trevor Zegras $3,101,000 (2)
-Salary Remaining : $2,015,650
-Salary Average : $750,830
-Salary Average Remaining : $488,040
Lane Hutson $3,023,000 (3)
-Salary Remaining : $1,964,950
-Salary Average : $3,023,000
-Salary Average Remaining : $1,964,950
Jason Robertson $2,945,000 (1)
-Salary Remaining : $1,914,250
-Salary Average : $816,000
-Salary Average Remaining : $530,400
William Eklund $1,744,167 (1)
-Salary Remaining : $1,133,709
-Salary Average : $1,744,167
-Salary Average Remaining : $1,133,709
Dylan Guenther $1,744,167 (1)
-Salary Remaining : $1,133,709
-Salary Average : $1,744,167
-Salary Average Remaining : $1,133,709
Thomas Harley $1,314,000 (2)
-Salary Remaining : $854,100
-Salary Average : $968,892
-Salary Average Remaining : $629,780
Jakub Dobes $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Matthew Knies $925,000 (1)
-Salary Remaining : $601,250
-Salary Average : $925,000
-Salary Average Remaining : $601,250
Zach Bogosian $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $487,500
Total Pro Players20
Salary Commitment
Year 2025 : $67,890,334
Year 2026 : $42,095,000
Year 2027 : $30,527,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $57,556,223
Year 2026 : $34,251,889
Year 2027 : $30,888,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,890,334
Year 2026 : $42,457,000
Year 2027 : $31,250,000
Year 2028 : $4,500,000

Farm Players Salaries

JJ Peterka $300,000 (3)
Salary Remaining : $187,500
Salary Average : $300,000
Salary Average Remaining : $187,500
Arvid Soderblom $254,300 (3)
Salary Remaining : $158,938
Salary Average : $254,300
Salary Average Remaining : $158,938
Andrew Mangiapane $200,600 (3)
Salary Remaining : $125,375
Salary Average : $200,600
Salary Average Remaining : $125,375
Vince Dunn $195,000 (1)
Salary Remaining : $121,875
Salary Average : $81,000
Salary Average Remaining : $50,625
Jonas Siegenthaler $193,300 (2)
Salary Remaining : $120,813
Salary Average : $75,478
Salary Average Remaining : $47,174
Jack Drury $170,100 (3)
Salary Remaining : $106,313
Salary Average : $170,100
Salary Average Remaining : $106,313
Kirby Dach $169,400 (1)
Salary Remaining : $105,875
Salary Average : $77,300
Salary Average Remaining : $48,313
Mark Jankowski $150,000 (1)
Salary Remaining : $93,750
Salary Average : $150,000
Salary Average Remaining : $93,750
Jackson Blake $148,700 (3)
Salary Remaining : $92,938
Salary Average : $148,700
Salary Average Remaining : $92,938
Peyton Krebs $146,700 (2)
Salary Remaining : $91,688
Salary Average : $90,937
Salary Average Remaining : $56,836
Dylan Samberg $145,000 (2)
Salary Remaining : $90,625
Salary Average : $80,185
Salary Average Remaining : $50,116
Joakim Kemell $145,000 (1)
Salary Remaining : $90,625
Salary Average : $145,000
Salary Average Remaining : $90,625
Brett Berard $142,200 (3)
Salary Remaining : $88,875
Salary Average : $142,200
Salary Average Remaining : $88,875
Dalibor Dvorsky $142,000 (3)
Salary Remaining : $88,750
Salary Average : $142,000
Salary Average Remaining : $88,750
Brandon Bussi $141,300 (2)
Salary Remaining : $88,313
Salary Average : $75,000
Salary Average Remaining : $46,875
Sean Farrell $141,100 (3)
Salary Remaining : $88,188
Salary Average : $141,100
Salary Average Remaining : $88,188
Maveric Lamoureux $141,000 (3)
Salary Remaining : $88,125
Salary Average : $141,000
Salary Average Remaining : $88,125
Arthur Kaliyev $139,700 (2)
Salary Remaining : $87,313
Salary Average : $85,967
Salary Average Remaining : $53,729
Lukas Dostal $132,900 (1)
Salary Remaining : $83,063
Salary Average : $90,477
Salary Average Remaining : $56,548
Josh Filmon $131,700 (3)
Salary Remaining : $82,313
Salary Average : $131,700
Salary Average Remaining : $82,313
Mats Lindgren $131,200 (3)
Salary Remaining : $82,000
Salary Average : $131,200
Salary Average Remaining : $82,000
Niko Huuhtanen $129,200 (3)
Salary Remaining : $80,750
Salary Average : $129,200
Salary Average Remaining : $80,750
Alexis Gendron $128,800 (3)
Salary Remaining : $80,500
Salary Average : $128,800
Salary Average Remaining : $80,500
Jack Devine $128,500 (3)
Salary Remaining : $80,313
Salary Average : $128,500
Salary Average Remaining : $80,313
Samu Tuomaala $128,200 (3)
Salary Remaining : $80,125
Salary Average : $128,200
Salary Average Remaining : $80,125
Carson Rehkopf $127,100 (3)
Salary Remaining : $79,438
Salary Average : $127,100
Salary Average Remaining : $79,438
Stanislav Svozil $113,400 (3)
Salary Remaining : $70,875
Salary Average : $113,400
Salary Average Remaining : $70,875
Chad Ruhwedel $101,800 (1)
Salary Remaining : $63,625
Salary Average : $101,800
Salary Average Remaining : $63,625
Collin Graf $100,000 (3)
Salary Remaining : $62,500
Salary Average : $100,000
Salary Average Remaining : $62,500
Carl Lindbom $98,300 (3)
Salary Remaining : $61,438
Salary Average : $98,300
Salary Average Remaining : $61,438
Aleksei Kolosov $98,000 (3)
Salary Remaining : $61,250
Salary Average : $98,000
Salary Average Remaining : $61,250
Brock Faber $92,500 (1)
Salary Remaining : $57,813
Salary Average : $92,500
Salary Average Remaining : $57,813
Pavel Mintyukov $91,833 (2)
Salary Remaining : $57,396
Salary Average : $91,833
Salary Average Remaining : $57,396
Wyatt Kaiser $91,667 (1)
Salary Remaining : $57,292
Salary Average : $91,667
Salary Average Remaining : $57,292
Jack Thompson $90,250 (1)
Salary Remaining : $56,406
Salary Average : $90,250
Salary Average Remaining : $56,406
Samuel Fagemo $89,100 (1)
Salary Remaining : $55,688
Salary Average : $81,014
Salary Average Remaining : $50,634
Fedor Svechkov $85,000 (3)
Salary Remaining : $53,125
Salary Average : $85,000
Salary Average Remaining : $53,125
Jeremie Poirier $83,333 (1)
Salary Remaining : $52,083
Salary Average : $83,333
Salary Average Remaining : $52,083
Trent Miner $82,833 (2)
Salary Remaining : $51,771
Salary Average : $82,833
Salary Average Remaining : $51,771
Marshall Warren $80,000 (3)
Salary Remaining : $50,000
Salary Average : $80,000
Salary Average Remaining : $50,000
Tye Kartye $75,000 (1)
Salary Remaining : $46,875
Salary Average : $75,000
Salary Average Remaining : $46,875
Total Farm Players41
Salary Commitment
Year 2025 : $5,476,016
Year 2026 : $4,060,066
Year 2027 : $3,119,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,860,974
Year 2026 : $3,701,633
Year 2027 : $3,119,400
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$58,500,000

Farm Salary Cap

Under Maximum of
$99,000,000

Pro Players

Farm Players

Total Players

Avalanche $107,312,605 $67,212,954 $7,287,046 $8,712,954 $2,923,460 $96,076,540 212546
Blackhawks $71,858,954 $59,282,155 $15,217,845 $782,155 $3,317,808 $95,682,192 322456
Blue Jackets $109,426,940 $62,804,040 $11,695,960 $4,304,040 $2,728,817 $96,271,183 202545
Blues $243,162,706 $65,837,800 $8,662,200 $7,337,800 $5,146,132 $93,853,868 203656
Bruins $101,803,470 $73,486,823 $1,013,177 $14,986,823 $5,356,090 $93,643,910 203555
Canadiens $66,935,800 $66,383,806 $8,116,194 $7,883,806 $3,040,217 $95,959,783 202646
Canucks $20,628,970 $59,806,197 $14,693,803 $1,306,197 $2,467,331 $96,532,669 352156
Capitals $119,361,781 $72,620,675 $1,879,325 $14,120,675 $5,413,244 $93,586,756 214061
Coyotes $69,764,612 $63,283,114 $11,216,886 $4,783,114 $4,081,171 $94,918,829 372966
Devils $4,040,499 $73,971,622 $528,378 $15,471,622 $3,065,423 $95,934,577 212445
Ducks $121,556,307 $73,541,474 $958,526 $15,041,474 $3,728,172 $95,271,828 212546
Flames $53,845,255 $74,429,583 $70,417 $15,929,583 $2,943,100 $96,056,900 202242
Flyers $16,182,017 $67,842,038 $6,657,962 $9,342,038 $6,029,507 $92,970,493 224567
Golden Knights $24,292,191 $64,001,769 $10,498,231 $5,501,769 $2,705,866 $96,294,134 212344
Islanders $104,690,792 $73,754,946 $745,054 $15,254,946 $2,803,256 $96,196,744 202444
Jets ($442,121) $60,326,565 $14,173,435 $1,826,565 $4,346,719 $94,653,281 222749
Kings $25,300,861 $74,475,960 $24,040 $15,975,960 $3,166,800 $95,833,200 202040
Lightning $73,938,888 $64,554,809 $9,945,191 $6,054,809 $2,575,792 $96,424,208 212344
Maple Leafs $103,131,755 $58,618,554 $15,881,446 $118,554 $3,493,186 $95,506,814 263258
Oilers $134,247,360 $74,139,635 $360,365 $15,639,635 $4,489,281 $94,510,719 213152
Panthers $54,424,449 $58,761,720 $15,738,280 $261,720 $2,945,019 $96,054,981 302555
Penguins $29,375,561 $70,495,800 $4,004,200 $11,995,800 $4,349,520 $94,650,480 382664
Predators $15,005,113 $58,659,076 $15,840,924 $159,076 $2,845,442 $96,154,558 272350
Rangers $122,932,586 $59,103,960 $15,396,040 $603,960 $2,636,833 $96,363,167 212243
Red Wings $144,476,025 $58,879,094 $15,620,906 $379,094 $2,769,432 $96,230,568 272148
Sabres $110,740,042 $68,118,072 $6,381,928 $9,618,072 $3,431,827 $95,568,173 202242
Senators $141,981,429 $67,229,520 $7,270,480 $8,729,520 $2,669,002 $96,330,998 202444
Sharks $116,236,278 $74,298,343 $201,657 $15,798,343 $3,695,897 $95,304,103 242145
Stars $115,343,781 $72,864,111 $1,635,889 $14,364,111 $8,467,109 $90,532,891 235174
Whalers $81,649,564 $73,713,857 $786,143 $15,213,857 $3,637,431 $95,362,569 212849
Wild $183,589,316 $67,912,510 $6,587,490 $9,412,510 $5,473,642 $93,526,358 204161