Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,437 - 73.95%
Level 2: 5000 - $65 - 3,503 - 70.06%
Level 3: 2000 - $42 - 1,590 - 79.50%
Level 4: 4000 - $30 - 2,581 - 64.53%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,397 - 69.83%
Farm Level 2: 1000 - $15 - 816 - 81.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %13,111 - 72.84%
Average Income per Game$1,438,751
Year to Date Revenue$1,438,751
Farm
Home Games Left41
Average Attendance - %2,213 - 73.75%
Average Income per Game$91,065
Year to Date Revenue$182,130

Expense

Pro Players Total Salaries$67,474,000
Farm Players Total Salaries$2,832,117
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,141,234
Farm Year To Date Expenses$63,966
Pro Salary Cap To Date$1,124,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,427,542
Farm Estimated Season Revenue$3,733,665
Pro Remaining Season Days118
Pro Expenses Per Days$570,617
Pro Estimated Expenses$67,332,806
Farm Remaining Season Days110
Farm Expenses Per Days$31,983
Farm Estimated Expenses$3,518,130
Estimated Season Expenses$70,850,936
Estimated Season Salary Cap$67,473,960
Estimate Under Maximum Salary Cap of $74,500,000$7,026,040
Estimate Over Minimum Salary Cap of $58,500,000 $8,973,960
Current Bank Account$111,667,197
Projected Bank Account$104,977,468

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $9,341,667
-Salary Average : $9,500,000
-Salary Average Remaining : $9,341,667
Valeri Nichushkin $6,000,000 (3)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Jack Eichel $4,602,000 (2)
-Salary Remaining : $4,525,300
-Salary Average : $3,495,000
-Salary Average Remaining : $3,436,750
Kevin Fiala $4,591,000 (3)
-Salary Remaining : $4,514,483
-Salary Average : $4,591,000
-Salary Average Remaining : $4,514,483
Teuvo Teravainen $4,500,000 (1)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Drew Doughty $4,316,000 (2)
-Salary Remaining : $4,244,067
-Salary Average : $4,385,000
-Salary Average Remaining : $4,311,917
Mitch Marner $4,179,000 (2)
-Salary Remaining : $4,109,350
-Salary Average : $4,179,000
-Salary Average Remaining : $4,109,350
Shea Theodore $3,458,000 (2)
-Salary Remaining : $3,400,367
-Salary Average : $3,017,000
-Salary Average Remaining : $2,966,717
Tom Wilson $3,300,000 (2)
-Salary Remaining : $3,245,000
-Salary Average : $3,300,000
-Salary Average Remaining : $3,245,000
Stuart Skinner $3,226,000 (2)
-Salary Remaining : $3,172,233
-Salary Average : $3,226,000
-Salary Average Remaining : $3,172,233
Dougie Hamilton $3,146,000 (1)
-Salary Remaining : $3,093,567
-Salary Average : $3,940,000
-Salary Average Remaining : $3,874,333
Sam Reinhart $2,964,000 (1)
-Salary Remaining : $2,914,600
-Salary Average : $1,814,000
-Salary Average Remaining : $1,783,767
Nick Paul $2,948,000 (2)
-Salary Remaining : $2,898,867
-Salary Average : $2,948,000
-Salary Average Remaining : $2,898,867
Rasmus Andersson $2,108,000 (1)
-Salary Remaining : $2,072,867
-Salary Average : $2,100,000
-Salary Average Remaining : $2,065,000
Alex Steeves $1,559,000 (3)
-Salary Remaining : $1,533,017
-Salary Average : $1,559,000
-Salary Average Remaining : $1,533,017
Colin White $1,458,000 (1)
-Salary Remaining : $1,433,700
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Luca Del Bel Belluz $1,412,000 (3)
-Salary Remaining : $1,388,467
-Salary Average : $1,412,000
-Salary Average Remaining : $1,388,467
Isaiah George $1,382,000 (3)
-Salary Remaining : $1,358,967
-Salary Average : $1,382,000
-Salary Average Remaining : $1,358,967
Alexandre Carrier $1,067,000 (2)
-Salary Remaining : $1,049,217
-Salary Average : $1,777,000
-Salary Average Remaining : $1,747,383
Trevor van Riemsdyk $938,000 (1)
-Salary Remaining : $922,367
-Salary Average : $1,042,000
-Salary Average Remaining : $1,024,633
Leevi Merilainen $820,000 (1)
-Salary Remaining : $806,333
-Salary Average : $820,000
-Salary Average Remaining : $806,333
Total Pro Players21
Salary Commitment
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,737,000
Year 2026 : $41,271,000
Year 2027 : $14,944,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,474,000
Year 2026 : $42,040,000
Year 2027 : $14,944,000
Year 2028 : $0

Farm Players Salaries

Calen Addison $163,600 (2)
Salary Remaining : $160,679
Salary Average : $163,600
Salary Average Remaining : $160,679
Ville Ottavainen $139,700 (3)
Salary Remaining : $137,205
Salary Average : $139,700
Salary Average Remaining : $137,205
Jacob Bernard-Docker $135,000 (2)
Salary Remaining : $132,589
Salary Average : $135,000
Salary Average Remaining : $132,589
Domenick Fensore $135,000 (3)
Salary Remaining : $132,589
Salary Average : $135,000
Salary Average Remaining : $132,589
Ty Smith $132,500 (2)
Salary Remaining : $130,134
Salary Average : $132,500
Salary Average Remaining : $130,134
Ben Hemmerling $131,700 (3)
Salary Remaining : $129,348
Salary Average : $131,700
Salary Average Remaining : $129,348
Seamus Casey $131,700 (3)
Salary Remaining : $129,348
Salary Average : $131,700
Salary Average Remaining : $129,348
Maxim Barbashev $129,100 (3)
Salary Remaining : $126,795
Salary Average : $129,100
Salary Average Remaining : $126,795
Jett Luchanko $128,700 (3)
Salary Remaining : $126,402
Salary Average : $128,700
Salary Average Remaining : $126,402
Roman Schmidt $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Calle Odelius $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Gleb Trikozov $125,700 (3)
Salary Remaining : $123,455
Salary Average : $125,700
Salary Average Remaining : $123,455
Jake Wise $120,600 (3)
Salary Remaining : $118,446
Salary Average : $120,600
Salary Average Remaining : $118,446
Alex Jefferies $116,700 (3)
Salary Remaining : $114,616
Salary Average : $116,700
Salary Average Remaining : $114,616
Reece Newkirk $113,000 (3)
Salary Remaining : $110,982
Salary Average : $113,000
Salary Average Remaining : $110,982
Brandon Biro $112,500 (1)
Salary Remaining : $110,491
Salary Average : $112,500
Salary Average Remaining : $110,491
Jack LaFontaine $110,100 (3)
Salary Remaining : $108,134
Salary Average : $110,100
Salary Average Remaining : $108,134
Nikita Pavlychev $101,400 (2)
Salary Remaining : $99,589
Salary Average : $101,400
Salary Average Remaining : $99,589
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Jakub Skarek $94,800 (2)
Salary Remaining : $93,107
Salary Average : $94,800
Salary Average Remaining : $93,107
Jan Mysak $90,250 (1)
Salary Remaining : $88,638
Salary Average : $90,250
Salary Average Remaining : $88,638
Mason Geertsen $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Hayden Hodgson $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Zayde Wisdom $89,667 (1)
Salary Remaining : $88,066
Salary Average : $89,667
Salary Average Remaining : $88,066
Total Farm Players24
Salary Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,832,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $125 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.40%
Farm Level 2: 1000 - $15 - 723 - 72.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %2,231 - 74.37%
Average Income per Game$94,801
Year to Date Revenue$94,801

Expense

Pro Players Total Salaries$59,285,667
Farm Players Total Salaries$3,005,317
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,004,762
Farm Year To Date Expenses$71,524
Pro Salary Cap To Date$988,094
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$3,981,642
Pro Remaining Season Days118
Pro Expenses Per Days$502,381
Pro Estimated Expenses$59,280,958
Farm Remaining Season Days110
Farm Expenses Per Days$35,762
Farm Estimated Expenses$3,933,820
Estimated Season Expenses$63,214,778
Estimated Season Salary Cap$59,285,640
Estimate Under Maximum Salary Cap of $74,500,000$15,214,360
Estimate Over Minimum Salary Cap of $58,500,000 $785,640
Current Bank Account$79,074,109
Projected Bank Account$19,840,973

Pro Players Salaries

Anthony DeAngelo $4,750,000 (1)
-Salary Remaining : $4,670,833
-Salary Average : $4,750,000
-Salary Average Remaining : $4,670,833
Jason Zucker $4,550,000 (1)
-Salary Remaining : $4,474,167
-Salary Average : $4,550,000
-Salary Average Remaining : $4,474,167
J.T. Compher $3,000,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Brennan Saulnier $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Travis Mitchell $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Sam Bitten $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Mark Duarte $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Jake Middleton $2,500,000 (3)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Jonathan Drouin $2,285,000 (1)
-Salary Remaining : $2,246,917
-Salary Average : $2,285,000
-Salary Average Remaining : $2,246,917
Blake Lizotte $2,250,000 (1)
-Salary Remaining : $2,212,500
-Salary Average : $2,250,000
-Salary Average Remaining : $2,212,500
Parker Kelly $2,242,000 (3)
-Salary Remaining : $2,204,633
-Salary Average : $2,242,000
-Salary Average Remaining : $2,204,633
Yegor Chinakhov $2,228,000 (3)
-Salary Remaining : $2,190,867
-Salary Average : $2,228,000
-Salary Average Remaining : $2,190,867
Ryan Poehling $1,657,000 (1)
-Salary Remaining : $1,629,383
-Salary Average : $1,657,000
-Salary Average Remaining : $1,629,383
Artyom Levshunov $1,474,000 (3)
-Salary Remaining : $1,449,433
-Salary Average : $1,474,000
-Salary Average Remaining : $1,449,433
Liam Foudy $1,445,000 (2)
-Salary Remaining : $1,420,917
-Salary Average : $1,445,000
-Salary Average Remaining : $1,420,917
Tyler Inamoto $1,320,000 (3)
-Salary Remaining : $1,298,000
-Salary Average : $1,320,000
-Salary Average Remaining : $1,298,000
Ty Dellandrea $1,291,000 (2)
-Salary Remaining : $1,269,483
-Salary Average : $789,699
-Salary Average Remaining : $776,537
Jakub Stancl $1,252,000 (3)
-Salary Remaining : $1,231,133
-Salary Average : $1,252,000
-Salary Average Remaining : $1,231,133
Connor Dewar $1,241,000 (1)
-Salary Remaining : $1,220,317
-Salary Average : $1,241,000
-Salary Average Remaining : $1,220,317
Michael Amadio $1,167,000 (1)
-Salary Remaining : $1,147,550
-Salary Average : $1,296,667
-Salary Average Remaining : $1,275,056
Marc Del Gaizo $1,137,000 (2)
-Salary Remaining : $1,118,050
-Salary Average : $1,137,000
-Salary Average Remaining : $1,118,050
Lucas Johansen $1,001,000 (2)
-Salary Remaining : $984,317
-Salary Average : $1,001,000
-Salary Average Remaining : $984,317
Adam Erne $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Ryan McGregor $991,000 (2)
-Salary Remaining : $974,483
-Salary Average : $991,000
-Salary Average Remaining : $974,483
Brayden Pachal $989,000 (1)
-Salary Remaining : $972,517
-Salary Average : $989,000
-Salary Average Remaining : $972,517
Lucas Edmonds $950,000 (1)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Eetu Makiniemi $949,000 (3)
-Salary Remaining : $933,183
-Salary Average : $949,000
-Salary Average Remaining : $933,183
Devon Levi $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Conor Timmins $850,000 (1)
-Salary Remaining : $835,833
-Salary Average : $850,000
-Salary Average Remaining : $835,833
Adam Edstrom $846,667 (1)
-Salary Remaining : $832,556
-Salary Average : $846,667
-Salary Average Remaining : $832,556
Leo Loof $0 (0)
Total Pro Players32
Salary Commitment
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,914,033
Year 2026 : $20,328,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,285,667
Year 2026 : $20,830,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries

Mark Senden $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Jake Bean $295,000 (2)
Salary Remaining : $289,732
Salary Average : $295,000
Salary Average Remaining : $289,732
Sebastian Aho2 $199,500 (1)
Salary Remaining : $195,938
Salary Average : $199,500
Salary Average Remaining : $195,938
Jesse Ylonen $186,400 (2)
Salary Remaining : $183,071
Salary Average : $186,400
Salary Average Remaining : $183,071
Max Jones $139,200 (2)
Salary Remaining : $136,714
Salary Average : $139,200
Salary Average Remaining : $136,714
Jackson Kunz $138,500 (3)
Salary Remaining : $136,027
Salary Average : $138,500
Salary Average Remaining : $136,027
Luke Prokop $135,200 (3)
Salary Remaining : $132,786
Salary Average : $135,200
Salary Average Remaining : $132,786
Daniil Misyul $134,800 (3)
Salary Remaining : $132,393
Salary Average : $134,800
Salary Average Remaining : $132,393
Kyle Capobianco $130,500 (2)
Salary Remaining : $128,170
Salary Average : $130,500
Salary Average Remaining : $128,170
Guillaume Richard $129,700 (3)
Salary Remaining : $127,384
Salary Average : $129,700
Salary Average Remaining : $127,384
Anton Wahlberg $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Adam Sykora $127,900 (3)
Salary Remaining : $125,616
Salary Average : $127,900
Salary Average Remaining : $125,616
Gavin Hayes $127,900 (3)
Salary Remaining : $125,616
Salary Average : $127,900
Salary Average Remaining : $125,616
Ondrej Becher $127,800 (3)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Gavin White $127,100 (3)
Salary Remaining : $124,830
Salary Average : $127,100
Salary Average Remaining : $124,830
Jaret Anderson-Dolan $117,200 (1)
Salary Remaining : $115,107
Salary Average : $117,200
Salary Average Remaining : $115,107
Hunter Skinner $99,900 (2)
Salary Remaining : $98,116
Salary Average : $99,900
Salary Average Remaining : $98,116
Marc Gatcomb $97,300 (2)
Salary Remaining : $95,563
Salary Average : $97,300
Salary Average Remaining : $95,563
Adam Ginning $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Magnus Chrona $86,750 (1)
Salary Remaining : $85,201
Salary Average : $86,750
Salary Average Remaining : $85,201
Remi Poirier $83,667 (1)
Salary Remaining : $82,173
Salary Average : $83,667
Salary Average Remaining : $82,173
Hank Kempf $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,005,317
Year 2026 : $2,125,800
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,503 - 91.72%
Level 2: 5000 - $62 - 3,932 - 78.64%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,964 - 99.10%
Luxury : 1000 - $170 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,308 - 65.40%
Farm Level 2: 1000 - $15 - 782 - 78.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %16,399 - 91.11%
Average Income per Game$1,532,486
Year to Date Revenue$1,532,486
Farm
Home Games Left42
Average Attendance - %2,090 - 69.67%
Average Income per Game$85,690
Year to Date Revenue$85,690

Expense

Pro Players Total Salaries$62,804,000
Farm Players Total Salaries$2,639,000
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,080,066
Farm Year To Date Expenses$75,696
Pro Salary Cap To Date$1,046,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,364,412
Farm Estimated Season Revenue$3,598,980
Pro Remaining Season Days118
Pro Expenses Per Days$540,033
Pro Estimated Expenses$63,723,894
Farm Remaining Season Days110
Farm Expenses Per Days$37,848
Farm Estimated Expenses$4,163,280
Estimated Season Expenses$67,887,174
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$115,521,011
Projected Bank Account$115,597,229

Pro Players Salaries

Connor Hellebuyck $12,100,000 (1)
-Salary Remaining : $11,898,333
-Salary Average : $12,100,000
-Salary Average Remaining : $11,898,333
Aleksander Barkov $7,218,000 (3)
-Salary Remaining : $7,097,700
-Salary Average : $7,218,000
-Salary Average Remaining : $7,097,700
Bryan Rust $6,750,000 (2)
-Salary Remaining : $6,637,500
-Salary Average : $6,750,000
-Salary Average Remaining : $6,637,500
Brad Marchand $6,000,000 (3)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Evgeni Malkin $4,096,000 (1)
-Salary Remaining : $4,027,733
-Salary Average : $5,998,000
-Salary Average Remaining : $5,898,033
Carson Soucy $3,675,000 (2)
-Salary Remaining : $3,613,750
-Salary Average : $3,675,000
-Salary Average Remaining : $3,613,750
Jaccob Slavin $3,315,000 (3)
-Salary Remaining : $3,259,750
-Salary Average : $3,315,000
-Salary Average Remaining : $3,259,750
Luke Schenn $3,000,000 (3)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Evan Rodrigues $2,280,000 (1)
-Salary Remaining : $2,242,000
-Salary Average : $778,000
-Salary Average Remaining : $765,033
Tanner Jeannot $1,949,000 (2)
-Salary Remaining : $1,916,517
-Salary Average : $1,949,000
-Salary Average Remaining : $1,916,517
Vladislav Gavrikov $1,735,000 (1)
-Salary Remaining : $1,706,083
-Salary Average : $811,000
-Salary Average Remaining : $797,483
Jonatan Berggren $1,519,000 (3)
-Salary Remaining : $1,493,683
-Salary Average : $1,519,000
-Salary Average Remaining : $1,493,683
Julien Gauthier $1,500,000 (2)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Gustav Forsling $1,498,000 (1)
-Salary Remaining : $1,473,033
-Salary Average : $1,646,000
-Salary Average Remaining : $1,618,567
Valtteri Puustinen $1,481,000 (3)
-Salary Remaining : $1,456,317
-Salary Average : $1,481,000
-Salary Average Remaining : $1,456,317
Jacob Moverare $1,133,000 (1)
-Salary Remaining : $1,114,117
-Salary Average : $853,073
-Salary Average Remaining : $838,855
Luke Cavallin $1,000,000 (2)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Trent Frederic $930,000 (2)
-Salary Remaining : $914,500
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Connor Zary $825,000 (2)
-Salary Remaining : $811,250
-Salary Average : $825,000
-Salary Average Remaining : $811,250
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $786,667
-Salary Average : $800,000
-Salary Average Remaining : $786,667
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 : $146,830
Salary Average : $149,500
Salary Average Remaining : $146,830
Kyle Jackson $146,700 (3)
Salary Remaining : $144,080
Salary Average : $146,700
Salary Average Remaining : $144,080
Isak Rosen $145,000 (1)
Salary Remaining : $142,411
Salary Average : $145,000
Salary Average Remaining : $142,411
Tristan Broz $135,000 (3)
Salary Remaining : $132,589
Salary Average : $135,000
Salary Average Remaining : $132,589
Owen Beck $133,300 (3)
Salary Remaining : $130,920
Salary Average : $133,300
Salary Average Remaining : $130,920
Adam Raska $131,500 (3)
Salary Remaining : $129,152
Salary Average : $131,500
Salary Average Remaining : $129,152
Trevor Connelly $130,000 (3)
Salary Remaining : $127,679
Salary Average : $130,000
Salary Average Remaining : $127,679
Connor Clattenburg $126,500 (3)
Salary Remaining : $124,241
Salary Average : $126,500
Salary Average Remaining : $124,241
Leon Muggli $126,100 (3)
Salary Remaining : $123,848
Salary Average : $126,100
Salary Average Remaining : $123,848
Tucker Robertson $125,600 (3)
Salary Remaining : $123,357
Salary Average : $125,600
Salary Average Remaining : $123,357
Jacob Ingham $125,000 (3)
Salary Remaining : $122,768
Salary Average : $125,000
Salary Average Remaining : $122,768
Glenn Gawdin $124,000 (2)
Salary Remaining : $121,786
Salary Average : $124,000
Salary Average Remaining : $121,786
Givani Smith $113,600 (2)
Salary Remaining : $111,571
Salary Average : $113,600
Salary Average Remaining : $111,571
Jacob Perreault $110,600 (3)
Salary Remaining : $108,625
Salary Average : $110,600
Salary Average Remaining : $108,625
Billy Sweezey $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Ben Zloty $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Connor Hughes $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Brian Halonen $99,600 (1)
Salary Remaining : $97,821
Salary Average : $99,600
Salary Average Remaining : $97,821
Cole Guttman $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Martin Chromiak $82,000 (1)
Salary Remaining : $80,536
Salary Average : $82,000
Salary Average Remaining : $80,536
Tyson Feist $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Valtteri Pulli $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Ethan Frisch $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Total Farm Players23
Salary Commitment
Year 2025 : $2,639,000
Year 2026 : $1,917,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,639,000
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 - 5,431 - 90.52%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 2000 - $40 - 1,557 - 77.85%
Level 4: 4000 - $18 - 4,000 - 100.00%
Luxury : 1000 - $170 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 2,000 - 100.00%
Farm Level 2: 1000 - $12 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %16,988 - 94.38%
Average Income per Game$1,599,516
Year to Date Revenue$1,599,516
Farm
Home Games Left42
Average Attendance - %3,000 - 100.00%
Average Income per Game$101,320
Year to Date Revenue$101,320

Expense

Pro Players Total Salaries$66,512,998
Farm Players Total Salaries$4,753,734
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,100,000
Pro Year To Date Expenses$1,129,384
Farm Year To Date Expenses$120,602
Pro Salary Cap To Date$1,096,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,179,672
Farm Estimated Season Revenue$4,255,440
Pro Remaining Season Days118
Pro Expenses Per Days$570,942
Pro Estimated Expenses$67,371,156
Farm Remaining Season Days110
Farm Expenses Per Days$60,301
Farm Estimated Expenses$6,633,110
Estimated Season Expenses$74,004,266
Estimated Season Salary Cap$68,600,500
Estimate Under Maximum Salary Cap of $74,500,000$5,899,500
Estimate Over Minimum Salary Cap of $58,500,000 $10,100,500
Current Bank Account$240,901,602
Projected Bank Account$238,332,448

Pro Players Salaries

Jaden Schwartz $6,000,000 (2)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Tyler Myers $5,750,000 (2)
-Salary Remaining : $5,654,167
-Salary Average : $5,750,000
-Salary Average Remaining : $5,654,167
Sean Walker $5,500,000 (2)
-Salary Remaining : $5,408,333
-Salary Average : $5,500,000
-Salary Average Remaining : $5,408,333
Taylor Hall $4,750,000 (3)
-Salary Remaining : $4,670,833
-Salary Average : $4,750,000
-Salary Average Remaining : $4,670,833
Jonathan Marchessault $3,391,000 (1)
-Salary Remaining : $3,334,483
-Salary Average : $3,391,000
-Salary Average Remaining : $3,334,483
Pius Suter $2,999,999 (2)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Victor Olofsson $2,999,999 (3)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
David Kampf $2,995,000 (2)
-Salary Remaining : $2,945,083
-Salary Average : $2,995,000
-Salary Average Remaining : $2,945,083
Jacob Trouba $2,972,000 (3)
-Salary Remaining : $2,922,467
-Salary Average : $2,702,000
-Salary Average Remaining : $2,656,967
Jakob Chychrun $2,946,000 (3)
-Salary Remaining : $2,896,900
-Salary Average : $2,946,000
-Salary Average Remaining : $2,896,900
Juuse Saros $2,844,000 (3)
-Salary Remaining : $2,796,600
-Salary Average : $2,586,000
-Salary Average Remaining : $2,542,900
Kevin Lankinen $2,800,000 (1)
-Salary Remaining : $2,753,333
-Salary Average : $2,800,000
-Salary Average Remaining : $2,753,333
Boone Jenner $2,728,000 (1)
-Salary Remaining : $2,682,533
-Salary Average : $6,089,000
-Salary Average Remaining : $5,987,517
Brayden Point $2,677,000 (1)
-Salary Remaining : $2,632,383
-Salary Average : $6,209,000
-Salary Average Remaining : $6,105,517
Bowen Byram $2,520,000 (2)
-Salary Remaining : $2,478,000
-Salary Average : $2,520,000
-Salary Average Remaining : $2,478,000
Pavel Zacha $2,477,000 (2)
-Salary Remaining : $2,435,717
-Salary Average : $1,680,000
-Salary Average Remaining : $1,652,000
Adam Larsson $2,239,000 (1)
-Salary Remaining : $2,201,683
-Salary Average : $3,482,000
-Salary Average Remaining : $3,423,967
Mason Appleton $2,100,000 (1)
-Salary Remaining : $2,065,000
-Salary Average : $2,100,000
-Salary Average Remaining : $2,065,000
Jonas Brodin $1,818,000 (2)
-Salary Remaining : $1,787,700
-Salary Average : $2,077,000
-Salary Average Remaining : $2,042,383
Brendan Gallagher $1,750,000 (1)
-Salary Remaining : $1,720,833
-Salary Average : $1,750,000
-Salary Average Remaining : $1,720,833
John Leonard $1,500,000 (3)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Zemgus Girgensons $756,000 (1)
-Salary Remaining : $743,400
-Salary Average : $840,000
-Salary Average Remaining : $826,000
Total Pro Players22
Salary Commitment
Year 2025 : $66,512,998
Year 2026 : $47,543,998
Year 2027 : $16,955,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,666,998
Year 2026 : $47,005,998
Year 2027 : $17,483,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,512,998
Year 2026 : $48,071,998
Year 2027 : $18,011,999
Year 2028 : $0

Farm Players Salaries

Joonas Korpisalo $300,000 (2)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Caleb Jones $300,000 (2)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Ryan Hartman $290,000 (3)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
Kevin Labanc (Out of Payroll) $280,000 (1)
Salary Remaining : $275,000
Salary Average : $280,000
Salary Average Remaining : $275,000
Nick Perbix $275,000 (3)
Salary Remaining : $270,089
Salary Average : $275,000
Salary Average Remaining : $270,089
Talyn Boyko $201,900 (3)
Salary Remaining : $198,295
Salary Average : $201,900
Salary Average Remaining : $198,295
Georgii Merkulov $200,000 (1)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Cal Petersen $200,000 (1)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Danton Heinen $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Rory Kerins $155,200 (3)
Salary Remaining : $152,429
Salary Average : $155,200
Salary Average Remaining : $152,429
Emil Lilleberg $150,000 (3)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Jake Chiasson $141,100 (3)
Salary Remaining : $138,580
Salary Average : $141,100
Salary Average Remaining : $138,580
Sammy Blais $140,000 (1)
Salary Remaining : $137,500
Salary Average : $140,000
Salary Average Remaining : $137,500
Calum Ritchie $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Curtis Lazar $125,000 (2)
Salary Remaining : $122,768
Salary Average : $125,000
Salary Average Remaining : $122,768
Lucas Carlsson $120,500 (2)
Salary Remaining : $118,348
Salary Average : $75,000
Salary Average Remaining : $73,661
Mathias Laferriere $117,000 (1)
Salary Remaining : $114,911
Salary Average : $117,000
Salary Average Remaining : $114,911
Dino Kambeitz $111,400 (3)
Salary Remaining : $109,411
Salary Average : $111,400
Salary Average Remaining : $109,411
Philippe Myers $108,500 (2)
Salary Remaining : $106,563
Salary Average : $93,000
Salary Average Remaining : $91,339
Hunter McKown $108,300 (1)
Salary Remaining : $106,366
Salary Average : $108,300
Salary Average Remaining : $106,366
Mitchell Weeks $106,000 (4)
Salary Remaining : $104,107
Salary Average : $106,000
Salary Average Remaining : $104,107
Maxim Tsyplakov $100,000 (3)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Sasha Pastujov $96,400 (3)
Salary Remaining : $94,679
Salary Average : $96,400
Salary Average Remaining : $94,679
Ethan Del Mastro $95,600 (3)
Salary Remaining : $93,893
Salary Average : $86,900
Salary Average Remaining : $85,348
Pavel Cajan $92,700 (1)
Salary Remaining : $91,045
Salary Average : $102,967
Salary Average Remaining : $101,128
Jimmy Huntington $92,300 (1)
Salary Remaining : $90,652
Salary Average : $75,000
Salary Average Remaining : $73,661
Albert Johansson $91,917 (1)
Salary Remaining : $90,275
Salary Average : $91,917
Salary Average Remaining : $90,275
Andrew Poturalski $91,900 (1)
Salary Remaining : $90,259
Salary Average : $91,900
Salary Average Remaining : $90,259
Logan Morrison $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Pavol Regenda $86,800 (1)
Salary Remaining : $85,250
Salary Average : $86,800
Salary Average Remaining : $85,250
Raivis Ansons $84,417 (1)
Salary Remaining : $82,909
Salary Average : $84,417
Salary Average Remaining : $82,909
Christoffer Sedoff $75,000 (2)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Total Farm Players32
Salary Commitment
Year 2025 : $4,753,734
Year 2026 : $3,159,700
Year 2027 : $2,032,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $4,677,001
Year 2026 : $3,098,700
Year 2027 : $2,040,700
Year 2028 : $106,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - $75 - 5,938 - 84.83%
Level 2: 6000 - $50 - 5,179 - 86.32%
Level 3: 3000 - $30 - 1,914 - 63.80%
Level 4: 5000 - $20 - 4,134 - 82.68%
Luxury : 1000 - $200 - 729 - 72.90%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,942 - 97.08%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,894 - 81.34%
Average Income per Game$1,475,398
Year to Date Revenue$1,475,398
Farm
Home Games Left41
Average Attendance - %2,942 - 98.05%
Average Income per Game$72,757
Year to Date Revenue$145,513

Expense

Pro Players Total Salaries$73,559,000
Farm Players Total Salaries$5,232,416
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,325,984
Farm Year To Date Expenses$138,078
Pro Salary Cap To Date$1,225,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,966,716
Farm Estimated Season Revenue$2,983,016
Pro Remaining Season Days118
Pro Expenses Per Days$662,992
Pro Estimated Expenses$78,233,056
Farm Remaining Season Days110
Farm Expenses Per Days$69,039
Farm Estimated Expenses$7,594,290
Estimated Season Expenses$85,827,346
Estimated Season Salary Cap$73,559,040
Estimate Under Maximum Salary Cap of $74,500,000$940,960
Estimate Over Minimum Salary Cap of $58,500,000 $15,059,040
Current Bank Account$136,376,095
Projected Bank Account$115,498,481

Pro Players Salaries

Brayden Schenn $8,100,000 (2)
-Salary Remaining : $7,965,000
-Salary Average : $8,100,000
-Salary Average Remaining : $7,965,000
Patrick Kane $7,100,000 (2)
-Salary Remaining : $6,981,667
-Salary Average : $7,100,000
-Salary Average Remaining : $6,981,667
Nathan MacKinnon $6,648,000 (3)
-Salary Remaining : $6,537,200
-Salary Average : $6,044,000
-Salary Average Remaining : $5,943,267
Ryan McDonagh $6,000,000 (2)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Anders Lee $5,900,000 (3)
-Salary Remaining : $5,801,667
-Salary Average : $5,900,000
-Salary Average Remaining : $5,801,667
Sergei Bobrovsky (1 Way Contract) $4,780,000 (1)
-Salary Remaining : $4,700,333
-Salary Average : $4,780,000
-Salary Average Remaining : $4,700,333
David Perron $4,500,000 (2)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Samuel Ersson $3,079,000 (3)
-Salary Remaining : $3,027,683
-Salary Average : $3,079,000
-Salary Average Remaining : $3,027,683
Nick Jensen $3,000,000 (3)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Erik Haula $3,000,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Alex Killorn $2,984,000 (2)
-Salary Remaining : $2,934,267
-Salary Average : $1,465,000
-Salary Average Remaining : $1,440,583
Andrew Peeke $2,963,000 (3)
-Salary Remaining : $2,913,617
-Salary Average : $2,963,000
-Salary Average Remaining : $2,913,617
Joel Armia $2,900,000 (5)
-Salary Remaining : $2,851,667
-Salary Average : $2,900,000
-Salary Average Remaining : $2,851,667
Casey Cizikas $2,700,000 (1)
-Salary Remaining : $2,655,000
-Salary Average : $2,700,000
-Salary Average Remaining : $2,655,000
Brandon Montour $2,369,000 (2)
-Salary Remaining : $2,329,517
-Salary Average : $1,384,000
-Salary Average Remaining : $1,360,933
Hampus Lindholm $2,190,000 (2)
-Salary Remaining : $2,153,500
-Salary Average : $1,585,000
-Salary Average Remaining : $1,558,583
Stefan Noesen $2,000,000 (3)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Johnathan Kovacevic $1,024,000 (1)
-Salary Remaining : $1,006,933
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Brandon Duhaime $822,000 (1)
-Salary Remaining : $808,300
-Salary Average : $750,000
-Salary Average Remaining : $737,500
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 : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Cam Atkinson $289,000 (1)
Salary Remaining : $283,839
Salary Average : $289,000
Salary Average Remaining : $283,839
Ryan Graves $250,000 (5)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
David Rittich $200,400 (1)
Salary Remaining : $196,821
Salary Average : $222,733
Salary Average Remaining : $218,756
Anthony Duclair $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Noah Gregor $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
TJ Brodie $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Robby Fabbri $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Thomas Novak $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Darren Raddysh $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Taylor Raddysh $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Erik Gudbranson $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Olli Maatta $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Denton Mateychuk $161,500 (3)
Salary Remaining : $158,616
Salary Average : $161,500
Salary Average Remaining : $158,616
Cam Dineen $152,600 (3)
Salary Remaining : $149,875
Salary Average : $152,600
Salary Average Remaining : $149,875
Cale Fleury $147,600 (3)
Salary Remaining : $144,964
Salary Average : $147,600
Salary Average Remaining : $144,964
Ayrton Martino $144,200 (3)
Salary Remaining : $141,625
Salary Average : $144,200
Salary Average Remaining : $141,625
Jordan Sambrook $140,800 (3)
Salary Remaining : $138,286
Salary Average : $140,800
Salary Average Remaining : $138,286
Isaak Phillips $139,200 (2)
Salary Remaining : $136,714
Salary Average : $139,200
Salary Average Remaining : $136,714
Kasper Halttunen $132,600 (3)
Salary Remaining : $130,232
Salary Average : $132,600
Salary Average Remaining : $130,232
Dylan Duke $130,600 (3)
Salary Remaining : $128,268
Salary Average : $130,600
Salary Average Remaining : $128,268
Ty Gallagher $127,600 (3)
Salary Remaining : $125,321
Salary Average : $127,600
Salary Average Remaining : $125,321
Alexander Holtz $118,600 (2)
Salary Remaining : $116,482
Salary Average : $118,600
Salary Average Remaining : $116,482
Maxim Groshev $118,100 (3)
Salary Remaining : $115,991
Salary Average : $107,300
Salary Average Remaining : $105,384
Nikita Alexandrov $113,500 (2)
Salary Remaining : $111,473
Salary Average : $113,500
Salary Average Remaining : $111,473
Michael Karow $110,200 (3)
Salary Remaining : $108,232
Salary Average : $110,200
Salary Average Remaining : $108,232
Cameron Crotty $109,300 (2)
Salary Remaining : $107,348
Salary Average : $109,300
Salary Average Remaining : $107,348
Nathan Bastian $101,000 (2)
Salary Remaining : $99,196
Salary Average : $75,000
Salary Average Remaining : $73,661
Vincent Desharnais $100,000 (2)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Francesco Pinelli $95,200 (3)
Salary Remaining : $93,500
Salary Average : $95,200
Salary Average Remaining : $93,500
Joel Blomqvist $88,667 (2)
Salary Remaining : $87,083
Salary Average : $88,667
Salary Average Remaining : $87,083
Maxwell Crozier $86,750 (1)
Salary Remaining : $85,201
Salary Average : $86,750
Salary Average Remaining : $85,201
Matthew Highmore $75,000 (2)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Jaydon Dureau $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2025 : $5,232,417
Year 2026 : $4,645,467
Year 2027 : $3,489,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,217,950
Year 2026 : $4,619,467
Year 2027 : $3,500,200
Year 2028 : $250,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 5,380 - 89.67%
Level 2: 5000 - $58 - 5,000 - 100.00%
Level 3: 2000 - $39 - 1,695 - 84.75%
Level 4: 4000 - $27 - 2,885 - 72.13%
Luxury : 1000 - $135 - 972 - 97.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,872 - 93.60%
Farm Level 2: 1000 - $20 - 606 - 60.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %15,932 - 88.51%
Average Income per Game$1,523,555
Year to Date Revenue$1,523,555
Farm
Home Games Left42
Average Attendance - %2,478 - 82.60%
Average Income per Game$90,580
Year to Date Revenue$90,580

Expense

Pro Players Total Salaries$60,889,000
Farm Players Total Salaries$2,994,533
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$8
Pro Year To Date Expenses$1,034,816
Farm Year To Date Expenses$66,866
Pro Salary Cap To Date$1,014,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,989,310
Farm Estimated Season Revenue$3,804,360
Pro Remaining Season Days118
Pro Expenses Per Days$517,408
Pro Estimated Expenses$61,054,144
Farm Remaining Season Days110
Farm Expenses Per Days$33,433
Farm Estimated Expenses$3,677,630
Estimated Season Expenses$64,731,774
Estimated Season Salary Cap$60,888,968
Estimate Under Maximum Salary Cap of $74,500,000$13,611,032
Estimate Over Minimum Salary Cap of $58,500,000 $2,388,968
Current Bank Account$69,643,235
Projected Bank Account$72,705,131

Pro Players Salaries

Patrik Laine $7,555,000 (3)
-Salary Remaining : $7,429,083
-Salary Average : $7,555,000
-Salary Average Remaining : $7,429,083
Dylan DeMelo $7,000,000 (2)
-Salary Remaining : $6,883,333
-Salary Average : $7,000,000
-Salary Average Remaining : $6,883,333
Josh Anderson $5,900,000 (2)
-Salary Remaining : $5,801,667
-Salary Average : $5,900,000
-Salary Average Remaining : $5,801,667
Ryan Lindgren $4,800,000 (3)
-Salary Remaining : $4,720,000
-Salary Average : $4,800,000
-Salary Average Remaining : $4,720,000
Reilly Smith $3,776,000 (1)
-Salary Remaining : $3,713,067
-Salary Average : $3,776,000
-Salary Average Remaining : $3,713,067
Filip Gustavsson $3,710,000 (2)
-Salary Remaining : $3,648,167
-Salary Average : $1,310,000
-Salary Average Remaining : $1,288,167
Joel Edmundson $3,465,000 (2)
-Salary Remaining : $3,407,250
-Salary Average : $3,465,000
-Salary Average Remaining : $3,407,250
Philip Broberg $3,348,000 (3)
-Salary Remaining : $3,292,200
-Salary Average : $3,348,000
-Salary Average Remaining : $3,292,200
Jeremy Lauzon $2,786,000 (2)
-Salary Remaining : $2,739,567
-Salary Average : $2,786,000
-Salary Average Remaining : $2,739,567
Mattias Janmark $2,500,000 (1)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Jesperi Kotkaniemi $2,225,000 (3)
-Salary Remaining : $2,187,917
-Salary Average : $2,225,000
-Salary Average Remaining : $2,187,917
Mason Marchment $2,136,000 (2)
-Salary Remaining : $2,100,400
-Salary Average : $2,136,000
-Salary Average Remaining : $2,100,400
Vladislav Namestnikov $2,094,000 (2)
-Salary Remaining : $2,059,100
-Salary Average : $2,094,000
-Salary Average Remaining : $2,059,100
Ville Husso $1,771,000 (1)
-Salary Remaining : $1,741,483
-Salary Average : $2,750,000
-Salary Average Remaining : $2,704,167
Seth Jarvis $1,748,000 (2)
-Salary Remaining : $1,718,867
-Salary Average : $1,748,000
-Salary Average Remaining : $1,718,867
Nicolas Aube-Kubel $1,552,000 (1)
-Salary Remaining : $1,526,133
-Salary Average : $1,552,000
-Salary Average Remaining : $1,526,133
Conor Geekie $1,485,000 (3)
-Salary Remaining : $1,460,250
-Salary Average : $1,485,000
-Salary Average Remaining : $1,460,250
Brett Leason $1,300,000 (1)
-Salary Remaining : $1,278,333
-Salary Average : $750,000
-Salary Average Remaining : $737,500
P.O Joseph $879,000 (1)
-Salary Remaining : $864,350
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Trey Fix-Wolansky $859,000 (1)
-Salary Remaining : $844,683
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Total Pro Players20
Salary Commitment
Year 2025 : $60,889,000
Year 2026 : $48,252,000
Year 2027 : $19,413,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,680,000
Year 2026 : $45,852,000
Year 2027 : $19,413,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,889,000
Year 2026 : $48,252,000
Year 2027 : $19,413,000
Year 2028 : $0

Farm Players Salaries

Sonny Milano $204,200 (1)
Salary Remaining : $200,554
Salary Average : $226,800
Salary Average Remaining : $222,750
Drake Caggiula $155,500 (1)
Salary Remaining : $152,723
Salary Average : $155,500
Salary Average Remaining : $152,723
Travis Dermott $146,000 (1)
Salary Remaining : $143,393
Salary Average : $146,000
Salary Average Remaining : $143,393
Rutger McGroarty $141,700 (3)
Salary Remaining : $139,170
Salary Average : $141,700
Salary Average Remaining : $139,170
Logan Mailloux $138,300 (3)
Salary Remaining : $135,830
Salary Average : $138,300
Salary Average Remaining : $135,830
Stian Solberg $131,300 (3)
Salary Remaining : $128,955
Salary Average : $131,300
Salary Average Remaining : $128,955
Adam Engstrom $131,000 (3)
Salary Remaining : $128,661
Salary Average : $131,000
Salary Average Remaining : $128,661
Dans Locmelis $129,300 (3)
Salary Remaining : $126,991
Salary Average : $129,300
Salary Average Remaining : $126,991
Chris Driedger $128,200 (1)
Salary Remaining : $125,911
Salary Average : $128,200
Salary Average Remaining : $125,911
David Goyette $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Topias Vilen $127,400 (3)
Salary Remaining : $125,125
Salary Average : $127,400
Salary Average Remaining : $125,125
David Reinbacher $127,400 (3)
Salary Remaining : $125,125
Salary Average : $127,400
Salary Average Remaining : $125,125
Marc-Andre Gaudet $126,900 (3)
Salary Remaining : $124,634
Salary Average : $126,900
Salary Average Remaining : $124,634
Ryan Greene $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Justin Ertel $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Hendrix Lapierre $110,583 (1)
Salary Remaining : $108,609
Salary Average : $110,583
Salary Average Remaining : $108,609
Connor Ingram $100,000 (3)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Tyler Pitlick $99,900 (1)
Salary Remaining : $98,116
Salary Average : $99,900
Salary Average Remaining : $98,116
William Dufour $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Marat Khusnutdinov $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Samuel Knazko $90,250 (1)
Salary Remaining : $88,638
Salary Average : $90,250
Salary Average Remaining : $88,638
Oskar Olausson $89,417 (1)
Salary Remaining : $87,820
Salary Average : $89,417
Salary Average Remaining : $87,820
Jack Ahcan $85,100 (1)
Salary Remaining : $83,580
Salary Average : $75,000
Salary Average Remaining : $73,661
Ronan Seeley $83,750 (1)
Salary Remaining : $82,254
Salary Average : $83,750
Salary Average Remaining : $82,254
Ryan Winterton $82,833 (2)
Salary Remaining : $81,354
Salary Average : $82,833
Salary Average Remaining : $81,354
Ben Meehan $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $2,994,533
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,007,033
Year 2026 : $1,616,633
Year 2027 : $1,533,800
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,319 - 71.98%
Level 2: 5000 - $55 - 4,950 - 99.00%
Level 3: 2000 - $35 - 1,992 - 99.60%
Level 4: 4000 - $20 - 3,986 - 99.65%
Luxury : 1000 - $200 - 792 - 79.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %16,039 - 89.11%
Average Income per Game$1,507,865
Year to Date Revenue$1,507,865
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,873,333
Farm Players Total Salaries$2,492,266
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$997,888
Farm Year To Date Expenses$62,362
Pro Salary Cap To Date$981,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,330,330
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$498,944
Pro Estimated Expenses$58,875,392
Farm Remaining Season Days110
Farm Expenses Per Days$31,181
Farm Estimated Expenses$3,429,910
Estimated Season Expenses$62,305,302
Estimated Season Salary Cap$58,873,320
Estimate Under Maximum Salary Cap of $74,500,000$15,626,680
Estimate Over Minimum Salary Cap of $58,500,000 $373,320
Current Bank Account$21,452,447
Projected Bank Account$22,477,475

Pro Players Salaries

Macklin Celebrini $3,791,000 (3)
-Salary Remaining : $3,727,817
-Salary Average : $3,791,000
-Salary Average Remaining : $3,727,817
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Justin Pearson $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Brendan Warren $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Mike O'Leary $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Ryan McLeod $2,955,000 (1)
-Salary Remaining : $2,905,750
-Salary Average : $2,955,000
-Salary Average Remaining : $2,905,750
Jet Greaves $2,804,000 (3)
-Salary Remaining : $2,757,267
-Salary Average : $2,804,000
-Salary Average Remaining : $2,757,267
Matvei Michkov $2,772,000 (3)
-Salary Remaining : $2,725,800
-Salary Average : $2,772,000
-Salary Average Remaining : $2,725,800
Marco Kasper $2,172,000 (3)
-Salary Remaining : $2,135,800
-Salary Average : $2,172,000
-Salary Average Remaining : $2,135,800
Jakub Lauko $1,995,000 (1)
-Salary Remaining : $1,961,750
-Salary Average : $1,995,000
-Salary Average Remaining : $1,961,750
Kole Lind $1,995,000 (1)
-Salary Remaining : $1,961,750
-Salary Average : $1,995,000
-Salary Average Remaining : $1,961,750
Scott Morrow $1,414,000 (3)
-Salary Remaining : $1,390,433
-Salary Average : $1,414,000
-Salary Average Remaining : $1,390,433
Owen Lindmark $1,383,000 (3)
-Salary Remaining : $1,359,950
-Salary Average : $1,383,000
-Salary Average Remaining : $1,359,950
Pavel Dorofeyev $1,377,000 (2)
-Salary Remaining : $1,354,050
-Salary Average : $994,753
-Salary Average Remaining : $978,174
Fabian Zetterlund $1,329,000 (1)
-Salary Remaining : $1,306,850
-Salary Average : $1,329,000
-Salary Average Remaining : $1,306,850
Dryden Hunt $1,310,000 (1)
-Salary Remaining : $1,288,167
-Salary Average : $1,267,000
-Salary Average Remaining : $1,245,883
John Farinacci $1,295,000 (3)
-Salary Remaining : $1,273,417
-Salary Average : $1,295,000
-Salary Average Remaining : $1,273,417
MacKenzie Entwistle $1,237,000 (1)
-Salary Remaining : $1,216,383
-Salary Average : $1,237,000
-Salary Average Remaining : $1,216,383
Nikita Novikov $1,222,000 (3)
-Salary Remaining : $1,201,633
-Salary Average : $1,222,000
-Salary Average Remaining : $1,201,633
Kevin Wall $1,096,000 (3)
-Salary Remaining : $1,077,733
-Salary Average : $1,096,000
-Salary Average Remaining : $1,077,733
Oskar Pettersson $1,094,000 (3)
-Salary Remaining : $1,075,767
-Salary Average : $1,094,000
-Salary Average Remaining : $1,075,767
Wyatte Wylie $1,059,000 (2)
-Salary Remaining : $1,041,350
-Salary Average : $1,059,000
-Salary Average Remaining : $1,041,350
Tyler Boucher $1,041,000 (3)
-Salary Remaining : $1,023,650
-Salary Average : $1,041,000
-Salary Average Remaining : $1,023,650
Andreas Englund $1,025,000 (1)
-Salary Remaining : $1,007,917
-Salary Average : $1,250,000
-Salary Average Remaining : $1,229,167
Landon Slaggert $912,500 (1)
-Salary Remaining : $897,292
-Salary Average : $912,500
-Salary Average Remaining : $897,292
Colten Ellis $850,833 (2)
-Salary Remaining : $836,652
-Salary Average : $850,833
-Salary Average Remaining : $836,652
Ryan Chyzowski $850,000 (3)
-Salary Remaining : $835,833
-Salary Average : $850,000
-Salary Average Remaining : $835,833
Taige Harding $850,000 (3)
-Salary Remaining : $835,833
-Salary Average : $850,000
-Salary Average Remaining : $835,833
Cole McWard $800,000 (1)
-Salary Remaining : $786,667
-Salary Average : $800,000
-Salary Average Remaining : $786,667
Josh Doan $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Emil Andrae $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Corson Ceulemans $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Total Pro Players34
Salary Commitment
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,673,086
Year 2026 : $24,688,586
Year 2027 : $21,784,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,873,333
Year 2026 : $25,070,833
Year 2027 : $21,784,000
Year 2028 : $0

Farm Players Salaries

Ondrej Pavel $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Scott Walford $134,100 (3)
Salary Remaining : $131,705
Salary Average : $134,100
Salary Average Remaining : $131,705
Roni Hirvonen $133,700 (3)
Salary Remaining : $131,313
Salary Average : $133,700
Salary Average Remaining : $131,313
Josh Lopina $133,200 (3)
Salary Remaining : $130,821
Salary Average : $133,200
Salary Average Remaining : $130,821
Casey Fitzgerald $131,800 (1)
Salary Remaining : $129,446
Salary Average : $75,000
Salary Average Remaining : $73,661
Chase De Leo $131,400 (1)
Salary Remaining : $129,054
Salary Average : $96,100
Salary Average Remaining : $94,384
Marcel Marcel $128,400 (3)
Salary Remaining : $126,107
Salary Average : $128,400
Salary Average Remaining : $126,107
Christian Kyrou $126,900 (3)
Salary Remaining : $124,634
Salary Average : $126,900
Salary Average Remaining : $124,634
Jonas Rondbjerg $125,600 (2)
Salary Remaining : $123,357
Salary Average : $125,600
Salary Average Remaining : $123,357
Mason Shaw $125,400 (3)
Salary Remaining : $123,161
Salary Average : $125,400
Salary Average Remaining : $123,161
Amadeus Lombardi $123,500 (3)
Salary Remaining : $121,295
Salary Average : $123,500
Salary Average Remaining : $121,295
Garrett Pilon $104,300 (1)
Salary Remaining : $102,438
Salary Average : $104,300
Salary Average Remaining : $102,438
Olivier Rodrigue $97,900 (2)
Salary Remaining : $96,152
Salary Average : $97,900
Salary Average Remaining : $96,152
Shane Bowers $94,000 (1)
Salary Remaining : $92,321
Salary Average : $94,000
Salary Average Remaining : $92,321
John Ludvig $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Linus Karlsson $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
William Trudeau $90,333 (1)
Salary Remaining : $88,720
Salary Average : $90,333
Salary Average Remaining : $88,720
Antonio Stranges $89,333 (1)
Salary Remaining : $87,738
Salary Average : $89,333
Salary Average Remaining : $87,738
Roby Jarventie $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Matt Tomkins $77,500 (1)
Salary Remaining : $76,116
Salary Average : $77,500
Salary Average Remaining : $76,116
Michael Benning $75,000 (2)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Total Farm Players21
Salary Commitment
Year 2025 : $2,492,266
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,400,166
Year 2026 : $1,288,700
Year 2027 : $990,200
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - $70 - 5,599 - 79.99%
Level 2: 6000 - $45 - 4,915 - 81.92%
Level 3: 3500 - $32 - 2,153 - 61.51%
Level 4: 4000 - $22 - 3,956 - 98.90%
Luxury : 1500 - $130 - 1,145 - 76.33%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $19 - 2,000 - 100.00%
Farm Level 2: 1000 - $14 - 951 - 95.10%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,768 - 80.76%
Average Income per Game$1,367,646
Year to Date Revenue$1,367,646
Farm
Home Games Left42
Average Attendance - %2,951 - 98.37%
Average Income per Game$76,458
Year to Date Revenue$76,458

Expense

Pro Players Total Salaries$72,042,000
Farm Players Total Salaries$5,508,342
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,213,200
Farm Year To Date Expenses$111,756
Pro Salary Cap To Date$1,200,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,441,132
Farm Estimated Season Revenue$3,211,236
Pro Remaining Season Days118
Pro Expenses Per Days$606,600
Pro Estimated Expenses$71,578,800
Farm Remaining Season Days110
Farm Expenses Per Days$55,878
Farm Estimated Expenses$6,146,580
Estimated Season Expenses$77,725,380
Estimated Season Salary Cap$72,042,000
Estimate Under Maximum Salary Cap of $74,500,000$2,458,000
Estimate Over Minimum Salary Cap of $58,500,000 $13,542,000
Current Bank Account$122,125,846
Projected Bank Account$105,052,834

Pro Players Salaries

Kris Letang $8,500,000 (2)
-Salary Remaining : $8,358,333
-Salary Average : $8,500,000
-Salary Average Remaining : $8,358,333
Bo Horvat $6,623,000 (2)
-Salary Remaining : $6,512,617
-Salary Average : $1,238,000
-Salary Average Remaining : $1,217,367
Vincent Trocheck $5,473,000 (3)
-Salary Remaining : $5,381,783
-Salary Average : $4,975,000
-Salary Average Remaining : $4,892,083
Niko Mikkola $5,100,000 (3)
-Salary Remaining : $5,015,000
-Salary Average : $5,100,000
-Salary Average Remaining : $5,015,000
Zach Werenski $5,000,000 (3)
-Salary Remaining : $4,916,667
-Salary Average : $5,000,000
-Salary Average Remaining : $4,916,667
Alex Pietrangelo $4,626,000 (1)
-Salary Remaining : $4,548,900
-Salary Average : $2,223,000
-Salary Average Remaining : $2,185,950
Brady Tkachuk $4,403,000 (3)
-Salary Remaining : $4,329,617
-Salary Average : $4,403,000
-Salary Average Remaining : $4,329,617
Leon Draisaitl $4,324,000 (2)
-Salary Remaining : $4,251,933
-Salary Average : $5,613,000
-Salary Average Remaining : $5,519,450
Matthew Tkachuk $3,762,000 (3)
-Salary Remaining : $3,699,300
-Salary Average : $14,900,000
-Salary Average Remaining : $14,651,667
Ryan O'Reilly $3,492,000 (2)
-Salary Remaining : $3,433,800
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $3,276,000 (3)
-Salary Remaining : $3,221,400
-Salary Average : $3,276,000
-Salary Average Remaining : $3,221,400
Sebastian Aho $3,238,000 (2)
-Salary Remaining : $3,184,033
-Salary Average : $7,010,000
-Salary Average Remaining : $6,893,167
Kirill Kaprizov $3,203,000 (2)
-Salary Remaining : $3,149,617
-Salary Average : $908,748
-Salary Average Remaining : $893,602
William Nylander $2,714,000 (1)
-Salary Remaining : $2,668,767
-Salary Average : $2,977,750
-Salary Average Remaining : $2,928,121
Gabriel Vilardi $2,328,000 (3)
-Salary Remaining : $2,289,200
-Salary Average : $2,328,000
-Salary Average Remaining : $2,289,200
Morgan Geekie $1,500,000 (2)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Mackenzie Blackwood $1,451,000 (1)
-Salary Remaining : $1,426,817
-Salary Average : $3,031,000
-Salary Average Remaining : $2,980,483
Darcy Kuemper $1,100,000 (2)
-Salary Remaining : $1,081,667
-Salary Average : $1,100,000
-Salary Average Remaining : $1,081,667
Aliaksei Protas $1,004,000 (2)
-Salary Remaining : $987,267
-Salary Average : $1,004,000
-Salary Average Remaining : $987,267
Jake Sanderson $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Total Pro Players20
Salary Commitment
Year 2025 : $72,042,000
Year 2026 : $61,479,000
Year 2027 : $28,346,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,012,498
Year 2026 : $66,855,748
Year 2027 : $39,982,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $72,042,000
Year 2026 : $62,326,000
Year 2027 : $29,342,000
Year 2028 : $0

Farm Players Salaries

Matt Coronato $300,000 (5)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Matty Beniers $290,000 (3)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
Cutter Gauthier $276,200 (3)
Salary Remaining : $271,268
Salary Average : $276,200
Salary Average Remaining : $271,268
Charlie McAvoy $261,100 (2)
Salary Remaining : $256,438
Salary Average : $81,666
Salary Average Remaining : $80,207
Jordan Binnington $252,800 (1)
Salary Remaining : $248,286
Salary Average : $252,800
Salary Average Remaining : $248,286
Artem Zub $240,200 (2)
Salary Remaining : $235,911
Salary Average : $296,800
Salary Average Remaining : $291,500
Jack McBain $223,400 (3)
Salary Remaining : $219,411
Salary Average : $223,400
Salary Average Remaining : $219,411
Cody Ceci $186,200 (1)
Salary Remaining : $182,875
Salary Average : $130,700
Salary Average Remaining : $128,366
Kasperi Kapanen $158,500 (3)
Salary Remaining : $155,670
Salary Average : $158,500
Salary Average Remaining : $155,670
Nic Dowd $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Brett Murray $147,100 (1)
Salary Remaining : $144,473
Salary Average : $147,100
Salary Average Remaining : $144,473
Nils Lundkvist $140,200 (2)
Salary Remaining : $137,696
Salary Average : $140,200
Salary Average Remaining : $137,696
Erik Brannstrom $135,600 (3)
Salary Remaining : $133,179
Salary Average : $135,600
Salary Average Remaining : $133,179
Raphael Lavoie $134,200 (2)
Salary Remaining : $131,804
Salary Average : $134,200
Salary Average Remaining : $131,804
Nikita Prishchepov $130,600 (3)
Salary Remaining : $128,268
Salary Average : $130,600
Salary Average Remaining : $128,268
Cam Squires $128,500 (3)
Salary Remaining : $126,205
Salary Average : $128,500
Salary Average Remaining : $126,205
Kieron Walton $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Quentin Musty $126,600 (3)
Salary Remaining : $124,339
Salary Average : $126,600
Salary Average Remaining : $124,339
Jason Dickinson $120,000 (3)
Salary Remaining : $117,857
Salary Average : $120,000
Salary Average Remaining : $117,857
Ilya Solovyov $118,300 (1)
Salary Remaining : $116,188
Salary Average : $118,300
Salary Average Remaining : $116,188
Tobias Bjornfot $116,500 (1)
Salary Remaining : $114,420
Salary Average : $116,500
Salary Average Remaining : $114,420
Gabriel Fortier $113,800 (2)
Salary Remaining : $111,768
Salary Average : $113,800
Salary Average Remaining : $111,768
Cole Perfetti $112,700 (2)
Salary Remaining : $110,688
Salary Average : $78,686
Salary Average Remaining : $77,281
Andrew Copp $110,000 (3)
Salary Remaining : $108,036
Salary Average : $110,000
Salary Average Remaining : $108,036
Travis Hamonic $110,000 (2)
Salary Remaining : $108,036
Salary Average : $110,000
Salary Average Remaining : $108,036
Oskar Sundqvist $110,000 (2)
Salary Remaining : $108,036
Salary Average : $110,000
Salary Average Remaining : $108,036
Grigori Denisenko $107,800 (2)
Salary Remaining : $105,875
Salary Average : $99,352
Salary Average Remaining : $97,578
Lukas Reichel $99,800 (3)
Salary Remaining : $98,018
Salary Average : $99,800
Salary Average Remaining : $98,018
Zach Benson $95,000 (2)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Luke Evangelista $89,667 (1)
Salary Remaining : $88,066
Salary Average : $89,667
Salary Average Remaining : $88,066
Ryan O'Rourke $89,417 (1)
Salary Remaining : $87,820
Salary Average : $89,417
Salary Average Remaining : $87,820
Jayden Struble $86,750 (1)
Salary Remaining : $85,201
Salary Average : $86,750
Salary Average Remaining : $85,201
Brennan Othmann $86,333 (2)
Salary Remaining : $84,792
Salary Average : $86,333
Salary Average Remaining : $84,792
Henrik Tikkanen $82,375 (1)
Salary Remaining : $80,904
Salary Average : $82,375
Salary Average Remaining : $80,904
Jordan Spence $76,900 (2)
Salary Remaining : $75,527
Salary Average : $76,900
Salary Average Remaining : $75,527
Robert Bortuzzo $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Max McCormick $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Aaron Dell $75,000 (2)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Louis Domingue $75,000 (2)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Jack Campbell $75,000 (3)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
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 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,639 - 92.78%
Level 3: 2000 - $40 - 1,669 - 83.45%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,942 - 97.08%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,308 - 96.16%
Average Income per Game$1,572,099
Year to Date Revenue$1,572,099
Farm
Home Games Left41
Average Attendance - %2,942 - 98.05%
Average Income per Game$87,221
Year to Date Revenue$174,442

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$1,041,872
Farm Year To Date Expenses$85,174
Pro Salary Cap To Date$1,021,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,028,158
Farm Estimated Season Revenue$3,576,061
Pro Remaining Season Days118
Pro Expenses Per Days$535,519
Pro Estimated Expenses$63,191,242
Farm Remaining Season Days110
Farm Expenses Per Days$43,145
Farm Estimated Expenses$4,745,950
Estimated Season Expenses$67,937,192
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$67,201,745
Projected Bank Account$68,868,772

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $8,358,333
-Salary Average : $8,500,000
-Salary Average Remaining : $8,358,333
Matthew Benning $3,711,000 (2)
-Salary Remaining : $3,649,150
-Salary Average : $3,711,000
-Salary Average Remaining : $3,649,150
Rocco Grimaldi $3,000,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Craig Smith $2,505,000 (1)
-Salary Remaining : $2,463,250
-Salary Average : $2,505,000
-Salary Average Remaining : $2,463,250
Trevor Lewis $2,474,000 (1)
-Salary Remaining : $2,432,767
-Salary Average : $2,474,000
-Salary Average Remaining : $2,432,767
Jack Johnson $2,400,000 (1)
-Salary Remaining : $2,360,000
-Salary Average : $2,400,000
-Salary Average Remaining : $2,360,000
Ryan Carpenter $2,224,000 (3)
-Salary Remaining : $2,186,933
-Salary Average : $2,224,000
-Salary Average Remaining : $2,186,933
Patrick Maroon $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Karel Vejmelka $2,000,000 (3)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Ben Hutton $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Drew Helleson $1,927,000 (3)
-Salary Remaining : $1,894,883
-Salary Average : $1,927,000
-Salary Average Remaining : $1,894,883
Jaycob Megna $1,600,000 (3)
-Salary Remaining : $1,573,333
-Salary Average : $1,600,000
-Salary Average Remaining : $1,573,333
Dominic Toninato $1,500,000 (2)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Jonas Johansson $1,500,000 (3)
-Salary Remaining : $1,475,000
-Salary Average : $1,500,000
-Salary Average Remaining : $1,475,000
Owen Pickering $1,464,000 (3)
-Salary Remaining : $1,439,600
-Salary Average : $1,464,000
-Salary Average Remaining : $1,439,600
Gunnarwolfe Fontaine $1,381,000 (3)
-Salary Remaining : $1,357,983
-Salary Average : $1,381,000
-Salary Average Remaining : $1,357,983
Tyler Tucker $1,338,000 (2)
-Salary Remaining : $1,315,700
-Salary Average : $1,338,000
-Salary Average Remaining : $1,315,700
John Parker-Jones $1,334,000 (3)
-Salary Remaining : $1,311,767
-Salary Average : $1,334,000
-Salary Average Remaining : $1,311,767
Chaz Lucius $1,325,000 (1)
-Salary Remaining : $1,302,917
-Salary Average : $1,325,000
-Salary Average Remaining : $1,302,917
Joni Jurmo $1,322,000 (3)
-Salary Remaining : $1,299,967
-Salary Average : $1,322,000
-Salary Average Remaining : $1,299,967
Florian Xhekaj $1,289,000 (3)
-Salary Remaining : $1,267,517
-Salary Average : $1,289,000
-Salary Average Remaining : $1,267,517
Bryce Montgomery $1,288,000 (3)
-Salary Remaining : $1,266,533
-Salary Average : $1,288,000
-Salary Average Remaining : $1,266,533
Caedan Bankier $1,281,000 (3)
-Salary Remaining : $1,259,650
-Salary Average : $1,281,000
-Salary Average Remaining : $1,259,650
Harrison Brunicke $1,277,000 (3)
-Salary Remaining : $1,255,717
-Salary Average : $1,277,000
-Salary Average Remaining : $1,255,717
Chase Pietila $1,263,000 (3)
-Salary Remaining : $1,241,950
-Salary Average : $1,263,000
-Salary Average Remaining : $1,241,950
Tanner Pearson $1,132,000 (3)
-Salary Remaining : $1,113,133
-Salary Average : $1,132,000
-Salary Average Remaining : $1,113,133
Jonny Brodzinski $1,127,000 (3)
-Salary Remaining : $1,108,217
-Salary Average : $1,127,000
-Salary Average Remaining : $1,108,217
Martin Frk $1,119,000 (3)
-Salary Remaining : $1,100,350
-Salary Average : $1,119,000
-Salary Average Remaining : $1,100,350
Matt Luff $1,114,000 (3)
-Salary Remaining : $1,095,433
-Salary Average : $1,114,000
-Salary Average Remaining : $1,095,433
Vinni Lettieri $1,114,000 (1)
-Salary Remaining : $1,095,433
-Salary Average : $1,114,000
-Salary Average Remaining : $1,095,433
Anthony Angello $1,068,000 (1)
-Salary Remaining : $1,050,200
-Salary Average : $1,068,000
-Salary Average Remaining : $1,050,200
Carson Golder $1,041,000 (3)
-Salary Remaining : $1,023,650
-Salary Average : $1,041,000
-Salary Average Remaining : $1,023,650
Luke Hughes $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Devante Stephens $906,000 (1)
-Salary Remaining : $890,900
-Salary Average : $906,000
-Salary Average Remaining : $890,900
Sebastian Cossa $863,333 (2)
-Salary Remaining : $848,944
-Salary Average : $863,333
-Salary Average Remaining : $848,944
Henrik Rybinski $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
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 : $217,446
Salary Average : $221,400
Salary Average Remaining : $217,446
Brogan Rafferty $217,700 (1)
Salary Remaining : $213,813
Salary Average : $217,700
Salary Average Remaining : $213,813
Arshdeep Bains $217,000 (1)
Salary Remaining : $213,125
Salary Average : $217,000
Salary Average Remaining : $213,125
Nick Abruzzese $217,000 (1)
Salary Remaining : $213,125
Salary Average : $217,000
Salary Average Remaining : $213,125
Ryan Reaves $213,600 (1)
Salary Remaining : $209,786
Salary Average : $213,600
Salary Average Remaining : $209,786
Vyacheslav Buteyets $195,000 (3)
Salary Remaining : $191,518
Salary Average : $195,000
Salary Average Remaining : $191,518
Calle Rosen $150,000 (1)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Alex Belzile $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Max McCue $137,900 (3)
Salary Remaining : $135,438
Salary Average : $137,900
Salary Average Remaining : $135,438
Danila Klimovich $134,700 (3)
Salary Remaining : $132,295
Salary Average : $134,700
Salary Average Remaining : $132,295
Filip Bystedt $134,100 (3)
Salary Remaining : $131,705
Salary Average : $134,100
Salary Average Remaining : $131,705
Samuel Helenius $134,000 (3)
Salary Remaining : $131,607
Salary Average : $134,000
Salary Average Remaining : $131,607
Luke Tuch $134,000 (3)
Salary Remaining : $131,607
Salary Average : $134,000
Salary Average Remaining : $131,607
Ty Mueller $133,100 (3)
Salary Remaining : $130,723
Salary Average : $133,100
Salary Average Remaining : $130,723
Ryan Ufko $129,800 (3)
Salary Remaining : $127,482
Salary Average : $129,800
Salary Average Remaining : $127,482
Olivier Nadeau $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Noah Laba $128,000 (3)
Salary Remaining : $125,714
Salary Average : $128,000
Salary Average Remaining : $125,714
Michael Buchinger $127,500 (3)
Salary Remaining : $125,223
Salary Average : $127,500
Salary Average Remaining : $125,223
Yaniv Perets $125,000 (3)
Salary Remaining : $122,768
Salary Average : $125,000
Salary Average Remaining : $122,768
Jakub Demek $119,700 (3)
Salary Remaining : $117,563
Salary Average : $119,700
Salary Average Remaining : $117,563
Ronnie Attard $118,800 (3)
Salary Remaining : $116,679
Salary Average : $118,800
Salary Average Remaining : $116,679
Tyler Madden $114,100 (2)
Salary Remaining : $112,063
Salary Average : $114,100
Salary Average Remaining : $112,063
Emil Bemstrom $108,700 (3)
Salary Remaining : $106,759
Salary Average : $108,700
Salary Average Remaining : $106,759
Robbie Russo $107,800 (1)
Salary Remaining : $105,875
Salary Average : $107,800
Salary Average Remaining : $105,875
Spencer Smallman $104,500 (1)
Salary Remaining : $102,634
Salary Average : $104,500
Salary Average Remaining : $102,634
Xavier Parent $102,400 (2)
Salary Remaining : $100,571
Salary Average : $102,400
Salary Average Remaining : $100,571
Ben Gaudreau $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Kevin Korchinski $91,833 (2)
Salary Remaining : $90,193
Salary Average : $91,833
Salary Average Remaining : $90,193
Owen Sillinger $86,000 (1)
Salary Remaining : $84,464
Salary Average : $75,000
Salary Average Remaining : $73,661
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 - 4,742 - 79.03%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,931 - 98.28%
Luxury : 1000 - $200 - 731 - 73.10%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,417 - 70.85%
Farm Level 2: 1000 - $15 - 685 - 68.50%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %16,404 - 91.13%
Average Income per Game$1,592,840
Year to Date Revenue$1,592,840
Farm
Home Games Left42
Average Attendance - %2,102 - 70.07%
Average Income per Game$89,206
Year to Date Revenue$89,206

Expense

Pro Players Total Salaries$69,527,000
Farm Players Total Salaries$3,187,100
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,208,784
Farm Year To Date Expenses$79,234
Pro Salary Cap To Date$1,158,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,899,280
Farm Estimated Season Revenue$3,746,652
Pro Remaining Season Days118
Pro Expenses Per Days$604,392
Pro Estimated Expenses$71,318,256
Farm Remaining Season Days110
Farm Expenses Per Days$39,617
Farm Estimated Expenses$4,357,870
Estimated Season Expenses$75,676,126
Estimated Season Salary Cap$69,527,040
Estimate Under Maximum Salary Cap of $74,500,000$4,972,960
Estimate Over Minimum Salary Cap of $58,500,000 $11,027,040
Current Bank Account$5,357,177
Projected Bank Account$326,983

Pro Players Salaries

Claude Giroux $9,500,000 (3)
-Salary Remaining : $9,341,667
-Salary Average : $9,500,000
-Salary Average Remaining : $9,341,667
Jake McCabe $7,500,000 (1)
-Salary Remaining : $7,375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,375,000
Tim Stutzle $5,199,000 (2)
-Salary Remaining : $5,112,350
-Salary Average : $5,199,000
-Salary Average Remaining : $5,112,350
Radko Gudas $4,600,000 (2)
-Salary Remaining : $4,523,333
-Salary Average : $4,600,000
-Salary Average Remaining : $4,523,333
Jesper Bratt $4,505,000 (2)
-Salary Remaining : $4,429,917
-Salary Average : $4,505,000
-Salary Average Remaining : $4,429,917
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Derek Forbort $4,500,000 (2)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Jack Hughes $4,242,000 (1)
-Salary Remaining : $4,171,300
-Salary Average : $4,242,000
-Salary Average Remaining : $4,171,300
Rasmus Dahlin $3,938,000 (3)
-Salary Remaining : $3,872,367
-Salary Average : $3,938,000
-Salary Average Remaining : $3,872,367
Owen Tippett $3,685,000 (3)
-Salary Remaining : $3,623,583
-Salary Average : $3,685,000
-Salary Average Remaining : $3,623,583
Drew O'Connor $3,500,000 (3)
-Salary Remaining : $3,441,667
-Salary Average : $3,500,000
-Salary Average Remaining : $3,441,667
Linus Ullmark $3,498,000 (2)
-Salary Remaining : $3,439,700
-Salary Average : $3,498,000
-Salary Average Remaining : $3,439,700
Dawson Mercer $3,150,000 (3)
-Salary Remaining : $3,097,500
-Salary Average : $3,150,000
-Salary Average Remaining : $3,097,500
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Luke Glendening $2,250,000 (2)
-Salary Remaining : $2,212,500
-Salary Average : $2,250,000
-Salary Average Remaining : $2,212,500
Nico Sturm $1,252,000 (1)
-Salary Remaining : $1,231,133
-Salary Average : $1,097,000
-Salary Average Remaining : $1,078,717
Christian Fischer $1,208,000 (2)
-Salary Remaining : $1,187,867
-Salary Average : $1,659,000
-Salary Average Remaining : $1,631,350
Total Pro Players17
Salary Commitment
Year 2025 : $69,527,000
Year 2026 : $56,533,000
Year 2027 : $30,773,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,823,000
Year 2026 : $56,984,000
Year 2027 : $30,773,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,527,000
Year 2026 : $56,533,000
Year 2027 : $30,773,000
Year 2028 : $0

Farm Players Salaries

Dylan Coghlan $250,000 (3)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
Philipp Grubauer $200,000 (2)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Vitek Vanecek $160,000 (3)
Salary Remaining : $157,143
Salary Average : $160,000
Salary Average Remaining : $157,143
Jakob Pelletier $148,800 (3)
Salary Remaining : $146,143
Salary Average : $148,800
Salary Average Remaining : $146,143
Helge Grans $145,200 (3)
Salary Remaining : $142,607
Salary Average : $145,200
Salary Average Remaining : $142,607
Matthew Robertson $140,200 (3)
Salary Remaining : $137,696
Salary Average : $140,200
Salary Average Remaining : $137,696
Samuel Johannesson $137,200 (3)
Salary Remaining : $134,750
Salary Average : $137,200
Salary Average Remaining : $134,750
Donovan Sebrango $135,600 (3)
Salary Remaining : $133,179
Salary Average : $135,600
Salary Average Remaining : $133,179
Ethan Edwards $134,100 (3)
Salary Remaining : $131,705
Salary Average : $134,100
Salary Average Remaining : $131,705
David Gustafsson $133,300 (2)
Salary Remaining : $130,920
Salary Average : $133,300
Salary Average Remaining : $130,920
Alex Beaucage $131,500 (3)
Salary Remaining : $129,152
Salary Average : $131,500
Salary Average Remaining : $129,152
Anton Johansson $127,900 (3)
Salary Remaining : $125,616
Salary Average : $127,900
Salary Average Remaining : $125,616
Fabian Wagner $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Josh Bloom $127,100 (3)
Salary Remaining : $124,830
Salary Average : $127,100
Salary Average Remaining : $124,830
Jayden Grubbe $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Jack Rathbone $123,200 (2)
Salary Remaining : $121,000
Salary Average : $123,200
Salary Average Remaining : $121,000
Ethan Samson $122,700 (3)
Salary Remaining : $120,509
Salary Average : $122,700
Salary Average Remaining : $120,509
Hugh McGing $110,000 (2)
Salary Remaining : $108,036
Salary Average : $110,000
Salary Average Remaining : $108,036
Eetu Liukas $109,500 (3)
Salary Remaining : $107,545
Salary Average : $109,500
Salary Average Remaining : $107,545
Trevor Kuntar $109,300 (3)
Salary Remaining : $107,348
Salary Average : $109,300
Salary Average Remaining : $107,348
Ethan Haider $107,200 (3)
Salary Remaining : $105,286
Salary Average : $107,200
Salary Average Remaining : $105,286
Peter DiLiberatore $99,000 (2)
Salary Remaining : $97,232
Salary Average : $99,000
Salary Average Remaining : $97,232
Layton Ahac $98,800 (2)
Salary Remaining : $97,036
Salary Average : $98,800
Salary Average Remaining : $97,036
Matthew Maggio $82,000 (2)
Salary Remaining : $80,536
Salary Average : $82,000
Salary Average Remaining : $80,536
Total Farm Players24
Salary Commitment
Year 2025 : $3,187,100
Year 2026 : $3,187,100
Year 2027 : $2,340,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,187,100
Year 2026 : $3,187,100
Year 2027 : $2,340,800
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,422 - 90.37%
Level 2: 5000 - $70 - 3,502 - 70.04%
Level 3: 2000 - $40 - 1,583 - 79.15%
Level 4: 4000 - $25 - 2,969 - 74.23%
Luxury : 1000 - $180 - 927 - 92.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,201 - 60.05%
Farm Level 2: 1000 - $20 - 576 - 57.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %14,403 - 80.02%
Average Income per Game$1,545,912
Year to Date Revenue$1,545,912
Farm
Home Games Left42
Average Attendance - %1,777 - 59.23%
Average Income per Game$88,744
Year to Date Revenue$88,744

Expense

Pro Players Total Salaries$73,893,000
Farm Players Total Salaries$3,696,117
Coaches Total Salaries$9,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,310,716
Farm Year To Date Expenses$155,288
Pro Salary Cap To Date$1,231,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,928,304
Farm Estimated Season Revenue$3,727,248
Pro Remaining Season Days118
Pro Expenses Per Days$655,358
Pro Estimated Expenses$77,332,244
Farm Remaining Season Days110
Farm Expenses Per Days$77,644
Farm Estimated Expenses$8,540,840
Estimated Season Expenses$85,873,084
Estimated Season Salary Cap$73,893,000
Estimate Under Maximum Salary Cap of $74,500,000$607,000
Estimate Over Minimum Salary Cap of $58,500,000 $15,393,000
Current Bank Account$124,065,107
Projected Bank Account$106,847,575

Pro Players Salaries

Kyle Connor $9,260,000 (3)
-Salary Remaining : $9,105,667
-Salary Average : $9,260,000
-Salary Average Remaining : $9,105,667
Justin Faulk $9,000,000 (2)
-Salary Remaining : $8,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $8,850,000
Jake Walman $8,350,000 (3)
-Salary Remaining : $8,210,833
-Salary Average : $8,350,000
-Salary Average Remaining : $8,210,833
Tyler Bertuzzi $5,950,000 (3)
-Salary Remaining : $5,850,833
-Salary Average : $5,950,000
-Salary Average Remaining : $5,850,833
Scott Laughton $5,250,000 (2)
-Salary Remaining : $5,162,500
-Salary Average : $5,250,000
-Salary Average Remaining : $5,162,500
Ross Colton $4,850,000 (3)
-Salary Remaining : $4,769,167
-Salary Average : $4,850,000
-Salary Average Remaining : $4,769,167
Tyler Toffoli $4,165,000 (2)
-Salary Remaining : $4,095,583
-Salary Average : $4,165,000
-Salary Average Remaining : $4,095,583
Dylan Larkin $3,544,000 (2)
-Salary Remaining : $3,484,933
-Salary Average : $3,363,000
-Salary Average Remaining : $3,306,950
Casey Mittelstadt $3,362,000 (3)
-Salary Remaining : $3,305,967
-Salary Average : $3,362,000
-Salary Average Remaining : $3,305,967
Zach Hyman $3,175,000 (3)
-Salary Remaining : $3,122,083
-Salary Average : $3,175,000
-Salary Average Remaining : $3,122,083
Noah Cates $2,857,000 (3)
-Salary Remaining : $2,809,383
-Salary Average : $2,857,000
-Salary Average Remaining : $2,809,383
Cole Smith $2,500,000 (3)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
MacKenzie Weegar $2,472,000 (1)
-Salary Remaining : $2,430,800
-Salary Average : $964,000
-Salary Average Remaining : $947,933
Warren Foegele $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Anthony Beauvillier $1,430,000 (1)
-Salary Remaining : $1,406,167
-Salary Average : $2,851,000
-Salary Average Remaining : $2,803,483
Connor Mackey $1,319,000 (1)
-Salary Remaining : $1,297,017
-Salary Average : $1,319,000
-Salary Average Remaining : $1,297,017
Joey Daccord $1,205,000 (2)
-Salary Remaining : $1,184,917
-Salary Average : $875,710
-Salary Average Remaining : $861,115
Keaton Middleton $1,171,000 (2)
-Salary Remaining : $1,151,483
-Salary Average : $1,171,000
-Salary Average Remaining : $1,151,483
Will Cranley $1,075,000 (3)
-Salary Remaining : $1,057,083
-Salary Average : $1,075,000
-Salary Average Remaining : $1,057,083
Mikey Anderson $958,000 (1)
-Salary Remaining : $942,033
-Salary Average : $958,000
-Salary Average Remaining : $942,033
Total Pro Players20
Salary Commitment
Year 2025 : $73,893,000
Year 2026 : $65,714,000
Year 2027 : $41,379,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,295,710
Year 2026 : $65,203,710
Year 2027 : $41,379,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,893,000
Year 2026 : $65,714,000
Year 2027 : $41,379,000
Year 2028 : $0

Farm Players Salaries

Jan Rutta $290,000 (2)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
Josh Manson $252,400 (3)
Salary Remaining : $247,893
Salary Average : $252,400
Salary Average Remaining : $247,893
Spencer Knight $247,200 (2)
Salary Remaining : $242,786
Salary Average : $92,500
Salary Average Remaining : $90,848
Sam Lafferty $220,000 (2)
Salary Remaining : $216,071
Salary Average : $220,000
Salary Average Remaining : $216,071
Dysin Mayo $193,400 (2)
Salary Remaining : $189,946
Salary Average : $193,400
Salary Average Remaining : $189,946
Matt Grzelcyk $180,000 (2)
Salary Remaining : $176,786
Salary Average : $180,000
Salary Average Remaining : $176,786
Devin Cooley $175,000 (2)
Salary Remaining : $171,875
Salary Average : $175,000
Salary Average Remaining : $171,875
Jake Allen $165,000 (2)
Salary Remaining : $162,054
Salary Average : $165,000
Salary Average Remaining : $162,054
Ryan Lomberg $150,000 (3)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Bradly Nadeau $142,200 (3)
Salary Remaining : $139,661
Salary Average : $142,200
Salary Average Remaining : $139,661
Rhett Pitlick $135,200 (3)
Salary Remaining : $132,786
Salary Average : $135,200
Salary Average Remaining : $132,786
Riley Hughes $131,900 (3)
Salary Remaining : $129,545
Salary Average : $131,900
Salary Average Remaining : $129,545
Marek Alscher $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Elias Salomonsson $128,400 (3)
Salary Remaining : $126,107
Salary Average : $128,400
Salary Average Remaining : $126,107
Francesco Arcuri $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Julian Lutz $125,800 (3)
Salary Remaining : $123,554
Salary Average : $125,800
Salary Average Remaining : $123,554
Kyle Masters $103,700 (3)
Salary Remaining : $101,848
Salary Average : $103,700
Salary Average Remaining : $101,848
Brett Brochu $100,000 (3)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Cole Schwindt $93,400 (1)
Salary Remaining : $91,732
Salary Average : $84,304
Salary Average Remaining : $82,798
Brandon Coe $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Dakota Joshua $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $88,147
Salary Average : $89,750
Salary Average Remaining : $88,147
Vadim Zherenko $84,667 (1)
Salary Remaining : $83,155
Salary Average : $84,667
Salary Average Remaining : $83,155
Jared Davidson $84,200 (3)
Salary Remaining : $82,696
Salary Average : $84,200
Salary Average Remaining : $82,696
Jordan Greenway $83,500 (2)
Salary Remaining : $82,009
Salary Average : $91,323
Salary Average Remaining : $89,693
Ryder Rolston $82,500 (1)
Salary Remaining : $81,027
Salary Average : $82,500
Salary Average Remaining : $81,027
Total Farm Players26
Salary Commitment
Year 2025 : $3,696,117
Year 2026 : $3,163,300
Year 2027 : $1,609,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,540,144
Year 2026 : $3,016,423
Year 2027 : $1,609,200
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,834 - 96.68%
Level 3: 2000 - $45 - 1,414 - 70.70%
Level 4: 4000 - $30 - 2,400 - 60.00%
Luxury : 1000 - $120 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %15,648 - 86.93%
Average Income per Game$1,572,948
Year to Date Revenue$1,572,948
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,461,167
Farm Players Total Salaries$2,945,595
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,257,686
Farm Year To Date Expenses$70,458
Pro Salary Cap To Date$1,241,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,063,816
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$628,843
Pro Estimated Expenses$74,203,474
Farm Remaining Season Days110
Farm Expenses Per Days$35,229
Farm Estimated Expenses$3,875,190
Estimated Season Expenses$78,078,664
Estimated Season Salary Cap$74,461,200
Estimate Under Maximum Salary Cap of $74,500,000$38,800
Estimate Over Minimum Salary Cap of $58,500,000 $15,961,200
Current Bank Account$59,189,220
Projected Bank Account$47,174,372

Pro Players Salaries

Brock Nelson $9,420,000 (3)
-Salary Remaining : $9,263,000
-Salary Average : $9,420,000
-Salary Average Remaining : $9,263,000
Sidney Crosby $7,860,000 (1)
-Salary Remaining : $7,729,000
-Salary Average : $7,860,000
-Salary Average Remaining : $7,729,000
John Tavares $6,594,000 (2)
-Salary Remaining : $6,484,100
-Salary Average : $5,662,000
-Salary Average Remaining : $5,567,633
Igor Shesterkin $5,628,000 (1)
-Salary Remaining : $5,534,200
-Salary Average : $786,000
-Salary Average Remaining : $772,900
Chris Kreider $5,330,000 (2)
-Salary Remaining : $5,241,167
-Salary Average : $7,999,500
-Salary Average Remaining : $7,866,175
Jake Guentzel $4,302,000 (3)
-Salary Remaining : $4,230,300
-Salary Average : $4,302,000
-Salary Average Remaining : $4,230,300
Ryan Nugent-Hopkins $4,083,000 (1)
-Salary Remaining : $4,014,950
-Salary Average : $5,441,000
-Salary Average Remaining : $5,350,317
Ilya Samsonov $3,960,000 (2)
-Salary Remaining : $3,894,000
-Salary Average : $3,960,000
-Salary Average Remaining : $3,894,000
K'Andre Miller $3,944,000 (2)
-Salary Remaining : $3,878,267
-Salary Average : $3,944,000
-Salary Average Remaining : $3,878,267
Colton Parayko $3,415,000 (1)
-Salary Remaining : $3,358,083
-Salary Average : $5,670,000
-Salary Average Remaining : $5,575,500
Brett Kulak $2,995,000 (1)
-Salary Remaining : $2,945,083
-Salary Average : $2,995,000
-Salary Average Remaining : $2,945,083
Ty Emberson $2,950,000 (5)
-Salary Remaining : $2,900,833
-Salary Average : $2,950,000
-Salary Average Remaining : $2,900,833
Tyler Motte $2,600,000 (1)
-Salary Remaining : $2,556,667
-Salary Average : $2,600,000
-Salary Average Remaining : $2,556,667
Steven Lorentz $2,555,000 (1)
-Salary Remaining : $2,512,417
-Salary Average : $2,555,000
-Salary Average Remaining : $2,512,417
Samuel Girard $2,275,000 (2)
-Salary Remaining : $2,237,083
-Salary Average : $802,645
-Salary Average Remaining : $789,268
Logan O'Connor $1,887,000 (1)
-Salary Remaining : $1,855,550
-Salary Average : $1,887,000
-Salary Average Remaining : $1,855,550
Kevin Bahl $1,442,000 (2)
-Salary Remaining : $1,417,967
-Salary Average : $1,442,000
-Salary Average Remaining : $1,417,967
Mark Kastelic $1,402,000 (2)
-Salary Remaining : $1,378,633
-Salary Average : $1,402,000
-Salary Average Remaining : $1,378,633
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Mavrik Bourque $894,167 (1)
-Salary Remaining : $879,264
-Salary Average : $894,167
-Salary Average Remaining : $879,264
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 : $275,000
Salary Average : $280,000
Salary Average Remaining : $275,000
Kyle Burroughs $255,500 (1)
Salary Remaining : $250,938
Salary Average : $255,500
Salary Average Remaining : $250,938
Felix Sandstrom $158,500 (2)
Salary Remaining : $155,670
Salary Average : $158,500
Salary Average Remaining : $155,670
Oskar Back $148,500 (3)
Salary Remaining : $145,848
Salary Average : $148,500
Salary Average Remaining : $145,848
Dylan Roobroeck $139,000 (3)
Salary Remaining : $136,518
Salary Average : $139,000
Salary Average Remaining : $136,518
Dylan Peterson $135,300 (3)
Salary Remaining : $132,884
Salary Average : $135,300
Salary Average Remaining : $132,884
Benoit-Olivier Groulx $134,000 (2)
Salary Remaining : $131,607
Salary Average : $134,000
Salary Average Remaining : $131,607
Cole Clayton $133,600 (3)
Salary Remaining : $131,214
Salary Average : $133,600
Salary Average Remaining : $131,214
Anthony Romano $132,000 (3)
Salary Remaining : $129,643
Salary Average : $132,000
Salary Average Remaining : $129,643
Shakir Mukhamadullin $129,417 (1)
Salary Remaining : $127,106
Salary Average : $129,417
Salary Average Remaining : $127,106
Shai Buium $128,700 (3)
Salary Remaining : $126,402
Salary Average : $128,700
Salary Average Remaining : $126,402
Luca Pinelli $128,400 (3)
Salary Remaining : $126,107
Salary Average : $128,400
Salary Average Remaining : $126,107
Nathan Aspinall $126,900 (3)
Salary Remaining : $124,634
Salary Average : $126,900
Salary Average Remaining : $124,634
Ryan Suzuki $124,300 (2)
Salary Remaining : $122,080
Salary Average : $124,300
Salary Average Remaining : $122,080
Michael Kesselring $114,400 (2)
Salary Remaining : $112,357
Salary Average : $114,400
Salary Average Remaining : $112,357
Aku Raty $110,800 (3)
Salary Remaining : $108,821
Salary Average : $110,800
Salary Average Remaining : $108,821
Curtis Douglas $106,600 (2)
Salary Remaining : $104,696
Salary Average : $106,600
Salary Average Remaining : $104,696
Aaron Ness $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Mike Hardman $99,000 (1)
Salary Remaining : $97,232
Salary Average : $99,000
Salary Average Remaining : $97,232
Bokondji Imama $91,400 (1)
Salary Remaining : $89,768
Salary Average : $91,400
Salary Average Remaining : $89,768
Erik Portillo $87,500 (1)
Salary Remaining : $85,938
Salary Average : $87,500
Salary Average Remaining : $85,938
William Villeneuve $81,778 (1)
Salary Remaining : $80,317
Salary Average : $81,778
Salary Average Remaining : $80,317
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 - 6,000 - 100.00%
Level 2: 5000 - $40 - 4,803 - 96.06%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $300 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,959 - 97.95%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,403 - 96.68%
Average Income per Game$1,433,559
Year to Date Revenue$1,433,559
Farm
Home Games Left42
Average Attendance - %2,959 - 98.63%
Average Income per Game$87,873
Year to Date Revenue$87,873

Expense

Pro Players Total Salaries$71,685,000
Farm Players Total Salaries$5,857,867
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$1,213,084
Farm Year To Date Expenses$117,998
Pro Salary Cap To Date$1,194,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,209,478
Farm Estimated Season Revenue$3,690,666
Pro Remaining Season Days118
Pro Expenses Per Days$606,542
Pro Estimated Expenses$71,571,956
Farm Remaining Season Days110
Farm Expenses Per Days$58,999
Farm Estimated Expenses$6,489,890
Estimated Season Expenses$78,061,846
Estimated Season Salary Cap$73,935,000
Estimate Under Maximum Salary Cap of $74,500,000$565,000
Estimate Over Minimum Salary Cap of $58,500,000 $15,435,000
Current Bank Account$30,001,078
Projected Bank Account$15,839,376

Pro Players Salaries

Steven Stamkos $14,900,000 (2)
-Salary Remaining : $14,651,667
-Salary Average : $14,900,000
-Salary Average Remaining : $14,651,667
Alex Ovechkin $14,000,000 (2)
-Salary Remaining : $13,766,667
-Salary Average : $14,000,000
-Salary Average Remaining : $13,766,667
Seth Jones $9,555,000 (3)
-Salary Remaining : $9,395,750
-Salary Average : $9,555,000
-Salary Average Remaining : $9,395,750
Petr Mrazek $8,255,000 (2)
-Salary Remaining : $8,117,417
-Salary Average : $8,255,000
-Salary Average Remaining : $8,117,417
Darnell Nurse $7,550,000 (3)
-Salary Remaining : $7,424,167
-Salary Average : $7,550,000
-Salary Average Remaining : $7,424,167
Anthony Mantha $6,525,000 (2)
-Salary Remaining : $6,416,250
-Salary Average : $6,525,000
-Salary Average Remaining : $6,416,250
Connor Bedard $950,000 (2)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Ben Steeves $950,000 (1)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Atley Calvert $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Anton Blidh $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Brendan Gaunce $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Austin Watson $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Isaac Poulter $750,000 (2)
-Salary Remaining : $737,500
-Salary Average : $934,000
-Salary Average Remaining : $918,433
Bogdan Trineyev $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Ashton Sautner $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Matteo Pietroniro $750,000 (2)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Austin Strand $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Briley Wood $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Artur Cholach $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Austin Wagner $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Klim Kostin $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $71,685,000
Year 2026 : $64,135,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,869,000
Year 2026 : $63,419,000
Year 2027 : $17,105,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,685,000
Year 2026 : $63,235,000
Year 2027 : $17,105,000
Year 2028 : $0

Farm Players Salaries

Matt Nieto $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Teddy Blueger $299,500 (2)
Salary Remaining : $294,152
Salary Average : $299,500
Salary Average Remaining : $294,152
Jansen Harkins $290,000 (3)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
William Lagesson $195,500 (2)
Salary Remaining : $192,009
Salary Average : $195,500
Salary Average Remaining : $192,009
Cody Glass $189,400 (3)
Salary Remaining : $186,018
Salary Average : $189,400
Salary Average Remaining : $186,018
Stephen Halliday $154,600 (3)
Salary Remaining : $151,839
Salary Average : $154,600
Salary Average Remaining : $151,839
Philipp Kurashev $151,400 (3)
Salary Remaining : $148,696
Salary Average : $151,400
Salary Average Remaining : $148,696
Carter Gylander $150,000 (3)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Nikita Nesterenko $148,600 (3)
Salary Remaining : $145,946
Salary Average : $148,600
Salary Average Remaining : $145,946
Michael Pezzetta $144,800 (3)
Salary Remaining : $142,214
Salary Average : $144,800
Salary Average Remaining : $142,214
Nils Hoglander $139,400 (2)
Salary Remaining : $136,911
Salary Average : $139,400
Salary Average Remaining : $136,911
Luca Cagnoni $138,400 (3)
Salary Remaining : $135,929
Salary Average : $138,400
Salary Average Remaining : $135,929
David Spacek $133,100 (3)
Salary Remaining : $130,723
Salary Average : $133,100
Salary Average Remaining : $130,723
Xavier Bernard $132,600 (3)
Salary Remaining : $130,232
Salary Average : $132,600
Salary Average Remaining : $130,232
Hunter Brzustewicz $132,200 (3)
Salary Remaining : $129,839
Salary Average : $132,200
Salary Average Remaining : $129,839
Zach Solow $131,700 (3)
Salary Remaining : $129,348
Salary Average : $131,700
Salary Average Remaining : $129,348
Dylan Wells $130,000 (3)
Salary Remaining : $127,679
Salary Average : $130,000
Salary Average Remaining : $127,679
Samuel Bolduc $127,800 (2)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Zayne Parekh $127,800 (3)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Felix Unger Sorum $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Jakub Dvorak $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Parker Bell $127,600 (3)
Salary Remaining : $125,321
Salary Average : $127,600
Salary Average Remaining : $125,321
Ivan Demidov $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Rodwin Dionicio $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Oliver Moore $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Jamieson Rees $123,800 (2)
Salary Remaining : $121,589
Salary Average : $123,800
Salary Average Remaining : $121,589
Declan Carlile $118,900 (3)
Salary Remaining : $116,777
Salary Average : $118,900
Salary Average Remaining : $116,777
Kaedan Korczak $113,400 (2)
Salary Remaining : $111,375
Salary Average : $113,400
Salary Average Remaining : $111,375
Ryan Hofer $113,000 (3)
Salary Remaining : $110,982
Salary Average : $113,000
Salary Average Remaining : $110,982
Mads Sogaard $109,400 (2)
Salary Remaining : $107,446
Salary Average : $109,400
Salary Average Remaining : $107,446
Mitchell Vande Sompel $106,500 (2)
Salary Remaining : $104,598
Salary Average : $106,500
Salary Average Remaining : $104,598
Anthony Vincent $103,500 (2)
Salary Remaining : $101,652
Salary Average : $103,500
Salary Average Remaining : $101,652
Cameron Hebig $101,400 (2)
Salary Remaining : $99,589
Salary Average : $101,400
Salary Average Remaining : $99,589
Curtis Hall $99,300 (2)
Salary Remaining : $97,527
Salary Average : $99,300
Salary Average Remaining : $97,527
Carter George $98,300 (3)
Salary Remaining : $96,545
Salary Average : $98,300
Salary Average Remaining : $96,545
Daniel D'Amato $97,900 (2)
Salary Remaining : $96,152
Salary Average : $97,900
Salary Average Remaining : $96,152
Logan Nijhoff $97,700 (2)
Salary Remaining : $95,955
Salary Average : $97,700
Salary Average Remaining : $95,955
Riley McKay $97,300 (2)
Salary Remaining : $95,563
Salary Average : $97,300
Salary Average Remaining : $95,563
Ian McKinnon $96,700 (2)
Salary Remaining : $94,973
Salary Average : $96,700
Salary Average Remaining : $94,973
Riley Bezeau $92,300 (2)
Salary Remaining : $90,652
Salary Average : $92,300
Salary Average Remaining : $90,652
Tyler Kleven $91,667 (1)
Salary Remaining : $90,030
Salary Average : $91,667
Salary Average Remaining : $90,030
Bryan Yoon $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Zachary Massicotte $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Jake Livingstone (Out of Payroll) $90,000 (2)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Ryder Korczak $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Total Farm Players45
Salary Commitment
Year 2025 : $5,985,467
Year 2026 : $5,518,800
Year 2027 : $3,247,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,985,467
Year 2026 : $5,518,800
Year 2027 : $3,247,400
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 4,168 - 69.47%
Level 2: 5000 - $60 - 4,726 - 94.52%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 2,712 - 67.80%
Luxury : 1000 - $200 - 802 - 80.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %14,408 - 80.04%
Average Income per Game$1,487,854
Year to Date Revenue$1,487,854
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,847,000
Farm Players Total Salaries$2,630,767
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,167,650
Farm Year To Date Expenses$55,528
Pro Salary Cap To Date$1,134,317
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,489,868
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$540,392
Pro Estimated Expenses$63,766,256
Farm Remaining Season Days110
Farm Expenses Per Days$32,418
Farm Estimated Expenses$3,565,980
Estimated Season Expenses$67,332,236
Estimated Season Salary Cap$62,933,867
Estimate Under Maximum Salary Cap of $74,500,000$11,566,133
Estimate Over Minimum Salary Cap of $58,500,000 $4,433,867
Current Bank Account$26,674,603
Projected Bank Account$21,832,235

Pro Players Salaries

Jordan Eberle $9,000,000 (2)
-Salary Remaining : $8,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $8,850,000
Nazem Kadri $9,000,000 (3)
-Salary Remaining : $8,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $8,850,000
Martin Necas $6,000,000 (2)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Brett Pesce $4,004,000 (2)
-Salary Remaining : $3,937,267
-Salary Average : $10,000,000
-Salary Average Remaining : $9,833,333
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Oliver Ekman-Larsson $3,802,000 (2)
-Salary Remaining : $3,738,633
-Salary Average : $3,802,000
-Salary Average Remaining : $3,738,633
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $3,195,833
-Salary Average : $3,250,000
-Salary Average Remaining : $3,195,833
Nate Schmidt $3,000,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Logan Thompson $2,815,000 (2)
-Salary Remaining : $2,768,083
-Salary Average : $3,098,000
-Salary Average Remaining : $3,046,367
Drake Batherson $2,778,000 (2)
-Salary Remaining : $2,731,700
-Salary Average : $804,399
-Salary Average Remaining : $790,992
Nick Schmaltz $2,384,000 (1)
-Salary Remaining : $2,344,267
-Salary Average : $2,384,000
-Salary Average Remaining : $2,344,267
Mathieu Joseph $2,273,000 (1)
-Salary Remaining : $2,235,117
-Salary Average : $2,273,000
-Salary Average Remaining : $2,235,117
Cole Sillinger $2,009,000 (3)
-Salary Remaining : $1,975,517
-Salary Average : $2,009,000
-Salary Average Remaining : $1,975,517
Oliver Bjorkstrand $1,667,000 (2)
-Salary Remaining : $1,639,217
-Salary Average : $2,022,000
-Salary Average Remaining : $1,988,300
Juuso Valimaki $1,468,000 (2)
-Salary Remaining : $1,443,533
-Salary Average : $999,813
-Salary Average Remaining : $983,149
Tristan Luneau $1,411,000 (3)
-Salary Remaining : $1,387,483
-Salary Average : $1,411,000
-Salary Average Remaining : $1,387,483
Alexander Nylander $1,119,000 (3)
-Salary Remaining : $1,100,350
-Salary Average : $1,119,000
-Salary Average Remaining : $1,100,350
Ivan Fedotov $1,100,000 (3)
-Salary Remaining : $1,081,667
-Salary Average : $1,100,000
-Salary Average Remaining : $1,081,667
Michael Carcone $895,000 (1)
-Salary Remaining : $880,083
-Salary Average : $895,000
-Salary Average Remaining : $880,083
Nick Bjugstad $872,000 (3)
-Salary Remaining : $857,467
-Salary Average : $872,000
-Salary Average Remaining : $857,467
Total Pro Players20
Salary Commitment
Year 2025 : $62,847,000
Year 2026 : $53,295,000
Year 2027 : $15,511,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $67,039,212
Year 2026 : $57,487,212
Year 2027 : $15,511,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,847,000
Year 2026 : $53,295,000
Year 2027 : $15,511,000
Year 2028 : $0

Farm Players Salaries

Kaapo Kahkonen $272,100 (1)
Salary Remaining : $267,241
Salary Average : $75,000
Salary Average Remaining : $73,661
Elias Pettersson2 $141,200 (3)
Salary Remaining : $138,679
Salary Average : $141,200
Salary Average Remaining : $138,679
Cole O'Hara $135,400 (3)
Salary Remaining : $132,982
Salary Average : $135,400
Salary Average Remaining : $132,982
Philippe Daoust $133,800 (3)
Salary Remaining : $131,411
Salary Average : $133,800
Salary Average Remaining : $131,411
Keean Washkurak $133,100 (3)
Salary Remaining : $130,723
Salary Average : $133,100
Salary Average Remaining : $130,723
Taylor Makar $132,900 (3)
Salary Remaining : $130,527
Salary Average : $132,900
Salary Average Remaining : $130,527
Graham Sward $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Dru Krebs $126,300 (3)
Salary Remaining : $124,045
Salary Average : $126,300
Salary Average Remaining : $124,045
Patrick Brown $117,000 (3)
Salary Remaining : $114,911
Salary Average : $117,000
Salary Average Remaining : $114,911
Gustav Lindstrom $110,200 (3)
Salary Remaining : $108,232
Salary Average : $110,200
Salary Average Remaining : $108,232
Ken Appleby $109,400 (3)
Salary Remaining : $107,446
Salary Average : $109,400
Salary Average Remaining : $107,446
Spencer Martin $109,000 (3)
Salary Remaining : $107,054
Salary Average : $109,000
Salary Average Remaining : $107,054
Cole Reinhardt $108,200 (2)
Salary Remaining : $106,268
Salary Average : $85,584
Salary Average Remaining : $84,055
Vyacheslav Peksa $107,800 (3)
Salary Remaining : $105,875
Salary Average : $107,800
Salary Average Remaining : $105,875
Alex Alexeyev $106,300 (1)
Salary Remaining : $104,402
Salary Average : $89,417
Salary Average Remaining : $87,820
Riley Kidney $105,500 (3)
Salary Remaining : $103,616
Salary Average : $105,500
Salary Average Remaining : $103,616
Jett Woo $101,500 (2)
Salary Remaining : $99,688
Salary Average : $101,500
Salary Average Remaining : $99,688
Mason Primeau $100,900 (2)
Salary Remaining : $99,098
Salary Average : $100,900
Salary Average Remaining : $99,098
Colton Dach $96,400 (3)
Salary Remaining : $94,679
Salary Average : $96,400
Salary Average Remaining : $94,679
Charles Hudon $89,500 (1)
Salary Remaining : $87,902
Salary Average : $89,500
Salary Average Remaining : $87,902
Mikko Kokkonen $84,667 (1)
Salary Remaining : $83,155
Salary Average : $84,667
Salary Average Remaining : $83,155
Mason Millman $82,800 (3)
Salary Remaining : $81,321
Salary Average : $82,800
Salary Average Remaining : $81,321
Carter Berger $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $2,630,767
Year 2026 : $2,078,200
Year 2027 : $1,767,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,394,168
Year 2026 : $2,055,584
Year 2027 : $1,767,600
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $90 - 5,747 - 95.78%
Level 2: 5000 - $70 - 3,254 - 65.08%
Level 3: 2000 - $50 - 1,316 - 65.80%
Level 4: 4000 - $20 - 3,671 - 91.78%
Luxury : 1000 - $125 - 996 - 99.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %14,984 - 83.24%
Average Income per Game$1,503,008
Year to Date Revenue$1,503,008
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,153,833
Farm Players Total Salaries$2,864,050
Coaches Total Salaries$2,545,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,245,481
Farm Year To Date Expenses$64,581
Pro Salary Cap To Date$1,216,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,126,336
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$624,199
Pro Estimated Expenses$73,655,482
Farm Remaining Season Days110
Farm Expenses Per Days$32,670
Farm Estimated Expenses$3,593,700
Estimated Season Expenses$77,249,182
Estimated Season Salary Cap$73,150,884
Estimate Under Maximum Salary Cap of $74,500,000$1,349,116
Estimate Over Minimum Salary Cap of $58,500,000 $14,650,884
Current Bank Account$104,685,382
Projected Bank Account$90,562,536

Pro Players Salaries

Jordan Kyrou $14,900,000 (3)
-Salary Remaining : $14,651,667
-Salary Average : $14,900,000
-Salary Average Remaining : $14,651,667
Mika Zibanejad $8,088,000 (1)
-Salary Remaining : $7,953,200
-Salary Average : $9,733,000
-Salary Average Remaining : $9,570,783
Tyler Seguin $4,740,000 (2)
-Salary Remaining : $4,661,000
-Salary Average : $7,028,000
-Salary Average Remaining : $6,910,867
Adam Pelech $4,052,000 (1)
-Salary Remaining : $3,984,467
-Salary Average : $4,052,000
-Salary Average Remaining : $3,984,467
Alex Tuch $4,000,000 (3)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Adrian Kempe $3,783,000 (2)
-Salary Remaining : $3,719,950
-Salary Average : $1,528,000
-Salary Average Remaining : $1,502,533
Michael McCarron $3,755,500 (3)
-Salary Remaining : $3,692,908
-Salary Average : $3,755,500
-Salary Average Remaining : $3,692,908
Alex DeBrincat $3,708,000 (2)
-Salary Remaining : $3,646,200
-Salary Average : $3,562,250
-Salary Average Remaining : $3,502,879
Esa Lindell $3,656,000 (3)
-Salary Remaining : $3,595,067
-Salary Average : $3,656,000
-Salary Average Remaining : $3,595,067
Ilya Sorokin $3,391,000 (2)
-Salary Remaining : $3,334,483
-Salary Average : $892,819
-Salary Average Remaining : $877,939
Colton Sissons $3,289,000 (2)
-Salary Remaining : $3,234,183
-Salary Average : $3,289,000
-Salary Average Remaining : $3,234,183
Ryan Pulock $3,233,000 (3)
-Salary Remaining : $3,179,117
-Salary Average : $3,233,000
-Salary Average Remaining : $3,179,117
Brandon Hagel $2,663,000 (3)
-Salary Remaining : $2,618,617
-Salary Average : $2,663,000
-Salary Average Remaining : $2,618,617
Ryan Shea $2,555,500 (3)
-Salary Remaining : $2,512,908
-Salary Average : $2,555,500
-Salary Average Remaining : $2,512,908
Mario Ferraro $1,502,000 (1)
-Salary Remaining : $1,476,967
-Salary Average : $812,000
-Salary Average Remaining : $798,467
Nikke Kokko $1,200,000 (3)
-Salary Remaining : $1,180,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,180,000
Simon Holmstrom $997,000 (1)
-Salary Remaining : $980,383
-Salary Average : $997,000
-Salary Average Remaining : $980,383
Logan Cooley $950,000 (2)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
J.J. Moser $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Will Cuylle $902,500 (1)
-Salary Remaining : $887,458
-Salary Average : $902,500
-Salary Average Remaining : $887,458
Ridly Greig $863,333 (1)
-Salary Remaining : $848,944
-Salary Average : $863,333
-Salary Average Remaining : $848,944
Total Pro Players21
Salary Commitment
Year 2025 : $73,153,833
Year 2026 : $55,824,000
Year 2027 : $35,963,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,497,902
Year 2026 : $53,213,069
Year 2027 : $35,963,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,153,833
Year 2026 : $55,824,000
Year 2027 : $35,963,000
Year 2028 : $0

Farm Players Salaries

Joey Anderson $275,550 (3)
Salary Remaining : $270,629
Salary Average : $275,550
Salary Average Remaining : $270,629
Joona Koppanen $275,550 (3)
Salary Remaining : $270,629
Salary Average : $275,550
Salary Average Remaining : $270,629
Dan Vladar $275,550 (3)
Salary Remaining : $270,629
Salary Average : $275,550
Salary Average Remaining : $270,629
Mitchell Stephens $222,500 (2)
Salary Remaining : $218,527
Salary Average : $222,500
Salary Average Remaining : $218,527
Marc McLaughlin $135,900 (2)
Salary Remaining : $133,473
Salary Average : $135,900
Salary Average Remaining : $133,473
Kyle McDonald $135,500 (2)
Salary Remaining : $133,080
Salary Average : $135,500
Salary Average Remaining : $133,080
Pierrick Dube $125,500 (2)
Salary Remaining : $123,259
Salary Average : $125,500
Salary Average Remaining : $123,259
Walker Duehr $121,200 (1)
Salary Remaining : $119,036
Salary Average : $121,200
Salary Average Remaining : $119,036
Alex Limoges $117,300 (1)
Salary Remaining : $115,205
Salary Average : $117,300
Salary Average Remaining : $115,205
Blake McLaughlin $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Jordan Oesterle $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Egor Zamula $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Daniil Miromanov $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Grant Hutton $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Beck Malenstyn $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Jordan Harris $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Sam Poulin $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Nikita Tolopilo $85,000 (2)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Arttu Hyry $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Clay Stevenson $85,000 (2)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Matt Rempe $82,000 (1)
Salary Remaining : $80,536
Salary Average : $82,000
Salary Average Remaining : $80,536
Lleyton Moore $80,000 (1)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Vincent Sevigny $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Total Farm Players23
Salary Commitment
Year 2025 : $2,864,050
Year 2026 : $2,296,050
Year 2027 : $1,506,650
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,864,050
Year 2026 : $2,296,050
Year 2027 : $1,506,650
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $99 - 4,071 - 67.85%
Level 2: 5000 - $79 - 3,009 - 60.18%
Level 3: 2000 - $59 - 1,200 - 60.00%
Level 4: 4000 - $39 - 2,400 - 60.00%
Luxury : 1000 - $149 - 973 - 97.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,970 - 98.48%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %11,653 - 64.74%
Average Income per Game$1,415,674
Year to Date Revenue$1,415,674
Farm
Home Games Left41
Average Attendance - %2,970 - 98.98%
Average Income per Game$88,264
Year to Date Revenue$176,528

Expense

Pro Players Total Salaries$59,243,332
Farm Players Total Salaries$4,453,933
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,008,222
Farm Year To Date Expenses$93,820
Pro Salary Cap To Date$987,388
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,458,308
Farm Estimated Season Revenue$3,618,824
Pro Remaining Season Days118
Pro Expenses Per Days$504,111
Pro Estimated Expenses$59,485,098
Farm Remaining Season Days110
Farm Expenses Per Days$46,910
Farm Estimated Expenses$5,160,100
Estimated Season Expenses$64,645,198
Estimated Season Salary Cap$59,243,280
Estimate Under Maximum Salary Cap of $74,500,000$15,256,720
Estimate Over Minimum Salary Cap of $58,500,000 $743,280
Current Bank Account($3,116,608)
Projected Bank Account($4,684,674)

Pro Players Salaries

Alexander Kerfoot $9,000,000 (2)
-Salary Remaining : $8,850,000
-Salary Average : $9,000,000
-Salary Average Remaining : $8,850,000
Blake Coleman $6,250,000 (3)
-Salary Remaining : $6,145,833
-Salary Average : $6,250,000
-Salary Average Remaining : $6,145,833
Scott Mayfield $5,000,000 (2)
-Salary Remaining : $4,916,667
-Salary Average : $5,000,000
-Salary Average Remaining : $4,916,667
Ilya Lyubushkin $4,000,000 (3)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Morgan Rielly $3,865,000 (2)
-Salary Remaining : $3,800,583
-Salary Average : $3,865,000
-Salary Average Remaining : $3,800,583
Alexander Wennberg $3,860,000 (2)
-Salary Remaining : $3,795,667
-Salary Average : $3,823,000
-Salary Average Remaining : $3,759,283
James van Riemsdyk $3,750,000 (1)
-Salary Remaining : $3,687,500
-Salary Average : $3,750,000
-Salary Average Remaining : $3,687,500
Dmitry Orlov $3,615,000 (2)
-Salary Remaining : $3,554,750
-Salary Average : $1,746,000
-Salary Average Remaining : $1,716,900
Erik Johnson $2,999,999 (2)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Justin Danforth $2,133,000 (1)
-Salary Remaining : $2,097,450
-Salary Average : $2,133,000
-Salary Average Remaining : $2,097,450
Ukko-Pekka Luukkonen $2,000,000 (3)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Michael DiPietro $1,958,000 (3)
-Salary Remaining : $1,925,367
-Salary Average : $1,958,000
-Salary Average Remaining : $1,925,367
Quinton Byfield $1,756,000 (2)
-Salary Remaining : $1,726,733
-Salary Average : $1,756,000
-Salary Average Remaining : $1,726,733
Troy Stecher $1,600,000 (3)
-Salary Remaining : $1,573,333
-Salary Average : $1,600,000
-Salary Average Remaining : $1,573,333
Tomas Nosek $1,600,000 (3)
-Salary Remaining : $1,573,333
-Salary Average : $1,600,000
-Salary Average Remaining : $1,573,333
Collin Delia $1,200,000 (2)
-Salary Remaining : $1,180,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,180,000
Mathew Dumba $1,109,000 (3)
-Salary Remaining : $1,090,517
-Salary Average : $1,109,000
-Salary Average Remaining : $1,090,517
Leo Carlsson $950,000 (2)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Tyson Foerster $863,333 (1)
-Salary Remaining : $848,944
-Salary Average : $863,333
-Salary Average Remaining : $848,944
Rasmus Asplund $809,000 (3)
-Salary Remaining : $795,517
-Salary Average : $809,000
-Salary Average Remaining : $795,517
Total Pro Players21
Salary Commitment
Year 2025 : $59,243,332
Year 2026 : $51,571,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $57,337,332
Year 2026 : $49,665,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,243,332
Year 2026 : $51,571,999
Year 2027 : $19,326,000
Year 2028 : $0

Farm Players Salaries

Derek Ryan $225,000 (1)
Salary Remaining : $220,982
Salary Average : $225,000
Salary Average Remaining : $220,982
James Reimer $221,100 (3)
Salary Remaining : $217,152
Salary Average : $221,100
Salary Average Remaining : $217,152
Joseph Blandisi $219,000 (1)
Salary Remaining : $215,089
Salary Average : $219,000
Salary Average Remaining : $215,089
Marcus Hogberg $218,000 (3)
Salary Remaining : $214,107
Salary Average : $218,000
Salary Average Remaining : $214,107
Ross Johnston $216,000 (1)
Salary Remaining : $212,143
Salary Average : $216,000
Salary Average Remaining : $212,143
Chase Priskie $215,700 (1)
Salary Remaining : $211,848
Salary Average : $215,700
Salary Average Remaining : $211,848
Dillon Heatherington $212,600 (1)
Salary Remaining : $208,804
Salary Average : $212,600
Salary Average Remaining : $208,804
Oliver Kylington $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Kurtis MacDermid $200,000 (2)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Tyson Jost $200,000 (3)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Phillip Di Giuseppe $175,000 (3)
Salary Remaining : $171,875
Salary Average : $175,000
Salary Average Remaining : $171,875
John Klingberg $175,000 (3)
Salary Remaining : $171,875
Salary Average : $175,000
Salary Average Remaining : $171,875
Chris Wagner $160,000 (3)
Salary Remaining : $157,143
Salary Average : $160,000
Salary Average Remaining : $157,143
Jakub Vrana $160,000 (3)
Salary Remaining : $157,143
Salary Average : $160,000
Salary Average Remaining : $157,143
Alex Barre-Boulet $152,400 (2)
Salary Remaining : $149,679
Salary Average : $152,400
Salary Average Remaining : $149,679
Adam Boqvist $148,400 (3)
Salary Remaining : $145,750
Salary Average : $148,400
Salary Average Remaining : $145,750
Connor Kelley $133,000 (3)
Salary Remaining : $130,625
Salary Average : $133,000
Salary Average Remaining : $130,625
Kalan Lind $132,600 (3)
Salary Remaining : $130,232
Salary Average : $132,600
Salary Average Remaining : $130,232
Devin Kaplan $126,500 (3)
Salary Remaining : $124,241
Salary Average : $126,500
Salary Average Remaining : $124,241
Adam Klapka $123,800 (2)
Salary Remaining : $121,589
Salary Average : $123,800
Salary Average Remaining : $121,589
Gustav Olofsson $120,000 (2)
Salary Remaining : $117,857
Salary Average : $120,000
Salary Average Remaining : $117,857
Chase Wouters $106,400 (2)
Salary Remaining : $104,500
Salary Average : $106,400
Salary Average Remaining : $104,500
Wyatt Bongiovanni $106,333 (1)
Salary Remaining : $104,434
Salary Average : $106,333
Salary Average Remaining : $104,434
Nikolas Brouillard $104,100 (1)
Salary Remaining : $102,241
Salary Average : $104,100
Salary Average Remaining : $102,241
Kevin Conley $102,600 (1)
Salary Remaining : $100,768
Salary Average : $102,600
Salary Average Remaining : $100,768
Thomas Milic $102,500 (3)
Salary Remaining : $100,670
Salary Average : $102,500
Salary Average Remaining : $100,670
Travis Howe $100,700 (1)
Salary Remaining : $98,902
Salary Average : $100,700
Salary Average Remaining : $98,902
Taylor Ward $97,200 (1)
Salary Remaining : $95,464
Salary Average : $97,200
Salary Average Remaining : $95,464
Total Farm Players28
Salary Commitment
Year 2025 : $4,453,933
Year 2026 : $2,854,700
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,453,933
Year 2026 : $2,854,700
Year 2027 : $2,152,100
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStapes Center
Level 1: 6000 - $80 - 5,725 - 95.41%
Level 2: 5000 - $50 - 4,855 - 97.09%
Level 3: 2000 - $30 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,944 - 98.59%
Luxury : 1000 - $140 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 694 - 69.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left41
Average Attendance - %17,523 - 97.35%
Average Income per Game$1,430,158
Year to Date Revenue$2,860,315
Farm
Home Games Left42
Average Attendance - %2,694 - 89.80%
Average Income per Game$104,911
Year to Date Revenue$104,911

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$1,257,934
Farm Year To Date Expenses$74,408
Pro Salary Cap To Date$1,241,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,636,458
Farm Estimated Season Revenue$4,406,262
Pro Remaining Season Days118
Pro Expenses Per Days$628,967
Pro Estimated Expenses$74,218,106
Farm Remaining Season Days110
Farm Expenses Per Days$37,204
Farm Estimated Expenses$4,092,440
Estimated Season Expenses$78,310,546
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$29,008,923
Projected Bank Account$13,741,097

Pro Players Salaries

Aaron Ekblad $8,550,000 (1)
-Salary Remaining : $8,407,500
-Salary Average : $8,550,000
-Salary Average Remaining : $8,407,500
Quinn Hughes $7,500,000 (3)
-Salary Remaining : $7,375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,375,000
William Karlsson $7,500,000 (1)
-Salary Remaining : $7,375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $7,375,000
Matt Boldy $7,000,000 (5)
-Salary Remaining : $6,883,333
-Salary Average : $7,000,000
-Salary Average Remaining : $6,883,333
Mark Stone $6,500,000 (3)
-Salary Remaining : $6,391,667
-Salary Average : $6,500,000
-Salary Average Remaining : $6,391,667
Sean Monahan $6,500,000 (3)
-Salary Remaining : $6,391,667
-Salary Average : $6,500,000
-Salary Average Remaining : $6,391,667
Thatcher Demko $5,007,000 (1)
-Salary Remaining : $4,923,550
-Salary Average : $1,384,000
-Salary Average Remaining : $1,360,933
Lucas Raymond $4,883,000 (3)
-Salary Remaining : $4,801,617
-Salary Average : $4,883,000
-Salary Average Remaining : $4,801,617
Alex Vlasic $4,831,000 (3)
-Salary Remaining : $4,750,483
-Salary Average : $4,831,000
-Salary Average Remaining : $4,750,483
Chandler Stephenson $4,715,000 (2)
-Salary Remaining : $4,636,417
-Salary Average : $4,155,000
-Salary Average Remaining : $4,085,750
Shane Pinto $3,125,000 (5)
-Salary Remaining : $3,072,917
-Salary Average : $3,125,000
-Salary Average Remaining : $3,072,917
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $1,536,458
-Salary Average : $1,562,500
-Salary Average Remaining : $1,536,458
Andrew Lucas $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Adam McCormick $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Justin Sourdif $902,500 (1)
-Salary Remaining : $887,458
-Salary Average : $902,500
-Salary Average Remaining : $887,458
Brendan Furry $800,000 (1)
-Salary Remaining : $786,667
-Salary Average : $800,000
-Salary Average Remaining : $786,667
Magnus Hellberg $800,000 (2)
-Salary Remaining : $786,667
-Salary Average : $800,000
-Salary Average Remaining : $786,667
Boris Katchouk $800,000 (1)
-Salary Remaining : $786,667
-Salary Average : $800,000
-Salary Average Remaining : $786,667
A.J. Greer $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Alexander Petrovic $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
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 : $294,152
Salary Average : $299,500
Salary Average Remaining : $294,152
Filip Hronek $277,200 (2)
Salary Remaining : $272,250
Salary Average : $91,688
Salary Average Remaining : $90,050
Sean Kuraly $255,500 (1)
Salary Remaining : $250,938
Salary Average : $255,500
Salary Average Remaining : $250,938
Radek Faksa $234,000 (2)
Salary Remaining : $229,821
Salary Average : $234,000
Salary Average Remaining : $229,821
Timothy Liljegren $219,600 (2)
Salary Remaining : $215,679
Salary Average : $219,600
Salary Average Remaining : $215,679
Hudson Fasching $211,500 (1)
Salary Remaining : $207,723
Salary Average : $211,500
Salary Average Remaining : $207,723
Mattias Samuelsson $187,700 (2)
Salary Remaining : $184,348
Salary Average : $99,492
Salary Average Remaining : $97,715
Nick Swaney $142,400 (3)
Salary Remaining : $139,857
Salary Average : $142,400
Salary Average Remaining : $139,857
Cedric Pare $135,700 (3)
Salary Remaining : $133,277
Salary Average : $135,700
Salary Average Remaining : $133,277
Jaroslav Chmelar $133,900 (3)
Salary Remaining : $131,509
Salary Average : $133,900
Salary Average Remaining : $131,509
Ty Murchison $128,800 (3)
Salary Remaining : $126,500
Salary Average : $128,800
Salary Average Remaining : $126,500
Emmitt Finnie $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Skyler Brind'Amour $125,800 (3)
Salary Remaining : $123,554
Salary Average : $125,800
Salary Average Remaining : $123,554
Vladislav Kolyachonok $124,900 (2)
Salary Remaining : $122,670
Salary Average : $124,900
Salary Average Remaining : $122,670
Jonathan Aspirot $120,000 (3)
Salary Remaining : $117,857
Salary Average : $120,000
Salary Average Remaining : $117,857
Alexey Toropchenko $110,100 (2)
Salary Remaining : $108,134
Salary Average : $93,400
Salary Average Remaining : $91,732
Yaroslav Askarov $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Austin Poganski $80,000 (1)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Alex Doucet $80,000 (1)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Mark Sinclair $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
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 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,142,333
Farm Players Total Salaries$2,517,233
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,165,972
Farm Year To Date Expenses$63,136
Pro Salary Cap To Date$1,082,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$584,519
Pro Estimated Expenses$68,973,242
Farm Remaining Season Days110
Farm Expenses Per Days$31,404
Farm Estimated Expenses$3,454,440
Estimated Season Expenses$72,427,682
Estimated Season Salary Cap$65,139,293
Estimate Under Maximum Salary Cap of $74,500,000$9,360,707
Estimate Over Minimum Salary Cap of $58,500,000 $6,639,293
Current Bank Account$71,101,170
Projected Bank Account($1,326,512)

Pro Players Salaries

Charlie Coyle $7,325,000 (1)
-Salary Remaining : $7,202,917
-Salary Average : $7,325,000
-Salary Average Remaining : $7,202,917
Artturi Lehkonen $6,555,000 (1)
-Salary Remaining : $6,445,750
-Salary Average : $6,555,000
-Salary Average Remaining : $6,445,750
Victor Hedman $5,727,000 (3)
-Salary Remaining : $5,631,550
-Salary Average : $5,727,000
-Salary Average Remaining : $5,631,550
Auston Matthews $5,600,000 (1)
-Salary Remaining : $5,506,667
-Salary Average : $5,600,000
-Salary Average Remaining : $5,506,667
Brenden Dillon $4,124,000 (1)
-Salary Remaining : $4,055,267
-Salary Average : $4,124,000
-Salary Average Remaining : $4,055,267
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Jason Polin $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Rickard Rakell $3,647,000 (2)
-Salary Remaining : $3,586,217
-Salary Average : $1,265,000
-Salary Average Remaining : $1,243,917
Mikael Granlund $3,371,000 (2)
-Salary Remaining : $3,314,817
-Salary Average : $4,244,000
-Salary Average Remaining : $4,173,267
Pyotr Kochetkov $3,326,000 (3)
-Salary Remaining : $3,270,567
-Salary Average : $3,326,000
-Salary Average Remaining : $3,270,567
Zach Whitecloud $2,500,000 (3)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Jimmy Vesey $2,292,000 (1)
-Salary Remaining : $2,253,800
-Salary Average : $2,292,000
-Salary Average Remaining : $2,253,800
John Marino $1,977,000 (1)
-Salary Remaining : $1,944,050
-Salary Average : $763,000
-Salary Average Remaining : $750,283
Justin Barron $1,561,000 (2)
-Salary Remaining : $1,534,983
-Salary Average : $1,561,000
-Salary Average Remaining : $1,534,983
Jack Roslovic $1,517,000 (1)
-Salary Remaining : $1,491,717
-Salary Average : $1,153,000
-Salary Average Remaining : $1,133,783
Ethan Cardwell $1,461,000 (3)
-Salary Remaining : $1,436,650
-Salary Average : $1,461,000
-Salary Average Remaining : $1,436,650
Cameron Hughes $1,406,000 (2)
-Salary Remaining : $1,382,567
-Salary Average : $1,406,000
-Salary Average Remaining : $1,382,567
Kaiden Guhle $1,283,333 (1)
-Salary Remaining : $1,261,944
-Salary Average : $1,283,333
-Salary Average Remaining : $1,261,944
Cameron Whitehead $1,277,000 (3)
-Salary Remaining : $1,255,717
-Salary Average : $1,277,000
-Salary Average Remaining : $1,255,717
Filip Roos $1,268,000 (2)
-Salary Remaining : $1,246,867
-Salary Average : $1,268,000
-Salary Average Remaining : $1,246,867
Nils Aman $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Total Pro Players21
Salary Commitment
Year 2025 : $65,142,333
Year 2026 : $25,544,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,055,333
Year 2026 : $24,035,000
Year 2027 : $14,291,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,142,333
Year 2026 : $25,544,000
Year 2027 : $14,291,000
Year 2028 : $0

Farm Players Salaries

Chase Bradley $134,500 (3)
Salary Remaining : $132,098
Salary Average : $134,500
Salary Average Remaining : $132,098
Blake Biondi $133,500 (3)
Salary Remaining : $131,116
Salary Average : $133,500
Salary Average Remaining : $131,116
Eduard Sale $129,000 (3)
Salary Remaining : $126,696
Salary Average : $129,000
Salary Average Remaining : $126,696
Sandis Vilmanis $128,800 (3)
Salary Remaining : $126,500
Salary Average : $128,800
Salary Average Remaining : $126,500
Charles-Alexis Legault $128,700 (3)
Salary Remaining : $126,402
Salary Average : $128,700
Salary Average Remaining : $126,402
Konnor Smith $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Ethan Gauthier $126,600 (3)
Salary Remaining : $124,339
Salary Average : $126,600
Salary Average Remaining : $124,339
Noel Nordh $126,600 (3)
Salary Remaining : $124,339
Salary Average : $126,600
Salary Average Remaining : $124,339
Lukas Fischer $126,000 (3)
Salary Remaining : $123,750
Salary Average : $126,000
Salary Average Remaining : $123,750
Isaac Belliveau $125,500 (3)
Salary Remaining : $123,259
Salary Average : $125,500
Salary Average Remaining : $123,259
Sergei Murashov $117,000 (3)
Salary Remaining : $114,911
Salary Average : $117,000
Salary Average Remaining : $114,911
Brayden Tracey $114,600 (2)
Salary Remaining : $112,554
Salary Average : $114,600
Salary Average Remaining : $112,554
Tanner Dickinson $113,500 (3)
Salary Remaining : $111,473
Salary Average : $113,500
Salary Average Remaining : $111,473
Chase Wheatcroft $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Tristan Allard $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Avery Hayes $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Tobie Bisson $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Wyatt Aamodt $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Ryan Sandelin $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Stefan Matteau $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Dan Renouf $90,000 (1)
Salary Remaining : $88,393
Salary Average : $90,000
Salary Average Remaining : $88,393
Dennis Hildeby $84,333 (1)
Salary Remaining : $82,827
Salary Average : $84,333
Salary Average Remaining : $82,827
Matt Villalta $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Total Farm Players23
Salary Commitment
Year 2025 : $2,517,233
Year 2026 : $1,712,900
Year 2027 : $1,518,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,517,233
Year 2026 : $1,712,900
Year 2027 : $1,518,300
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $91 - 5,342 - 89.03%
Level 2: 5000 - $60 - 4,518 - 90.36%
Level 3: 2000 - $42 - 1,577 - 78.85%
Level 4: 4000 - $19 - 3,830 - 95.75%
Luxury : 1000 - $145 - 956 - 95.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %16,223 - 90.13%
Average Income per Game$1,541,891
Year to Date Revenue$1,541,891
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,446,500
Farm Players Total Salaries$3,414,167
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,024,108
Farm Year To Date Expenses$74,360
Pro Salary Cap To Date$1,007,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,759,422
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$512,054
Pro Estimated Expenses$60,422,372
Farm Remaining Season Days110
Farm Expenses Per Days$37,180
Farm Estimated Expenses$4,089,800
Estimated Season Expenses$64,512,172
Estimated Season Salary Cap$60,446,520
Estimate Under Maximum Salary Cap of $74,500,000$14,053,480
Estimate Over Minimum Salary Cap of $58,500,000 $1,946,520
Current Bank Account$97,971,863
Projected Bank Account$98,219,113

Pro Players Salaries

Marcus Pettersson $5,955,000 (1)
-Salary Remaining : $5,855,750
-Salary Average : $5,955,000
-Salary Average Remaining : $5,855,750
Andre Burakovsky $5,355,500 (1)
-Salary Remaining : $5,266,242
-Salary Average : $5,355,500
-Salary Average Remaining : $5,266,242
Calvin Pickard $4,995,000 (2)
-Salary Remaining : $4,911,750
-Salary Average : $4,995,000
-Salary Average Remaining : $4,911,750
Matt Roy $4,500,000 (3)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Tyler Johnson $3,995,000 (2)
-Salary Remaining : $3,928,417
-Salary Average : $3,995,000
-Salary Average Remaining : $3,928,417
Travis Konecny $3,539,000 (3)
-Salary Remaining : $3,480,017
-Salary Average : $3,539,000
-Salary Average Remaining : $3,480,017
Yakov Trenin $3,501,000 (2)
-Salary Remaining : $3,442,650
-Salary Average : $3,501,000
-Salary Average Remaining : $3,442,650
Calle Jarnkrok $3,207,000 (2)
-Salary Remaining : $3,153,550
-Salary Average : $3,830,000
-Salary Average Remaining : $3,766,167
Ivan Barbashev $2,750,000 (2)
-Salary Remaining : $2,704,167
-Salary Average : $2,750,000
-Salary Average Remaining : $2,704,167
Adam Gaudette $1,747,000 (3)
-Salary Remaining : $1,717,883
-Salary Average : $1,747,000
-Salary Average Remaining : $1,717,883
Joseph Woll $1,736,000 (2)
-Salary Remaining : $1,707,067
-Salary Average : $1,736,000
-Salary Average Remaining : $1,707,067
Eeli Tolvanen $1,464,000 (3)
-Salary Remaining : $1,439,600
-Salary Average : $1,464,000
-Salary Average Remaining : $1,439,600
Bear Hughes $1,442,000 (3)
-Salary Remaining : $1,417,967
-Salary Average : $1,442,000
-Salary Average Remaining : $1,417,967
Cole Krygier $1,377,000 (3)
-Salary Remaining : $1,354,050
-Salary Average : $1,377,000
-Salary Average Remaining : $1,354,050
Connor McMichael $1,344,000 (2)
-Salary Remaining : $1,321,600
-Salary Average : $1,344,000
-Salary Average Remaining : $1,321,600
Jack Malone $1,342,000 (3)
-Salary Remaining : $1,319,633
-Salary Average : $1,342,000
-Salary Average Remaining : $1,319,633
Dante Fabbro $1,200,000 (3)
-Salary Remaining : $1,180,000
-Salary Average : $1,200,000
-Salary Average Remaining : $1,180,000
Declan Chisholm $1,180,000 (2)
-Salary Remaining : $1,160,333
-Salary Average : $1,180,000
-Salary Average Remaining : $1,160,333
Isaac Ratcliffe $1,088,000 (2)
-Salary Remaining : $1,069,867
-Salary Average : $1,088,000
-Salary Average Remaining : $1,069,867
Joel Hofer $1,064,000 (2)
-Salary Remaining : $1,046,267
-Salary Average : $1,064,000
-Salary Average Remaining : $1,046,267
Garin Bjorklund $1,019,000 (3)
-Salary Remaining : $1,002,017
-Salary Average : $1,019,000
-Salary Average Remaining : $1,002,017
Jon Merrill $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Joel Hanley $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Blade Jenkins $971,000 (2)
-Salary Remaining : $954,817
-Salary Average : $971,000
-Salary Average Remaining : $954,817
Nicolas Roy $950,000 (1)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Mason Lohrei $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Ryker Evans $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Alex Laferriere $875,000 (1)
-Salary Remaining : $860,417
-Salary Average : $875,000
-Salary Average Remaining : $860,417
Total Pro Players28
Salary Commitment
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,069,500
Year 2026 : $44,084,000
Year 2027 : $17,630,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,446,500
Year 2026 : $43,461,000
Year 2027 : $17,630,000
Year 2028 : $0

Farm Players Salaries

Rafael Harvey-Pinard $222,700 (2)
Salary Remaining : $218,723
Salary Average : $222,700
Salary Average Remaining : $218,723
Ivan Ivan $195,500 (2)
Salary Remaining : $192,009
Salary Average : $195,500
Salary Average Remaining : $192,009
Nikolai Kovalenko $149,500 (3)
Salary Remaining : $146,830
Salary Average : $149,500
Salary Average Remaining : $146,830
Oliver Wahlstrom $145,200 (3)
Salary Remaining : $142,607
Salary Average : $145,200
Salary Average Remaining : $142,607
Justin Robidas $142,100 (3)
Salary Remaining : $139,563
Salary Average : $142,100
Salary Average Remaining : $139,563
Ville Koivunen $138,700 (3)
Salary Remaining : $136,223
Salary Average : $138,700
Salary Average Remaining : $136,223
Judd Caulfield $138,100 (3)
Salary Remaining : $135,634
Salary Average : $138,100
Salary Average Remaining : $135,634
Andre Lee $137,800 (3)
Salary Remaining : $135,339
Salary Average : $137,800
Salary Average Remaining : $135,339
Cade Webber $134,500 (3)
Salary Remaining : $132,098
Salary Average : $134,500
Salary Average Remaining : $132,098
Riley Duran $134,500 (3)
Salary Remaining : $132,098
Salary Average : $134,500
Salary Average Remaining : $132,098
Matias Rajaniemi $134,400 (3)
Salary Remaining : $132,000
Salary Average : $134,400
Salary Average Remaining : $132,000
Robert Mastrosimone $131,900 (3)
Salary Remaining : $129,545
Salary Average : $131,900
Salary Average Remaining : $129,545
Paul Ludwinski $128,000 (3)
Salary Remaining : $125,714
Salary Average : $128,000
Salary Average Remaining : $125,714
Scott Reedy $125,300 (2)
Salary Remaining : $123,063
Salary Average : $125,300
Salary Average Remaining : $123,063
Ben McCartney $125,300 (3)
Salary Remaining : $123,063
Salary Average : $125,300
Salary Average Remaining : $123,063
Dawson Barteaux $110,600 (3)
Salary Remaining : $108,625
Salary Average : $110,600
Salary Average Remaining : $108,625
Jonathan Gruden $109,200 (2)
Salary Remaining : $107,250
Salary Average : $109,200
Salary Average Remaining : $107,250
Keith Petruzzelli $106,100 (3)
Salary Remaining : $104,205
Salary Average : $106,100
Salary Average Remaining : $104,205
Tristan Lennox $102,600 (3)
Salary Remaining : $100,768
Salary Average : $102,600
Salary Average Remaining : $100,768
Jacob MacDonald $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Travis Barron $97,300 (2)
Salary Remaining : $95,563
Salary Average : $97,300
Salary Average Remaining : $95,563
Kevin Mandolese $94,200 (2)
Salary Remaining : $92,518
Salary Average : $94,200
Salary Average Remaining : $92,518
Elmer Soderblom $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Ryan Johnson $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Olle Lycksell $87,500 (1)
Salary Remaining : $85,938
Salary Average : $87,500
Salary Average Remaining : $85,938
James Malatesta $84,167 (2)
Salary Remaining : $82,664
Salary Average : $84,167
Salary Average Remaining : $82,664
Ben King $79,000 (2)
Salary Remaining : $77,589
Salary Average : $79,000
Salary Average Remaining : $77,589
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
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 Players30
Salary Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,414,167
Year 2026 : $2,966,667
Year 2027 : $1,959,300
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - $85 - 5,574 - 79.63%
Level 2: 6000 - $60 - 5,073 - 84.55%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1500 - $120 - 1,050 - 70.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,728 - 86.40%
Farm Level 2: 1000 - $15 - 694 - 69.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %18,147 - 82.49%
Average Income per Game$1,612,433
Year to Date Revenue$1,612,433
Farm
Home Games Left42
Average Attendance - %2,422 - 80.73%
Average Income per Game$92,752
Year to Date Revenue$92,752

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$1,253,940
Farm Year To Date Expenses$115,886
Pro Salary Cap To Date$1,235,606
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,722,186
Farm Estimated Season Revenue$3,895,584
Pro Remaining Season Days118
Pro Expenses Per Days$626,970
Pro Estimated Expenses$73,982,460
Farm Remaining Season Days110
Farm Expenses Per Days$57,943
Farm Estimated Expenses$6,373,730
Estimated Season Expenses$80,356,190
Estimated Season Salary Cap$74,136,360
Estimate Under Maximum Salary Cap of $74,500,000$363,640
Estimate Over Minimum Salary Cap of $58,500,000 $15,636,360
Current Bank Account$133,632,281
Projected Bank Account$124,893,861

Pro Players Salaries

John Carlson $10,750,000 (2)
-Salary Remaining : $10,570,833
-Salary Average : $10,750,000
-Salary Average Remaining : $10,570,833
Jonathan Huberdeau $7,550,000 (1)
-Salary Remaining : $7,424,167
-Salary Average : $7,550,000
-Salary Average Remaining : $7,424,167
Connor Murphy $5,500,000 (2)
-Salary Remaining : $5,408,333
-Salary Average : $5,500,000
-Salary Average Remaining : $5,408,333
Marc-Andre Fleury $5,250,000 (2)
-Salary Remaining : $5,162,500
-Salary Average : $5,250,000
-Salary Average Remaining : $5,162,500
Cam Talbot $4,550,000 (3)
-Salary Remaining : $4,474,167
-Salary Average : $4,550,000
-Salary Average Remaining : $4,474,167
Kevin Hayes $3,802,000 (1)
-Salary Remaining : $3,738,633
-Salary Average : $4,614,000
-Salary Average Remaining : $4,537,100
Ben Chiarot $3,750,000 (1)
-Salary Remaining : $3,687,500
-Salary Average : $3,750,000
-Salary Average Remaining : $3,687,500
Ondrej Palat $3,500,000 (2)
-Salary Remaining : $3,441,667
-Salary Average : $3,500,000
-Salary Average Remaining : $3,441,667
Joel Eriksson Ek $3,212,000 (1)
-Salary Remaining : $3,158,467
-Salary Average : $2,018,000
-Salary Average Remaining : $1,984,367
Brandon Tanev $3,010,000 (2)
-Salary Remaining : $2,959,833
-Salary Average : $3,010,000
-Salary Average Remaining : $2,959,833
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Jordan Martinook $2,995,000 (2)
-Salary Remaining : $2,945,083
-Salary Average : $2,995,000
-Salary Average Remaining : $2,945,083
Max Domi $2,374,000 (3)
-Salary Remaining : $2,334,433
-Salary Average : $2,374,000
-Salary Average Remaining : $2,334,433
Thomas Chabot $2,350,000 (2)
-Salary Remaining : $2,310,833
-Salary Average : $906,756
-Salary Average Remaining : $891,643
Alex Newhook $2,030,000 (2)
-Salary Remaining : $1,996,167
-Salary Average : $2,030,000
-Salary Average Remaining : $1,996,167
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Erik Cernak $1,754,000 (2)
-Salary Remaining : $1,724,767
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Philip Tomasino $1,620,000 (2)
-Salary Remaining : $1,593,000
-Salary Average : $985,769
-Salary Average Remaining : $969,340
Kevin Stenlund $1,139,000 (2)
-Salary Remaining : $1,120,017
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Wyatt Johnston $1,000,417 (1)
-Salary Remaining : $983,743
-Salary Average : $1,000,417
-Salary Average Remaining : $983,743
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 : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Matt Murray $290,000 (3)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
Charlie Lindgren $243,700 (3)
Salary Remaining : $239,348
Salary Average : $243,700
Salary Average Remaining : $239,348
Frederik Andersen $233,100 (2)
Salary Remaining : $228,938
Salary Average : $455,200
Salary Average Remaining : $447,071
Casey DeSmith $225,000 (2)
Salary Remaining : $220,982
Salary Average : $225,000
Salary Average Remaining : $220,982
Alexander Romanov $196,300 (2)
Salary Remaining : $192,795
Salary Average : $89,417
Salary Average Remaining : $87,820
Dennis Gilbert $162,470 (1)
Salary Remaining : $159,569
Salary Average : $75,000
Salary Average Remaining : $73,661
Dakota Mermis $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Jack St. Ivany $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Gabriel Landeskog $148,700 (2)
Salary Remaining : $146,045
Salary Average : $148,700
Salary Average Remaining : $146,045
Luke Kunin $146,700 (2)
Salary Remaining : $144,080
Salary Average : $75,000
Salary Average Remaining : $73,661
Joel Farabee $145,200 (1)
Salary Remaining : $142,607
Salary Average : $80,700
Salary Average Remaining : $79,259
Brendan Lemieux $135,000 (1)
Salary Remaining : $132,589
Salary Average : $136,100
Salary Average Remaining : $133,670
Logan Stanley $132,400 (3)
Salary Remaining : $130,036
Salary Average : $132,400
Salary Average Remaining : $130,036
Miko Matikka $131,600 (3)
Salary Remaining : $129,250
Salary Average : $131,600
Salary Average Remaining : $129,250
Otto Stenberg $128,700 (3)
Salary Remaining : $126,402
Salary Average : $128,700
Salary Average Remaining : $126,402
Jake Furlong $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Nathan Villeneuve $126,600 (3)
Salary Remaining : $124,339
Salary Average : $126,600
Salary Average Remaining : $124,339
Anders Bjork $114,200 (2)
Salary Remaining : $112,161
Salary Average : $172,000
Salary Average Remaining : $168,929
Brett Seney $109,900 (1)
Salary Remaining : $107,938
Salary Average : $75,000
Salary Average Remaining : $73,661
Hunter Shepard $108,800 (2)
Salary Remaining : $106,857
Salary Average : $78,800
Salary Average Remaining : $77,393
Carter Mazur $107,300 (3)
Salary Remaining : $105,384
Salary Average : $107,300
Salary Average Remaining : $105,384
Carson Meyer $107,300 (2)
Salary Remaining : $105,384
Salary Average : $81,816
Salary Average Remaining : $80,355
Kailer Yamamoto $106,700 (3)
Salary Remaining : $104,795
Salary Average : $106,700
Salary Average Remaining : $104,795
Yan Kuznetsov $105,800 (3)
Salary Remaining : $103,911
Salary Average : $105,800
Salary Average Remaining : $103,911
Jeremy Davies $105,600 (1)
Salary Remaining : $103,714
Salary Average : $75,000
Salary Average Remaining : $73,661
Sam Malinski $100,000 (2)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Matej Blumel $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Callahan Burke $87,500 (1)
Salary Remaining : $85,938
Salary Average : $87,500
Salary Average Remaining : $85,938
Nolan Allan $85,000 (2)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Connor Corcoran $85,000 (5)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
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 - 4,199 - 69.98%
Level 2: 5000 - $62 - 3,728 - 74.56%
Level 3: 2000 - $37 - 1,962 - 98.10%
Level 4: 4000 - $22 - 4,000 - 100.00%
Luxury : 1000 - $200 - 794 - 79.40%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,535 - 76.75%
Farm Level 2: 1000 - $15 - 734 - 73.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %14,683 - 81.57%
Average Income per Game$1,458,454
Year to Date Revenue$1,458,454
Farm
Home Games Left42
Average Attendance - %2,269 - 75.63%
Average Income per Game$96,455
Year to Date Revenue$96,455

Expense

Pro Players Total Salaries$59,159,667
Farm Players Total Salaries$2,715,200
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,044,328
Farm Year To Date Expenses$66,342
Pro Salary Cap To Date$985,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,255,068
Farm Estimated Season Revenue$4,051,110
Pro Remaining Season Days118
Pro Expenses Per Days$522,164
Pro Estimated Expenses$61,615,352
Farm Remaining Season Days110
Farm Expenses Per Days$33,171
Farm Estimated Expenses$3,648,810
Estimated Season Expenses$65,264,162
Estimated Season Salary Cap$59,159,640
Estimate Under Maximum Salary Cap of $74,500,000$15,340,360
Estimate Over Minimum Salary Cap of $58,500,000 $659,640
Current Bank Account$61,295,691
Projected Bank Account$61,337,707

Pro Players Salaries

Brandon Saad $4,950,000 (1)
-Salary Remaining : $4,867,500
-Salary Average : $4,950,000
-Salary Average Remaining : $4,867,500
Anthony Stolarz $4,500,000 (3)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Andreas Athanasiou $4,200,000 (1)
-Salary Remaining : $4,130,000
-Salary Average : $4,200,000
-Salary Average Remaining : $4,130,000
Jayson Megna $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Mason McTavish $3,394,167 (1)
-Salary Remaining : $3,337,598
-Salary Average : $3,394,167
-Salary Average Remaining : $3,337,598
Calvin de Haan $3,103,000 (1)
-Salary Remaining : $3,051,283
-Salary Average : $6,412,500
-Salary Average Remaining : $6,305,625
Cade Borchardt $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brayden Low $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brendan Less $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brandon Gignac $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brett Davis $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
C.J. Smith $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brian Pinho $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Colin Miller $1,722,000 (1)
-Salary Remaining : $1,693,300
-Salary Average : $1,722,000
-Salary Average Remaining : $1,693,300
Vasily Podkolzin $1,699,000 (3)
-Salary Remaining : $1,670,683
-Salary Average : $1,699,000
-Salary Average Remaining : $1,670,683
Lian Bichsel $1,592,000 (3)
-Salary Remaining : $1,565,467
-Salary Average : $1,592,000
-Salary Average Remaining : $1,565,467
Jesper Wallstedt $1,350,000 (1)
-Salary Remaining : $1,327,500
-Salary Average : $1,350,000
-Salary Average Remaining : $1,327,500
Alex Nedeljkovic $1,255,000 (1)
-Salary Remaining : $1,234,083
-Salary Average : $1,653,000
-Salary Average Remaining : $1,625,450
Brandon Scanlin $966,000 (1)
-Salary Remaining : $949,900
-Salary Average : $966,000
-Salary Average Remaining : $949,900
Martin Pospisil $941,000 (1)
-Salary Remaining : $925,317
-Salary Average : $941,000
-Salary Average Remaining : $925,317
John Beecher $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Shane Wright $918,333 (2)
-Salary Remaining : $903,027
-Salary Average : $918,333
-Salary Average Remaining : $903,027
Dylan Garand $902,500 (1)
-Salary Remaining : $887,458
-Salary Average : $902,500
-Salary Average Remaining : $887,458
Aatu Raty $902,500 (1)
-Salary Remaining : $887,458
-Salary Average : $902,500
-Salary Average Remaining : $887,458
Olen Zellweger $844,167 (2)
-Salary Remaining : $830,098
-Salary Average : $844,167
-Salary Average Remaining : $830,098
Adam Wilsby $842,500 (1)
-Salary Remaining : $828,458
-Salary Average : $842,500
-Salary Average Remaining : $828,458
Pontus Holmberg $827,500 (1)
-Salary Remaining : $813,708
-Salary Average : $827,500
-Salary Average Remaining : $813,708
Zack Ostapchuk $825,000 (2)
-Salary Remaining : $811,250
-Salary Average : $825,000
-Salary Average Remaining : $811,250
Total Pro Players29
Salary Commitment
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,867,167
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,159,667
Year 2026 : $10,378,500
Year 2027 : $7,791,000
Year 2028 : $0

Farm Players Salaries

Matias Maccelli $147,900 (3)
Salary Remaining : $145,259
Salary Average : $147,900
Salary Average Remaining : $145,259
Dominik Badinka $136,600 (3)
Salary Remaining : $134,161
Salary Average : $136,600
Salary Average Remaining : $134,161
Jake Schmaltz $135,400 (3)
Salary Remaining : $132,982
Salary Average : $135,400
Salary Average Remaining : $132,982
Topi Niemela $134,200 (3)
Salary Remaining : $131,804
Salary Average : $134,200
Salary Average Remaining : $131,804
Aleksanteri Kaskimaki $134,000 (3)
Salary Remaining : $131,607
Salary Average : $134,000
Salary Average Remaining : $131,607
Lucas Mercuri $133,800 (3)
Salary Remaining : $131,411
Salary Average : $133,800
Salary Average Remaining : $131,411
Christian Krygier $132,200 (3)
Salary Remaining : $129,839
Salary Average : $132,200
Salary Average Remaining : $129,839
Luke Henman $132,000 (3)
Salary Remaining : $129,643
Salary Average : $132,000
Salary Average Remaining : $129,643
Ty Nelson $130,900 (3)
Salary Remaining : $128,563
Salary Average : $130,900
Salary Average Remaining : $128,563
Damian Clara $129,100 (3)
Salary Remaining : $126,795
Salary Average : $129,100
Salary Average Remaining : $126,795
Vsevolod Komarov $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Ryan Mast (Out of Payroll) $128,500 (3)
Salary Remaining : $126,205
Salary Average : $128,500
Salary Average Remaining : $126,205
Jack Peart $127,500 (3)
Salary Remaining : $125,223
Salary Average : $127,500
Salary Average Remaining : $125,223
Jack Beck $127,300 (3)
Salary Remaining : $125,027
Salary Average : $127,300
Salary Average Remaining : $125,027
Graeme Clarke $126,000 (2)
Salary Remaining : $123,750
Salary Average : $126,000
Salary Average Remaining : $123,750
Lane Pederson $117,200 (1)
Salary Remaining : $115,107
Salary Average : $117,200
Salary Average Remaining : $115,107
Daylan Kuefler $113,000 (3)
Salary Remaining : $110,982
Salary Average : $113,000
Salary Average Remaining : $110,982
Brett Harrison $110,600 (3)
Salary Remaining : $108,625
Salary Average : $110,600
Salary Average Remaining : $108,625
Josiah Slavin $106,500 (2)
Salary Remaining : $104,598
Salary Average : $106,500
Salary Average Remaining : $104,598
Tyce Thompson $100,700 (2)
Salary Remaining : $98,902
Salary Average : $100,700
Salary Average Remaining : $98,902
Samuel Laberge $97,400 (1)
Salary Remaining : $95,661
Salary Average : $97,400
Salary Average Remaining : $95,661
Jesper Vikman $85,800 (2)
Salary Remaining : $84,268
Salary Average : $85,800
Salary Average Remaining : $84,268
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 Players24
Salary Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,715,200
Year 2026 : $2,500,600
Year 2027 : $2,081,600
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $125 - 3,821 - 63.68%
Level 2: 5000 - $65 - 3,896 - 77.92%
Level 3: 2000 - $35 - 1,911 - 95.55%
Level 4: 4000 - $25 - 2,708 - 67.70%
Luxury : 1000 - $225 - 609 - 60.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %12,945 - 71.92%
Average Income per Game$1,493,688
Year to Date Revenue$1,493,688
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

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$1,191,596
Farm Year To Date Expenses$95,526
Pro Salary Cap To Date$1,174,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,734,896
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$595,798
Pro Estimated Expenses$70,304,164
Farm Remaining Season Days110
Farm Expenses Per Days$47,763
Farm Estimated Expenses$5,253,930
Estimated Season Expenses$75,558,094
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$29,987,519
Projected Bank Account$17,164,321

Pro Players Salaries

Dustin Tokarski $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Ethan de Jong $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Alex Gallant $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Kale Kessy $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Justin Hryckowian $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Simon Pinard $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Brett Budgell $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Dennis Cesana $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Grant Cruikshank $2,999,999 (1)
-Salary Remaining : $2,949,999
-Salary Average : $2,999,999
-Salary Average Remaining : $2,949,999
Noah Juulsen $2,999,900 (3)
-Salary Remaining : $2,949,902
-Salary Average : $2,999,900
-Salary Average Remaining : $2,949,902
Haydn Fleury $2,999,900 (3)
-Salary Remaining : $2,949,902
-Salary Average : $2,999,900
-Salary Average Remaining : $2,949,902
Brett Howden $2,992,000 (3)
-Salary Remaining : $2,942,133
-Salary Average : $2,992,000
-Salary Average Remaining : $2,942,133
Frank Nazar $2,528,000 (3)
-Salary Remaining : $2,485,867
-Salary Average : $2,528,000
-Salary Average Remaining : $2,485,867
Connor Clifton $2,302,000 (2)
-Salary Remaining : $2,263,633
-Salary Average : $2,302,000
-Salary Average Remaining : $2,263,633
Noah Dobson $1,955,000 (1)
-Salary Remaining : $1,922,417
-Salary Average : $788,000
-Salary Average Remaining : $774,867
David Jiricek $1,950,000 (1)
-Salary Remaining : $1,917,500
-Salary Average : $1,950,000
-Salary Average Remaining : $1,917,500
Jani Nyman $1,852,000 (3)
-Salary Remaining : $1,821,133
-Salary Average : $1,852,000
-Salary Average Remaining : $1,821,133
Kieffer Bellows $1,565,000 (3)
-Salary Remaining : $1,538,917
-Salary Average : $1,565,000
-Salary Average Remaining : $1,538,917
Cam Hausinger $1,471,000 (3)
-Salary Remaining : $1,446,483
-Salary Average : $1,471,000
-Salary Average Remaining : $1,446,483
Matthew Kessel $1,407,000 (3)
-Salary Remaining : $1,383,550
-Salary Average : $1,407,000
-Salary Average Remaining : $1,383,550
Jonathan Lekkerimaki $1,389,000 (3)
-Salary Remaining : $1,365,850
-Salary Average : $1,389,000
-Salary Average Remaining : $1,365,850
Reece Vitelli $1,382,000 (3)
-Salary Remaining : $1,358,967
-Salary Average : $1,382,000
-Salary Average Remaining : $1,358,967
Jackson Dorrington $1,316,000 (3)
-Salary Remaining : $1,294,067
-Salary Average : $1,316,000
-Salary Average Remaining : $1,294,067
Jaden Lipinski $1,266,000 (3)
-Salary Remaining : $1,244,900
-Salary Average : $1,266,000
-Salary Average Remaining : $1,244,900
Bryce McConnell-Barker $1,263,000 (3)
-Salary Remaining : $1,241,950
-Salary Average : $1,263,000
-Salary Average Remaining : $1,241,950
Jack Studnicka $1,169,000 (1)
-Salary Remaining : $1,149,517
-Salary Average : $1,169,000
-Salary Average Remaining : $1,149,517
Matt Kiersted $1,119,000 (1)
-Salary Remaining : $1,100,350
-Salary Average : $1,119,000
-Salary Average Remaining : $1,100,350
Greg Meireles $1,094,000 (3)
-Salary Remaining : $1,075,767
-Salary Average : $1,094,000
-Salary Average Remaining : $1,075,767
Justin Kirkland $1,077,000 (1)
-Salary Remaining : $1,059,050
-Salary Average : $1,077,000
-Salary Average Remaining : $1,059,050
Ben Kraws $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Corey Andonovski $987,000 (2)
-Salary Remaining : $970,550
-Salary Average : $987,000
-Salary Average Remaining : $970,550
Navrin Mutter $969,000 (2)
-Salary Remaining : $952,850
-Salary Average : $969,000
-Salary Average Remaining : $952,850
Patrick Giles $961,000 (2)
-Salary Remaining : $944,983
-Salary Average : $961,000
-Salary Average Remaining : $944,983
Joey Abate $956,000 (2)
-Salary Remaining : $940,067
-Salary Average : $956,000
-Salary Average Remaining : $940,067
Michael Milne $950,000 (1)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Adam Fantilli $950,000 (2)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Jaxson Stauber $876,000 (1)
-Salary Remaining : $861,400
-Salary Average : $876,000
-Salary Average Remaining : $861,400
Alex Lyon $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
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 : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Akito Hirose $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Cooper Walker $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Tag Bertuzzi $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Luke Krys $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Colin Felix $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Ben Berard $300,000 (1)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Jacob Fowler $171,500 (3)
Salary Remaining : $168,438
Salary Average : $171,500
Salary Average Remaining : $168,438
Trenton Bliss $142,000 (3)
Salary Remaining : $139,464
Salary Average : $142,000
Salary Average Remaining : $139,464
Griffin Luce $140,600 (3)
Salary Remaining : $138,089
Salary Average : $140,600
Salary Average Remaining : $138,089
Eamon Powell $136,600 (3)
Salary Remaining : $134,161
Salary Average : $136,600
Salary Average Remaining : $134,161
Oscar Fisker Molgaard $130,400 (3)
Salary Remaining : $128,071
Salary Average : $130,400
Salary Average Remaining : $128,071
Viktor Neuchev $128,900 (3)
Salary Remaining : $126,598
Salary Average : $128,900
Salary Average Remaining : $126,598
Connor Kurth $128,700 (3)
Salary Remaining : $126,402
Salary Average : $128,700
Salary Average Remaining : $126,402
Jagger Firkus $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Matvey Petrov $128,500 (3)
Salary Remaining : $126,205
Salary Average : $128,500
Salary Average Remaining : $126,205
Noah Warren $128,400 (3)
Salary Remaining : $126,107
Salary Average : $128,400
Salary Average Remaining : $126,107
Gavin Brindley $128,000 (3)
Salary Remaining : $125,714
Salary Average : $128,000
Salary Average Remaining : $125,714
Filip Mesar $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Akil Thomas $113,200 (2)
Salary Remaining : $111,179
Salary Average : $113,200
Salary Average Remaining : $111,179
Joel Teasdale $107,800 (1)
Salary Remaining : $105,875
Salary Average : $107,800
Salary Average Remaining : $105,875
Ryan Fanti $107,600 (3)
Salary Remaining : $105,679
Salary Average : $107,600
Salary Average Remaining : $105,679
Jackson Cates $104,000 (1)
Salary Remaining : $102,143
Salary Average : $104,000
Salary Average Remaining : $102,143
Roman Ahcan $98,600 (2)
Salary Remaining : $96,839
Salary Average : $98,600
Salary Average Remaining : $96,839
Alex Kannok Leipert $98,400 (2)
Salary Remaining : $96,643
Salary Average : $98,400
Salary Average Remaining : $96,643
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 - 5,692 - 94.87%
Level 2: 5000 - $65 - 3,945 - 78.90%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 2,918 - 72.95%
Luxury : 1000 - $170 - 969 - 96.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,970 - 98.50%
Farm Level 2: 1000 - $4 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %15,524 - 86.24%
Average Income per Game$1,451,154
Year to Date Revenue$1,451,154
Farm
Home Games Left42
Average Attendance - %2,970 - 99.00%
Average Income per Game$94,019
Year to Date Revenue$94,019

Expense

Pro Players Total Salaries$59,684,000
Farm Players Total Salaries$2,422,900
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,011,400
Farm Year To Date Expenses$61,124
Pro Salary Cap To Date$994,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,948,468
Farm Estimated Season Revenue$3,948,798
Pro Remaining Season Days118
Pro Expenses Per Days$505,700
Pro Estimated Expenses$59,672,600
Farm Remaining Season Days110
Farm Expenses Per Days$30,562
Farm Estimated Expenses$3,361,820
Estimated Season Expenses$63,034,420
Estimated Season Salary Cap$59,684,040
Estimate Under Maximum Salary Cap of $74,500,000$14,815,960
Estimate Over Minimum Salary Cap of $58,500,000 $1,184,040
Current Bank Account$16,495,884
Projected Bank Account$18,358,730

Pro Players Salaries

Andrei Vasilevskiy $4,316,000 (2)
-Salary Remaining : $4,244,067
-Salary Average : $3,041,000
-Salary Average Remaining : $2,990,317
Artemi Panarin $3,627,000 (2)
-Salary Remaining : $3,566,550
-Salary Average : $6,666,000
-Salary Average Remaining : $6,554,900
David Pastrnak $3,625,000 (1)
-Salary Remaining : $3,564,583
-Salary Average : $1,682,000
-Salary Average Remaining : $1,653,967
Marco Rossi $3,382,000 (3)
-Salary Remaining : $3,325,633
-Salary Average : $3,382,000
-Salary Average Remaining : $3,325,633
Roman Josi $3,000,000 (3)
-Salary Remaining : $2,950,000
-Salary Average : $3,795,000
-Salary Average Remaining : $3,731,750
Mats Zuccarello $2,894,000 (1)
-Salary Remaining : $2,845,767
-Salary Average : $4,728,000
-Salary Average Remaining : $4,649,200
Cam York $2,864,000 (3)
-Salary Remaining : $2,816,267
-Salary Average : $2,864,000
-Salary Average Remaining : $2,816,267
Carter Verhaeghe $2,705,000 (3)
-Salary Remaining : $2,659,917
-Salary Average : $2,705,000
-Salary Average Remaining : $2,659,917
Miro Heiskanen $2,645,000 (3)
-Salary Remaining : $2,600,917
-Salary Average : $2,405,000
-Salary Average Remaining : $2,364,917
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Brandon Hickey $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
C.J. Suess $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Cam Thiesing $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Carl Grundstrom $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Cameron Wright $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Cal O'Reilly $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Chad Hillebrand $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Cam Berg $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Owen Power $1,850,000 (1)
-Salary Remaining : $1,819,167
-Salary Average : $1,850,000
-Salary Average Remaining : $1,819,167
Jake Christiansen $1,468,000 (3)
-Salary Remaining : $1,443,533
-Salary Average : $1,468,000
-Salary Average Remaining : $1,443,533
Joshua Brown $1,275,000 (1)
-Salary Remaining : $1,253,750
-Salary Average : $1,275,000
-Salary Average Remaining : $1,253,750
Dennis Cholowski $1,256,000 (2)
-Salary Remaining : $1,235,067
-Salary Average : $1,256,000
-Salary Average Remaining : $1,235,067
Cole Koepke $1,142,000 (2)
-Salary Remaining : $1,122,967
-Salary Average : $1,142,000
-Salary Average Remaining : $1,122,967
Ben Meyers $1,130,000 (2)
-Salary Remaining : $1,111,167
-Salary Average : $1,130,000
-Salary Average Remaining : $1,111,167
Tye Felhaber $1,045,000 (1)
-Salary Remaining : $1,027,583
-Salary Average : $1,045,000
-Salary Average Remaining : $1,027,583
Jiri Patera $1,020,000 (2)
-Salary Remaining : $1,003,000
-Salary Average : $1,020,000
-Salary Average Remaining : $1,003,000
Ville Heinola $1,015,000 (1)
-Salary Remaining : $998,083
-Salary Average : $1,015,000
-Salary Average Remaining : $998,083
Juuso Parssinen $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Total Pro Players28
Salary Commitment
Year 2025 : $59,684,000
Year 2026 : $30,384,000
Year 2027 : $18,084,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,644,000
Year 2026 : $33,374,000
Year 2027 : $19,119,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,684,000
Year 2026 : $31,055,000
Year 2027 : $18,564,000
Year 2028 : $0

Farm Players Salaries

Ben Harpur $140,100 (3)
Salary Remaining : $137,598
Salary Average : $140,100
Salary Average Remaining : $137,598
Ben Jones $138,600 (3)
Salary Remaining : $136,125
Salary Average : $138,600
Salary Average Remaining : $136,125
Ethan Keppen $133,900 (3)
Salary Remaining : $131,509
Salary Average : $133,900
Salary Average Remaining : $131,509
Yegor Sidorov $131,500 (3)
Salary Remaining : $129,152
Salary Average : $131,500
Salary Average Remaining : $129,152
Cameron Butler $130,900 (3)
Salary Remaining : $128,563
Salary Average : $130,900
Salary Average Remaining : $128,563
Otto Salin $129,300 (3)
Salary Remaining : $126,991
Salary Average : $129,300
Salary Average Remaining : $126,991
Artem Duda $128,900 (3)
Salary Remaining : $126,598
Salary Average : $128,900
Salary Average Remaining : $126,598
Jordan Dumais $127,900 (3)
Salary Remaining : $125,616
Salary Average : $127,900
Salary Average Remaining : $125,616
Ryan Leonard $126,800 (3)
Salary Remaining : $124,536
Salary Average : $126,800
Salary Average Remaining : $124,536
Gabe Perreault $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Jesse Pulkkinen $126,300 (3)
Salary Remaining : $124,045
Salary Average : $126,300
Salary Average Remaining : $124,045
Angus Booth $126,300 (3)
Salary Remaining : $124,045
Salary Average : $126,300
Salary Average Remaining : $124,045
Justin Gill $125,900 (3)
Salary Remaining : $123,652
Salary Average : $125,900
Salary Average Remaining : $123,652
Adam Scheel $114,000 (3)
Salary Remaining : $111,964
Salary Average : $114,000
Salary Average Remaining : $111,964
Bradley Marek $111,100 (3)
Salary Remaining : $109,116
Salary Average : $111,100
Salary Average Remaining : $109,116
Carl Berglund $110,900 (3)
Salary Remaining : $108,920
Salary Average : $110,900
Salary Average Remaining : $108,920
Chad Nychuk $106,500 (2)
Salary Remaining : $104,598
Salary Average : $106,500
Salary Average Remaining : $104,598
Matthew Seminoff $104,100 (3)
Salary Remaining : $102,241
Salary Average : $104,100
Salary Average Remaining : $102,241
Dryden McKay $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Joshua Roy $83,500 (2)
Salary Remaining : $82,009
Salary Average : $83,500
Salary Average Remaining : $82,009
Total Farm Players20
Salary Commitment
Year 2025 : $2,422,900
Year 2026 : $2,322,900
Year 2027 : $2,132,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,422,900
Year 2026 : $2,322,900
Year 2027 : $2,132,900
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,630 - 77.17%
Level 2: 5000 - $55 - 4,956 - 99.12%
Level 3: 2000 - $40 - 1,736 - 86.80%
Level 4: 4000 - $25 - 2,871 - 71.78%
Luxury : 1000 - $205 - 743 - 74.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,408 - 70.40%
Farm Level 2: 1000 - $15 - 701 - 70.10%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %14,936 - 82.98%
Average Income per Game$1,547,171
Year to Date Revenue$1,547,171
Farm
Home Games Left42
Average Attendance - %2,109 - 70.30%
Average Income per Game$89,095
Year to Date Revenue$89,095

Expense

Pro Players Total Salaries$59,104,000
Farm Players Total Salaries$2,475,200
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,001,734
Farm Year To Date Expenses$62,058
Pro Salary Cap To Date$985,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,981,182
Farm Estimated Season Revenue$3,741,990
Pro Remaining Season Days118
Pro Expenses Per Days$500,867
Pro Estimated Expenses$59,102,306
Farm Remaining Season Days110
Farm Expenses Per Days$31,029
Farm Estimated Expenses$3,413,190
Estimated Season Expenses$62,515,496
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$129,755,611
Projected Bank Account$135,963,287

Pro Players Salaries

Frank Vatrano $12,255,000 (2)
-Salary Remaining : $12,050,750
-Salary Average : $12,255,000
-Salary Average Remaining : $12,050,750
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Conor Garland $4,000,000 (3)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Brady Skjei $3,753,000 (2)
-Salary Remaining : $3,690,450
-Salary Average : $5,500,000
-Salary Average Remaining : $5,408,333
Neal Pionk $3,623,000 (2)
-Salary Remaining : $3,562,617
-Salary Average : $3,561,000
-Salary Average Remaining : $3,501,650
Michael Rasmussen $3,500,000 (2)
-Salary Remaining : $3,441,667
-Salary Average : $3,500,000
-Salary Average Remaining : $3,441,667
Brayden McNabb $3,467,000 (1)
-Salary Remaining : $3,409,217
-Salary Average : $4,232,000
-Salary Average Remaining : $4,161,467
Lawson Crouse $2,816,000 (2)
-Salary Remaining : $2,769,067
-Salary Average : $2,484,000
-Salary Average Remaining : $2,442,600
Bobby Brink $2,651,000 (3)
-Salary Remaining : $2,606,817
-Salary Average : $2,651,000
-Salary Average Remaining : $2,606,817
Travis Sanheim $2,426,000 (1)
-Salary Remaining : $2,385,567
-Salary Average : $1,862,000
-Salary Average Remaining : $1,830,967
Dustin Wolf $2,234,000 (2)
-Salary Remaining : $2,196,767
-Salary Average : $2,234,000
-Salary Average Remaining : $2,196,767
Vincent Hinostroza $1,952,000 (1)
-Salary Remaining : $1,919,467
-Salary Average : $1,952,000
-Salary Average Remaining : $1,919,467
Henry Thrun $1,691,000 (3)
-Salary Remaining : $1,662,817
-Salary Average : $1,691,000
-Salary Average Remaining : $1,662,817
Joseph Veleno $1,665,000 (3)
-Salary Remaining : $1,637,250
-Salary Average : $1,665,000
-Salary Average Remaining : $1,637,250
Nicholas Robertson $1,600,000 (3)
-Salary Remaining : $1,573,333
-Salary Average : $1,600,000
-Salary Average Remaining : $1,573,333
Josh Mahura $1,389,000 (2)
-Salary Remaining : $1,365,850
-Salary Average : $1,389,000
-Salary Average Remaining : $1,365,850
Rasmus Kupari $1,322,000 (1)
-Salary Remaining : $1,299,967
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Parker Wotherspoon $1,173,000 (2)
-Salary Remaining : $1,153,450
-Salary Average : $1,173,000
-Salary Average Remaining : $1,153,450
Dylan Ferguson $1,164,000 (3)
-Salary Remaining : $1,144,600
-Salary Average : $1,164,000
-Salary Average Remaining : $1,144,600
Jan Bednar $1,073,000 (3)
-Salary Remaining : $1,055,117
-Salary Average : $1,073,000
-Salary Average Remaining : $1,055,117
Kent Johnson $850,000 (1)
-Salary Remaining : $835,833
-Salary Average : $850,000
-Salary Average Remaining : $835,833
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 : $224,714
Salary Average : $228,800
Salary Average Remaining : $224,714
Nikolas Matinpalo $147,100 (3)
Salary Remaining : $144,473
Salary Average : $147,100
Salary Average Remaining : $144,473
Jonah Gadjovich $145,300 (3)
Salary Remaining : $142,705
Salary Average : $145,300
Salary Average Remaining : $142,705
Matthew Phillips $143,100 (3)
Salary Remaining : $140,545
Salary Average : $143,100
Salary Average Remaining : $140,545
Ryan Chesley $132,400 (3)
Salary Remaining : $130,036
Salary Average : $132,400
Salary Average Remaining : $130,036
Alex Ciernik $129,600 (3)
Salary Remaining : $127,286
Salary Average : $129,600
Salary Average Remaining : $127,286
Simon Robertsson $129,200 (3)
Salary Remaining : $126,893
Salary Average : $129,200
Salary Average Remaining : $126,893
Carson Lambos $127,200 (3)
Salary Remaining : $124,929
Salary Average : $127,200
Salary Average Remaining : $124,929
Jorian Donovan $126,300 (3)
Salary Remaining : $124,045
Salary Average : $126,300
Salary Average Remaining : $124,045
Ben Gleason $121,500 (3)
Salary Remaining : $119,330
Salary Average : $121,500
Salary Average Remaining : $119,330
Noel Gunler $120,000 (3)
Salary Remaining : $117,857
Salary Average : $120,000
Salary Average Remaining : $117,857
Riley Tufte $117,100 (1)
Salary Remaining : $115,009
Salary Average : $117,100
Salary Average Remaining : $115,009
Alex Turcotte $113,600 (2)
Salary Remaining : $111,571
Salary Average : $113,600
Salary Average Remaining : $111,571
Ruslan Khazheyev $111,400 (3)
Salary Remaining : $109,411
Salary Average : $111,400
Salary Average Remaining : $109,411
Nikita Chibrikov $111,100 (3)
Salary Remaining : $109,116
Salary Average : $111,100
Salary Average Remaining : $109,116
Fabian Lysell $106,500 (1)
Salary Remaining : $104,598
Salary Average : $106,500
Salary Average Remaining : $104,598
Jiri Kulich $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Louis Crevier $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Jack Finley $89,667 (1)
Salary Remaining : $88,066
Salary Average : $89,667
Salary Average Remaining : $88,066
Calle Clang $87,833 (1)
Salary Remaining : $86,265
Salary Average : $87,833
Salary Average Remaining : $86,265
Total Farm Players20
Salary Commitment
Year 2025 : $2,475,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,475,200
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 - 4,508 - 75.13%
Level 2: 5000 - $60 - 4,630 - 92.60%
Level 3: 2000 - $35 - 1,894 - 94.70%
Level 4: 4000 - $20 - 4,000 - 100.00%
Luxury : 1000 - $200 - 793 - 79.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %15,825 - 87.92%
Average Income per Game$1,539,900
Year to Date Revenue$1,539,900
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,242,000
Farm Players Total Salaries$2,388,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,004,034
Farm Year To Date Expenses$60,514
Pro Salary Cap To Date$987,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,675,800
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$502,017
Pro Estimated Expenses$59,238,006
Farm Remaining Season Days110
Farm Expenses Per Days$30,257
Farm Estimated Expenses$3,328,270
Estimated Season Expenses$62,566,276
Estimated Season Salary Cap$59,241,960
Estimate Under Maximum Salary Cap of $74,500,000$15,258,040
Estimate Over Minimum Salary Cap of $58,500,000 $741,960
Current Bank Account$148,440,422
Projected Bank Account$150,549,946

Pro Players Salaries

John Gibson $4,860,000 (1)
-Salary Remaining : $4,779,000
-Salary Average : $4,860,000
-Salary Average Remaining : $4,779,000
Jake DeBrusk $4,099,000 (1)
-Salary Remaining : $4,030,683
-Salary Average : $4,099,000
-Salary Average Remaining : $4,030,683
Clayton Keller $3,830,000 (2)
-Salary Remaining : $3,766,167
-Salary Average : $773,256
-Salary Average Remaining : $760,368
Adam Lowry $3,727,000 (2)
-Salary Remaining : $3,664,883
-Salary Average : $1,093,000
-Salary Average Remaining : $1,074,783
Ivan Provorov $3,315,000 (1)
-Salary Remaining : $3,259,750
-Salary Average : $4,361,000
-Salary Average Remaining : $4,288,317
Nino Niederreiter (1 Way Contract) $3,208,000 (1)
-Salary Remaining : $3,154,533
-Salary Average : $8,800,000
-Salary Average Remaining : $8,653,333
Jared Spurgeon $3,032,000 (1)
-Salary Remaining : $2,981,467
-Salary Average : $4,791,000
-Salary Average Remaining : $4,711,150
Max Pacioretty $2,925,000 (1)
-Salary Remaining : $2,876,250
-Salary Average : $2,925,000
-Salary Average Remaining : $2,876,250
Adam Fox $2,786,000 (1)
-Salary Remaining : $2,739,567
-Salary Average : $820,000
-Salary Average Remaining : $806,333
Frederick Gaudreau $2,580,000 (1)
-Salary Remaining : $2,537,000
-Salary Average : $2,580,000
-Salary Average Remaining : $2,537,000
Christian Dvorak $2,492,000 (1)
-Salary Remaining : $2,450,467
-Salary Average : $1,971,000
-Salary Average Remaining : $1,938,150
Alex Iafallo $2,267,000 (2)
-Salary Remaining : $2,229,217
-Salary Average : $1,631,000
-Salary Average Remaining : $1,603,817
Isac Lundestrom $2,230,000 (3)
-Salary Remaining : $2,192,833
-Salary Average : $2,230,000
-Salary Average Remaining : $2,192,833
Andy Welinski $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Braeden Bowman $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Brandon Baddock $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Braeden Kressler $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Andrew Agozzino $2,000,000 (1)
-Salary Remaining : $1,966,667
-Salary Average : $2,000,000
-Salary Average Remaining : $1,966,667
Michael Callahan $1,407,000 (3)
-Salary Remaining : $1,383,550
-Salary Average : $1,407,000
-Salary Average Remaining : $1,383,550
William Stromgren $1,390,000 (3)
-Salary Remaining : $1,366,833
-Salary Average : $1,390,000
-Salary Average Remaining : $1,366,833
Frederic Brunet $1,331,000 (3)
-Salary Remaining : $1,308,817
-Salary Average : $1,331,000
-Salary Average Remaining : $1,308,817
Hunter Miska $1,000,000 (1)
-Salary Remaining : $983,333
-Salary Average : $1,000,000
-Salary Average Remaining : $983,333
Scott Perunovich $968,000 (1)
-Salary Remaining : $951,867
-Salary Average : $968,000
-Salary Average Remaining : $951,867
Emil Heineman $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Matthew Poitras $870,000 (2)
-Salary Remaining : $855,500
-Salary Average : $870,000
-Salary Average Remaining : $855,500
Total Pro Players25
Salary Commitment
Year 2025 : $59,242,000
Year 2026 : $17,052,000
Year 2027 : $6,358,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,825,256
Year 2026 : $10,725,256
Year 2027 : $6,358,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,242,000
Year 2026 : $17,052,000
Year 2027 : $6,358,000
Year 2028 : $0

Farm Players Salaries

Alec Martinez $265,000 (1)
Salary Remaining : $260,268
Salary Average : $265,000
Salary Average Remaining : $260,268
Georgi Romanov $150,000 (3)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Nate Danielson $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Lucas Ciona $128,300 (3)
Salary Remaining : $126,009
Salary Average : $128,300
Salary Average Remaining : $126,009
Nico Myatovic $128,200 (3)
Salary Remaining : $125,911
Salary Average : $128,200
Salary Average Remaining : $125,911
Jeremy Hanzel $128,000 (3)
Salary Remaining : $125,714
Salary Average : $128,000
Salary Average Remaining : $125,714
Jackson Edward $127,800 (3)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Adam Beckman $124,100 (2)
Salary Remaining : $121,884
Salary Average : $124,100
Salary Average Remaining : $121,884
Jean-Luc Foudy $122,000 (2)
Salary Remaining : $119,821
Salary Average : $122,000
Salary Average Remaining : $119,821
Xavier Bourgault $116,750 (1)
Salary Remaining : $114,665
Salary Average : $116,750
Salary Average Remaining : $114,665
Nathan Gaucher $110,700 (3)
Salary Remaining : $108,723
Salary Average : $110,700
Salary Average Remaining : $108,723
Brandon Halverson $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Alex Suzdalev $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Brett Chorske $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Brady Stonehouse $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Alex Campbell $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Joseph Cecconi $99,400 (1)
Salary Remaining : $97,625
Salary Average : $99,400
Salary Average Remaining : $97,625
Andrew Perrott $95,000 (2)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Hunter Drew $89,900 (1)
Salary Remaining : $88,295
Salary Average : $89,900
Salary Average Remaining : $88,295
Filip Engaras $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Total Farm Players20
Salary Commitment
Year 2025 : $2,388,750
Year 2026 : $1,242,700
Year 2027 : $901,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,388,750
Year 2026 : $1,242,700
Year 2027 : $901,600
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $118 - 3,831 - 63.85%
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 - 704 - 70.40%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 784 - 78.40%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %11,135 - 61.86%
Average Income per Game$1,611,968
Year to Date Revenue$1,611,968
Farm
Home Games Left42
Average Attendance - %2,784 - 92.80%
Average Income per Game$95,002
Year to Date Revenue$95,002

Expense

Pro Players Total Salaries$66,255,167
Farm Players Total Salaries$3,438,083
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,187,586
Farm Year To Date Expenses$79,252
Pro Salary Cap To Date$1,104,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,702,656
Farm Estimated Season Revenue$3,990,084
Pro Remaining Season Days118
Pro Expenses Per Days$593,793
Pro Estimated Expenses$70,067,574
Farm Remaining Season Days110
Farm Expenses Per Days$39,626
Farm Estimated Expenses$4,358,860
Estimated Season Expenses$74,426,434
Estimated Season Salary Cap$66,255,120
Estimate Under Maximum Salary Cap of $74,500,000$8,244,880
Estimate Over Minimum Salary Cap of $58,500,000 $7,755,120
Current Bank Account$116,029,539
Projected Bank Account$113,295,845

Pro Players Salaries

Anze Kopitar $8,500,000 (2)
-Salary Remaining : $8,358,333
-Salary Average : $8,500,000
-Salary Average Remaining : $8,358,333
Semyon Varlamov $7,000,000 (1)
-Salary Remaining : $6,883,333
-Salary Average : $7,000,000
-Salary Average Remaining : $6,883,333
Tomas Tatar $5,500,000 (1)
-Salary Remaining : $5,408,333
-Salary Average : $5,500,000
-Salary Average Remaining : $5,408,333
Nikita Zadorov $4,500,000 (1)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Simon Nemec $4,200,000 (1)
-Salary Remaining : $4,130,000
-Salary Average : $4,200,000
-Salary Average Remaining : $4,130,000
Adam Henrique $3,770,000 (1)
-Salary Remaining : $3,707,167
-Salary Average : $3,770,000
-Salary Average Remaining : $3,707,167
Brock Boeser $3,621,000 (2)
-Salary Remaining : $3,560,650
-Salary Average : $4,621,000
-Salary Average Remaining : $4,543,983
Cam Fowler $3,574,000 (1)
-Salary Remaining : $3,514,433
-Salary Average : $4,239,000
-Salary Average Remaining : $4,168,350
Ryan Suter $3,500,000 (2)
-Salary Remaining : $3,441,667
-Salary Average : $3,500,000
-Salary Average Remaining : $3,441,667
Trevor Moore $2,999,000 (1)
-Salary Remaining : $2,949,017
-Salary Average : $2,999,000
-Salary Average Remaining : $2,949,017
Michael Bunting $2,950,000 (3)
-Salary Remaining : $2,900,833
-Salary Average : $2,950,000
-Salary Average Remaining : $2,900,833
Rasmus Sandin $2,840,000 (3)
-Salary Remaining : $2,792,667
-Salary Average : $2,840,000
-Salary Average Remaining : $2,792,667
Nicolas Hague $2,601,000 (3)
-Salary Remaining : $2,557,650
-Salary Average : $2,601,000
-Salary Average Remaining : $2,557,650
Daniel Sprong $2,500,000 (1)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Kaapo Kakko $2,166,000 (1)
-Salary Remaining : $2,129,900
-Salary Average : $2,166,000
-Salary Average Remaining : $2,129,900
Morgan Barron $1,791,000 (2)
-Salary Remaining : $1,761,150
-Salary Average : $1,235,000
-Salary Average Remaining : $1,214,417
Fraser Minten $1,476,000 (3)
-Salary Remaining : $1,451,400
-Salary Average : $1,476,000
-Salary Average Remaining : $1,451,400
Jesper Boqvist $1,028,000 (1)
-Salary Remaining : $1,010,867
-Salary Average : $774,000
-Salary Average Remaining : $761,100
Drew Commesso $925,000 (2)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Logan Stankoven $814,167 (2)
-Salary Remaining : $800,598
-Salary Average : $814,167
-Salary Average Remaining : $800,598
Total Pro Players20
Salary Commitment
Year 2025 : $66,255,167
Year 2026 : $29,018,167
Year 2027 : $9,867,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $67,110,167
Year 2026 : $29,462,167
Year 2027 : $9,867,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,255,167
Year 2026 : $29,018,167
Year 2027 : $9,867,000
Year 2028 : $0

Farm Players Salaries

Jacob Gaucher $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Jagger Joshua $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Jon-Randall Avon $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Marshall Rifai $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Graham Slaggert $299,900 (1)
Salary Remaining : $294,545
Salary Average : $299,900
Salary Average Remaining : $294,545
Tristan Jarry $299,550 (3)
Salary Remaining : $294,201
Salary Average : $299,550
Salary Average Remaining : $294,201
Victor Mancini $153,800 (3)
Salary Remaining : $151,054
Salary Average : $153,800
Salary Average Remaining : $151,054
Filip Kral $134,900 (3)
Salary Remaining : $132,491
Salary Average : $134,900
Salary Average Remaining : $132,491
Noah Ostlund $133,700 (3)
Salary Remaining : $131,313
Salary Average : $133,700
Salary Average Remaining : $131,313
Maxence Guenette $129,000 (3)
Salary Remaining : $126,696
Salary Average : $129,000
Salary Average Remaining : $126,696
Konsta Helenius $128,900 (3)
Salary Remaining : $126,598
Salary Average : $128,900
Salary Average Remaining : $126,598
Axel Landen $127,800 (3)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Coulson Pitre $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Matthew Wood $126,900 (3)
Salary Remaining : $124,634
Salary Average : $126,900
Salary Average Remaining : $124,634
Aleksandr Kisakov $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Axel Jonsson-Fjallby $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Callum Tung $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Anthony Callin $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Spencer Stastney $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Angus Crookshank $83,833 (1)
Salary Remaining : $82,336
Salary Average : $83,833
Salary Average Remaining : $82,336
Total Farm Players20
Salary Commitment
Year 2025 : $3,438,083
Year 2026 : $1,362,250
Year 2027 : $1,362,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,438,083
Year 2026 : $1,362,250
Year 2027 : $1,362,250
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $55 - 4,596 - 91.92%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,980 - 99.50%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,576 - 97.64%
Average Income per Game$1,672,346
Year to Date Revenue$1,672,346
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,229,500
Farm Players Total Salaries$2,581,450
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,178,824
Farm Year To Date Expenses$63,954
Pro Salary Cap To Date$1,120,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,238,532
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$589,412
Pro Estimated Expenses$69,550,616
Farm Remaining Season Days110
Farm Expenses Per Days$31,977
Farm Estimated Expenses$3,517,470
Estimated Season Expenses$73,068,086
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$143,897,755
Projected Bank Account$141,068,201

Pro Players Salaries

Jeremy Swayman $9,250,000 (4)
-Salary Remaining : $9,095,833
-Salary Average : $9,250,000
-Salary Average Remaining : $9,095,833
Mikko Rantanen $6,657,000 (2)
-Salary Remaining : $6,546,050
-Salary Average : $4,052,000
-Salary Average Remaining : $3,984,467
Filip Forsberg $6,000,000 (3)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Elias Lindholm $5,320,000 (1)
-Salary Remaining : $5,231,333
-Salary Average : $7,157,000
-Salary Average Remaining : $7,037,717
Nico Hischier $4,873,000 (2)
-Salary Remaining : $4,791,783
-Salary Average : $4,873,000
-Salary Average Remaining : $4,791,783
Jamie Benn $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Braden Schneider $3,925,000 (3)
-Salary Remaining : $3,859,583
-Salary Average : $3,925,000
-Salary Average Remaining : $3,859,583
Roope Hintz $3,768,000 (1)
-Salary Remaining : $3,705,200
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Shayne Gostisbehere $3,250,000 (1)
-Salary Remaining : $3,195,833
-Salary Average : $3,250,000
-Salary Average Remaining : $3,195,833
Sean Durzi $3,250,000 (3)
-Salary Remaining : $3,195,833
-Salary Average : $3,250,000
-Salary Average Remaining : $3,195,833
Martin Fehervary $3,215,000 (1)
-Salary Remaining : $3,161,417
-Salary Average : $3,215,000
-Salary Average Remaining : $3,161,417
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $2,950,000
-Salary Average : $3,000,000
-Salary Average Remaining : $2,950,000
Cole Caufield $2,834,000 (2)
-Salary Remaining : $2,786,767
-Salary Average : $2,834,000
-Salary Average Remaining : $2,786,767
Jacob Bryson $1,462,000 (1)
-Salary Remaining : $1,437,633
-Salary Average : $1,462,000
-Salary Average Remaining : $1,437,633
Sam Colangelo $1,250,000 (5)
-Salary Remaining : $1,229,167
-Salary Average : $1,250,000
-Salary Average Remaining : $1,229,167
Nico Daws $1,188,000 (3)
-Salary Remaining : $1,168,200
-Salary Average : $1,188,000
-Salary Average Remaining : $1,168,200
Yegor Sharangovich $1,152,000 (1)
-Salary Remaining : $1,132,800
-Salary Average : $1,914,000
-Salary Average Remaining : $1,882,100
Morgan Frost $1,078,000 (1)
-Salary Remaining : $1,060,033
-Salary Average : $824,000
-Salary Average Remaining : $810,267
Vincent Iorio $894,167 (1)
-Salary Remaining : $879,264
-Salary Average : $894,167
-Salary Average Remaining : $879,264
Jake Neighbours $863,333 (1)
-Salary Remaining : $848,944
-Salary Average : $863,333
-Salary Average Remaining : $848,944
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 : $150,268
Salary Average : $153,000
Salary Average Remaining : $150,268
Nate Smith $140,900 (3)
Salary Remaining : $138,384
Salary Average : $140,900
Salary Average Remaining : $138,384
Massimo Rizzo $134,100 (3)
Salary Remaining : $131,705
Salary Average : $134,100
Salary Average Remaining : $131,705
Luke Reid $133,800 (3)
Salary Remaining : $131,411
Salary Average : $133,800
Salary Average Remaining : $131,411
Hunter Haight $131,400 (3)
Salary Remaining : $129,054
Salary Average : $131,400
Salary Average Remaining : $129,054
Aleksi Heimosalmi $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Akira Schmid $127,200 (3)
Salary Remaining : $124,929
Salary Average : $127,200
Salary Average Remaining : $124,929
Brad Lambert $120,000 (1)
Salary Remaining : $117,857
Salary Average : $120,000
Salary Average Remaining : $117,857
Hunter McDonald $119,200 (3)
Salary Remaining : $117,071
Salary Average : $119,200
Salary Average Remaining : $117,071
Simon Lundmark $116,100 (3)
Salary Remaining : $114,027
Salary Average : $116,100
Salary Average Remaining : $114,027
Hardy Haman Aktell $115,400 (3)
Salary Remaining : $113,339
Salary Average : $115,400
Salary Average Remaining : $113,339
Jakub Brabenec $110,700 (3)
Salary Remaining : $108,723
Salary Average : $110,700
Salary Average Remaining : $108,723
Gavin Hain $109,600 (3)
Salary Remaining : $107,643
Salary Average : $109,600
Salary Average Remaining : $107,643
Ales Stezka $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Alexandre Texier $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Adam Mechura $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Mac Hollowell $97,100 (1)
Salary Remaining : $95,366
Salary Average : $97,100
Salary Average Remaining : $95,366
Henri Nikkanen $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Brendan Brisson $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Lukas Svejkovsky $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Cross Hanas $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Daemon Hunt $90,250 (1)
Salary Remaining : $88,638
Salary Average : $90,250
Salary Average Remaining : $88,638
Tyson Kozak $85,000 (1)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Total Farm Players23
Salary Commitment
Year 2025 : $2,581,450
Year 2026 : $1,519,100
Year 2027 : $1,519,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,581,450
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 - 5,514 - 91.90%
Level 2: 5000 - $50 - 4,879 - 97.58%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,705 - 92.63%
Luxury : 1000 - $125 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 938 - 93.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %17,098 - 94.99%
Average Income per Game$1,380,634
Year to Date Revenue$1,380,634
Farm
Home Games Left42
Average Attendance - %2,938 - 97.93%
Average Income per Game$58,676
Year to Date Revenue$58,676

Expense

Pro Players Total Salaries$75,727,100
Farm Players Total Salaries$3,846,316
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value($2,250,000)
Pro Year To Date Expenses$1,295,452
Farm Year To Date Expenses$82,078
Pro Salary Cap To Date$1,262,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,986,628
Farm Estimated Season Revenue$2,464,392
Pro Remaining Season Days118
Pro Expenses Per Days$647,726
Pro Estimated Expenses$76,431,668
Farm Remaining Season Days110
Farm Expenses Per Days$41,039
Farm Estimated Expenses$4,514,290
Estimated Season Expenses$80,945,958
Estimated Season Salary Cap$73,477,080
Estimate Under Maximum Salary Cap of $74,500,000$1,022,920
Estimate Over Minimum Salary Cap of $58,500,000 $14,977,080
Current Bank Account$139,005,732
Projected Bank Account$118,510,794

Pro Players Salaries

Cale Makar $14,000,100 (3)
-Salary Remaining : $13,766,765
-Salary Average : $14,000,099
-Salary Average Remaining : $13,766,764
Sean Couturier $5,250,000 (2)
-Salary Remaining : $5,162,500
-Salary Average : $5,250,000
-Salary Average Remaining : $5,162,500
Tomas Hertl $5,019,000 (2)
-Salary Remaining : $4,935,350
-Salary Average : $5,166,000
-Salary Average Remaining : $5,079,900
Connor McDavid $4,455,000 (2)
-Salary Remaining : $4,380,750
-Salary Average : $6,664,000
-Salary Average Remaining : $6,552,933
Jackson LaCombe $4,360,000 (3)
-Salary Remaining : $4,287,333
-Salary Average : $4,360,000
-Salary Average Remaining : $4,287,333
Mark Scheifele $4,355,000 (2)
-Salary Remaining : $4,282,417
-Salary Average : $1,907,000
-Salary Average Remaining : $1,875,217
Chris Tanev $4,164,000 (1)
-Salary Remaining : $4,094,600
-Salary Average : $4,164,000
-Salary Average Remaining : $4,094,600
Mattias Ekholm $4,138,000 (1)
-Salary Remaining : $4,069,033
-Salary Average : $4,138,000
-Salary Average Remaining : $4,069,033
Ian Cole $4,100,000 (1)
-Salary Remaining : $4,031,667
-Salary Average : $4,100,000
-Salary Average Remaining : $4,031,667
Jacob Markstrom $3,816,000 (2)
-Salary Remaining : $3,752,400
-Salary Average : $1,461,000
-Salary Average Remaining : $1,436,650
Tage Thompson $3,562,000 (3)
-Salary Remaining : $3,502,633
-Salary Average : $3,562,000
-Salary Average Remaining : $3,502,633
Dylan Holloway $3,365,000 (3)
-Salary Remaining : $3,308,917
-Salary Average : $3,365,000
-Salary Average Remaining : $3,308,917
Alexandar Georgiev $3,259,000 (2)
-Salary Remaining : $3,204,683
-Salary Average : $1,818,000
-Salary Average Remaining : $1,787,700
Damon Severson $3,150,000 (3)
-Salary Remaining : $3,097,500
-Salary Average : $3,150,000
-Salary Average Remaining : $3,097,500
Mikhail Sergachev $3,080,000 (2)
-Salary Remaining : $3,028,667
-Salary Average : $826,928
-Salary Average Remaining : $813,146
Corey Perry $1,520,000 (1)
-Salary Remaining : $1,494,667
-Salary Average : $1,520,000
-Salary Average Remaining : $1,494,667
Gage Goncalves $1,487,000 (3)
-Salary Remaining : $1,462,217
-Salary Average : $1,487,000
-Salary Average Remaining : $1,462,217
Reid Schaefer $1,147,000 (3)
-Salary Remaining : $1,127,883
-Salary Average : $1,147,000
-Salary Average Remaining : $1,127,883
Liam O'Brien $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Nick Cousins $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Total Pro Players20
Salary Commitment
Year 2025 : $75,727,100
Year 2026 : $59,860,100
Year 2027 : $31,071,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,586,027
Year 2026 : $54,164,027
Year 2027 : $31,071,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,727,100
Year 2026 : $60,305,100
Year 2027 : $31,071,100
Year 2028 : $0

Farm Players Salaries

Jalen Chatfield $285,000 (2)
Salary Remaining : $279,911
Salary Average : $285,000
Salary Average Remaining : $279,911
Justin Brazeau $285,000 (3)
Salary Remaining : $279,911
Salary Average : $285,000
Salary Average Remaining : $279,911
Timo Meier $261,800 (2)
Salary Remaining : $257,125
Salary Average : $329,800
Salary Average Remaining : $323,911
Mathew Barzal $261,000 (2)
Salary Remaining : $256,339
Salary Average : $92,500
Salary Average Remaining : $90,848
Nick Suzuki $258,600 (1)
Salary Remaining : $253,982
Salary Average : $79,500
Salary Average Remaining : $78,080
Anthony Cirelli $256,400 (2)
Salary Remaining : $251,821
Salary Average : $83,579
Salary Average Remaining : $82,087
Tyson Barrie $246,300 (1)
Salary Remaining : $241,902
Salary Average : $346,700
Salary Average Remaining : $340,509
Adin Hill $215,000 (1)
Salary Remaining : $211,161
Salary Average : $215,000
Salary Average Remaining : $211,161
Bobby McMann $212,500 (2)
Salary Remaining : $208,705
Salary Average : $212,500
Salary Average Remaining : $208,705
Alexis Lafreniere $179,700 (2)
Salary Remaining : $176,491
Salary Average : $92,500
Salary Average Remaining : $90,848
Keegan Kolesar $175,000 (2)
Salary Remaining : $171,875
Salary Average : $175,000
Salary Average Remaining : $171,875
Arber Xhekaj $134,000 (1)
Salary Remaining : $131,607
Salary Average : $148,833
Salary Average Remaining : $146,176
Liam Ohgren $133,800 (3)
Salary Remaining : $131,411
Salary Average : $133,800
Salary Average Remaining : $131,411
Oliver Kapanen $130,700 (3)
Salary Remaining : $128,366
Salary Average : $130,700
Salary Average Remaining : $128,366
Sam Rinzel $127,500 (3)
Salary Remaining : $125,223
Salary Average : $127,500
Salary Average Remaining : $125,223
Jimmy Snuggerud $126,400 (3)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Artem Grushnikov $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Connor Murphy2 $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Jake Leschyshyn $99,700 (1)
Salary Remaining : $97,920
Salary Average : $99,700
Salary Average Remaining : $97,920
Brandt Clarke $86,333 (2)
Salary Remaining : $84,792
Salary Average : $86,333
Salary Average Remaining : $84,792
Tristen Robins $86,333 (1)
Salary Remaining : $84,792
Salary Average : $86,333
Salary Average Remaining : $84,792
Zach Dean $85,250 (2)
Salary Remaining : $83,728
Salary Average : $85,250
Salary Average Remaining : $83,728
Total Farm Players22
Salary Commitment
Year 2025 : $3,846,316
Year 2026 : $2,580,783
Year 2027 : $803,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,421,928
Year 2026 : $2,245,862
Year 2027 : $803,400
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,376 - 72.93%
Level 2: 5000 - $60 - 4,970 - 99.40%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $20 - 3,749 - 93.73%
Luxury : 1000 - $200 - 777 - 77.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,418 - 70.90%
Farm Level 2: 1000 - $15 - 710 - 71.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left42
Average Attendance - %15,872 - 88.18%
Average Income per Game$1,543,908
Year to Date Revenue$1,543,908
Farm
Home Games Left42
Average Attendance - %2,128 - 70.93%
Average Income per Game$89,817
Year to Date Revenue$89,817

Expense

Pro Players Total Salaries$73,763,269
Farm Players Total Salaries$8,377,567
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,312,722
Farm Year To Date Expenses$167,456
Pro Salary Cap To Date$1,229,388
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,844,136
Farm Estimated Season Revenue$3,772,314
Pro Remaining Season Days118
Pro Expenses Per Days$656,361
Pro Estimated Expenses$77,450,598
Farm Remaining Season Days110
Farm Expenses Per Days$83,728
Farm Estimated Expenses$9,210,080
Estimated Season Expenses$86,660,678
Estimated Season Salary Cap$73,763,280
Estimate Under Maximum Salary Cap of $74,500,000$736,720
Estimate Over Minimum Salary Cap of $58,500,000 $15,263,280
Current Bank Account$118,881,466
Projected Bank Account$100,837,238

Pro Players Salaries

Jean-Gabriel Pageau $6,500,000 (2)
-Salary Remaining : $6,391,667
-Salary Average : $6,500,000
-Salary Average Remaining : $6,391,667
Moritz Seider $5,737,000 (3)
-Salary Remaining : $5,641,383
-Salary Average : $5,737,000
-Salary Average Remaining : $5,641,383
Nick Foligno $5,500,000 (2)
-Salary Remaining : $5,408,333
-Salary Average : $5,500,000
-Salary Average Remaining : $5,408,333
Robert Thomas $4,892,000 (3)
-Salary Remaining : $4,810,467
-Salary Average : $4,892,000
-Salary Average Remaining : $4,810,467
Elias Pettersson $4,884,000 (3)
-Salary Remaining : $4,802,600
-Salary Average : $4,884,000
-Salary Average Remaining : $4,802,600
Ryan Strome $4,500,000 (1)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Jeff Skinner $4,073,000 (3)
-Salary Remaining : $4,005,117
-Salary Average : $4,073,000
-Salary Average Remaining : $4,005,117
Miles Wood $4,000,000 (2)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Anton Lundell $3,340,000 (3)
-Salary Remaining : $3,284,333
-Salary Average : $3,340,000
-Salary Average Remaining : $3,284,333
Dylan Strome $3,246,000 (1)
-Salary Remaining : $3,191,900
-Salary Average : $3,246,000
-Salary Average Remaining : $3,191,900
Evgenii Dadonov $2,936,000 (2)
-Salary Remaining : $2,887,067
-Salary Average : $2,936,000
-Salary Average Remaining : $2,887,067
Lars Eller $2,739,000 (2)
-Salary Remaining : $2,693,350
-Salary Average : $2,739,000
-Salary Average Remaining : $2,693,350
Will Borgen $2,500,000 (2)
-Salary Remaining : $2,458,333
-Salary Average : $2,500,000
-Salary Average Remaining : $2,458,333
Kiefer Sherwood $2,499,999 (2)
-Salary Remaining : $2,458,332
-Salary Average : $2,499,999
-Salary Average Remaining : $2,458,332
Scott Wedgewood $2,499,999 (1)
-Salary Remaining : $2,458,332
-Salary Average : $2,499,999
-Salary Average Remaining : $2,458,332
Brian Dumoulin $2,499,999 (2)
-Salary Remaining : $2,458,332
-Salary Average : $2,499,999
-Salary Average Remaining : $2,458,332
Nikolaj Ehlers $2,492,000 (3)
-Salary Remaining : $2,450,467
-Salary Average : $2,492,000
-Salary Average Remaining : $2,450,467
Brandon Carlo $2,490,000 (1)
-Salary Remaining : $2,448,500
-Salary Average : $4,161,000
-Salary Average Remaining : $4,091,650
Evan Bouchard $1,610,000 (1)
-Salary Remaining : $1,583,167
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Justus Annunen $1,307,000 (2)
-Salary Remaining : $1,285,217
-Salary Average : $1,307,000
-Salary Average Remaining : $1,285,217
Simon Edvinsson $1,071,439 (1)
-Salary Remaining : $1,053,582
-Salary Average : $1,071,439
-Salary Average Remaining : $1,053,582
Eemil Viro $902,500 (1)
-Salary Remaining : $887,458
-Salary Average : $902,500
-Salary Average Remaining : $887,458
Lukas Cormier $793,333 (1)
-Salary Remaining : $780,111
-Salary Average : $793,333
-Salary Average Remaining : $780,111
Brent Burns $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Total Pro Players24
Salary Commitment
Year 2025 : $73,763,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,574,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $73,763,269
Year 2026 : $55,899,998
Year 2027 : $25,418,000
Year 2028 : $0

Farm Players Salaries

Sam Montembeault $300,000 (2)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Anton Forsberg $300,000 (2)
Salary Remaining : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Garnet Hathaway $292,800 (2)
Salary Remaining : $287,571
Salary Average : $292,800
Salary Average Remaining : $287,571
Sam Steel $290,000 (3)
Salary Remaining : $284,821
Salary Average : $290,000
Salary Average Remaining : $284,821
Filip Chytil $280,000 (3)
Salary Remaining : $275,000
Salary Average : $280,000
Salary Average Remaining : $275,000
Joel Kiviranta $258,100 (3)
Salary Remaining : $253,491
Salary Average : $258,100
Salary Average Remaining : $253,491
Colin Blackwell $250,000 (2)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
Noel Acciari $250,000 (3)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
Rem Pitlick $250,000 (2)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
Nick Seeler $250,000 (2)
Salary Remaining : $245,536
Salary Average : $250,000
Salary Average Remaining : $245,536
Jarred Tinordi $240,000 (1)
Salary Remaining : $235,714
Salary Average : $240,000
Salary Average Remaining : $235,714
Brendan Smith $240,000 (1)
Salary Remaining : $235,714
Salary Average : $240,000
Salary Average Remaining : $235,714
Nick Leddy $230,000 (3)
Salary Remaining : $225,893
Salary Average : $230,000
Salary Average Remaining : $225,893
Brock McGinn $230,000 (2)
Salary Remaining : $225,893
Salary Average : $230,000
Salary Average Remaining : $225,893
Henri Jokiharju $224,700 (3)
Salary Remaining : $220,688
Salary Average : $224,700
Salary Average Remaining : $220,688
Eric Robinson $220,000 (3)
Salary Remaining : $216,071
Salary Average : $220,000
Salary Average Remaining : $216,071
Conor Sheary $220,000 (3)
Salary Remaining : $216,071
Salary Average : $220,000
Salary Average Remaining : $216,071
Nathan Walker $220,000 (2)
Salary Remaining : $216,071
Salary Average : $220,000
Salary Average Remaining : $216,071
Barclay Goodrow $220,000 (3)
Salary Remaining : $216,071
Salary Average : $220,000
Salary Average Remaining : $216,071
Kevin Rooney $200,000 (1)
Salary Remaining : $196,429
Salary Average : $200,000
Salary Average Remaining : $196,429
Nolan Foote $150,000 (3)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Brad Hunt $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Derrick Pouliot $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Travis Boyd $150,000 (1)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Zach Aston-Reese $150,000 (2)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Jakov Novak $141,700 (3)
Salary Remaining : $139,170
Salary Average : $141,700
Salary Average Remaining : $139,170
Antti Tuomisto $134,600 (3)
Salary Remaining : $132,196
Salary Average : $134,600
Salary Average Remaining : $132,196
Noah Beck $134,300 (3)
Salary Remaining : $131,902
Salary Average : $134,300
Salary Average Remaining : $131,902
Santeri Hatakka $130,500 (3)
Salary Remaining : $128,170
Salary Average : $130,500
Salary Average Remaining : $128,170
Jared Wright $129,500 (3)
Salary Remaining : $127,188
Salary Average : $129,500
Salary Average Remaining : $127,188
Matyas Sapovaliv $128,600 (3)
Salary Remaining : $126,304
Salary Average : $128,600
Salary Average Remaining : $126,304
Jack Matier $127,800 (3)
Salary Remaining : $125,518
Salary Average : $127,800
Salary Average Remaining : $125,518
Aydar Suniev $126,500 (3)
Salary Remaining : $124,241
Salary Average : $126,500
Salary Average Remaining : $124,241
Ian Mitchell $126,400 (2)
Salary Remaining : $124,143
Salary Average : $126,400
Salary Average Remaining : $124,143
Chase Stillman $125,100 (3)
Salary Remaining : $122,866
Salary Average : $125,100
Salary Average Remaining : $122,866
Reilly Walsh $118,100 (2)
Salary Remaining : $115,991
Salary Average : $118,100
Salary Average Remaining : $115,991
Arturs Silovs $110,600 (2)
Salary Remaining : $108,625
Salary Average : $110,600
Salary Average Remaining : $108,625
Daniil Tarasov $109,400 (2)
Salary Remaining : $107,446
Salary Average : $109,400
Salary Average Remaining : $107,446
Artur Akhtyamov $109,000 (3)
Salary Remaining : $107,054
Salary Average : $109,000
Salary Average Remaining : $107,054
Jamie Drysdale $108,000 (2)
Salary Remaining : $106,071
Salary Average : $100,608
Salary Average Remaining : $98,812
Danny Zhilkin $104,200 (3)
Salary Remaining : $102,339
Salary Average : $104,200
Salary Average Remaining : $102,339
Riley Sutter $104,000 (1)
Salary Remaining : $102,143
Salary Average : $75,000
Salary Average Remaining : $73,661
Thomas Bordeleau $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Tyrel Bauer $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Daniil Chayka $90,250 (1)
Salary Remaining : $88,638
Salary Average : $90,250
Salary Average Remaining : $88,638
Elliot Desnoyers $85,417 (1)
Salary Remaining : $83,891
Salary Average : $85,417
Salary Average Remaining : $83,891
Will Smith $80,000 (3)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Anthony Richard $78,000 (3)
Salary Remaining : $76,607
Salary Average : $78,000
Salary Average Remaining : $76,607
Xavier Simoneau $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
Ilya Nikolaev $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players50
Salary Commitment
Year 2025 : $8,377,567
Year 2026 : $7,007,900
Year 2027 : $3,892,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,341,175
Year 2026 : $7,000,508
Year 2027 : $3,892,600
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $110 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $24 - 0 - 0.00%
Luxury : 1000 - $212 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $16 - 0 - 0.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,105,333
Farm Players Total Salaries$3,520,200
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,251,756
Farm Year To Date Expenses$80,718
Pro Salary Cap To Date$1,235,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days118
Pro Expenses Per Days$625,878
Pro Estimated Expenses$73,853,604
Farm Remaining Season Days110
Farm Expenses Per Days$40,359
Farm Estimated Expenses$4,439,490
Estimated Season Expenses$78,293,094
Estimated Season Salary Cap$74,105,280
Estimate Under Maximum Salary Cap of $74,500,000$394,720
Estimate Over Minimum Salary Cap of $58,500,000 $15,605,280
Current Bank Account$92,049,338
Projected Bank Account$13,756,244

Pro Players Salaries

David Savard $7,120,000 (1)
-Salary Remaining : $7,001,333
-Salary Average : $7,120,000
-Salary Average Remaining : $7,001,333
Vladimir Tarasenko $6,255,000 (2)
-Salary Remaining : $6,150,750
-Salary Average : $6,255,000
-Salary Average Remaining : $6,150,750
Kyle Palmieri $5,650,000 (3)
-Salary Remaining : $5,555,833
-Salary Average : $5,650,000
-Salary Average Remaining : $5,555,833
Mikael Backlund $5,650,000 (3)
-Salary Remaining : $5,555,833
-Salary Average : $5,650,000
-Salary Average Remaining : $5,555,833
Jordan Staal $5,650,000 (3)
-Salary Remaining : $5,555,833
-Salary Average : $5,650,000
-Salary Average Remaining : $5,555,833
Jani Hakanpaa $4,755,000 (1)
-Salary Remaining : $4,675,750
-Salary Average : $4,755,000
-Salary Average Remaining : $4,675,750
Simon Benoit $4,107,000 (3)
-Salary Remaining : $4,038,550
-Salary Average : $4,107,000
-Salary Average Remaining : $4,038,550
Tory Dello $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $3,933,333
-Salary Average : $4,000,000
-Salary Average Remaining : $3,933,333
Jared McCann $3,560,000 (1)
-Salary Remaining : $3,500,667
-Salary Average : $2,984,000
-Salary Average Remaining : $2,934,267
Nick Blankenburg $3,550,000 (3)
-Salary Remaining : $3,490,833
-Salary Average : $3,550,000
-Salary Average Remaining : $3,490,833
Barrett Hayton $3,370,000 (3)
-Salary Remaining : $3,313,833
-Salary Average : $3,370,000
-Salary Average Remaining : $3,313,833
Andrei Kuzmenko $3,336,000 (1)
-Salary Remaining : $3,280,400
-Salary Average : $3,336,000
-Salary Average Remaining : $3,280,400
Devon Toews $3,312,000 (1)
-Salary Remaining : $3,256,800
-Salary Average : $2,189,000
-Salary Average Remaining : $2,152,517
Elvis Merzlikins $3,179,000 (1)
-Salary Remaining : $3,126,017
-Salary Average : $780,000
-Salary Average Remaining : $767,000
Sam Bennett $2,050,000 (1)
-Salary Remaining : $2,015,833
-Salary Average : $1,209,000
-Salary Average Remaining : $1,188,850
Ryan Donato $1,765,000 (2)
-Salary Remaining : $1,735,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Cayden Primeau $983,000 (1)
-Salary Remaining : $966,617
-Salary Average : $824,000
-Salary Average Remaining : $810,267
Keaton Mastrodonato $950,000 (1)
-Salary Remaining : $934,167
-Salary Average : $950,000
-Salary Average Remaining : $934,167
Ozzy Wiesblatt $863,333 (1)
-Salary Remaining : $848,944
-Salary Average : $863,333
-Salary Average Remaining : $848,944
Total Pro Players20
Salary Commitment
Year 2025 : $74,105,333
Year 2026 : $35,997,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,167,333
Year 2026 : $35,157,000
Year 2027 : $27,977,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,105,333
Year 2026 : $35,997,000
Year 2027 : $27,977,000
Year 2028 : $0

Farm Players Salaries

Troy Terry $236,100 (2)
Salary Remaining : $231,884
Salary Average : $75,000
Salary Average Remaining : $73,661
Urho Vaakanainen $189,300 (3)
Salary Remaining : $185,920
Salary Average : $189,300
Salary Average Remaining : $185,920
Jack Quinn $181,100 (2)
Salary Remaining : $177,866
Salary Average : $89,004
Salary Average Remaining : $87,415
William Wallinder $160,000 (3)
Salary Remaining : $157,143
Salary Average : $160,000
Salary Average Remaining : $157,143
Mikey Eyssimont $154,300 (2)
Salary Remaining : $151,545
Salary Average : $82,276
Salary Average Remaining : $80,806
Matt Savoie $147,100 (3)
Salary Remaining : $144,473
Salary Average : $147,100
Salary Average Remaining : $144,473
Joakim Ryan $141,400 (2)
Salary Remaining : $138,875
Salary Average : $141,400
Salary Average Remaining : $138,875
Ian Moore $138,200 (3)
Salary Remaining : $135,732
Salary Average : $138,200
Salary Average Remaining : $135,732
Artem Shlaine $133,900 (3)
Salary Remaining : $131,509
Salary Average : $133,900
Salary Average Remaining : $131,509
Quinn Olson $133,300 (3)
Salary Remaining : $130,920
Salary Average : $133,300
Salary Average Remaining : $130,920
Samuel Savoie $128,900 (3)
Salary Remaining : $126,598
Salary Average : $128,900
Salary Average Remaining : $126,598
Samuel Honzek $127,700 (3)
Salary Remaining : $125,420
Salary Average : $127,700
Salary Average Remaining : $125,420
Aatu Jamsen $126,600 (3)
Salary Remaining : $124,339
Salary Average : $126,600
Salary Average Remaining : $124,339
Koehn Ziemmer $126,500 (3)
Salary Remaining : $124,241
Salary Average : $126,500
Salary Average Remaining : $124,241
Ty Young $124,500 (3)
Salary Remaining : $122,277
Salary Average : $124,500
Salary Average Remaining : $122,277
Mathieu Olivier $124,000 (1)
Salary Remaining : $121,786
Salary Average : $124,000
Salary Average Remaining : $121,786
Eetu Luostarinen $114,800 (1)
Salary Remaining : $112,750
Salary Average : $80,100
Salary Average Remaining : $78,670
Carsen Twarynski $104,400 (1)
Salary Remaining : $102,536
Salary Average : $104,400
Salary Average Remaining : $102,536
Cooper Black $100,000 (1)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Aidan Fulp $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Anton Malmstrom $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Will MacKinnon $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Montana Onyebuchi $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Sam Morton $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Jeremie Bucheler $95,000 (1)
Salary Remaining : $93,304
Salary Average : $95,000
Salary Average Remaining : $93,304
Daniel Torgersson $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Paul Cotter $85,600 (1)
Salary Remaining : $84,071
Salary Average : $75,000
Salary Average Remaining : $73,661
Chris Jandric $80,000 (2)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Total Farm Players28
Salary Commitment
Year 2025 : $3,520,200
Year 2026 : $2,328,900
Year 2027 : $1,536,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,149,680
Year 2026 : $2,003,680
Year 2027 : $1,536,000
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,925 - 96.25%
Farm Level 2: 1000 - $10 - 967 - 96.70%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left43
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %2,892 - 96.40%
Average Income per Game$86,115
Year to Date Revenue$86,115

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$1,239,838
Farm Year To Date Expenses$115,644
Pro Salary Cap To Date$1,131,506
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$3,616,830
Pro Remaining Season Days118
Pro Expenses Per Days$619,919
Pro Estimated Expenses$73,150,442
Farm Remaining Season Days110
Farm Expenses Per Days$57,822
Farm Estimated Expenses$6,360,420
Estimated Season Expenses$79,510,862
Estimated Season Salary Cap$67,890,360
Estimate Under Maximum Salary Cap of $74,500,000$6,609,640
Estimate Over Minimum Salary Cap of $58,500,000 $9,390,360
Current Bank Account$182,944,832
Projected Bank Account$107,050,800

Pro Players Salaries

J.T. Miller $11,200,000 (1)
-Salary Remaining : $11,013,333
-Salary Average : $11,200,000
-Salary Average Remaining : $11,013,333
Mike Matheson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,900,000
-Salary Average : $6,000,000
-Salary Average Remaining : $5,900,000
Joshua Norris $5,512,000 (3)
-Salary Remaining : $5,420,133
-Salary Average : $5,512,000
-Salary Average Remaining : $5,420,133
Matt Duchene $4,569,000 (3)
-Salary Remaining : $4,492,850
-Salary Average : $4,569,000
-Salary Average Remaining : $4,492,850
Andrei Svechnikov $4,500,000 (5)
-Salary Remaining : $4,425,000
-Salary Average : $4,500,000
-Salary Average Remaining : $4,425,000
Juraj Slafkovsky $4,450,000 (1)
-Salary Remaining : $4,375,833
-Salary Average : $4,450,000
-Salary Average Remaining : $4,375,833
Jake Oettinger $3,974,000 (3)
-Salary Remaining : $3,907,767
-Salary Average : $3,612,000
-Salary Average Remaining : $3,551,800
Noah Hanifin $3,672,000 (3)
-Salary Remaining : $3,610,800
-Salary Average : $3,672,000
-Salary Average Remaining : $3,610,800
Pierre-Luc Dubois $3,620,000 (2)
-Salary Remaining : $3,559,667
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Dylan Cozens $3,172,000 (2)
-Salary Remaining : $3,119,133
-Salary Average : $894,167
-Salary Average Remaining : $879,264
Trevor Zegras $3,101,000 (2)
-Salary Remaining : $3,049,317
-Salary Average : $750,830
-Salary Average Remaining : $738,316
Lane Hutson $3,023,000 (3)
-Salary Remaining : $2,972,617
-Salary Average : $3,023,000
-Salary Average Remaining : $2,972,617
Jason Robertson $2,945,000 (1)
-Salary Remaining : $2,895,917
-Salary Average : $816,000
-Salary Average Remaining : $802,400
William Eklund $1,744,167 (1)
-Salary Remaining : $1,715,098
-Salary Average : $1,744,167
-Salary Average Remaining : $1,715,098
Dylan Guenther $1,744,167 (1)
-Salary Remaining : $1,715,098
-Salary Average : $1,744,167
-Salary Average Remaining : $1,715,098
Thomas Harley $1,314,000 (2)
-Salary Remaining : $1,292,100
-Salary Average : $968,892
-Salary Average Remaining : $952,744
Jakub Dobes $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Matthew Knies $925,000 (1)
-Salary Remaining : $909,583
-Salary Average : $925,000
-Salary Average Remaining : $909,583
Zach Bogosian $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $737,500
-Salary Average : $750,000
-Salary Average Remaining : $737,500
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 : $294,643
Salary Average : $300,000
Salary Average Remaining : $294,643
Arvid Soderblom $254,300 (3)
Salary Remaining : $249,759
Salary Average : $254,300
Salary Average Remaining : $249,759
Andrew Mangiapane $200,600 (3)
Salary Remaining : $197,018
Salary Average : $200,600
Salary Average Remaining : $197,018
Vince Dunn $195,000 (1)
Salary Remaining : $191,518
Salary Average : $81,000
Salary Average Remaining : $79,554
Jonas Siegenthaler $193,300 (2)
Salary Remaining : $189,848
Salary Average : $75,478
Salary Average Remaining : $74,130
Jack Drury $170,100 (3)
Salary Remaining : $167,063
Salary Average : $170,100
Salary Average Remaining : $167,063
Kirby Dach $169,400 (1)
Salary Remaining : $166,375
Salary Average : $77,300
Salary Average Remaining : $75,920
Mark Jankowski $150,000 (1)
Salary Remaining : $147,321
Salary Average : $150,000
Salary Average Remaining : $147,321
Jackson Blake $148,700 (3)
Salary Remaining : $146,045
Salary Average : $148,700
Salary Average Remaining : $146,045
Peyton Krebs $146,700 (2)
Salary Remaining : $144,080
Salary Average : $90,937
Salary Average Remaining : $89,313
Dylan Samberg $145,000 (2)
Salary Remaining : $142,411
Salary Average : $80,185
Salary Average Remaining : $78,753
Joakim Kemell $145,000 (1)
Salary Remaining : $142,411
Salary Average : $145,000
Salary Average Remaining : $142,411
Brett Berard $142,200 (3)
Salary Remaining : $139,661
Salary Average : $142,200
Salary Average Remaining : $139,661
Dalibor Dvorsky $142,000 (3)
Salary Remaining : $139,464
Salary Average : $142,000
Salary Average Remaining : $139,464
Brandon Bussi $141,300 (2)
Salary Remaining : $138,777
Salary Average : $75,000
Salary Average Remaining : $73,661
Sean Farrell $141,100 (3)
Salary Remaining : $138,580
Salary Average : $141,100
Salary Average Remaining : $138,580
Maveric Lamoureux $141,000 (3)
Salary Remaining : $138,482
Salary Average : $141,000
Salary Average Remaining : $138,482
Arthur Kaliyev $139,700 (2)
Salary Remaining : $137,205
Salary Average : $85,967
Salary Average Remaining : $84,432
Lukas Dostal $132,900 (1)
Salary Remaining : $130,527
Salary Average : $90,477
Salary Average Remaining : $88,861
Josh Filmon $131,700 (3)
Salary Remaining : $129,348
Salary Average : $131,700
Salary Average Remaining : $129,348
Mats Lindgren $131,200 (3)
Salary Remaining : $128,857
Salary Average : $131,200
Salary Average Remaining : $128,857
Niko Huuhtanen $129,200 (3)
Salary Remaining : $126,893
Salary Average : $129,200
Salary Average Remaining : $126,893
Alexis Gendron $128,800 (3)
Salary Remaining : $126,500
Salary Average : $128,800
Salary Average Remaining : $126,500
Jack Devine $128,500 (3)
Salary Remaining : $126,205
Salary Average : $128,500
Salary Average Remaining : $126,205
Samu Tuomaala $128,200 (3)
Salary Remaining : $125,911
Salary Average : $128,200
Salary Average Remaining : $125,911
Carson Rehkopf $127,100 (3)
Salary Remaining : $124,830
Salary Average : $127,100
Salary Average Remaining : $124,830
Stanislav Svozil $113,400 (3)
Salary Remaining : $111,375
Salary Average : $113,400
Salary Average Remaining : $111,375
Chad Ruhwedel $101,800 (1)
Salary Remaining : $99,982
Salary Average : $101,800
Salary Average Remaining : $99,982
Collin Graf $100,000 (3)
Salary Remaining : $98,214
Salary Average : $100,000
Salary Average Remaining : $98,214
Carl Lindbom $98,300 (3)
Salary Remaining : $96,545
Salary Average : $98,300
Salary Average Remaining : $96,545
Aleksei Kolosov $98,000 (3)
Salary Remaining : $96,250
Salary Average : $98,000
Salary Average Remaining : $96,250
Brock Faber $92,500 (1)
Salary Remaining : $90,848
Salary Average : $92,500
Salary Average Remaining : $90,848
Pavel Mintyukov $91,833 (2)
Salary Remaining : $90,193
Salary Average : $91,833
Salary Average Remaining : $90,193
Wyatt Kaiser $91,667 (1)
Salary Remaining : $90,030
Salary Average : $91,667
Salary Average Remaining : $90,030
Jack Thompson $90,250 (1)
Salary Remaining : $88,638
Salary Average : $90,250
Salary Average Remaining : $88,638
Samuel Fagemo $89,100 (1)
Salary Remaining : $87,509
Salary Average : $81,014
Salary Average Remaining : $79,567
Fedor Svechkov $85,000 (3)
Salary Remaining : $83,482
Salary Average : $85,000
Salary Average Remaining : $83,482
Jeremie Poirier $83,333 (1)
Salary Remaining : $81,845
Salary Average : $83,333
Salary Average Remaining : $81,845
Trent Miner $82,833 (2)
Salary Remaining : $81,354
Salary Average : $82,833
Salary Average Remaining : $81,354
Marshall Warren $80,000 (3)
Salary Remaining : $78,571
Salary Average : $80,000
Salary Average Remaining : $78,571
Tye Kartye $75,000 (1)
Salary Remaining : $73,661
Salary Average : $75,000
Salary Average Remaining : $73,661
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 $111,667,197 $67,473,960 $7,026,040 $8,973,960 $2,832,144 $96,167,856 212445
Blackhawks $79,074,109 $59,285,640 $15,214,360 $785,640 $3,005,296 $95,994,704 322254
Blue Jackets $115,521,011 $62,804,040 $11,695,960 $4,304,040 $2,638,944 $96,361,056 202343
Blues $240,901,602 $68,600,500 $5,899,500 $10,100,500 $4,473,728 $94,526,272 223254
Bruins $136,376,095 $73,559,040 $940,960 $15,059,040 $5,232,416 $93,767,584 203454
Canadiens $69,643,235 $60,888,968 $13,611,032 $2,388,968 $2,994,544 $96,005,456 202646
Canucks $21,452,447 $58,873,320 $15,626,680 $373,320 $2,492,224 $96,507,776 342155
Capitals $122,125,846 $72,042,000 $2,458,000 $13,542,000 $5,508,384 $93,491,616 204060
Coyotes $67,201,745 $63,283,114 $11,216,886 $4,783,114 $4,081,171 $94,918,829 372966
Devils $5,357,177 $69,527,040 $4,972,960 $11,027,040 $3,187,072 $95,812,928 172441
Ducks $124,065,107 $73,893,000 $607,000 $15,393,000 $3,696,112 $95,303,888 202646
Flames $59,189,220 $74,461,200 $38,800 $15,961,200 $2,945,600 $96,054,400 202242
Flyers $30,001,078 $73,935,000 $565,000 $15,435,000 $5,767,888 $93,232,112 214566
Golden Knights $26,674,603 $62,933,867 $11,566,133 $4,433,867 $2,621,461 $96,378,539 202343
Islanders $104,685,382 $73,150,884 $1,349,116 $14,650,884 $2,863,305 $96,136,695 212344
Jets ($3,116,608) $59,243,280 $15,256,720 $743,280 $4,453,904 $94,546,096 212849
Kings $29,008,923 $74,475,960 $24,040 $15,975,960 $3,166,800 $95,833,200 202040
Lightning $71,101,170 $65,139,293 $9,360,707 $6,639,293 $2,517,529 $96,482,471 212344
Maple Leafs $97,971,863 $60,446,520 $14,053,480 $1,946,520 $3,414,208 $95,585,792 283058
Oilers $133,632,281 $74,136,360 $363,640 $15,636,360 $4,489,632 $94,510,368 213152
Panthers $61,295,691 $59,159,640 $15,340,360 $659,640 $2,586,752 $96,413,248 292453
Penguins $29,987,519 $70,495,800 $4,004,200 $11,995,800 $4,349,520 $94,650,480 382664
Predators $16,495,884 $59,684,040 $14,815,960 $1,184,040 $2,422,896 $96,577,104 282048
Rangers $129,755,611 $59,103,960 $15,396,040 $603,960 $2,475,200 $96,524,800 212041
Red Wings $148,440,422 $59,241,960 $15,258,040 $741,960 $2,388,736 $96,611,264 252045
Sabres $116,029,539 $66,255,120 $8,244,880 $7,755,120 $3,438,064 $95,561,936 202040
Senators $143,897,755 $67,229,520 $7,270,480 $8,729,520 $2,581,488 $96,418,512 202343
Sharks $139,005,732 $73,477,080 $1,022,920 $14,977,080 $3,846,304 $95,153,696 202242
Stars $118,881,466 $73,763,280 $736,720 $15,263,280 $8,377,600 $90,622,400 245074
Whalers $92,049,338 $74,105,280 $394,720 $15,605,280 $3,520,160 $95,479,840 202848
Wild $182,944,832 $67,890,360 $6,609,640 $9,390,360 $5,476,016 $93,523,984 204161