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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,475 - 74.58%
Level 2: 5000 - $65 - 3,707 - 74.14%
Level 3: 2000 - $42 - 1,540 - 77.02%
Level 4: 4000 - $30 - 2,519 - 62.97%
Luxury : 1000 - $150 - 981 - 98.12%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,402 - 70.10%
Farm Level 2: 1000 - $15 - 743 - 74.34%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %13,222 - 73.46%
Average Income per Game$1,454,051
Year to Date Revenue$42,167,489
Farm
Home Games Left12
Average Attendance - %2,145 - 71.52%
Average Income per Game$89,732
Year to Date Revenue$2,781,702

Expense

Pro Players Total Salaries$67,474,000
Farm Players Total Salaries$2,932,117
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,782,593
Farm Year To Date Expenses$2,433,228
Pro Salary Cap To Date$42,157,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,356,719
Farm Estimated Season Revenue$1,076,788
Pro Remaining Season Days45
Pro Expenses Per Days$570,617
Pro Estimated Expenses$25,677,765
Farm Remaining Season Days37
Farm Expenses Per Days$32,876
Farm Estimated Expenses$1,216,412
Estimated Season Expenses$26,894,177
Estimated Season Salary Cap$67,460,304
Estimate Under Maximum Salary Cap of $74,500,000$7,039,696
Estimate Over Minimum Salary Cap of $58,500,000 $8,960,304
Current Bank Account$105,984,886
Projected Bank Account$100,524,216

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $3,562,500
-Salary Average : $9,500,000
-Salary Average Remaining : $3,562,500
Valeri Nichushkin $6,000,000 (3)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Jack Eichel $4,602,000 (2)
-Salary Remaining : $1,725,750
-Salary Average : $3,495,000
-Salary Average Remaining : $1,310,625
Kevin Fiala $4,591,000 (3)
-Salary Remaining : $1,721,625
-Salary Average : $4,591,000
-Salary Average Remaining : $1,721,625
Teuvo Teravainen $4,500,000 (1)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Drew Doughty $4,316,000 (2)
-Salary Remaining : $1,618,500
-Salary Average : $4,385,000
-Salary Average Remaining : $1,644,375
Mitch Marner $4,179,000 (2)
-Salary Remaining : $1,567,125
-Salary Average : $4,179,000
-Salary Average Remaining : $1,567,125
Shea Theodore $3,458,000 (2)
-Salary Remaining : $1,296,750
-Salary Average : $3,017,000
-Salary Average Remaining : $1,131,375
Tom Wilson $3,300,000 (2)
-Salary Remaining : $1,237,500
-Salary Average : $3,300,000
-Salary Average Remaining : $1,237,500
Stuart Skinner $3,226,000 (2)
-Salary Remaining : $1,209,750
-Salary Average : $3,226,000
-Salary Average Remaining : $1,209,750
Dougie Hamilton $3,146,000 (1)
-Salary Remaining : $1,179,750
-Salary Average : $3,940,000
-Salary Average Remaining : $1,477,500
Sam Reinhart $2,964,000 (1)
-Salary Remaining : $1,111,500
-Salary Average : $1,814,000
-Salary Average Remaining : $680,250
Nick Paul $2,948,000 (2)
-Salary Remaining : $1,105,500
-Salary Average : $2,948,000
-Salary Average Remaining : $1,105,500
Rasmus Andersson $2,108,000 (1)
-Salary Remaining : $790,500
-Salary Average : $2,100,000
-Salary Average Remaining : $787,500
Alex Steeves $1,559,000 (3)
-Salary Remaining : $584,625
-Salary Average : $1,559,000
-Salary Average Remaining : $584,625
Colin White $1,458,000 (1)
-Salary Remaining : $546,750
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Luca Del Bel Belluz $1,412,000 (3)
-Salary Remaining : $529,500
-Salary Average : $1,412,000
-Salary Average Remaining : $529,500
Isaiah George $1,382,000 (3)
-Salary Remaining : $518,250
-Salary Average : $1,382,000
-Salary Average Remaining : $518,250
Alexandre Carrier $1,067,000 (2)
-Salary Remaining : $400,125
-Salary Average : $1,777,000
-Salary Average Remaining : $666,375
Trevor van Riemsdyk $938,000 (1)
-Salary Remaining : $351,750
-Salary Average : $1,042,000
-Salary Average Remaining : $390,750
Leevi Merilainen $820,000 (1)
-Salary Remaining : $307,500
-Salary Average : $820,000
-Salary Average Remaining : $307,500
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 : $54,046
Salary Average : $163,600
Salary Average Remaining : $54,046
Ville Ottavainen $139,700 (3)
Salary Remaining : $46,151
Salary Average : $139,700
Salary Average Remaining : $46,151
Jacob Bernard-Docker $135,000 (2)
Salary Remaining : $44,598
Salary Average : $135,000
Salary Average Remaining : $44,598
Domenick Fensore $135,000 (3)
Salary Remaining : $44,598
Salary Average : $135,000
Salary Average Remaining : $44,598
Ty Smith $132,500 (2)
Salary Remaining : $43,772
Salary Average : $132,500
Salary Average Remaining : $43,772
Seamus Casey $131,700 (3)
Salary Remaining : $43,508
Salary Average : $131,700
Salary Average Remaining : $43,508
Ben Hemmerling $131,700 (3)
Salary Remaining : $43,508
Salary Average : $131,700
Salary Average Remaining : $43,508
Maxim Barbashev $129,100 (3)
Salary Remaining : $42,649
Salary Average : $129,100
Salary Average Remaining : $42,649
Jett Luchanko $128,700 (3)
Salary Remaining : $42,517
Salary Average : $128,700
Salary Average Remaining : $42,517
Roman Schmidt $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Calle Odelius $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Gleb Trikozov $125,700 (3)
Salary Remaining : $41,526
Salary Average : $125,700
Salary Average Remaining : $41,526
Jake Wise $120,600 (3)
Salary Remaining : $39,841
Salary Average : $120,600
Salary Average Remaining : $39,841
Alex Jefferies $116,700 (3)
Salary Remaining : $38,553
Salary Average : $116,700
Salary Average Remaining : $38,553
Reece Newkirk $113,000 (3)
Salary Remaining : $37,330
Salary Average : $113,000
Salary Average Remaining : $37,330
Brandon Biro $112,500 (1)
Salary Remaining : $37,165
Salary Average : $112,500
Salary Average Remaining : $37,165
Jack LaFontaine $110,100 (3)
Salary Remaining : $36,372
Salary Average : $110,100
Salary Average Remaining : $36,372
Nikita Pavlychev $101,400 (2)
Salary Remaining : $33,498
Salary Average : $101,400
Salary Average Remaining : $33,498
Michael Houser $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Jakub Skarek $94,800 (2)
Salary Remaining : $31,318
Salary Average : $94,800
Salary Average Remaining : $31,318
Jan Mysak $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Mason Geertsen $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Hayden Hodgson $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Zayde Wisdom $89,667 (1)
Salary Remaining : $29,622
Salary Average : $89,667
Salary Average Remaining : $29,622
Total Farm Players25
Salary Commitment
Year 2025 : $2,932,117
Year 2026 : $2,539,700
Year 2027 : $1,637,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,932,117
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 - 4,499 - 74.98%
Level 2: 5000 - $60 - 4,795 - 95.89%
Level 3: 2000 - $35 - 1,969 - 98.47%
Level 4: 4000 - $20 - 3,835 - 95.88%
Luxury : 1000 - $125 - 995 - 99.46%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,385 - 69.25%
Farm Level 2: 1000 - $15 - 750 - 75.01%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %16,093 - 89.40%
Average Income per Game$1,501,240
Year to Date Revenue$43,535,952
Farm
Home Games Left12
Average Attendance - %2,135 - 71.17%
Average Income per Game$88,995
Year to Date Revenue$2,758,840

Expense

Pro Players Total Salaries$59,236,668
Farm Players Total Salaries$3,410,217
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,693,400
Farm Year To Date Expenses$2,860,906
Pro Salary Cap To Date$37,068,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,017,356
Farm Estimated Season Revenue$1,067,938
Pro Remaining Season Days45
Pro Expenses Per Days$501,972
Pro Estimated Expenses$22,588,740
Farm Remaining Season Days37
Farm Expenses Per Days$39,377
Farm Estimated Expenses$1,456,949
Estimated Season Expenses$24,045,689
Estimated Season Salary Cap$59,282,155
Estimate Under Maximum Salary Cap of $74,500,000$15,217,845
Estimate Over Minimum Salary Cap of $58,500,000 $782,155
Current Bank Account$74,796,080
Projected Bank Account$72,835,685

Pro Players Salaries

Anthony DeAngelo $4,750,000 (1)
-Salary Remaining : $1,781,250
-Salary Average : $4,750,000
-Salary Average Remaining : $1,781,250
Jason Zucker $4,550,000 (1)
-Salary Remaining : $1,706,250
-Salary Average : $4,550,000
-Salary Average Remaining : $1,706,250
Carter Wilkie $3,000,001 (1)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,001
-Salary Average Remaining : $1,125,000
J.T. Compher $3,000,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Brennan Saulnier $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Mark Duarte $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Jake Bean $2,950,000 (2)
-Salary Remaining : $1,106,250
-Salary Average : $2,950,000
-Salary Average Remaining : $1,106,250
Jake Middleton $2,500,000 (3)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Jonathan Drouin $2,285,000 (1)
-Salary Remaining : $856,875
-Salary Average : $2,285,000
-Salary Average Remaining : $856,875
Blake Lizotte $2,250,000 (1)
-Salary Remaining : $843,750
-Salary Average : $2,250,000
-Salary Average Remaining : $843,750
Parker Kelly $2,242,000 (3)
-Salary Remaining : $840,750
-Salary Average : $2,242,000
-Salary Average Remaining : $840,750
Yegor Chinakhov $2,228,000 (3)
-Salary Remaining : $835,500
-Salary Average : $2,228,000
-Salary Average Remaining : $835,500
Ryan Poehling $1,657,000 (1)
-Salary Remaining : $621,375
-Salary Average : $1,657,000
-Salary Average Remaining : $621,375
Artyom Levshunov $1,474,000 (3)
-Salary Remaining : $552,750
-Salary Average : $1,474,000
-Salary Average Remaining : $552,750
Liam Foudy $1,445,000 (2)
-Salary Remaining : $541,875
-Salary Average : $1,445,000
-Salary Average Remaining : $541,875
Tyler Inamoto $1,320,000 (3)
-Salary Remaining : $495,000
-Salary Average : $1,320,000
-Salary Average Remaining : $495,000
Ty Dellandrea $1,291,000 (2)
-Salary Remaining : $484,125
-Salary Average : $789,699
-Salary Average Remaining : $296,137
Jakub Stancl $1,252,000 (3)
-Salary Remaining : $469,500
-Salary Average : $1,252,000
-Salary Average Remaining : $469,500
Connor Dewar $1,241,000 (1)
-Salary Remaining : $465,375
-Salary Average : $1,241,000
-Salary Average Remaining : $465,375
Michael Amadio $1,167,000 (1)
-Salary Remaining : $437,625
-Salary Average : $1,296,667
-Salary Average Remaining : $486,250
Marc Del Gaizo $1,137,000 (2)
-Salary Remaining : $426,375
-Salary Average : $1,137,000
-Salary Average Remaining : $426,375
Jordan Papirny $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Adam Erne $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Ryan McGregor $991,000 (2)
-Salary Remaining : $371,625
-Salary Average : $991,000
-Salary Average Remaining : $371,625
Brayden Pachal $989,000 (1)
-Salary Remaining : $370,875
-Salary Average : $989,000
-Salary Average Remaining : $370,875
Lucas Edmonds $950,000 (1)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Eetu Makiniemi $949,000 (3)
-Salary Remaining : $355,875
-Salary Average : $949,000
-Salary Average Remaining : $355,875
Devon Levi $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Conor Timmins $850,000 (1)
-Salary Remaining : $318,750
-Salary Average : $850,000
-Salary Average Remaining : $318,750
Adam Edstrom $846,667 (1)
-Salary Remaining : $317,500
-Salary Average : $846,667
-Salary Average Remaining : $317,500
Leo Loof $0 (0)
Total Pro Players32
Salary Commitment
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,865,034
Year 2026 : $22,277,699
Year 2027 : $11,965,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,236,668
Year 2026 : $22,779,000
Year 2027 : $11,965,000
Year 2028 : $0

Farm Players Salaries

Sam Bitten $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Mark Senden $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Travis Mitchell $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Sebastian Aho2 $199,500 (1)
Salary Remaining : $65,906
Salary Average : $199,500
Salary Average Remaining : $65,906
Jesse Ylonen $186,400 (2)
Salary Remaining : $61,579
Salary Average : $186,400
Salary Average Remaining : $61,579
Max Jones $139,200 (2)
Salary Remaining : $45,986
Salary Average : $139,200
Salary Average Remaining : $45,986
Jackson Kunz $138,500 (3)
Salary Remaining : $45,754
Salary Average : $138,500
Salary Average Remaining : $45,754
Luke Prokop $135,200 (3)
Salary Remaining : $44,664
Salary Average : $135,200
Salary Average Remaining : $44,664
Daniil Misyul $134,800 (3)
Salary Remaining : $44,532
Salary Average : $134,800
Salary Average Remaining : $44,532
Kyle Capobianco $130,500 (2)
Salary Remaining : $43,112
Salary Average : $130,500
Salary Average Remaining : $43,112
Guillaume Richard $129,700 (3)
Salary Remaining : $42,847
Salary Average : $129,700
Salary Average Remaining : $42,847
Anton Wahlberg $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Gavin Hayes $127,900 (3)
Salary Remaining : $42,253
Salary Average : $127,900
Salary Average Remaining : $42,253
Adam Sykora $127,900 (3)
Salary Remaining : $42,253
Salary Average : $127,900
Salary Average Remaining : $42,253
Ondrej Becher $127,800 (3)
Salary Remaining : $42,220
Salary Average : $127,800
Salary Average Remaining : $42,220
Gavin White $127,100 (3)
Salary Remaining : $41,988
Salary Average : $127,100
Salary Average Remaining : $41,988
Jaret Anderson-Dolan $117,200 (1)
Salary Remaining : $38,718
Salary Average : $117,200
Salary Average Remaining : $38,718
Lucas Johansen $100,100 (2)
Salary Remaining : $33,069
Salary Average : $100,100
Salary Average Remaining : $33,069
Hunter Skinner $99,900 (2)
Salary Remaining : $33,003
Salary Average : $99,900
Salary Average Remaining : $33,003
Marc Gatcomb $97,300 (2)
Salary Remaining : $32,144
Salary Average : $97,300
Salary Average Remaining : $32,144
Adam Ginning $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Magnus Chrona $86,750 (1)
Salary Remaining : $28,658
Salary Average : $86,750
Salary Average Remaining : $28,658
Remi Poirier $83,667 (1)
Salary Remaining : $27,640
Salary Average : $83,667
Salary Average Remaining : $27,640
Hank Kempf $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,410,217
Year 2026 : $1,930,900
Year 2027 : $1,177,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,925 - 98.76%
Level 2: 5000 - $62 - 4,085 - 81.70%
Level 3: 2000 - $30 - 1,998 - 99.89%
Level 4: 4000 - $15 - 3,971 - 99.26%
Luxury : 1000 - $170 - 985 - 98.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,356 - 67.82%
Farm Level 2: 1000 - $15 - 769 - 76.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left13
Average Attendance - %16,963 - 94.24%
Average Income per Game$1,599,431
Year to Date Revenue$47,982,921
Farm
Home Games Left12
Average Attendance - %2,125 - 70.84%
Average Income per Game$87,917
Year to Date Revenue$2,725,432

Expense

Pro Players Total Salaries$68,819,000
Farm Players Total Salaries$2,670,000
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,286,690
Farm Year To Date Expenses$2,875,462
Pro Salary Cap To Date$39,799,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,792,599
Farm Estimated Season Revenue$1,055,006
Pro Remaining Season Days45
Pro Expenses Per Days$590,158
Pro Estimated Expenses$26,557,110
Farm Remaining Season Days37
Farm Expenses Per Days$38,125
Farm Estimated Expenses$1,410,625
Estimated Season Expenses$27,967,735
Estimated Season Salary Cap$65,043,862
Estimate Under Maximum Salary Cap of $74,500,000$9,456,138
Estimate Over Minimum Salary Cap of $58,500,000 $6,543,862
Current Bank Account$106,604,798
Projected Bank Account$100,484,668

Pro Players Salaries

Connor Hellebuyck $12,100,000 (1)
-Salary Remaining : $4,537,500
-Salary Average : $12,100,000
-Salary Average Remaining : $4,537,500
Aleksander Barkov $7,218,000 (3)
-Salary Remaining : $2,706,750
-Salary Average : $7,218,000
-Salary Average Remaining : $2,706,750
Bryan Rust $6,750,000 (2)
-Salary Remaining : $2,531,250
-Salary Average : $6,750,000
-Salary Average Remaining : $2,531,250
Brad Marchand $6,000,000 (3)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Auston Matthews $5,600,000 (1)
-Salary Remaining : $2,100,000
-Salary Average : $5,600,000
-Salary Average Remaining : $2,100,000
Evgeni Malkin $4,096,000 (1)
-Salary Remaining : $1,536,000
-Salary Average : $5,998,000
-Salary Average Remaining : $2,249,250
Carson Soucy $3,675,000 (2)
-Salary Remaining : $1,378,125
-Salary Average : $3,675,000
-Salary Average Remaining : $1,378,125
Jaccob Slavin $3,315,000 (3)
-Salary Remaining : $1,243,125
-Salary Average : $3,315,000
-Salary Average Remaining : $1,243,125
Luke Schenn $3,000,000 (3)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Evan Rodrigues $2,280,000 (1)
-Salary Remaining : $855,000
-Salary Average : $778,000
-Salary Average Remaining : $291,750
Tanner Jeannot $1,949,000 (2)
-Salary Remaining : $730,875
-Salary Average : $1,949,000
-Salary Average Remaining : $730,875
Vladislav Gavrikov $1,735,000 (1)
-Salary Remaining : $650,625
-Salary Average : $811,000
-Salary Average Remaining : $304,125
Jonatan Berggren $1,519,000 (3)
-Salary Remaining : $569,625
-Salary Average : $1,519,000
-Salary Average Remaining : $569,625
Julien Gauthier (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Gustav Forsling $1,498,000 (1)
-Salary Remaining : $561,750
-Salary Average : $1,646,000
-Salary Average Remaining : $617,250
Valtteri Puustinen $1,481,000 (3)
-Salary Remaining : $555,375
-Salary Average : $1,481,000
-Salary Average Remaining : $555,375
Glenn Gawdin $1,240,000 (2)
-Salary Remaining : $465,000
-Salary Average : $1,240,000
-Salary Average Remaining : $465,000
Jacob Moverare $1,133,000 (1)
-Salary Remaining : $424,875
-Salary Average : $853,073
-Salary Average Remaining : $319,902
Luke Cavallin $1,000,000 (2)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Trent Frederic $930,000 (2)
-Salary Remaining : $348,750
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $300,000
-Salary Average : $800,000
-Salary Average Remaining : $300,000
Total Pro Players21
Salary Commitment
Year 2025 : $68,819,000
Year 2026 : $40,377,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,158,073
Year 2026 : $40,372,000
Year 2027 : $22,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,819,000
Year 2026 : $40,377,000
Year 2027 : $22,533,000
Year 2028 : $0

Farm Players Salaries

Egor Sokolov $149,500 (3)
Salary Remaining : $49,388
Salary Average : $149,500
Salary Average Remaining : $49,388
Kyle Jackson $146,700 (3)
Salary Remaining : $48,463
Salary Average : $146,700
Salary Average Remaining : $48,463
Tristan Broz $135,000 (3)
Salary Remaining : $44,598
Salary Average : $135,000
Salary Average Remaining : $44,598
Owen Beck $133,300 (3)
Salary Remaining : $44,037
Salary Average : $133,300
Salary Average Remaining : $44,037
Adam Raska $131,500 (3)
Salary Remaining : $43,442
Salary Average : $131,500
Salary Average Remaining : $43,442
Trevor Connelly $130,000 (3)
Salary Remaining : $42,946
Salary Average : $130,000
Salary Average Remaining : $42,946
Connor Clattenburg $126,500 (3)
Salary Remaining : $41,790
Salary Average : $126,500
Salary Average Remaining : $41,790
Leon Muggli $126,100 (3)
Salary Remaining : $41,658
Salary Average : $126,100
Salary Average Remaining : $41,658
Tucker Robertson $125,600 (3)
Salary Remaining : $41,493
Salary Average : $125,600
Salary Average Remaining : $41,493
Jacob Ingham $125,000 (3)
Salary Remaining : $41,295
Salary Average : $125,000
Salary Average Remaining : $41,295
Givani Smith $113,600 (2)
Salary Remaining : $37,529
Salary Average : $113,600
Salary Average Remaining : $37,529
Jacob Perreault $110,600 (3)
Salary Remaining : $36,538
Salary Average : $110,600
Salary Average Remaining : $36,538
Max Szuber $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Connor Hughes $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Mitch Gibson (Out of Payroll) $100,000 (1)
Salary Remaining : $33,036
Salary Average : $75,000
Salary Average Remaining : $24,777
Braden Hache $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Billy Sweezey $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Ben Zloty $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Brian Halonen $99,600 (1)
Salary Remaining : $32,904
Salary Average : $99,600
Salary Average Remaining : $32,904
Cole Guttman $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Martin Chromiak $82,000 (1)
Salary Remaining : $27,089
Salary Average : $82,000
Salary Average Remaining : $27,089
Tyson Feist $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Ethan Frisch $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Valtteri Pulli $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Total Farm Players24
Salary Commitment
Year 2025 : $2,670,000
Year 2026 : $1,793,400
Year 2027 : $1,439,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,645,000
Year 2026 : $1,793,400
Year 2027 : $1,439,800
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $91 - 5,772 - 96.20%
Level 2: 5000 - $55 - 4,838 - 96.77%
Level 3: 2000 - $40 - 1,653 - 82.65%
Level 4: 4000 - $18 - 3,900 - 97.50%
Luxury : 1000 - $170 - 969 - 96.91%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 1,955 - 97.73%
Farm Level 2: 1000 - $12 - 984 - 98.37%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %17,132 - 95.18%
Average Income per Game$1,627,734
Year to Date Revenue$47,204,280
Farm
Home Games Left12
Average Attendance - %2,938 - 97.94%
Average Income per Game$99,135
Year to Date Revenue$3,073,172

Expense

Pro Players Total Salaries$63,194,998
Farm Players Total Salaries$5,285,534
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,600,000
Pro Year To Date Expenses$40,878,196
Farm Year To Date Expenses$4,819,230
Pro Salary Cap To Date$39,628,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,788,273
Farm Estimated Season Revenue$1,189,615
Pro Remaining Season Days45
Pro Expenses Per Days$543,292
Pro Estimated Expenses$24,448,140
Farm Remaining Season Days37
Farm Expenses Per Days$65,049
Farm Estimated Expenses$2,406,813
Estimated Season Expenses$26,854,953
Estimated Season Salary Cap$65,926,300
Estimate Under Maximum Salary Cap of $74,500,000$8,573,700
Estimate Over Minimum Salary Cap of $58,500,000 $7,426,300
Current Bank Account$244,030,778
Projected Bank Account$241,153,713

Pro Players Salaries

Jaden Schwartz $6,000,000 (2)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Tyler Myers $5,750,000 (2)
-Salary Remaining : $2,156,250
-Salary Average : $5,750,000
-Salary Average Remaining : $2,156,250
Sean Walker $5,500,000 (2)
-Salary Remaining : $2,062,500
-Salary Average : $5,500,000
-Salary Average Remaining : $2,062,500
Taylor Hall $4,750,000 (3)
-Salary Remaining : $1,781,250
-Salary Average : $4,750,000
-Salary Average Remaining : $1,781,250
Jonathan Marchessault $3,391,000 (1)
-Salary Remaining : $1,271,625
-Salary Average : $3,391,000
-Salary Average Remaining : $1,271,625
Pius Suter $2,999,999 (2)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Victor Olofsson $2,999,999 (3)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
David Kampf $2,995,000 (2)
-Salary Remaining : $1,123,125
-Salary Average : $2,995,000
-Salary Average Remaining : $1,123,125
Jacob Trouba $2,972,000 (3)
-Salary Remaining : $1,114,500
-Salary Average : $2,702,000
-Salary Average Remaining : $1,013,250
Jakob Chychrun $2,946,000 (3)
-Salary Remaining : $1,104,750
-Salary Average : $2,946,000
-Salary Average Remaining : $1,104,750
Juuse Saros $2,844,000 (3)
-Salary Remaining : $1,066,500
-Salary Average : $2,586,000
-Salary Average Remaining : $969,750
Kevin Lankinen $2,800,000 (1)
-Salary Remaining : $1,050,000
-Salary Average : $2,800,000
-Salary Average Remaining : $1,050,000
Boone Jenner $2,728,000 (1)
-Salary Remaining : $1,023,000
-Salary Average : $6,089,000
-Salary Average Remaining : $2,283,375
Brayden Point $2,677,000 (1)
-Salary Remaining : $1,003,875
-Salary Average : $6,209,000
-Salary Average Remaining : $2,328,375
Bowen Byram $2,520,000 (2)
-Salary Remaining : $945,000
-Salary Average : $2,520,000
-Salary Average Remaining : $945,000
Pavel Zacha $2,477,000 (2)
-Salary Remaining : $928,875
-Salary Average : $1,680,000
-Salary Average Remaining : $630,000
Adam Larsson $2,239,000 (1)
-Salary Remaining : $839,625
-Salary Average : $3,482,000
-Salary Average Remaining : $1,305,750
Mason Appleton $2,100,000 (1)
-Salary Remaining : $787,500
-Salary Average : $2,100,000
-Salary Average Remaining : $787,500
Brendan Gallagher $1,750,000 (1)
-Salary Remaining : $656,250
-Salary Average : $1,750,000
-Salary Average Remaining : $656,250
Zemgus Girgensons $756,000 (1)
-Salary Remaining : $283,500
-Salary Average : $840,000
-Salary Average Remaining : $315,000
Total Pro Players20
Salary Commitment
Year 2025 : $63,194,998
Year 2026 : $44,225,998
Year 2027 : $15,455,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,089,998
Year 2026 : $43,428,998
Year 2027 : $15,983,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,194,998
Year 2026 : $44,753,998
Year 2027 : $16,511,999
Year 2028 : $0

Farm Players Salaries

Joonas Korpisalo $300,000 (2)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Caleb Jones $300,000 (2)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Ryan Hartman $290,000 (3)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
Kevin Labanc $280,000 (1)
Salary Remaining : $92,500
Salary Average : $280,000
Salary Average Remaining : $92,500
Nick Perbix $275,000 (3)
Salary Remaining : $90,848
Salary Average : $275,000
Salary Average Remaining : $90,848
Talyn Boyko $201,900 (3)
Salary Remaining : $66,699
Salary Average : $201,900
Salary Average Remaining : $66,699
Cal Petersen $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Georgii Merkulov $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Danton Heinen $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Jonas Brodin $181,800 (2)
Salary Remaining : $60,059
Salary Average : $207,700
Salary Average Remaining : $68,615
Rory Kerins $155,200 (3)
Salary Remaining : $51,271
Salary Average : $155,200
Salary Average Remaining : $51,271
Emil Lilleberg $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
John Leonard $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Jake Chiasson $141,100 (3)
Salary Remaining : $46,613
Salary Average : $141,100
Salary Average Remaining : $46,613
Sammy Blais $140,000 (1)
Salary Remaining : $46,250
Salary Average : $140,000
Salary Average Remaining : $46,250
Calum Ritchie $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Curtis Lazar $125,000 (2)
Salary Remaining : $41,295
Salary Average : $125,000
Salary Average Remaining : $41,295
Lucas Carlsson $120,500 (2)
Salary Remaining : $39,808
Salary Average : $75,000
Salary Average Remaining : $24,777
Mathias Laferriere $117,000 (1)
Salary Remaining : $38,652
Salary Average : $117,000
Salary Average Remaining : $38,652
Dino Kambeitz $111,400 (3)
Salary Remaining : $36,802
Salary Average : $111,400
Salary Average Remaining : $36,802
Philippe Myers $108,500 (2)
Salary Remaining : $35,844
Salary Average : $93,000
Salary Average Remaining : $30,723
Hunter McKown $108,300 (1)
Salary Remaining : $35,778
Salary Average : $108,300
Salary Average Remaining : $35,778
Mitchell Weeks $106,000 (4)
Salary Remaining : $35,018
Salary Average : $106,000
Salary Average Remaining : $35,018
Uvis Balinskis $100,000 (3)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Jacob Quillan $100,000 (2)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Maxim Tsyplakov $100,000 (3)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Sasha Pastujov $96,400 (3)
Salary Remaining : $31,846
Salary Average : $96,400
Salary Average Remaining : $31,846
Ethan Del Mastro $95,600 (3)
Salary Remaining : $31,582
Salary Average : $86,900
Salary Average Remaining : $28,708
Pavel Cajan $92,700 (1)
Salary Remaining : $30,624
Salary Average : $102,967
Salary Average Remaining : $34,016
Jimmy Huntington $92,300 (1)
Salary Remaining : $30,492
Salary Average : $75,000
Salary Average Remaining : $24,777
Albert Johansson $91,917 (1)
Salary Remaining : $30,365
Salary Average : $91,917
Salary Average Remaining : $30,365
Andrew Poturalski $91,900 (1)
Salary Remaining : $30,360
Salary Average : $91,900
Salary Average Remaining : $30,360
Logan Morrison $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Pavol Regenda $86,800 (1)
Salary Remaining : $28,675
Salary Average : $86,800
Salary Average Remaining : $28,675
Raivis Ansons $84,417 (1)
Salary Remaining : $27,888
Salary Average : $84,417
Salary Average Remaining : $27,888
Christoffer Sedoff $75,000 (2)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players36
Salary Commitment
Year 2025 : $5,285,534
Year 2026 : $3,691,500
Year 2027 : $2,282,000
Year 2028 : $106,000
Salary Average Commitment
Year 2025 : $5,234,701
Year 2026 : $3,656,400
Year 2027 : $2,290,700
Year 2028 : $106,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - $69 - 6,021 - 86.02%
Level 2: 6000 - $49 - 5,112 - 85.21%
Level 3: 3000 - $29 - 2,127 - 70.88%
Level 4: 5000 - $19 - 4,017 - 80.34%
Luxury : 1000 - $199 - 729 - 72.89%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,979 - 98.95%
Farm Level 2: 1000 - $10 - 985 - 98.50%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %18,006 - 81.84%
Average Income per Game$1,473,069
Year to Date Revenue$42,718,988
Farm
Home Games Left13
Average Attendance - %2,964 - 98.80%
Average Income per Game$73,649
Year to Date Revenue$2,209,476

Expense

Pro Players Total Salaries$74,438,000
Farm Players Total Salaries$5,382,416
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,871,933
Farm Year To Date Expenses$5,252,115
Pro Salary Cap To Date$46,121,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,622,960
Farm Estimated Season Revenue$957,440
Pro Remaining Season Days45
Pro Expenses Per Days$670,317
Pro Estimated Expenses$30,164,265
Farm Remaining Season Days37
Farm Expenses Per Days$70,379
Farm Estimated Expenses$2,604,023
Estimated Season Expenses$32,768,288
Estimated Season Salary Cap$74,036,198
Estimate Under Maximum Salary Cap of $74,500,000$463,802
Estimate Over Minimum Salary Cap of $58,500,000 $15,536,198
Current Bank Account$96,023,662
Projected Bank Account$84,835,774

Pro Players Salaries

Brayden Schenn $8,100,000 (2)
-Salary Remaining : $3,037,500
-Salary Average : $8,100,000
-Salary Average Remaining : $3,037,500
Patrick Kane $7,100,000 (2)
-Salary Remaining : $2,662,500
-Salary Average : $7,100,000
-Salary Average Remaining : $2,662,500
Nathan MacKinnon $6,648,000 (3)
-Salary Remaining : $2,493,000
-Salary Average : $6,044,000
-Salary Average Remaining : $2,266,500
Ryan McDonagh $6,000,000 (2)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Anders Lee $5,900,000 (3)
-Salary Remaining : $2,212,500
-Salary Average : $5,900,000
-Salary Average Remaining : $2,212,500
Sergei Bobrovsky (1 Way Contract) $4,780,000 (1)
-Salary Remaining : $1,792,500
-Salary Average : $4,780,000
-Salary Average Remaining : $1,792,500
David Perron $4,500,000 (2)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Samuel Ersson $3,079,000 (3)
-Salary Remaining : $1,154,625
-Salary Average : $3,079,000
-Salary Average Remaining : $1,154,625
Nick Jensen $3,000,000 (3)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Erik Haula $3,000,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Alex Killorn $2,984,000 (2)
-Salary Remaining : $1,119,000
-Salary Average : $1,465,000
-Salary Average Remaining : $549,375
Andrew Peeke $2,963,000 (3)
-Salary Remaining : $1,111,125
-Salary Average : $2,963,000
-Salary Average Remaining : $1,111,125
Joel Armia $2,900,000 (5)
-Salary Remaining : $1,087,500
-Salary Average : $2,900,000
-Salary Average Remaining : $1,087,500
Casey Cizikas $2,700,000 (1)
-Salary Remaining : $1,012,500
-Salary Average : $2,700,000
-Salary Average Remaining : $1,012,500
Brandon Montour $2,369,000 (2)
-Salary Remaining : $888,375
-Salary Average : $1,384,000
-Salary Average Remaining : $519,000
Hampus Lindholm $2,190,000 (2)
-Salary Remaining : $821,250
-Salary Average : $1,585,000
-Salary Average Remaining : $594,375
Stefan Noesen $2,000,000 (3)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Johnathan Kovacevic $1,024,000 (1)
-Salary Remaining : $384,000
-Salary Average : $750,000
-Salary Average Remaining : $281,250
P.O Joseph $879,000 (1)
-Salary Remaining : $329,625
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Brandon Duhaime $822,000 (1)
-Salary Remaining : $308,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players21
Salary Commitment
Year 2025 : $74,438,000
Year 2026 : $61,375,000
Year 2027 : $25,281,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $70,250,000
Year 2026 : $59,020,000
Year 2027 : $25,886,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $74,438,000
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 : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Cam Atkinson $289,000 (1)
Salary Remaining : $95,473
Salary Average : $289,000
Salary Average Remaining : $95,473
Ryan Graves $250,000 (5)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
David Rittich $200,400 (1)
Salary Remaining : $66,204
Salary Average : $222,733
Salary Average Remaining : $73,582
Anthony Duclair $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Noah Gregor $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
TJ Brodie $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Robby Fabbri $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Thomas Novak $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Darren Raddysh $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Erik Gudbranson $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Olli Maatta $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Taylor Raddysh $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Denton Mateychuk $161,500 (3)
Salary Remaining : $53,353
Salary Average : $161,500
Salary Average Remaining : $53,353
Cam Dineen $152,600 (3)
Salary Remaining : $50,413
Salary Average : $152,600
Salary Average Remaining : $50,413
Zack Bolduc $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Cale Fleury $147,600 (3)
Salary Remaining : $48,761
Salary Average : $147,600
Salary Average Remaining : $48,761
Ayrton Martino $144,200 (3)
Salary Remaining : $47,638
Salary Average : $144,200
Salary Average Remaining : $47,638
Jordan Sambrook $140,800 (3)
Salary Remaining : $46,514
Salary Average : $140,800
Salary Average Remaining : $46,514
Isaak Phillips $139,200 (2)
Salary Remaining : $45,986
Salary Average : $139,200
Salary Average Remaining : $45,986
Kasper Halttunen $132,600 (3)
Salary Remaining : $43,805
Salary Average : $132,600
Salary Average Remaining : $43,805
Dylan Duke $130,600 (3)
Salary Remaining : $43,145
Salary Average : $130,600
Salary Average Remaining : $43,145
Ty Gallagher $127,600 (3)
Salary Remaining : $42,154
Salary Average : $127,600
Salary Average Remaining : $42,154
Alexander Holtz $118,600 (2)
Salary Remaining : $39,180
Salary Average : $118,600
Salary Average Remaining : $39,180
Maxim Groshev $118,100 (3)
Salary Remaining : $39,015
Salary Average : $107,300
Salary Average Remaining : $35,447
Nikita Alexandrov $113,500 (2)
Salary Remaining : $37,496
Salary Average : $113,500
Salary Average Remaining : $37,496
Michael Karow $110,200 (3)
Salary Remaining : $36,405
Salary Average : $110,200
Salary Average Remaining : $36,405
Cameron Crotty $109,300 (2)
Salary Remaining : $36,108
Salary Average : $109,300
Salary Average Remaining : $36,108
Nathan Bastian $101,000 (2)
Salary Remaining : $33,366
Salary Average : $75,000
Salary Average Remaining : $24,777
Vincent Desharnais $100,000 (2)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Francesco Pinelli $95,200 (3)
Salary Remaining : $31,450
Salary Average : $95,200
Salary Average Remaining : $31,450
Joel Blomqvist $88,667 (2)
Salary Remaining : $29,292
Salary Average : $88,667
Salary Average Remaining : $29,292
Maxwell Crozier $86,750 (1)
Salary Remaining : $28,658
Salary Average : $86,750
Salary Average Remaining : $28,658
Matthew Highmore $75,000 (2)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Jaydon Dureau $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2025 : $5,382,417
Year 2026 : $4,795,467
Year 2027 : $3,639,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,367,950
Year 2026 : $4,769,467
Year 2027 : $3,650,200
Year 2028 : $250,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 5,779 - 96.32%
Level 2: 5000 - $58 - 4,835 - 96.71%
Level 3: 2000 - $39 - 1,647 - 82.37%
Level 4: 4000 - $27 - 2,746 - 68.64%
Luxury : 1000 - $135 - 987 - 98.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,920 - 95.99%
Farm Level 2: 1000 - $20 - 571 - 57.14%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,995 - 88.86%
Average Income per Game$1,554,606
Year to Date Revenue$45,083,585
Farm
Home Games Left13
Average Attendance - %2,491 - 83.04%
Average Income per Game$91,397
Year to Date Revenue$2,741,918

Expense

Pro Players Total Salaries$68,417,833
Farm Players Total Salaries$3,060,750
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$8
Pro Year To Date Expenses$40,928,396
Farm Year To Date Expenses$2,586,895
Pro Salary Cap To Date$40,178,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,764,489
Farm Estimated Season Revenue$1,188,164
Pro Remaining Season Days45
Pro Expenses Per Days$580,149
Pro Estimated Expenses$26,106,705
Farm Remaining Season Days37
Farm Expenses Per Days$34,025
Farm Estimated Expenses$1,258,925
Estimated Season Expenses$27,365,630
Estimated Season Salary Cap$65,835,109
Estimate Under Maximum Salary Cap of $74,500,000$8,664,891
Estimate Over Minimum Salary Cap of $58,500,000 $7,335,109
Current Bank Account$68,440,994
Projected Bank Account$64,028,017

Pro Players Salaries

Seth Jones $9,555,000 (3)
-Salary Remaining : $3,583,125
-Salary Average : $9,555,000
-Salary Average Remaining : $3,583,125
Patrik Laine $7,555,000 (3)
-Salary Remaining : $2,833,125
-Salary Average : $7,555,000
-Salary Average Remaining : $2,833,125
Dylan DeMelo $7,000,000 (2)
-Salary Remaining : $2,625,000
-Salary Average : $7,000,000
-Salary Average Remaining : $2,625,000
Josh Anderson $5,900,000 (2)
-Salary Remaining : $2,212,500
-Salary Average : $5,900,000
-Salary Average Remaining : $2,212,500
Ryan Lindgren $4,800,000 (3)
-Salary Remaining : $1,800,000
-Salary Average : $4,800,000
-Salary Average Remaining : $1,800,000
Reilly Smith $3,776,000 (1)
-Salary Remaining : $1,416,000
-Salary Average : $3,776,000
-Salary Average Remaining : $1,416,000
Filip Gustavsson $3,710,000 (2)
-Salary Remaining : $1,391,250
-Salary Average : $1,310,000
-Salary Average Remaining : $491,250
Joel Edmundson $3,465,000 (2)
-Salary Remaining : $1,299,375
-Salary Average : $3,465,000
-Salary Average Remaining : $1,299,375
Philip Broberg $3,348,000 (3)
-Salary Remaining : $1,255,500
-Salary Average : $3,348,000
-Salary Average Remaining : $1,255,500
Jeremy Lauzon $2,786,000 (2)
-Salary Remaining : $1,044,750
-Salary Average : $2,786,000
-Salary Average Remaining : $1,044,750
Mattias Janmark $2,500,000 (1)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Jesperi Kotkaniemi $2,225,000 (3)
-Salary Remaining : $834,375
-Salary Average : $2,225,000
-Salary Average Remaining : $834,375
Mason Marchment $2,136,000 (2)
-Salary Remaining : $801,000
-Salary Average : $2,136,000
-Salary Average Remaining : $801,000
Vladislav Namestnikov $2,094,000 (2)
-Salary Remaining : $785,250
-Salary Average : $2,094,000
-Salary Average Remaining : $785,250
Seth Jarvis $1,748,000 (2)
-Salary Remaining : $655,500
-Salary Average : $1,748,000
-Salary Average Remaining : $655,500
Drake Caggiula $1,555,000 (1)
-Salary Remaining : $583,125
-Salary Average : $1,555,000
-Salary Average Remaining : $583,125
Brett Leason $1,300,000 (1)
-Salary Remaining : $487,500
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Hendrix Lapierre $1,105,833 (1)
-Salary Remaining : $414,687
-Salary Average : $1,105,833
-Salary Average Remaining : $414,687
Connor Ingram $1,000,000 (3)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Trey Fix-Wolansky $859,000 (1)
-Salary Remaining : $322,125
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players20
Salary Commitment
Year 2025 : $68,417,833
Year 2026 : $57,322,000
Year 2027 : $28,483,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,358,833
Year 2026 : $54,922,000
Year 2027 : $28,483,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,417,833
Year 2026 : $57,322,000
Year 2027 : $28,483,000
Year 2028 : $0

Farm Players Salaries

Sonny Milano $204,200 (1)
Salary Remaining : $67,459
Salary Average : $226,800
Salary Average Remaining : $74,925
Ville Husso $177,100 (1)
Salary Remaining : $58,506
Salary Average : $275,000
Salary Average Remaining : $90,848
Nicolas Aube-Kubel $155,200 (1)
Salary Remaining : $51,271
Salary Average : $155,200
Salary Average Remaining : $51,271
Travis Dermott $146,000 (1)
Salary Remaining : $48,232
Salary Average : $146,000
Salary Average Remaining : $48,232
Rutger McGroarty $141,700 (3)
Salary Remaining : $46,812
Salary Average : $141,700
Salary Average Remaining : $46,812
Logan Mailloux $138,300 (3)
Salary Remaining : $45,688
Salary Average : $138,300
Salary Average Remaining : $45,688
Stian Solberg $131,300 (3)
Salary Remaining : $43,376
Salary Average : $131,300
Salary Average Remaining : $43,376
Adam Engstrom $131,000 (3)
Salary Remaining : $43,277
Salary Average : $131,000
Salary Average Remaining : $43,277
Dans Locmelis $129,300 (3)
Salary Remaining : $42,715
Salary Average : $129,300
Salary Average Remaining : $42,715
Chris Driedger $128,200 (1)
Salary Remaining : $42,352
Salary Average : $128,200
Salary Average Remaining : $42,352
David Goyette $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
David Reinbacher $127,400 (3)
Salary Remaining : $42,088
Salary Average : $127,400
Salary Average Remaining : $42,088
Topias Vilen $127,400 (3)
Salary Remaining : $42,088
Salary Average : $127,400
Salary Average Remaining : $42,088
Marc-Andre Gaudet $126,900 (3)
Salary Remaining : $41,922
Salary Average : $126,900
Salary Average Remaining : $41,922
Ryan Greene $126,400 (3)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Justin Ertel $126,400 (3)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Filip Larsson $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Tyler Pitlick $99,900 (1)
Salary Remaining : $33,003
Salary Average : $99,900
Salary Average Remaining : $33,003
William Dufour $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Marat Khusnutdinov $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Samuel Knazko $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Oskar Olausson $89,417 (1)
Salary Remaining : $29,539
Salary Average : $89,417
Salary Average Remaining : $29,539
Jack Ahcan $85,100 (1)
Salary Remaining : $28,113
Salary Average : $75,000
Salary Average Remaining : $24,777
Ronan Seeley $83,750 (1)
Salary Remaining : $27,667
Salary Average : $83,750
Salary Average Remaining : $27,667
Ryan Winterton $82,833 (2)
Salary Remaining : $27,365
Salary Average : $82,833
Salary Average Remaining : $27,365
Ben Meehan $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $3,060,750
Year 2026 : $1,516,633
Year 2027 : $1,433,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,171,150
Year 2026 : $1,516,633
Year 2027 : $1,433,800
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,398 - 73.31%
Level 2: 5000 - $55 - 4,880 - 97.60%
Level 3: 2000 - $35 - 1,956 - 97.80%
Level 4: 4000 - $20 - 3,838 - 95.95%
Luxury : 1000 - $200 - 745 - 74.46%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,394 - 69.68%
Farm Level 2: 1000 - $15 - 755 - 75.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %15,817 - 87.87%
Average Income per Game$1,493,561
Year to Date Revenue$41,819,696
Farm
Home Games Left12
Average Attendance - %2,148 - 71.61%
Average Income per Game$89,546
Year to Date Revenue$2,775,933

Expense

Pro Players Total Salaries$61,647,666
Farm Players Total Salaries$2,414,833
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,113,723
Farm Year To Date Expenses$2,317,199
Pro Salary Cap To Date$37,488,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,403,409
Farm Estimated Season Revenue$1,074,555
Pro Remaining Season Days45
Pro Expenses Per Days$522,064
Pro Estimated Expenses$23,492,880
Farm Remaining Season Days37
Farm Expenses Per Days$30,490
Farm Estimated Expenses$1,128,130
Estimated Season Expenses$24,621,010
Estimated Season Salary Cap$60,606,643
Estimate Under Maximum Salary Cap of $74,500,000$13,893,357
Estimate Over Minimum Salary Cap of $58,500,000 $2,106,643
Current Bank Account$20,169,539
Projected Bank Account$19,026,493

Pro Players Salaries

Macklin Celebrini $3,791,000 (3)
-Salary Remaining : $1,421,625
-Salary Average : $3,791,000
-Salary Average Remaining : $1,421,625
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Justin Pearson $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Ondrej Pavel $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Brendan Warren $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Mike O'Leary $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Ryan McLeod $2,955,000 (1)
-Salary Remaining : $1,108,125
-Salary Average : $2,955,000
-Salary Average Remaining : $1,108,125
Jet Greaves $2,804,000 (3)
-Salary Remaining : $1,051,500
-Salary Average : $2,804,000
-Salary Average Remaining : $1,051,500
Matvei Michkov $2,772,000 (3)
-Salary Remaining : $1,039,500
-Salary Average : $2,772,000
-Salary Average Remaining : $1,039,500
Marco Kasper $2,172,000 (3)
-Salary Remaining : $814,500
-Salary Average : $2,172,000
-Salary Average Remaining : $814,500
Jakub Lauko $1,995,000 (1)
-Salary Remaining : $748,125
-Salary Average : $1,995,000
-Salary Average Remaining : $748,125
Kole Lind $1,995,000 (1)
-Salary Remaining : $748,125
-Salary Average : $1,995,000
-Salary Average Remaining : $748,125
Scott Morrow $1,414,000 (3)
-Salary Remaining : $530,250
-Salary Average : $1,414,000
-Salary Average Remaining : $530,250
Owen Lindmark $1,383,000 (3)
-Salary Remaining : $518,625
-Salary Average : $1,383,000
-Salary Average Remaining : $518,625
Pavel Dorofeyev $1,377,000 (2)
-Salary Remaining : $516,375
-Salary Average : $994,753
-Salary Average Remaining : $373,032
Fabian Zetterlund $1,329,000 (1)
-Salary Remaining : $498,375
-Salary Average : $1,329,000
-Salary Average Remaining : $498,375
Dryden Hunt $1,310,000 (1)
-Salary Remaining : $491,250
-Salary Average : $1,267,000
-Salary Average Remaining : $475,125
John Farinacci $1,295,000 (3)
-Salary Remaining : $485,625
-Salary Average : $1,295,000
-Salary Average Remaining : $485,625
MacKenzie Entwistle $1,237,000 (1)
-Salary Remaining : $463,875
-Salary Average : $1,237,000
-Salary Average Remaining : $463,875
Nikita Novikov $1,222,000 (3)
-Salary Remaining : $458,250
-Salary Average : $1,222,000
-Salary Average Remaining : $458,250
Kevin Wall $1,096,000 (3)
-Salary Remaining : $411,000
-Salary Average : $1,096,000
-Salary Average Remaining : $411,000
Tyler Boucher $1,041,000 (3)
-Salary Remaining : $390,375
-Salary Average : $1,041,000
-Salary Average Remaining : $390,375
Andreas Englund $1,025,000 (1)
-Salary Remaining : $384,375
-Salary Average : $1,250,000
-Salary Average Remaining : $468,750
Chase Pauls $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Landon Slaggert $912,500 (1)
-Salary Remaining : $342,188
-Salary Average : $912,500
-Salary Average Remaining : $342,188
William Trudeau $903,333 (1)
-Salary Remaining : $338,750
-Salary Average : $903,333
-Salary Average Remaining : $338,750
Colten Ellis $850,833 (2)
-Salary Remaining : $319,062
-Salary Average : $850,833
-Salary Average Remaining : $319,062
Ryan Chyzowski $850,000 (3)
-Salary Remaining : $318,750
-Salary Average : $850,000
-Salary Average Remaining : $318,750
Taige Harding $850,000 (3)
-Salary Remaining : $318,750
-Salary Average : $850,000
-Salary Average Remaining : $318,750
Cole McWard $800,000 (1)
-Salary Remaining : $300,000
-Salary Average : $800,000
-Salary Average Remaining : $300,000
Matt Tomkins $775,000 (1)
-Salary Remaining : $290,625
-Salary Average : $775,000
-Salary Average Remaining : $290,625
Josh Doan $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Emil Andrae $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players35
Salary Commitment
Year 2025 : $61,647,666
Year 2026 : $22,917,833
Year 2027 : $20,690,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $61,447,419
Year 2026 : $22,535,586
Year 2027 : $20,690,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $61,647,666
Year 2026 : $22,917,833
Year 2027 : $20,690,000
Year 2028 : $0

Farm Players Salaries

Scott Walford $134,100 (3)
Salary Remaining : $44,301
Salary Average : $134,100
Salary Average Remaining : $44,301
Roni Hirvonen $133,700 (3)
Salary Remaining : $44,169
Salary Average : $133,700
Salary Average Remaining : $44,169
Josh Lopina $133,200 (3)
Salary Remaining : $44,004
Salary Average : $133,200
Salary Average Remaining : $44,004
Casey Fitzgerald $131,800 (1)
Salary Remaining : $43,541
Salary Average : $75,000
Salary Average Remaining : $24,777
Chase De Leo $131,400 (1)
Salary Remaining : $43,409
Salary Average : $96,100
Salary Average Remaining : $31,747
Marcel Marcel $128,400 (3)
Salary Remaining : $42,418
Salary Average : $128,400
Salary Average Remaining : $42,418
Christian Kyrou $126,900 (3)
Salary Remaining : $41,922
Salary Average : $126,900
Salary Average Remaining : $41,922
Jonas Rondbjerg $125,600 (2)
Salary Remaining : $41,493
Salary Average : $125,600
Salary Average Remaining : $41,493
Mason Shaw $125,400 (3)
Salary Remaining : $41,427
Salary Average : $125,400
Salary Average Remaining : $41,427
Amadeus Lombardi $123,500 (3)
Salary Remaining : $40,799
Salary Average : $123,500
Salary Average Remaining : $40,799
Oskar Pettersson $109,400 (3)
Salary Remaining : $36,141
Salary Average : $109,400
Salary Average Remaining : $36,141
Wyatte Wylie $105,900 (2)
Salary Remaining : $34,985
Salary Average : $105,900
Salary Average Remaining : $34,985
Garrett Pilon $104,300 (1)
Salary Remaining : $34,456
Salary Average : $104,300
Salary Average Remaining : $34,456
Michael Simpson $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Olivier Rodrigue $97,900 (2)
Salary Remaining : $32,342
Salary Average : $97,900
Salary Average Remaining : $32,342
Shane Bowers $94,000 (1)
Salary Remaining : $31,054
Salary Average : $94,000
Salary Average Remaining : $31,054
John Ludvig $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Linus Karlsson $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Antonio Stranges $89,333 (1)
Salary Remaining : $29,512
Salary Average : $89,333
Salary Average Remaining : $29,512
Roby Jarventie $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Corson Ceulemans $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Michael Benning $75,000 (2)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players22
Salary Commitment
Year 2025 : $2,414,833
Year 2026 : $1,504,000
Year 2027 : $1,099,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,322,733
Year 2026 : $1,504,000
Year 2027 : $1,099,600
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - $70 - 6,082 - 86.88%
Level 2: 6000 - $45 - 5,198 - 86.64%
Level 3: 3500 - $32 - 2,157 - 61.64%
Level 4: 4000 - $22 - 3,812 - 95.30%
Luxury : 1500 - $130 - 1,049 - 69.90%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $19 - 1,991 - 99.56%
Farm Level 2: 1000 - $14 - 969 - 96.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %18,298 - 83.17%
Average Income per Game$1,413,798
Year to Date Revenue$39,586,350
Farm
Home Games Left13
Average Attendance - %2,960 - 98.67%
Average Income per Game$76,580
Year to Date Revenue$2,297,409

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$45,516,975
Farm Year To Date Expenses$4,189,511
Pro Salary Cap To Date$45,048,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,206,973
Farm Estimated Season Revenue$995,544
Pro Remaining Season Days45
Pro Expenses Per Days$606,600
Pro Estimated Expenses$27,297,000
Farm Remaining Season Days37
Farm Expenses Per Days$55,878
Farm Estimated Expenses$2,067,486
Estimated Season Expenses$29,364,486
Estimated Season Salary Cap$72,063,975
Estimate Under Maximum Salary Cap of $74,500,000$2,436,025
Estimate Over Minimum Salary Cap of $58,500,000 $13,563,975
Current Bank Account$114,183,971
Projected Bank Account$107,022,002

Pro Players Salaries

Kris Letang $8,500,000 (2)
-Salary Remaining : $3,187,500
-Salary Average : $8,500,000
-Salary Average Remaining : $3,187,500
Bo Horvat $6,623,000 (2)
-Salary Remaining : $2,483,625
-Salary Average : $1,238,000
-Salary Average Remaining : $464,250
Vincent Trocheck $5,473,000 (3)
-Salary Remaining : $2,052,375
-Salary Average : $4,975,000
-Salary Average Remaining : $1,865,625
Niko Mikkola $5,100,000 (3)
-Salary Remaining : $1,912,500
-Salary Average : $5,100,000
-Salary Average Remaining : $1,912,500
Zach Werenski $5,000,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $5,000,000
-Salary Average Remaining : $1,875,000
Alex Pietrangelo $4,626,000 (1)
-Salary Remaining : $1,734,750
-Salary Average : $2,223,000
-Salary Average Remaining : $833,625
Brady Tkachuk $4,403,000 (3)
-Salary Remaining : $1,651,125
-Salary Average : $4,403,000
-Salary Average Remaining : $1,651,125
Leon Draisaitl $4,324,000 (2)
-Salary Remaining : $1,621,500
-Salary Average : $5,613,000
-Salary Average Remaining : $2,104,875
Matthew Tkachuk $3,762,000 (3)
-Salary Remaining : $1,410,750
-Salary Average : $14,900,000
-Salary Average Remaining : $5,587,500
Ryan O'Reilly $3,492,000 (2)
-Salary Remaining : $1,309,500
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $3,276,000 (3)
-Salary Remaining : $1,228,500
-Salary Average : $3,276,000
-Salary Average Remaining : $1,228,500
Sebastian Aho $3,238,000 (2)
-Salary Remaining : $1,214,250
-Salary Average : $7,010,000
-Salary Average Remaining : $2,628,750
Kirill Kaprizov $3,203,000 (2)
-Salary Remaining : $1,201,125
-Salary Average : $908,748
-Salary Average Remaining : $340,781
William Nylander $2,714,000 (1)
-Salary Remaining : $1,017,750
-Salary Average : $2,977,750
-Salary Average Remaining : $1,116,656
Gabriel Vilardi $2,328,000 (3)
-Salary Remaining : $873,000
-Salary Average : $2,328,000
-Salary Average Remaining : $873,000
Morgan Geekie $1,500,000 (2)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Mackenzie Blackwood $1,451,000 (1)
-Salary Remaining : $544,125
-Salary Average : $3,031,000
-Salary Average Remaining : $1,136,625
Darcy Kuemper $1,100,000 (2)
-Salary Remaining : $412,500
-Salary Average : $1,100,000
-Salary Average Remaining : $412,500
Aliaksei Protas $1,004,000 (2)
-Salary Remaining : $376,500
-Salary Average : $1,004,000
-Salary Average Remaining : $376,500
Jake Sanderson $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
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 : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Matty Beniers $290,000 (3)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
Cutter Gauthier $276,200 (3)
Salary Remaining : $91,245
Salary Average : $276,200
Salary Average Remaining : $91,245
Charlie McAvoy $261,100 (2)
Salary Remaining : $86,256
Salary Average : $81,666
Salary Average Remaining : $26,979
Jordan Binnington $252,800 (1)
Salary Remaining : $83,514
Salary Average : $252,800
Salary Average Remaining : $83,514
Artem Zub $240,200 (2)
Salary Remaining : $79,352
Salary Average : $296,800
Salary Average Remaining : $98,050
Jack McBain $223,400 (3)
Salary Remaining : $73,802
Salary Average : $223,400
Salary Average Remaining : $73,802
Cody Ceci $186,200 (1)
Salary Remaining : $61,513
Salary Average : $130,700
Salary Average Remaining : $43,178
Kasperi Kapanen $158,500 (3)
Salary Remaining : $52,362
Salary Average : $158,500
Salary Average Remaining : $52,362
Nic Dowd $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Brett Murray $147,100 (1)
Salary Remaining : $48,596
Salary Average : $147,100
Salary Average Remaining : $48,596
Nils Lundkvist $140,200 (2)
Salary Remaining : $46,316
Salary Average : $140,200
Salary Average Remaining : $46,316
Erik Brannstrom $135,600 (3)
Salary Remaining : $44,796
Salary Average : $135,600
Salary Average Remaining : $44,796
Raphael Lavoie $134,200 (2)
Salary Remaining : $44,334
Salary Average : $134,200
Salary Average Remaining : $44,334
Nikita Prishchepov $130,600 (3)
Salary Remaining : $43,145
Salary Average : $130,600
Salary Average Remaining : $43,145
Cam Squires $128,500 (3)
Salary Remaining : $42,451
Salary Average : $128,500
Salary Average Remaining : $42,451
Kieron Walton $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Quentin Musty $126,600 (3)
Salary Remaining : $41,823
Salary Average : $126,600
Salary Average Remaining : $41,823
Jason Dickinson $120,000 (3)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Ilya Solovyov $118,300 (1)
Salary Remaining : $39,081
Salary Average : $118,300
Salary Average Remaining : $39,081
Tobias Bjornfot $116,500 (1)
Salary Remaining : $38,487
Salary Average : $116,500
Salary Average Remaining : $38,487
Gabriel Fortier $113,800 (2)
Salary Remaining : $37,595
Salary Average : $113,800
Salary Average Remaining : $37,595
Cole Perfetti $112,700 (2)
Salary Remaining : $37,231
Salary Average : $78,686
Salary Average Remaining : $25,995
Andrew Copp $110,000 (3)
Salary Remaining : $36,339
Salary Average : $110,000
Salary Average Remaining : $36,339
Travis Hamonic $110,000 (2)
Salary Remaining : $36,339
Salary Average : $110,000
Salary Average Remaining : $36,339
Oskar Sundqvist $110,000 (2)
Salary Remaining : $36,339
Salary Average : $110,000
Salary Average Remaining : $36,339
Grigori Denisenko $107,800 (2)
Salary Remaining : $35,613
Salary Average : $99,352
Salary Average Remaining : $32,822
Lukas Reichel $99,800 (3)
Salary Remaining : $32,970
Salary Average : $99,800
Salary Average Remaining : $32,970
Zach Benson $95,000 (2)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Luke Evangelista $89,667 (1)
Salary Remaining : $29,622
Salary Average : $89,667
Salary Average Remaining : $29,622
Ryan O'Rourke $89,417 (1)
Salary Remaining : $29,539
Salary Average : $89,417
Salary Average Remaining : $29,539
Jayden Struble $86,750 (1)
Salary Remaining : $28,658
Salary Average : $86,750
Salary Average Remaining : $28,658
Brennan Othmann $86,333 (2)
Salary Remaining : $28,521
Salary Average : $86,333
Salary Average Remaining : $28,521
Henrik Tikkanen $82,375 (1)
Salary Remaining : $27,213
Salary Average : $82,375
Salary Average Remaining : $27,213
Jordan Spence $76,900 (2)
Salary Remaining : $25,404
Salary Average : $76,900
Salary Average Remaining : $25,404
Robert Bortuzzo $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Max McCormick $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Aaron Dell $75,000 (2)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Louis Domingue $75,000 (2)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Jack Campbell $75,000 (3)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players40
Salary Commitment
Year 2025 : $5,508,342
Year 2026 : $4,189,233
Year 2027 : $2,301,000
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $5,287,546
Year 2026 : $4,023,937
Year 2027 : $2,301,000
Year 2028 : $300,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $80 - 5,730 - 95.50%
Level 2: 5000 - $60 - 4,789 - 95.78%
Level 3: 2000 - $40 - 1,591 - 79.57%
Level 4: 4000 - $20 - 3,848 - 96.19%
Luxury : 1000 - $150 - 967 - 96.68%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,931 - 96.55%
Farm Level 2: 1000 - $10 - 982 - 98.23%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %16,925 - 94.03%
Average Income per Game$1,536,777
Year to Date Revenue$44,566,526
Farm
Home Games Left13
Average Attendance - %2,913 - 97.11%
Average Income per Game$86,567
Year to Date Revenue$2,597,016

Expense

Pro Players Total Salaries$60,430,000
Farm Players Total Salaries$4,345,466
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$40,003,143
Farm Year To Date Expenses$3,248,859
Pro Salary Cap To Date$39,253,143
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,514,875
Farm Estimated Season Revenue$1,125,374
Pro Remaining Season Days45
Pro Expenses Per Days$513,583
Pro Estimated Expenses$23,111,235
Farm Remaining Season Days37
Farm Expenses Per Days$45,495
Farm Estimated Expenses$1,683,315
Estimated Season Expenses$24,794,550
Estimated Season Salary Cap$62,164,378
Estimate Under Maximum Salary Cap of $74,500,000$12,335,622
Estimate Over Minimum Salary Cap of $58,500,000 $3,664,378
Current Bank Account$70,493,790
Projected Bank Account$68,339,489

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $3,187,500
-Salary Average : $8,500,000
-Salary Average Remaining : $3,187,500
Matthew Benning $3,711,000 (2)
-Salary Remaining : $1,391,625
-Salary Average : $3,711,000
-Salary Average Remaining : $1,391,625
Rocco Grimaldi $3,000,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Craig Smith $2,505,000 (1)
-Salary Remaining : $939,375
-Salary Average : $2,505,000
-Salary Average Remaining : $939,375
Trevor Lewis $2,474,000 (1)
-Salary Remaining : $927,750
-Salary Average : $2,474,000
-Salary Average Remaining : $927,750
Jack Johnson $2,400,000 (1)
-Salary Remaining : $900,000
-Salary Average : $2,400,000
-Salary Average Remaining : $900,000
Ryan Carpenter $2,224,000 (3)
-Salary Remaining : $834,000
-Salary Average : $2,224,000
-Salary Average Remaining : $834,000
Patrick Maroon $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Karel Vejmelka $2,000,000 (3)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Ben Hutton $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Drew Helleson $1,927,000 (3)
-Salary Remaining : $722,625
-Salary Average : $1,927,000
-Salary Average Remaining : $722,625
Jaycob Megna $1,600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $600,000
Dominic Toninato $1,500,000 (2)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Alex Belzile $1,500,000 (2)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Jonas Johansson $1,500,000 (3)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Owen Pickering $1,464,000 (3)
-Salary Remaining : $549,000
-Salary Average : $1,464,000
-Salary Average Remaining : $549,000
Gunnarwolfe Fontaine $1,381,000 (3)
-Salary Remaining : $517,875
-Salary Average : $1,381,000
-Salary Average Remaining : $517,875
Max McCue $1,379,000 (3)
-Salary Remaining : $517,125
-Salary Average : $1,379,000
-Salary Average Remaining : $517,125
Luke Tuch $1,340,000 (3)
-Salary Remaining : $502,500
-Salary Average : $1,340,000
-Salary Average Remaining : $502,500
Tyler Tucker $1,338,000 (2)
-Salary Remaining : $501,750
-Salary Average : $1,338,000
-Salary Average Remaining : $501,750
John Parker-Jones $1,334,000 (3)
-Salary Remaining : $500,250
-Salary Average : $1,334,000
-Salary Average Remaining : $500,250
Joni Jurmo $1,322,000 (3)
-Salary Remaining : $495,750
-Salary Average : $1,322,000
-Salary Average Remaining : $495,750
Florian Xhekaj $1,289,000 (3)
-Salary Remaining : $483,375
-Salary Average : $1,289,000
-Salary Average Remaining : $483,375
Noah Laba $1,280,000 (3)
-Salary Remaining : $480,000
-Salary Average : $1,280,000
-Salary Average Remaining : $480,000
Michael Buchinger $1,275,000 (3)
-Salary Remaining : $478,125
-Salary Average : $1,275,000
-Salary Average Remaining : $478,125
Tanner Pearson $1,132,000 (3)
-Salary Remaining : $424,500
-Salary Average : $1,132,000
-Salary Average Remaining : $424,500
Jonny Brodzinski $1,127,000 (3)
-Salary Remaining : $422,625
-Salary Average : $1,127,000
-Salary Average Remaining : $422,625
Martin Frk $1,119,000 (3)
-Salary Remaining : $419,625
-Salary Average : $1,119,000
-Salary Average Remaining : $419,625
Vinni Lettieri $1,114,000 (1)
-Salary Remaining : $417,750
-Salary Average : $1,114,000
-Salary Average Remaining : $417,750
Matt Luff $1,114,000 (3)
-Salary Remaining : $417,750
-Salary Average : $1,114,000
-Salary Average Remaining : $417,750
Luke Hughes $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Devante Stephens $906,000 (1)
-Salary Remaining : $339,750
-Salary Average : $906,000
-Salary Average Remaining : $339,750
Henrik Rybinski $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Devin Shore $0 (0)
Total Pro Players34
Salary Commitment
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,430,000
Year 2026 : $45,356,000
Year 2027 : $34,307,000
Year 2028 : $0

Farm Players Salaries

Luke Philp $221,400 (1)
Salary Remaining : $73,141
Salary Average : $221,400
Salary Average Remaining : $73,141
Brogan Rafferty $217,700 (1)
Salary Remaining : $71,919
Salary Average : $217,700
Salary Average Remaining : $71,919
Nick Abruzzese $217,000 (1)
Salary Remaining : $71,688
Salary Average : $217,000
Salary Average Remaining : $71,688
Arshdeep Bains $217,000 (1)
Salary Remaining : $71,688
Salary Average : $217,000
Salary Average Remaining : $71,688
Ryan Reaves $213,600 (1)
Salary Remaining : $70,564
Salary Average : $213,600
Salary Average Remaining : $70,564
Vyacheslav Buteyets $195,000 (3)
Salary Remaining : $64,420
Salary Average : $195,000
Salary Average Remaining : $64,420
Calle Rosen $150,000 (1)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Danila Klimovich $134,700 (3)
Salary Remaining : $44,499
Salary Average : $134,700
Salary Average Remaining : $44,499
Filip Bystedt $134,100 (3)
Salary Remaining : $44,301
Salary Average : $134,100
Salary Average Remaining : $44,301
Samuel Helenius $134,000 (3)
Salary Remaining : $44,268
Salary Average : $134,000
Salary Average Remaining : $44,268
Ty Mueller $133,100 (3)
Salary Remaining : $43,971
Salary Average : $133,100
Salary Average Remaining : $43,971
Chaz Lucius $132,500 (1)
Salary Remaining : $43,772
Salary Average : $132,500
Salary Average Remaining : $43,772
Ryan Ufko $129,800 (3)
Salary Remaining : $42,880
Salary Average : $129,800
Salary Average Remaining : $42,880
Bryce Montgomery $128,800 (3)
Salary Remaining : $42,550
Salary Average : $128,800
Salary Average Remaining : $42,550
Olivier Nadeau $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Caedan Bankier $128,100 (3)
Salary Remaining : $42,319
Salary Average : $128,100
Salary Average Remaining : $42,319
Harrison Brunicke $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Chase Pietila $126,300 (3)
Salary Remaining : $41,724
Salary Average : $126,300
Salary Average Remaining : $41,724
Yaniv Perets $125,000 (3)
Salary Remaining : $41,295
Salary Average : $125,000
Salary Average Remaining : $41,295
Jakub Demek $119,700 (3)
Salary Remaining : $39,544
Salary Average : $119,700
Salary Average Remaining : $39,544
Ronnie Attard $118,800 (3)
Salary Remaining : $39,246
Salary Average : $118,800
Salary Average Remaining : $39,246
Tyler Madden $114,100 (2)
Salary Remaining : $37,694
Salary Average : $114,100
Salary Average Remaining : $37,694
Emil Bemstrom $108,700 (3)
Salary Remaining : $35,910
Salary Average : $108,700
Salary Average Remaining : $35,910
Robbie Russo $107,800 (1)
Salary Remaining : $35,613
Salary Average : $107,800
Salary Average Remaining : $35,613
Anthony Angello $106,800 (1)
Salary Remaining : $35,282
Salary Average : $106,800
Salary Average Remaining : $35,282
Spencer Smallman $104,500 (1)
Salary Remaining : $34,522
Salary Average : $104,500
Salary Average Remaining : $34,522
Carson Golder $104,100 (3)
Salary Remaining : $34,390
Salary Average : $104,100
Salary Average Remaining : $34,390
Xavier Parent $102,400 (2)
Salary Remaining : $33,829
Salary Average : $102,400
Salary Average Remaining : $33,829
Ben Gaudreau $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Kevin Korchinski $91,833 (2)
Salary Remaining : $30,338
Salary Average : $91,833
Salary Average Remaining : $30,338
Sebastian Cossa $86,333 (2)
Salary Remaining : $28,521
Salary Average : $86,333
Salary Average Remaining : $28,521
Owen Sillinger $86,000 (1)
Salary Remaining : $28,411
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players32
Salary Commitment
Year 2025 : $4,345,466
Year 2026 : $2,471,166
Year 2027 : $2,076,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,334,466
Year 2026 : $2,471,166
Year 2027 : $2,076,500
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,411 - 73.52%
Level 2: 5000 - $60 - 4,820 - 96.39%
Level 3: 2000 - $35 - 1,956 - 97.81%
Level 4: 4000 - $20 - 3,843 - 96.07%
Luxury : 1000 - $200 - 730 - 73.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,378 - 68.91%
Farm Level 2: 1000 - $15 - 757 - 75.69%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,760 - 87.56%
Average Income per Game$1,522,389
Year to Date Revenue$44,149,283
Farm
Home Games Left12
Average Attendance - %2,135 - 71.17%
Average Income per Game$88,794
Year to Date Revenue$2,752,614

Expense

Pro Players Total Salaries$74,039,000
Farm Players Total Salaries$3,135,900
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,081,982
Farm Year To Date Expenses$2,866,535
Pro Salary Cap To Date$46,206,982
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,313,447
Farm Estimated Season Revenue$1,065,528
Pro Remaining Season Days45
Pro Expenses Per Days$641,992
Pro Estimated Expenses$28,889,640
Farm Remaining Season Days37
Farm Expenses Per Days$39,160
Farm Estimated Expenses$1,448,920
Estimated Season Expenses$30,338,560
Estimated Season Salary Cap$73,971,622
Estimate Under Maximum Salary Cap of $74,500,000$528,378
Estimate Over Minimum Salary Cap of $58,500,000 $15,471,622
Current Bank Account$916,529
Projected Bank Account($7,043,056)

Pro Players Salaries

Claude Giroux $9,500,000 (3)
-Salary Remaining : $3,562,500
-Salary Average : $9,500,000
-Salary Average Remaining : $3,562,500
Jake McCabe $7,500,000 (1)
-Salary Remaining : $2,812,500
-Salary Average : $7,500,000
-Salary Average Remaining : $2,812,500
Tim Stutzle $5,199,000 (2)
-Salary Remaining : $1,949,625
-Salary Average : $5,199,000
-Salary Average Remaining : $1,949,625
Radko Gudas $4,600,000 (2)
-Salary Remaining : $1,725,000
-Salary Average : $4,600,000
-Salary Average Remaining : $1,725,000
Jesper Bratt $4,505,000 (2)
-Salary Remaining : $1,689,375
-Salary Average : $4,505,000
-Salary Average Remaining : $1,689,375
Derek Forbort $4,500,000 (2)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Jack Hughes $4,242,000 (1)
-Salary Remaining : $1,590,750
-Salary Average : $4,242,000
-Salary Average Remaining : $1,590,750
Rasmus Dahlin $3,938,000 (3)
-Salary Remaining : $1,476,750
-Salary Average : $3,938,000
-Salary Average Remaining : $1,476,750
Owen Tippett $3,685,000 (3)
-Salary Remaining : $1,381,875
-Salary Average : $3,685,000
-Salary Average Remaining : $1,381,875
Drew O'Connor $3,500,000 (3)
-Salary Remaining : $1,312,500
-Salary Average : $3,500,000
-Salary Average Remaining : $1,312,500
Linus Ullmark $3,498,000 (2)
-Salary Remaining : $1,311,750
-Salary Average : $3,498,000
-Salary Average Remaining : $1,311,750
Dawson Mercer $3,150,000 (3)
-Salary Remaining : $1,181,250
-Salary Average : $3,150,000
-Salary Average Remaining : $1,181,250
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Luke Glendening $2,250,000 (2)
-Salary Remaining : $843,750
-Salary Average : $2,250,000
-Salary Average Remaining : $843,750
Helge Grans $1,452,000 (3)
-Salary Remaining : $544,500
-Salary Average : $1,452,000
-Salary Average Remaining : $544,500
Nico Sturm $1,252,000 (1)
-Salary Remaining : $469,500
-Salary Average : $1,097,000
-Salary Average Remaining : $411,375
Christian Fischer $1,208,000 (2)
-Salary Remaining : $453,000
-Salary Average : $1,659,000
-Salary Average Remaining : $622,125
Ethan Haider $1,072,000 (3)
-Salary Remaining : $402,000
-Salary Average : $1,072,000
-Salary Average Remaining : $402,000
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Layton Ahac $988,000 (2)
-Salary Remaining : $370,500
-Salary Average : $988,000
-Salary Average Remaining : $370,500
Total Pro Players21
Salary Commitment
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $74,335,000
Year 2026 : $60,496,000
Year 2027 : $33,297,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,039,000
Year 2026 : $60,045,000
Year 2027 : $33,297,000
Year 2028 : $0

Farm Players Salaries

Dylan Coghlan $250,000 (3)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Philipp Grubauer $200,000 (2)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Vitek Vanecek $160,000 (3)
Salary Remaining : $52,857
Salary Average : $160,000
Salary Average Remaining : $52,857
Jakob Pelletier $148,800 (3)
Salary Remaining : $49,157
Salary Average : $148,800
Salary Average Remaining : $49,157
Matthew Robertson $140,200 (3)
Salary Remaining : $46,316
Salary Average : $140,200
Salary Average Remaining : $46,316
Samuel Johannesson $137,200 (3)
Salary Remaining : $45,325
Salary Average : $137,200
Salary Average Remaining : $45,325
Donovan Sebrango $135,600 (3)
Salary Remaining : $44,796
Salary Average : $135,600
Salary Average Remaining : $44,796
Ethan Edwards $134,100 (3)
Salary Remaining : $44,301
Salary Average : $134,100
Salary Average Remaining : $44,301
David Gustafsson $133,300 (2)
Salary Remaining : $44,037
Salary Average : $133,300
Salary Average Remaining : $44,037
Alex Beaucage $131,500 (3)
Salary Remaining : $43,442
Salary Average : $131,500
Salary Average Remaining : $43,442
Anton Johansson $127,900 (3)
Salary Remaining : $42,253
Salary Average : $127,900
Salary Average Remaining : $42,253
Fabian Wagner $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Josh Bloom $127,100 (3)
Salary Remaining : $41,988
Salary Average : $127,100
Salary Average Remaining : $41,988
Jayden Grubbe $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Jack Rathbone $123,200 (2)
Salary Remaining : $40,700
Salary Average : $123,200
Salary Average Remaining : $40,700
Ethan Samson $122,700 (3)
Salary Remaining : $40,535
Salary Average : $122,700
Salary Average Remaining : $40,535
Hugh McGing $110,000 (2)
Salary Remaining : $36,339
Salary Average : $110,000
Salary Average Remaining : $36,339
Eetu Liukas $109,500 (3)
Salary Remaining : $36,174
Salary Average : $109,500
Salary Average Remaining : $36,174
Trevor Kuntar $109,300 (3)
Salary Remaining : $36,108
Salary Average : $109,300
Salary Average Remaining : $36,108
Clark Bishop $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Dalton Bancroft $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Chris Wilkie $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Peter DiLiberatore $99,000 (2)
Salary Remaining : $32,705
Salary Average : $99,000
Salary Average Remaining : $32,705
Matthew Maggio $82,000 (2)
Salary Remaining : $27,089
Salary Average : $82,000
Salary Average Remaining : $27,089
Total Farm Players24
Salary Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,135,900
Year 2026 : $2,835,900
Year 2027 : $2,088,400
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,702 - 95.04%
Level 2: 5000 - $70 - 3,425 - 68.50%
Level 3: 2000 - $40 - 1,588 - 79.38%
Level 4: 4000 - $25 - 2,934 - 73.36%
Luxury : 1000 - $180 - 916 - 91.65%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,266 - 63.29%
Farm Level 2: 1000 - $20 - 571 - 57.11%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,566 - 80.92%
Average Income per Game$1,571,660
Year to Date Revenue$45,578,142
Farm
Home Games Left13
Average Attendance - %1,837 - 61.23%
Average Income per Game$92,455
Year to Date Revenue$2,773,662

Expense

Pro Players Total Salaries$74,008,000
Farm Players Total Salaries$3,684,617
Coaches Total Salaries$9,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,822,874
Farm Year To Date Expenses$5,852,070
Pro Salary Cap To Date$45,854,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,003,241
Farm Estimated Season Revenue$1,201,920
Pro Remaining Season Days45
Pro Expenses Per Days$656,317
Pro Estimated Expenses$29,534,265
Farm Remaining Season Days37
Farm Expenses Per Days$77,541
Farm Estimated Expenses$2,869,017
Estimated Season Expenses$32,403,282
Estimated Season Salary Cap$73,607,099
Estimate Under Maximum Salary Cap of $74,500,000$892,901
Estimate Over Minimum Salary Cap of $58,500,000 $15,107,099
Current Bank Account$117,573,315
Projected Bank Account$108,375,194

Pro Players Salaries

Kyle Connor $9,260,000 (3)
-Salary Remaining : $3,472,500
-Salary Average : $9,260,000
-Salary Average Remaining : $3,472,500
Justin Faulk $9,000,000 (2)
-Salary Remaining : $3,375,000
-Salary Average : $9,000,000
-Salary Average Remaining : $3,375,000
Jake Walman $8,350,000 (3)
-Salary Remaining : $3,131,250
-Salary Average : $8,350,000
-Salary Average Remaining : $3,131,250
Tyler Bertuzzi $5,950,000 (3)
-Salary Remaining : $2,231,250
-Salary Average : $5,950,000
-Salary Average Remaining : $2,231,250
Scott Laughton $5,250,000 (2)
-Salary Remaining : $1,968,750
-Salary Average : $5,250,000
-Salary Average Remaining : $1,968,750
Ross Colton $4,850,000 (3)
-Salary Remaining : $1,818,750
-Salary Average : $4,850,000
-Salary Average Remaining : $1,818,750
Tyler Toffoli $4,165,000 (2)
-Salary Remaining : $1,561,875
-Salary Average : $4,165,000
-Salary Average Remaining : $1,561,875
Dylan Larkin $3,544,000 (2)
-Salary Remaining : $1,329,000
-Salary Average : $3,363,000
-Salary Average Remaining : $1,261,125
Casey Mittelstadt $3,362,000 (3)
-Salary Remaining : $1,260,750
-Salary Average : $3,362,000
-Salary Average Remaining : $1,260,750
Zach Hyman $3,175,000 (3)
-Salary Remaining : $1,190,625
-Salary Average : $3,175,000
-Salary Average Remaining : $1,190,625
Noah Cates $2,857,000 (3)
-Salary Remaining : $1,071,375
-Salary Average : $2,857,000
-Salary Average Remaining : $1,071,375
Josh Manson $2,524,000 (3)
-Salary Remaining : $946,500
-Salary Average : $2,524,000
-Salary Average Remaining : $946,500
MacKenzie Weegar $2,472,000 (1)
-Salary Remaining : $927,000
-Salary Average : $964,000
-Salary Average Remaining : $361,500
Warren Foegele $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Jake Allen $1,650,000 (2)
-Salary Remaining : $618,750
-Salary Average : $1,650,000
-Salary Average Remaining : $618,750
Anthony Beauvillier $1,430,000 (1)
-Salary Remaining : $536,250
-Salary Average : $2,851,000
-Salary Average Remaining : $1,069,125
Joey Daccord $1,205,000 (2)
-Salary Remaining : $451,875
-Salary Average : $875,710
-Salary Average Remaining : $328,391
Keaton Middleton $1,171,000 (2)
-Salary Remaining : $439,125
-Salary Average : $1,171,000
-Salary Average Remaining : $439,125
Mikey Anderson $958,000 (1)
-Salary Remaining : $359,250
-Salary Average : $958,000
-Salary Average Remaining : $359,250
Jordan Greenway $835,000 (2)
-Salary Remaining : $313,125
-Salary Average : $913,234
-Salary Average Remaining : $342,463
Total Pro Players20
Salary Commitment
Year 2025 : $74,008,000
Year 2026 : $67,148,000
Year 2027 : $40,328,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,488,944
Year 2026 : $66,715,944
Year 2027 : $40,328,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,008,000
Year 2026 : $67,148,000
Year 2027 : $40,328,000
Year 2028 : $0

Farm Players Salaries

Jan Rutta $290,000 (2)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
Cole Smith $250,000 (3)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Spencer Knight $247,200 (2)
Salary Remaining : $81,664
Salary Average : $92,500
Salary Average Remaining : $30,558
Sam Lafferty $220,000 (2)
Salary Remaining : $72,679
Salary Average : $220,000
Salary Average Remaining : $72,679
Dysin Mayo $193,400 (2)
Salary Remaining : $63,891
Salary Average : $193,400
Salary Average Remaining : $63,891
Matt Grzelcyk $180,000 (2)
Salary Remaining : $59,464
Salary Average : $180,000
Salary Average Remaining : $59,464
Devin Cooley $175,000 (2)
Salary Remaining : $57,813
Salary Average : $175,000
Salary Average Remaining : $57,813
Ryan Lomberg $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Bradly Nadeau $142,200 (3)
Salary Remaining : $46,977
Salary Average : $142,200
Salary Average Remaining : $46,977
Rhett Pitlick $135,200 (3)
Salary Remaining : $44,664
Salary Average : $135,200
Salary Average Remaining : $44,664
Riley Hughes $131,900 (3)
Salary Remaining : $43,574
Salary Average : $131,900
Salary Average Remaining : $43,574
Connor Mackey $131,900 (1)
Salary Remaining : $43,574
Salary Average : $131,900
Salary Average Remaining : $43,574
Marek Alscher $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Elias Salomonsson $128,400 (3)
Salary Remaining : $42,418
Salary Average : $128,400
Salary Average Remaining : $42,418
Francesco Arcuri $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Julian Lutz $125,800 (3)
Salary Remaining : $41,559
Salary Average : $125,800
Salary Average Remaining : $41,559
Will Cranley $107,500 (3)
Salary Remaining : $35,513
Salary Average : $107,500
Salary Average Remaining : $35,513
Kyle Masters $103,700 (3)
Salary Remaining : $34,258
Salary Average : $103,700
Salary Average Remaining : $34,258
Brett Brochu $100,000 (3)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Cole Schwindt $93,400 (1)
Salary Remaining : $30,855
Salary Average : $84,304
Salary Average Remaining : $27,850
Brandon Coe $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Dakota Joshua $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $29,650
Salary Average : $89,750
Salary Average Remaining : $29,650
Vadim Zherenko $84,667 (1)
Salary Remaining : $27,970
Salary Average : $84,667
Salary Average Remaining : $27,970
Jared Davidson $84,200 (3)
Salary Remaining : $27,816
Salary Average : $84,200
Salary Average Remaining : $27,816
Ryder Rolston $82,500 (1)
Salary Remaining : $27,254
Salary Average : $82,500
Salary Average Remaining : $27,254
Total Farm Players26
Salary Commitment
Year 2025 : $3,684,617
Year 2026 : $3,019,900
Year 2027 : $1,714,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,520,821
Year 2026 : $2,865,200
Year 2027 : $1,714,300
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $85 - 5,762 - 96.04%
Level 2: 5000 - $60 - 4,764 - 95.28%
Level 3: 2000 - $45 - 1,470 - 73.48%
Level 4: 4000 - $30 - 2,539 - 63.46%
Luxury : 1000 - $120 - 998 - 99.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,016 - 50.81%
Farm Level 2: 1000 - $30 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,533 - 86.29%
Average Income per Game$1,546,181
Year to Date Revenue$44,839,253
Farm
Home Games Left13
Average Attendance - %1,516 - 50.54%
Average Income per Game$98,062
Year to Date Revenue$2,941,856

Expense

Pro Players Total Salaries$74,461,167
Farm Players Total Salaries$2,945,595
Coaches Total Salaries$2,000,000
Luxury Taxe Total$10,510
Special Salary Cap Value$0
Pro Year To Date Expenses$47,131,608
Farm Year To Date Expenses$2,639,675
Pro Salary Cap To Date$46,506,633
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,646,536
Farm Estimated Season Revenue$1,274,804
Pro Remaining Season Days45
Pro Expenses Per Days$628,843
Pro Estimated Expenses$28,297,935
Farm Remaining Season Days37
Farm Expenses Per Days$35,229
Farm Estimated Expenses$1,303,473
Estimated Season Expenses$29,601,408
Estimated Season Salary Cap$74,429,583
Estimate Under Maximum Salary Cap of $74,500,000$70,417
Estimate Over Minimum Salary Cap of $58,500,000 $15,929,583
Current Bank Account$51,943,732
Projected Bank Account$45,263,664

Pro Players Salaries

Brock Nelson $9,420,000 (3)
-Salary Remaining : $3,532,500
-Salary Average : $9,420,000
-Salary Average Remaining : $3,532,500
Sidney Crosby $7,860,000 (1)
-Salary Remaining : $2,947,500
-Salary Average : $7,860,000
-Salary Average Remaining : $2,947,500
John Tavares $6,594,000 (2)
-Salary Remaining : $2,472,750
-Salary Average : $5,662,000
-Salary Average Remaining : $2,123,250
Igor Shesterkin $5,628,000 (1)
-Salary Remaining : $2,110,500
-Salary Average : $786,000
-Salary Average Remaining : $294,750
Chris Kreider $5,330,000 (2)
-Salary Remaining : $1,998,750
-Salary Average : $7,999,500
-Salary Average Remaining : $2,999,813
Jake Guentzel $4,302,000 (3)
-Salary Remaining : $1,613,250
-Salary Average : $4,302,000
-Salary Average Remaining : $1,613,250
Ryan Nugent-Hopkins $4,083,000 (1)
-Salary Remaining : $1,531,125
-Salary Average : $5,441,000
-Salary Average Remaining : $2,040,375
Ilya Samsonov $3,960,000 (2)
-Salary Remaining : $1,485,000
-Salary Average : $3,960,000
-Salary Average Remaining : $1,485,000
K'Andre Miller $3,944,000 (2)
-Salary Remaining : $1,479,000
-Salary Average : $3,944,000
-Salary Average Remaining : $1,479,000
Colton Parayko $3,415,000 (1)
-Salary Remaining : $1,280,625
-Salary Average : $5,670,000
-Salary Average Remaining : $2,126,250
Brett Kulak $2,995,000 (1)
-Salary Remaining : $1,123,125
-Salary Average : $2,995,000
-Salary Average Remaining : $1,123,125
Ty Emberson $2,950,000 (5)
-Salary Remaining : $1,106,250
-Salary Average : $2,950,000
-Salary Average Remaining : $1,106,250
Tyler Motte $2,600,000 (1)
-Salary Remaining : $975,000
-Salary Average : $2,600,000
-Salary Average Remaining : $975,000
Steven Lorentz $2,555,000 (1)
-Salary Remaining : $958,125
-Salary Average : $2,555,000
-Salary Average Remaining : $958,125
Samuel Girard $2,275,000 (2)
-Salary Remaining : $853,125
-Salary Average : $802,645
-Salary Average Remaining : $300,992
Logan O'Connor $1,887,000 (1)
-Salary Remaining : $707,625
-Salary Average : $1,887,000
-Salary Average Remaining : $707,625
Kevin Bahl $1,442,000 (2)
-Salary Remaining : $540,750
-Salary Average : $1,442,000
-Salary Average Remaining : $540,750
Mark Kastelic $1,402,000 (2)
-Salary Remaining : $525,750
-Salary Average : $1,402,000
-Salary Average Remaining : $525,750
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Mavrik Bourque $894,167 (1)
-Salary Remaining : $335,313
-Salary Average : $894,167
-Salary Average Remaining : $335,313
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 : $92,500
Salary Average : $280,000
Salary Average Remaining : $92,500
Kyle Burroughs $255,500 (1)
Salary Remaining : $84,406
Salary Average : $255,500
Salary Average Remaining : $84,406
Felix Sandstrom $158,500 (2)
Salary Remaining : $52,362
Salary Average : $158,500
Salary Average Remaining : $52,362
Oskar Back $148,500 (3)
Salary Remaining : $49,058
Salary Average : $148,500
Salary Average Remaining : $49,058
Dylan Roobroeck $139,000 (3)
Salary Remaining : $45,920
Salary Average : $139,000
Salary Average Remaining : $45,920
Dylan Peterson $135,300 (3)
Salary Remaining : $44,697
Salary Average : $135,300
Salary Average Remaining : $44,697
Benoit-Olivier Groulx $134,000 (2)
Salary Remaining : $44,268
Salary Average : $134,000
Salary Average Remaining : $44,268
Cole Clayton $133,600 (3)
Salary Remaining : $44,136
Salary Average : $133,600
Salary Average Remaining : $44,136
Anthony Romano $132,000 (3)
Salary Remaining : $43,607
Salary Average : $132,000
Salary Average Remaining : $43,607
Shakir Mukhamadullin $129,417 (1)
Salary Remaining : $42,754
Salary Average : $129,417
Salary Average Remaining : $42,754
Shai Buium $128,700 (3)
Salary Remaining : $42,517
Salary Average : $128,700
Salary Average Remaining : $42,517
Luca Pinelli $128,400 (3)
Salary Remaining : $42,418
Salary Average : $128,400
Salary Average Remaining : $42,418
Nathan Aspinall $126,900 (3)
Salary Remaining : $41,922
Salary Average : $126,900
Salary Average Remaining : $41,922
Ryan Suzuki $124,300 (2)
Salary Remaining : $41,063
Salary Average : $124,300
Salary Average Remaining : $41,063
Michael Kesselring $114,400 (2)
Salary Remaining : $37,793
Salary Average : $114,400
Salary Average Remaining : $37,793
Aku Raty $110,800 (3)
Salary Remaining : $36,604
Salary Average : $110,800
Salary Average Remaining : $36,604
Curtis Douglas $106,600 (2)
Salary Remaining : $35,216
Salary Average : $106,600
Salary Average Remaining : $35,216
Aaron Ness $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Mike Hardman $99,000 (1)
Salary Remaining : $32,705
Salary Average : $99,000
Salary Average Remaining : $32,705
Bokondji Imama $91,400 (1)
Salary Remaining : $30,195
Salary Average : $91,400
Salary Average Remaining : $30,195
Erik Portillo $87,500 (1)
Salary Remaining : $28,906
Salary Average : $87,500
Salary Average Remaining : $28,906
William Villeneuve $81,778 (1)
Salary Remaining : $27,016
Salary Average : $81,778
Salary Average Remaining : $27,016
Total Farm Players22
Salary Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,945,595
Year 2026 : $2,101,000
Year 2027 : $1,183,200
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $75 - 5,776 - 96.26%
Level 2: 5000 - $40 - 4,943 - 98.85%
Level 3: 2000 - $30 - 1,986 - 99.28%
Level 4: 4000 - $20 - 3,845 - 96.13%
Luxury : 1000 - $300 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,933 - 96.63%
Farm Level 2: 1000 - $10 - 983 - 98.34%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %17,149 - 95.27%
Average Income per Game$1,411,551
Year to Date Revenue$40,934,978
Farm
Home Games Left13
Average Attendance - %2,916 - 97.20%
Average Income per Game$86,639
Year to Date Revenue$2,599,171

Expense

Pro Players Total Salaries$65,657,667
Farm Players Total Salaries$5,931,200
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$1,650,000
Pro Year To Date Expenses$43,657,388
Farm Year To Date Expenses$4,500,507
Pro Salary Cap To Date$42,832,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,761,714
Farm Estimated Season Revenue$1,126,307
Pro Remaining Season Days45
Pro Expenses Per Days$556,314
Pro Estimated Expenses$25,034,130
Farm Remaining Season Days37
Farm Expenses Per Days$59,654
Farm Estimated Expenses$2,207,198
Estimated Season Expenses$27,241,328
Estimated Season Salary Cap$69,103,988
Estimate Under Maximum Salary Cap of $74,500,000$5,396,012
Estimate Over Minimum Salary Cap of $58,500,000 $10,603,988
Current Bank Account$15,186,982
Projected Bank Account$8,833,675

Pro Players Salaries

Steven Stamkos $14,900,000 (2)
-Salary Remaining : $5,587,500
-Salary Average : $14,900,000
-Salary Average Remaining : $5,587,500
Alex Ovechkin $14,000,000 (2)
-Salary Remaining : $5,250,000
-Salary Average : $14,000,000
-Salary Average Remaining : $5,250,000
Petr Mrazek $8,255,000 (2)
-Salary Remaining : $3,095,625
-Salary Average : $8,255,000
-Salary Average Remaining : $3,095,625
Darnell Nurse $7,550,000 (3)
-Salary Remaining : $2,831,250
-Salary Average : $7,550,000
-Salary Average Remaining : $2,831,250
Anthony Mantha $6,525,000 (2)
-Salary Remaining : $2,446,875
-Salary Average : $6,525,000
-Salary Average Remaining : $2,446,875
Samuel Bolduc $1,278,000 (2)
-Salary Remaining : $479,250
-Salary Average : $1,278,000
-Salary Average Remaining : $479,250
Carter George $983,000 (3)
-Salary Remaining : $368,625
-Salary Average : $983,000
-Salary Average Remaining : $368,625
Tyler Kleven $916,667 (1)
-Salary Remaining : $343,750
-Salary Average : $916,667
-Salary Average Remaining : $343,750
Austin Strand $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Matteo Pietroniro $750,000 (2)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Connor MacEachern $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Ashton Sautner $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Isaac Poulter $750,000 (2)
-Salary Remaining : $281,250
-Salary Average : $934,000
-Salary Average Remaining : $350,250
Ryder Korczak $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Bogdan Trineyev $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Atley Calvert $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Briley Wood $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Artur Cholach $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Klim Kostin $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Austin Watson $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Brendan Gaunce $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Anton Blidh $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Austin Wagner $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players23
Salary Commitment
Year 2025 : $65,657,667
Year 2026 : $55,891,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,841,667
Year 2026 : $55,175,000
Year 2027 : $8,533,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,657,667
Year 2026 : $54,991,000
Year 2027 : $8,533,000
Year 2028 : $0

Farm Players Salaries

Matt Nieto $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Teddy Blueger $299,500 (2)
Salary Remaining : $98,942
Salary Average : $299,500
Salary Average Remaining : $98,942
Jansen Harkins $290,000 (3)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
William Lagesson $195,500 (2)
Salary Remaining : $64,585
Salary Average : $195,500
Salary Average Remaining : $64,585
Cody Glass $189,400 (3)
Salary Remaining : $62,570
Salary Average : $189,400
Salary Average Remaining : $62,570
Stephen Halliday $154,600 (3)
Salary Remaining : $51,073
Salary Average : $154,600
Salary Average Remaining : $51,073
Philipp Kurashev $151,400 (3)
Salary Remaining : $50,016
Salary Average : $151,400
Salary Average Remaining : $50,016
Carter Gylander $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Nikita Nesterenko $148,600 (3)
Salary Remaining : $49,091
Salary Average : $148,600
Salary Average Remaining : $49,091
Conor Geekie $148,500 (3)
Salary Remaining : $49,058
Salary Average : $148,500
Salary Average Remaining : $49,058
Michael Pezzetta $144,800 (3)
Salary Remaining : $47,836
Salary Average : $144,800
Salary Average Remaining : $47,836
Nils Hoglander $139,400 (2)
Salary Remaining : $46,052
Salary Average : $139,400
Salary Average Remaining : $46,052
Luca Cagnoni $138,400 (3)
Salary Remaining : $45,721
Salary Average : $138,400
Salary Average Remaining : $45,721
David Spacek $133,100 (3)
Salary Remaining : $43,971
Salary Average : $133,100
Salary Average Remaining : $43,971
Xavier Bernard $132,600 (3)
Salary Remaining : $43,805
Salary Average : $132,600
Salary Average Remaining : $43,805
Hunter Brzustewicz $132,200 (3)
Salary Remaining : $43,673
Salary Average : $132,200
Salary Average Remaining : $43,673
Zach Solow $131,700 (3)
Salary Remaining : $43,508
Salary Average : $131,700
Salary Average Remaining : $43,508
Dylan Wells $130,000 (3)
Salary Remaining : $42,946
Salary Average : $130,000
Salary Average Remaining : $42,946
Zayne Parekh $127,800 (3)
Salary Remaining : $42,220
Salary Average : $127,800
Salary Average Remaining : $42,220
Jakub Dvorak $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Felix Unger Sorum $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Parker Bell $127,600 (3)
Salary Remaining : $42,154
Salary Average : $127,600
Salary Average Remaining : $42,154
Ivan Demidov $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Rodwin Dionicio $126,400 (3)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Oliver Moore $126,400 (3)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Jamieson Rees $123,800 (2)
Salary Remaining : $40,898
Salary Average : $123,800
Salary Average Remaining : $40,898
Declan Carlile $118,900 (3)
Salary Remaining : $39,279
Salary Average : $118,900
Salary Average Remaining : $39,279
Kaedan Korczak $113,400 (2)
Salary Remaining : $37,463
Salary Average : $113,400
Salary Average Remaining : $37,463
Ryan Hofer $113,000 (3)
Salary Remaining : $37,330
Salary Average : $113,000
Salary Average Remaining : $37,330
Mads Sogaard $109,400 (2)
Salary Remaining : $36,141
Salary Average : $109,400
Salary Average Remaining : $36,141
Mitchell Vande Sompel $106,500 (2)
Salary Remaining : $35,183
Salary Average : $106,500
Salary Average Remaining : $35,183
Anthony Vincent $103,500 (2)
Salary Remaining : $34,192
Salary Average : $103,500
Salary Average Remaining : $34,192
Cameron Hebig $101,400 (2)
Salary Remaining : $33,498
Salary Average : $101,400
Salary Average Remaining : $33,498
Curtis Hall $99,300 (2)
Salary Remaining : $32,804
Salary Average : $99,300
Salary Average Remaining : $32,804
Daniel D'Amato $97,900 (2)
Salary Remaining : $32,342
Salary Average : $97,900
Salary Average Remaining : $32,342
Logan Nijhoff $97,700 (2)
Salary Remaining : $32,276
Salary Average : $97,700
Salary Average Remaining : $32,276
Riley McKay $97,300 (2)
Salary Remaining : $32,144
Salary Average : $97,300
Salary Average Remaining : $32,144
Ian McKinnon $96,700 (2)
Salary Remaining : $31,946
Salary Average : $96,700
Salary Average Remaining : $31,946
Ben Steeves $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Connor Bedard $95,000 (2)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Riley Bezeau $92,300 (2)
Salary Remaining : $30,492
Salary Average : $92,300
Salary Average Remaining : $30,492
Jake Livingstone $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Zachary Massicotte $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Bryan Yoon $90,000 (2)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Total Farm Players44
Salary Commitment
Year 2025 : $5,931,200
Year 2026 : $5,536,200
Year 2027 : $3,297,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,931,200
Year 2026 : $5,536,200
Year 2027 : $3,297,600
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 4,351 - 72.52%
Level 2: 5000 - $60 - 4,768 - 95.36%
Level 3: 2000 - $35 - 1,962 - 98.11%
Level 4: 4000 - $25 - 2,853 - 71.32%
Luxury : 1000 - $200 - 744 - 74.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,426 - 71.28%
Farm Level 2: 1000 - $15 - 773 - 77.29%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,678 - 81.55%
Average Income per Game$1,504,828
Year to Date Revenue$43,640,020
Farm
Home Games Left12
Average Attendance - %2,199 - 73.28%
Average Income per Game$91,621
Year to Date Revenue$2,840,247

Expense

Pro Players Total Salaries$64,046,000
Farm Players Total Salaries$2,710,867
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,234,467
Farm Year To Date Expenses$2,479,992
Pro Salary Cap To Date$39,984,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,067,596
Farm Estimated Season Revenue$1,099,450
Pro Remaining Season Days45
Pro Expenses Per Days$550,383
Pro Estimated Expenses$24,767,235
Farm Remaining Season Days37
Farm Expenses Per Days$33,133
Farm Estimated Expenses$1,225,921
Estimated Season Expenses$25,993,156
Estimated Season Salary Cap$64,001,769
Estimate Under Maximum Salary Cap of $74,500,000$10,498,231
Estimate Over Minimum Salary Cap of $58,500,000 $5,501,769
Current Bank Account$24,175,735
Projected Bank Account$20,349,625

Pro Players Salaries

Nazem Kadri $9,000,000 (3)
-Salary Remaining : $3,375,000
-Salary Average : $9,000,000
-Salary Average Remaining : $3,375,000
Jordan Eberle $9,000,000 (2)
-Salary Remaining : $3,375,000
-Salary Average : $9,000,000
-Salary Average Remaining : $3,375,000
Martin Necas $6,000,000 (2)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Brett Pesce $4,004,000 (2)
-Salary Remaining : $1,501,500
-Salary Average : $10,000,000
-Salary Average Remaining : $3,750,000
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Oliver Ekman-Larsson $3,802,000 (2)
-Salary Remaining : $1,425,750
-Salary Average : $3,802,000
-Salary Average Remaining : $1,425,750
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $1,218,750
-Salary Average : $3,250,000
-Salary Average Remaining : $1,218,750
Nate Schmidt $3,000,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Logan Thompson $2,815,000 (2)
-Salary Remaining : $1,055,625
-Salary Average : $3,098,000
-Salary Average Remaining : $1,161,750
Drake Batherson $2,778,000 (2)
-Salary Remaining : $1,041,750
-Salary Average : $804,399
-Salary Average Remaining : $301,650
Nick Schmaltz $2,384,000 (1)
-Salary Remaining : $894,000
-Salary Average : $2,384,000
-Salary Average Remaining : $894,000
Mathieu Joseph $2,273,000 (1)
-Salary Remaining : $852,375
-Salary Average : $2,273,000
-Salary Average Remaining : $852,375
Cole Sillinger $2,009,000 (3)
-Salary Remaining : $753,375
-Salary Average : $2,009,000
-Salary Average Remaining : $753,375
Oliver Bjorkstrand $1,667,000 (2)
-Salary Remaining : $625,125
-Salary Average : $2,022,000
-Salary Average Remaining : $758,250
Juuso Valimaki $1,468,000 (2)
-Salary Remaining : $550,500
-Salary Average : $999,813
-Salary Average Remaining : $374,930
Tristan Luneau $1,411,000 (3)
-Salary Remaining : $529,125
-Salary Average : $1,411,000
-Salary Average Remaining : $529,125
Alexander Nylander $1,119,000 (3)
-Salary Remaining : $419,625
-Salary Average : $1,119,000
-Salary Average Remaining : $419,625
Ivan Fedotov $1,100,000 (3)
-Salary Remaining : $412,500
-Salary Average : $1,100,000
-Salary Average Remaining : $412,500
Ken Appleby $1,094,000 (3)
-Salary Remaining : $410,250
-Salary Average : $1,094,000
-Salary Average Remaining : $410,250
Carter Berger $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Nick Bjugstad $872,000 (3)
-Salary Remaining : $327,000
-Salary Average : $872,000
-Salary Average Remaining : $327,000
Total Pro Players21
Salary Commitment
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,238,212
Year 2026 : $58,581,212
Year 2027 : $16,605,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,046,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0

Farm Players Salaries

Kaapo Kahkonen $272,100 (1)
Salary Remaining : $89,890
Salary Average : $75,000
Salary Average Remaining : $24,777
Elias Pettersson2 $141,200 (3)
Salary Remaining : $46,646
Salary Average : $141,200
Salary Average Remaining : $46,646
Cole O'Hara $135,400 (3)
Salary Remaining : $44,730
Salary Average : $135,400
Salary Average Remaining : $44,730
Philippe Daoust $133,800 (3)
Salary Remaining : $44,202
Salary Average : $133,800
Salary Average Remaining : $44,202
Keean Washkurak $133,100 (3)
Salary Remaining : $43,971
Salary Average : $133,100
Salary Average Remaining : $43,971
Taylor Makar $132,900 (3)
Salary Remaining : $43,904
Salary Average : $132,900
Salary Average Remaining : $43,904
Graham Sward $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Dru Krebs $126,300 (3)
Salary Remaining : $41,724
Salary Average : $126,300
Salary Average Remaining : $41,724
Patrick Brown $117,000 (3)
Salary Remaining : $38,652
Salary Average : $117,000
Salary Average Remaining : $38,652
Gustav Lindstrom $110,200 (3)
Salary Remaining : $36,405
Salary Average : $110,200
Salary Average Remaining : $36,405
Spencer Martin $109,000 (3)
Salary Remaining : $36,009
Salary Average : $109,000
Salary Average Remaining : $36,009
Cole Reinhardt $108,200 (2)
Salary Remaining : $35,745
Salary Average : $85,584
Salary Average Remaining : $28,273
Vyacheslav Peksa $107,800 (3)
Salary Remaining : $35,613
Salary Average : $107,800
Salary Average Remaining : $35,613
Alex Alexeyev $106,300 (1)
Salary Remaining : $35,117
Salary Average : $89,417
Salary Average Remaining : $29,540
Riley Kidney $105,500 (3)
Salary Remaining : $34,853
Salary Average : $105,500
Salary Average Remaining : $34,853
Jett Woo $101,500 (2)
Salary Remaining : $33,531
Salary Average : $101,500
Salary Average Remaining : $33,531
Mason Primeau $100,900 (2)
Salary Remaining : $33,333
Salary Average : $100,900
Salary Average Remaining : $33,333
Cole Bardreau $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Colton Dach $96,400 (3)
Salary Remaining : $31,846
Salary Average : $96,400
Salary Average Remaining : $31,846
Michael Carcone $89,500 (1)
Salary Remaining : $29,567
Salary Average : $89,500
Salary Average Remaining : $29,567
Charles Hudon $89,500 (1)
Salary Remaining : $29,567
Salary Average : $89,500
Salary Average Remaining : $29,567
Mikko Kokkonen $84,667 (1)
Salary Remaining : $27,970
Salary Average : $84,667
Salary Average Remaining : $27,970
Mason Millman $82,800 (3)
Salary Remaining : $27,354
Salary Average : $82,800
Salary Average Remaining : $27,354
Total Farm Players23
Salary Commitment
Year 2025 : $2,710,867
Year 2026 : $1,968,800
Year 2027 : $1,658,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,474,268
Year 2026 : $1,946,184
Year 2027 : $1,658,200
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $90 - 5,712 - 95.21%
Level 2: 5000 - $70 - 3,479 - 69.58%
Level 3: 2000 - $50 - 1,323 - 66.16%
Level 4: 4000 - $20 - 3,869 - 96.73%
Luxury : 1000 - $125 - 997 - 99.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,895 - 94.76%
Farm Level 2: 1000 - $15 - 770 - 76.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left13
Average Attendance - %15,381 - 85.45%
Average Income per Game$1,528,499
Year to Date Revenue$45,854,960
Farm
Home Games Left13
Average Attendance - %2,665 - 88.83%
Average Income per Game$101,918
Year to Date Revenue$3,057,526

Expense

Pro Players Total Salaries$74,731,833
Farm Players Total Salaries$2,706,250
Coaches Total Salaries$2,545,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,371,548
Farm Year To Date Expenses$2,389,537
Pro Salary Cap To Date$46,277,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,870,483
Farm Estimated Season Revenue$1,324,928
Pro Remaining Season Days45
Pro Expenses Per Days$637,349
Pro Estimated Expenses$28,680,705
Farm Remaining Season Days37
Farm Expenses Per Days$31,261
Farm Estimated Expenses$1,156,657
Estimated Season Expenses$29,837,362
Estimated Season Salary Cap$74,302,214
Estimate Under Maximum Salary Cap of $74,500,000$197,786
Estimate Over Minimum Salary Cap of $58,500,000 $15,802,214
Current Bank Account$103,643,837
Projected Bank Account$95,001,886

Pro Players Salaries

Jordan Kyrou $14,900,000 (3)
-Salary Remaining : $5,587,500
-Salary Average : $14,900,000
-Salary Average Remaining : $5,587,500
Mika Zibanejad $8,088,000 (1)
-Salary Remaining : $3,033,000
-Salary Average : $9,733,000
-Salary Average Remaining : $3,649,875
Tyler Seguin $4,740,000 (2)
-Salary Remaining : $1,777,500
-Salary Average : $7,028,000
-Salary Average Remaining : $2,635,500
Adam Pelech $4,052,000 (1)
-Salary Remaining : $1,519,500
-Salary Average : $4,052,000
-Salary Average Remaining : $1,519,500
Alex Tuch $4,000,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Adrian Kempe $3,783,000 (2)
-Salary Remaining : $1,418,625
-Salary Average : $1,528,000
-Salary Average Remaining : $573,000
Michael McCarron $3,755,500 (3)
-Salary Remaining : $1,408,313
-Salary Average : $3,755,500
-Salary Average Remaining : $1,408,313
Alex DeBrincat $3,708,000 (2)
-Salary Remaining : $1,390,500
-Salary Average : $3,562,250
-Salary Average Remaining : $1,335,844
Esa Lindell $3,656,000 (3)
-Salary Remaining : $1,371,000
-Salary Average : $3,656,000
-Salary Average Remaining : $1,371,000
Ilya Sorokin $3,391,000 (2)
-Salary Remaining : $1,271,625
-Salary Average : $892,819
-Salary Average Remaining : $334,807
Colton Sissons $3,289,000 (2)
-Salary Remaining : $1,233,375
-Salary Average : $3,289,000
-Salary Average Remaining : $1,233,375
Ryan Pulock $3,233,000 (3)
-Salary Remaining : $1,212,375
-Salary Average : $3,233,000
-Salary Average Remaining : $1,212,375
Dan Vladar $2,755,500 (3)
-Salary Remaining : $1,033,313
-Salary Average : $2,755,500
-Salary Average Remaining : $1,033,313
Brandon Hagel $2,663,000 (3)
-Salary Remaining : $998,625
-Salary Average : $2,663,000
-Salary Average Remaining : $998,625
Ryan Shea $2,555,500 (3)
-Salary Remaining : $958,313
-Salary Average : $2,555,500
-Salary Average Remaining : $958,313
Mario Ferraro $1,502,000 (1)
-Salary Remaining : $563,250
-Salary Average : $812,000
-Salary Average Remaining : $304,500
Simon Holmstrom $997,000 (1)
-Salary Remaining : $373,875
-Salary Average : $997,000
-Salary Average Remaining : $373,875
Logan Cooley $950,000 (2)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
J.J. Moser $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Blake McLaughlin $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Ridly Greig $863,333 (1)
-Salary Remaining : $323,750
-Salary Average : $863,333
-Salary Average Remaining : $323,750
Total Pro Players21
Salary Commitment
Year 2025 : $74,731,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $73,075,902
Year 2026 : $54,768,569
Year 2027 : $37,518,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,731,833
Year 2026 : $57,379,500
Year 2027 : $37,518,500
Year 2028 : $0

Farm Players Salaries

Joey Anderson $275,550 (3)
Salary Remaining : $91,030
Salary Average : $275,550
Salary Average Remaining : $91,030
Joona Koppanen $275,550 (3)
Salary Remaining : $91,030
Salary Average : $275,550
Salary Average Remaining : $91,030
Mitchell Stephens $222,500 (2)
Salary Remaining : $73,504
Salary Average : $222,500
Salary Average Remaining : $73,504
Marc McLaughlin $135,900 (2)
Salary Remaining : $44,896
Salary Average : $135,900
Salary Average Remaining : $44,896
Kyle McDonald $135,500 (2)
Salary Remaining : $44,763
Salary Average : $135,500
Salary Average Remaining : $44,763
Pierrick Dube $125,500 (2)
Salary Remaining : $41,460
Salary Average : $125,500
Salary Average Remaining : $41,460
Walker Duehr $121,200 (1)
Salary Remaining : $40,039
Salary Average : $121,200
Salary Average Remaining : $40,039
Nikke Kokko $120,000 (3)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Alex Limoges $117,300 (1)
Salary Remaining : $38,751
Salary Average : $117,300
Salary Average Remaining : $38,751
Will Cuylle $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Nikita Tolopilo $85,000 (2)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Egor Zamula $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Daniil Miromanov $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Jordan Oesterle $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Beck Malenstyn $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Jordan Harris $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Sam Poulin $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Grant Hutton $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Arttu Hyry $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Clay Stevenson $85,000 (2)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Matt Rempe $82,000 (1)
Salary Remaining : $27,089
Salary Average : $82,000
Salary Average Remaining : $27,089
Lleyton Moore $80,000 (1)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Vincent Sevigny $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players23
Salary Commitment
Year 2025 : $2,706,250
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,706,250
Year 2026 : $2,140,500
Year 2027 : $1,351,100
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $99 - 4,398 - 73.29%
Level 2: 5000 - $79 - 3,080 - 61.60%
Level 3: 2000 - $59 - 1,200 - 60.00%
Level 4: 4000 - $39 - 2,400 - 60.00%
Luxury : 1000 - $149 - 963 - 96.25%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,910 - 95.51%
Farm Level 2: 1000 - $10 - 983 - 98.33%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %12,040 - 66.89%
Average Income per Game$1,469,868
Year to Date Revenue$42,626,173
Farm
Home Games Left12
Average Attendance - %2,893 - 96.45%
Average Income per Game$85,805
Year to Date Revenue$2,659,962

Expense

Pro Players Total Salaries$60,481,332
Farm Players Total Salaries$4,330,133
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,427,345
Farm Year To Date Expenses$3,451,950
Pro Salary Cap To Date$37,646,070
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,578,152
Farm Estimated Season Revenue$1,029,663
Pro Remaining Season Days45
Pro Expenses Per Days$514,428
Pro Estimated Expenses$23,149,260
Farm Remaining Season Days37
Farm Expenses Per Days$45,805
Farm Estimated Expenses$1,694,785
Estimated Season Expenses$24,844,045
Estimated Season Salary Cap$60,326,565
Estimate Under Maximum Salary Cap of $74,500,000$14,173,435
Estimate Over Minimum Salary Cap of $58,500,000 $1,826,565
Current Bank Account($199,928)
Projected Bank Account($3,436,158)

Pro Players Salaries

Alexander Kerfoot $9,000,000 (2)
-Salary Remaining : $3,375,000
-Salary Average : $9,000,000
-Salary Average Remaining : $3,375,000
Blake Coleman $6,250,000 (3)
-Salary Remaining : $2,343,750
-Salary Average : $6,250,000
-Salary Average Remaining : $2,343,750
Scott Mayfield $5,000,000 (2)
-Salary Remaining : $1,875,000
-Salary Average : $5,000,000
-Salary Average Remaining : $1,875,000
Ilya Lyubushkin $4,000,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Morgan Rielly $3,865,000 (2)
-Salary Remaining : $1,449,375
-Salary Average : $3,865,000
-Salary Average Remaining : $1,449,375
Alexander Wennberg $3,860,000 (2)
-Salary Remaining : $1,447,500
-Salary Average : $3,823,000
-Salary Average Remaining : $1,433,625
James van Riemsdyk $3,750,000 (1)
-Salary Remaining : $1,406,250
-Salary Average : $3,750,000
-Salary Average Remaining : $1,406,250
Dmitry Orlov $3,615,000 (2)
-Salary Remaining : $1,355,625
-Salary Average : $1,746,000
-Salary Average Remaining : $654,750
Erik Johnson $2,999,999 (2)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Justin Danforth $2,133,000 (1)
-Salary Remaining : $799,875
-Salary Average : $2,133,000
-Salary Average Remaining : $799,875
Ukko-Pekka Luukkonen $2,000,000 (3)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Michael DiPietro $1,958,000 (3)
-Salary Remaining : $734,250
-Salary Average : $1,958,000
-Salary Average Remaining : $734,250
Quinton Byfield $1,756,000 (2)
-Salary Remaining : $658,500
-Salary Average : $1,756,000
-Salary Average Remaining : $658,500
Troy Stecher $1,600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $600,000
Tomas Nosek $1,600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $600,000
Adam Klapka $1,238,000 (2)
-Salary Remaining : $464,250
-Salary Average : $1,238,000
-Salary Average Remaining : $464,250
Collin Delia $1,200,000 (2)
-Salary Remaining : $450,000
-Salary Average : $1,200,000
-Salary Average Remaining : $450,000
Mathew Dumba $1,109,000 (3)
-Salary Remaining : $415,875
-Salary Average : $1,109,000
-Salary Average Remaining : $415,875
Leo Carlsson $950,000 (2)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Tyson Foerster $863,333 (1)
-Salary Remaining : $323,750
-Salary Average : $863,333
-Salary Average Remaining : $323,750
Rasmus Asplund $809,000 (3)
-Salary Remaining : $303,375
-Salary Average : $809,000
-Salary Average Remaining : $303,375
Total Pro Players22
Salary Commitment
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,575,332
Year 2026 : $50,903,999
Year 2027 : $19,326,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,481,332
Year 2026 : $52,809,999
Year 2027 : $19,326,000
Year 2028 : $0

Farm Players Salaries

Derek Ryan $225,000 (1)
Salary Remaining : $74,330
Salary Average : $225,000
Salary Average Remaining : $74,330
James Reimer $221,100 (3)
Salary Remaining : $73,042
Salary Average : $221,100
Salary Average Remaining : $73,042
Joseph Blandisi $219,000 (1)
Salary Remaining : $72,348
Salary Average : $219,000
Salary Average Remaining : $72,348
Marcus Hogberg $218,000 (3)
Salary Remaining : $72,018
Salary Average : $218,000
Salary Average Remaining : $72,018
Ross Johnston $216,000 (1)
Salary Remaining : $71,357
Salary Average : $216,000
Salary Average Remaining : $71,357
Chase Priskie $215,700 (1)
Salary Remaining : $71,258
Salary Average : $215,700
Salary Average Remaining : $71,258
Dillon Heatherington $212,600 (1)
Salary Remaining : $70,234
Salary Average : $212,600
Salary Average Remaining : $70,234
Oliver Kylington $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Kurtis MacDermid $200,000 (2)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Tyson Jost $200,000 (3)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
John Klingberg $175,000 (3)
Salary Remaining : $57,813
Salary Average : $175,000
Salary Average Remaining : $57,813
Phillip Di Giuseppe $175,000 (3)
Salary Remaining : $57,813
Salary Average : $175,000
Salary Average Remaining : $57,813
Chris Wagner $160,000 (3)
Salary Remaining : $52,857
Salary Average : $160,000
Salary Average Remaining : $52,857
Jakub Vrana $160,000 (3)
Salary Remaining : $52,857
Salary Average : $160,000
Salary Average Remaining : $52,857
Alex Barre-Boulet $152,400 (2)
Salary Remaining : $50,346
Salary Average : $152,400
Salary Average Remaining : $50,346
Adam Boqvist $148,400 (3)
Salary Remaining : $49,025
Salary Average : $148,400
Salary Average Remaining : $49,025
Connor Kelley $133,000 (3)
Salary Remaining : $43,938
Salary Average : $133,000
Salary Average Remaining : $43,938
Kalan Lind $132,600 (3)
Salary Remaining : $43,805
Salary Average : $132,600
Salary Average Remaining : $43,805
Devin Kaplan $126,500 (3)
Salary Remaining : $41,790
Salary Average : $126,500
Salary Average Remaining : $41,790
Gustav Olofsson $120,000 (2)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Chase Wouters $106,400 (2)
Salary Remaining : $35,150
Salary Average : $106,400
Salary Average Remaining : $35,150
Wyatt Bongiovanni $106,333 (1)
Salary Remaining : $35,128
Salary Average : $106,333
Salary Average Remaining : $35,128
Nikolas Brouillard $104,100 (1)
Salary Remaining : $34,390
Salary Average : $104,100
Salary Average Remaining : $34,390
Kevin Conley $102,600 (1)
Salary Remaining : $33,895
Salary Average : $102,600
Salary Average Remaining : $33,895
Thomas Milic $102,500 (3)
Salary Remaining : $33,862
Salary Average : $102,500
Salary Average Remaining : $33,862
Travis Howe $100,700 (1)
Salary Remaining : $33,267
Salary Average : $100,700
Salary Average Remaining : $33,267
Taylor Ward $97,200 (1)
Salary Remaining : $32,111
Salary Average : $97,200
Salary Average Remaining : $32,111
Total Farm Players27
Salary Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,330,133
Year 2026 : $2,730,900
Year 2027 : $2,152,100
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStapes Center
Level 1: 6000 - $80 - 5,756 - 95.93%
Level 2: 5000 - $50 - 4,809 - 96.17%
Level 3: 2000 - $30 - 1,987 - 99.34%
Level 4: 4000 - $15 - 3,899 - 97.48%
Luxury : 1000 - $140 - 975 - 97.55%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,921 - 96.04%
Farm Level 2: 1000 - $15 - 768 - 76.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left13
Average Attendance - %17,426 - 96.81%
Average Income per Game$1,423,782
Year to Date Revenue$42,713,456
Farm
Home Games Left13
Average Attendance - %2,688 - 89.61%
Average Income per Game$103,013
Year to Date Revenue$3,090,377

Expense

Pro Players Total Salaries$75,476,000
Farm Players Total Salaries$3,266,800
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($500,000)
Pro Year To Date Expenses$47,230,856
Farm Year To Date Expenses$2,814,384
Pro Salary Cap To Date$46,605,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,509,164
Farm Estimated Season Revenue$1,339,163
Pro Remaining Season Days45
Pro Expenses Per Days$637,300
Pro Estimated Expenses$28,678,500
Farm Remaining Season Days37
Farm Expenses Per Days$38,096
Farm Estimated Expenses$1,409,552
Estimated Season Expenses$30,088,052
Estimated Season Salary Cap$74,409,328
Estimate Under Maximum Salary Cap of $74,500,000$90,672
Estimate Over Minimum Salary Cap of $58,500,000 $15,909,328
Current Bank Account$12,634,632
Projected Bank Account$2,394,907

Pro Players Salaries

Aaron Ekblad $8,550,000 (1)
-Salary Remaining : $3,206,250
-Salary Average : $8,550,000
-Salary Average Remaining : $3,206,250
Quinn Hughes $7,500,000 (3)
-Salary Remaining : $2,812,500
-Salary Average : $7,500,000
-Salary Average Remaining : $2,812,500
William Karlsson $7,500,000 (1)
-Salary Remaining : $2,812,500
-Salary Average : $7,500,000
-Salary Average Remaining : $2,812,500
Matt Boldy $7,000,000 (5)
-Salary Remaining : $2,625,000
-Salary Average : $7,000,000
-Salary Average Remaining : $2,625,000
Sean Monahan $6,500,000 (3)
-Salary Remaining : $2,437,500
-Salary Average : $6,500,000
-Salary Average Remaining : $2,437,500
Mark Stone $6,500,000 (3)
-Salary Remaining : $2,437,500
-Salary Average : $6,500,000
-Salary Average Remaining : $2,437,500
Thatcher Demko $5,007,000 (1)
-Salary Remaining : $1,877,625
-Salary Average : $1,384,000
-Salary Average Remaining : $519,000
Lucas Raymond $4,883,000 (3)
-Salary Remaining : $1,831,125
-Salary Average : $4,883,000
-Salary Average Remaining : $1,831,125
Alex Vlasic $4,831,000 (3)
-Salary Remaining : $1,811,625
-Salary Average : $4,831,000
-Salary Average Remaining : $1,811,625
Chandler Stephenson $4,715,000 (2)
-Salary Remaining : $1,768,125
-Salary Average : $4,155,000
-Salary Average Remaining : $1,558,125
Shane Pinto $3,125,000 (5)
-Salary Remaining : $1,171,875
-Salary Average : $3,125,000
-Salary Average Remaining : $1,171,875
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $585,938
-Salary Average : $1,562,500
-Salary Average Remaining : $585,938
Chris Ortiz $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Andrew Lucas $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Adam McCormick $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Justin Sourdif $902,500 (1)
-Salary Remaining : $338,438
-Salary Average : $902,500
-Salary Average Remaining : $338,438
Brendan Furry $800,000 (1)
-Salary Remaining : $300,000
-Salary Average : $800,000
-Salary Average Remaining : $300,000
Magnus Hellberg $800,000 (2)
-Salary Remaining : $300,000
-Salary Average : $800,000
-Salary Average Remaining : $300,000
Boris Katchouk $800,000 (1)
-Salary Remaining : $300,000
-Salary Average : $800,000
-Salary Average Remaining : $300,000
A.J. Greer $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Alexander Petrovic $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players21
Salary Commitment
Year 2025 : $75,476,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $71,293,000
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $75,476,000
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 : $98,942
Salary Average : $299,500
Salary Average Remaining : $98,942
Filip Hronek $277,200 (2)
Salary Remaining : $91,575
Salary Average : $91,688
Salary Average Remaining : $30,290
Sean Kuraly $255,500 (1)
Salary Remaining : $84,406
Salary Average : $255,500
Salary Average Remaining : $84,406
Radek Faksa $234,000 (2)
Salary Remaining : $77,304
Salary Average : $234,000
Salary Average Remaining : $77,304
Timothy Liljegren $219,600 (2)
Salary Remaining : $72,546
Salary Average : $219,600
Salary Average Remaining : $72,546
Hudson Fasching $211,500 (1)
Salary Remaining : $69,871
Salary Average : $211,500
Salary Average Remaining : $69,871
Mattias Samuelsson $187,700 (2)
Salary Remaining : $62,008
Salary Average : $99,492
Salary Average Remaining : $32,868
Nick Swaney $142,400 (3)
Salary Remaining : $47,043
Salary Average : $142,400
Salary Average Remaining : $47,043
Cedric Pare $135,700 (3)
Salary Remaining : $44,829
Salary Average : $135,700
Salary Average Remaining : $44,829
Jaroslav Chmelar $133,900 (3)
Salary Remaining : $44,235
Salary Average : $133,900
Salary Average Remaining : $44,235
Ty Murchison $128,800 (3)
Salary Remaining : $42,550
Salary Average : $128,800
Salary Average Remaining : $42,550
Emmitt Finnie $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Skyler Brind'Amour $125,800 (3)
Salary Remaining : $41,559
Salary Average : $125,800
Salary Average Remaining : $41,559
Vladislav Kolyachonok $124,900 (2)
Salary Remaining : $41,262
Salary Average : $124,900
Salary Average Remaining : $41,262
Jonathan Aspirot $120,000 (3)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Alexey Toropchenko $110,100 (2)
Salary Remaining : $36,372
Salary Average : $93,400
Salary Average Remaining : $30,855
Donavan Houle $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Yaroslav Askarov $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Austin Poganski $80,000 (1)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Alex Doucet $80,000 (1)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Mark Sinclair $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Total Farm Players21
Salary Commitment
Year 2025 : $3,266,800
Year 2026 : $2,147,800
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,976,380
Year 2026 : $1,857,380
Year 2027 : $914,300
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 4,398 - 73.31%
Level 2: 5000 - $60 - 4,732 - 94.64%
Level 3: 2000 - $35 - 1,965 - 98.27%
Level 4: 4000 - $20 - 3,800 - 94.99%
Luxury : 1000 - $200 - 727 - 72.72%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,400 - 70.02%
Farm Level 2: 1000 - $15 - 755 - 75.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,623 - 86.79%
Average Income per Game$1,510,833
Year to Date Revenue$43,814,150
Farm
Home Games Left12
Average Attendance - %2,156 - 71.85%
Average Income per Game$89,909
Year to Date Revenue$2,787,164

Expense

Pro Players Total Salaries$59,931,666
Farm Players Total Salaries$2,705,800
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,061,965
Farm Year To Date Expenses$2,404,738
Pro Salary Cap To Date$39,937,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,151,659
Farm Estimated Season Revenue$1,078,902
Pro Remaining Season Days45
Pro Expenses Per Days$541,097
Pro Estimated Expenses$24,349,365
Farm Remaining Season Days37
Farm Expenses Per Days$33,088
Farm Estimated Expenses$1,224,256
Estimated Season Expenses$25,573,621
Estimated Season Salary Cap$62,411,409
Estimate Under Maximum Salary Cap of $74,500,000$12,088,591
Estimate Over Minimum Salary Cap of $58,500,000 $3,911,409
Current Bank Account$73,464,889
Projected Bank Account$70,121,829

Pro Players Salaries

Charlie Coyle $7,325,000 (1)
-Salary Remaining : $2,746,875
-Salary Average : $7,325,000
-Salary Average Remaining : $2,746,875
Artturi Lehkonen $6,555,000 (1)
-Salary Remaining : $2,458,125
-Salary Average : $6,555,000
-Salary Average Remaining : $2,458,125
Victor Hedman $5,727,000 (3)
-Salary Remaining : $2,147,625
-Salary Average : $5,727,000
-Salary Average Remaining : $2,147,625
Brenden Dillon $4,124,000 (1)
-Salary Remaining : $1,546,500
-Salary Average : $4,124,000
-Salary Average Remaining : $1,546,500
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Jason Polin $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Rickard Rakell $3,647,000 (2)
-Salary Remaining : $1,367,625
-Salary Average : $1,265,000
-Salary Average Remaining : $474,375
Mikael Granlund $3,371,000 (2)
-Salary Remaining : $1,264,125
-Salary Average : $4,244,000
-Salary Average Remaining : $1,591,500
Pyotr Kochetkov $3,326,000 (3)
-Salary Remaining : $1,247,250
-Salary Average : $3,326,000
-Salary Average Remaining : $1,247,250
Zach Whitecloud $2,500,000 (3)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Jimmy Vesey $2,292,000 (1)
-Salary Remaining : $859,500
-Salary Average : $2,292,000
-Salary Average Remaining : $859,500
John Marino $1,977,000 (1)
-Salary Remaining : $741,375
-Salary Average : $763,000
-Salary Average Remaining : $286,125
Justin Barron $1,561,000 (2)
-Salary Remaining : $585,375
-Salary Average : $1,561,000
-Salary Average Remaining : $585,375
Jack Roslovic $1,517,000 (1)
-Salary Remaining : $568,875
-Salary Average : $1,153,000
-Salary Average Remaining : $432,375
Isak Rosen $1,450,000 (1)
-Salary Remaining : $543,750
-Salary Average : $1,450,000
-Salary Average Remaining : $543,750
Cameron Hughes $1,406,000 (2)
-Salary Remaining : $527,250
-Salary Average : $1,406,000
-Salary Average Remaining : $527,250
Kaiden Guhle $1,283,333 (1)
-Salary Remaining : $481,250
-Salary Average : $1,283,333
-Salary Average Remaining : $481,250
Cameron Whitehead $1,277,000 (3)
-Salary Remaining : $478,875
-Salary Average : $1,277,000
-Salary Average Remaining : $478,875
Nils Aman $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Dennis Hildeby $843,333 (1)
-Salary Remaining : $316,250
-Salary Average : $843,333
-Salary Average Remaining : $316,250
Connor Zary $825,000 (2)
-Salary Remaining : $309,375
-Salary Average : $825,000
-Salary Average Remaining : $309,375
Total Pro Players21
Salary Commitment
Year 2025 : $59,931,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $56,844,666
Year 2026 : $22,131,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,931,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries

Ethan Cardwell $146,100 (3)
Salary Remaining : $48,265
Salary Average : $146,100
Salary Average Remaining : $48,265
Chase Bradley $134,500 (3)
Salary Remaining : $44,433
Salary Average : $134,500
Salary Average Remaining : $44,433
Blake Biondi $133,500 (3)
Salary Remaining : $44,103
Salary Average : $133,500
Salary Average Remaining : $44,103
Eduard Sale $129,000 (3)
Salary Remaining : $42,616
Salary Average : $129,000
Salary Average Remaining : $42,616
Sandis Vilmanis $128,800 (3)
Salary Remaining : $42,550
Salary Average : $128,800
Salary Average Remaining : $42,550
Charles-Alexis Legault $128,700 (3)
Salary Remaining : $42,517
Salary Average : $128,700
Salary Average Remaining : $42,517
Konnor Smith $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Filip Roos $126,800 (2)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Ethan Gauthier $126,600 (3)
Salary Remaining : $41,823
Salary Average : $126,600
Salary Average Remaining : $41,823
Noel Nordh $126,600 (3)
Salary Remaining : $41,823
Salary Average : $126,600
Salary Average Remaining : $41,823
Lukas Fischer $126,000 (3)
Salary Remaining : $41,625
Salary Average : $126,000
Salary Average Remaining : $41,625
Isaac Belliveau $125,500 (3)
Salary Remaining : $41,460
Salary Average : $125,500
Salary Average Remaining : $41,460
Sergei Murashov $117,000 (3)
Salary Remaining : $38,652
Salary Average : $117,000
Salary Average Remaining : $38,652
Brayden Tracey $114,600 (2)
Salary Remaining : $37,859
Salary Average : $114,600
Salary Average Remaining : $37,859
Tanner Dickinson $113,500 (3)
Salary Remaining : $37,496
Salary Average : $113,500
Salary Average Remaining : $37,496
Ryan Sandelin $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Wyatt Aamodt $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Tobie Bisson $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Avery Hayes $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Stefan Matteau $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Dan Renouf $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Tristan Allard $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Chase Wheatcroft $90,000 (1)
Salary Remaining : $29,732
Salary Average : $90,000
Salary Average Remaining : $29,732
Matt Villalta $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Total Farm Players24
Salary Commitment
Year 2025 : $2,705,800
Year 2026 : $1,985,800
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,705,800
Year 2026 : $1,985,800
Year 2027 : $1,664,400
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $91 - 5,618 - 93.63%
Level 2: 5000 - $60 - 4,704 - 94.08%
Level 3: 2000 - $42 - 1,505 - 75.24%
Level 4: 4000 - $19 - 3,843 - 96.09%
Luxury : 1000 - $145 - 967 - 96.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,383 - 69.16%
Farm Level 2: 1000 - $15 - 749 - 74.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %16,638 - 92.43%
Average Income per Game$1,594,241
Year to Date Revenue$46,232,979
Farm
Home Games Left12
Average Attendance - %2,132 - 71.06%
Average Income per Game$88,865
Year to Date Revenue$2,754,824

Expense

Pro Players Total Salaries$58,032,500
Farm Players Total Salaries$3,655,567
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,481,394
Farm Year To Date Expenses$2,868,143
Pro Salary Cap To Date$36,856,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,319,369
Farm Estimated Season Revenue$1,066,383
Pro Remaining Season Days45
Pro Expenses Per Days$491,938
Pro Estimated Expenses$22,137,210
Farm Remaining Season Days37
Farm Expenses Per Days$39,335
Farm Estimated Expenses$1,455,395
Estimated Season Expenses$23,592,605
Estimated Season Salary Cap$58,618,554
Estimate Under Maximum Salary Cap of $74,500,000$15,881,446
Estimate Over Minimum Salary Cap of $58,500,000 $118,554
Current Bank Account$106,166,706
Projected Bank Account$105,959,853

Pro Players Salaries

Marcus Pettersson $5,955,000 (1)
-Salary Remaining : $2,233,125
-Salary Average : $5,955,000
-Salary Average Remaining : $2,233,125
Andre Burakovsky $5,355,500 (1)
-Salary Remaining : $2,008,313
-Salary Average : $5,355,500
-Salary Average Remaining : $2,008,313
Calvin Pickard $4,995,000 (2)
-Salary Remaining : $1,873,125
-Salary Average : $4,995,000
-Salary Average Remaining : $1,873,125
Matt Roy $4,500,000 (3)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Tyler Johnson $3,995,000 (2)
-Salary Remaining : $1,498,125
-Salary Average : $3,995,000
-Salary Average Remaining : $1,498,125
Travis Konecny $3,539,000 (3)
-Salary Remaining : $1,327,125
-Salary Average : $3,539,000
-Salary Average Remaining : $1,327,125
Yakov Trenin $3,501,000 (2)
-Salary Remaining : $1,312,875
-Salary Average : $3,501,000
-Salary Average Remaining : $1,312,875
Calle Jarnkrok $3,207,000 (2)
-Salary Remaining : $1,202,625
-Salary Average : $3,830,000
-Salary Average Remaining : $1,436,250
Ivan Barbashev $2,750,000 (2)
-Salary Remaining : $1,031,250
-Salary Average : $2,750,000
-Salary Average Remaining : $1,031,250
Adam Gaudette $1,747,000 (3)
-Salary Remaining : $655,125
-Salary Average : $1,747,000
-Salary Average Remaining : $655,125
Joseph Woll $1,736,000 (2)
-Salary Remaining : $651,000
-Salary Average : $1,736,000
-Salary Average Remaining : $651,000
Eeli Tolvanen $1,464,000 (3)
-Salary Remaining : $549,000
-Salary Average : $1,464,000
-Salary Average Remaining : $549,000
Connor McMichael $1,344,000 (2)
-Salary Remaining : $504,000
-Salary Average : $1,344,000
-Salary Average Remaining : $504,000
Robert Mastrosimone $1,319,000 (3)
-Salary Remaining : $494,625
-Salary Average : $1,319,000
-Salary Average Remaining : $494,625
Paul Ludwinski $1,280,000 (3)
-Salary Remaining : $480,000
-Salary Average : $1,280,000
-Salary Average Remaining : $480,000
Scott Reedy $1,253,000 (2)
-Salary Remaining : $469,875
-Salary Average : $1,253,000
-Salary Average Remaining : $469,875
Dante Fabbro $1,200,000 (3)
-Salary Remaining : $450,000
-Salary Average : $1,200,000
-Salary Average Remaining : $450,000
Declan Chisholm $1,180,000 (2)
-Salary Remaining : $442,500
-Salary Average : $1,180,000
-Salary Average Remaining : $442,500
Joel Hofer $1,064,000 (2)
-Salary Remaining : $399,000
-Salary Average : $1,064,000
-Salary Average Remaining : $399,000
Joel Hanley $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Jon Merrill $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Travis Barron $973,000 (2)
-Salary Remaining : $364,875
-Salary Average : $973,000
-Salary Average Remaining : $364,875
Nicolas Roy $950,000 (1)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Elmer Soderblom $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Mason Lohrei $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Alex Laferriere $875,000 (1)
-Salary Remaining : $328,125
-Salary Average : $875,000
-Salary Average Remaining : $328,125
Total Pro Players26
Salary Commitment
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,655,500
Year 2026 : $41,670,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0

Farm Players Salaries

Rafael Harvey-Pinard $222,700 (2)
Salary Remaining : $73,571
Salary Average : $222,700
Salary Average Remaining : $73,571
Ivan Ivan $195,500 (2)
Salary Remaining : $64,585
Salary Average : $195,500
Salary Average Remaining : $64,585
Nikolai Kovalenko $149,500 (3)
Salary Remaining : $49,388
Salary Average : $149,500
Salary Average Remaining : $49,388
Oliver Wahlstrom $145,200 (3)
Salary Remaining : $47,968
Salary Average : $145,200
Salary Average Remaining : $47,968
Bear Hughes $144,200 (3)
Salary Remaining : $47,638
Salary Average : $144,200
Salary Average Remaining : $47,638
Justin Robidas $142,100 (3)
Salary Remaining : $46,944
Salary Average : $142,100
Salary Average Remaining : $46,944
Ville Koivunen $138,700 (3)
Salary Remaining : $45,821
Salary Average : $138,700
Salary Average Remaining : $45,821
Judd Caulfield $138,100 (3)
Salary Remaining : $45,622
Salary Average : $138,100
Salary Average Remaining : $45,622
Andre Lee $137,800 (3)
Salary Remaining : $45,523
Salary Average : $137,800
Salary Average Remaining : $45,523
Cole Krygier $137,700 (3)
Salary Remaining : $45,490
Salary Average : $137,700
Salary Average Remaining : $45,490
Riley Duran $134,500 (3)
Salary Remaining : $44,433
Salary Average : $134,500
Salary Average Remaining : $44,433
Cade Webber $134,500 (3)
Salary Remaining : $44,433
Salary Average : $134,500
Salary Average Remaining : $44,433
Matias Rajaniemi $134,400 (3)
Salary Remaining : $44,400
Salary Average : $134,400
Salary Average Remaining : $44,400
Jack Malone $134,200 (3)
Salary Remaining : $44,334
Salary Average : $134,200
Salary Average Remaining : $44,334
Ben McCartney $125,300 (3)
Salary Remaining : $41,394
Salary Average : $125,300
Salary Average Remaining : $41,394
Dawson Barteaux $110,600 (3)
Salary Remaining : $36,538
Salary Average : $110,600
Salary Average Remaining : $36,538
Jonathan Gruden $109,200 (2)
Salary Remaining : $36,075
Salary Average : $109,200
Salary Average Remaining : $36,075
Isaac Ratcliffe $108,800 (2)
Salary Remaining : $35,943
Salary Average : $108,800
Salary Average Remaining : $35,943
Keith Petruzzelli $106,100 (3)
Salary Remaining : $35,051
Salary Average : $106,100
Salary Average Remaining : $35,051
Tristan Lennox $102,600 (3)
Salary Remaining : $33,895
Salary Average : $102,600
Salary Average Remaining : $33,895
Garin Bjorklund $101,900 (3)
Salary Remaining : $33,663
Salary Average : $101,900
Salary Average Remaining : $33,663
Jacob MacDonald $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Blade Jenkins $97,100 (2)
Salary Remaining : $32,078
Salary Average : $97,100
Salary Average Remaining : $32,078
Kevin Mandolese $94,200 (2)
Salary Remaining : $31,120
Salary Average : $94,200
Salary Average Remaining : $31,120
Ryker Evans $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Ryan Johnson $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Olle Lycksell $87,500 (1)
Salary Remaining : $28,906
Salary Average : $87,500
Salary Average Remaining : $28,906
James Malatesta $84,167 (2)
Salary Remaining : $27,805
Salary Average : $84,167
Salary Average Remaining : $27,805
Ben King $79,000 (2)
Salary Remaining : $26,098
Salary Average : $79,000
Salary Average Remaining : $26,098
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Aidan McDonough $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Carson Bantle $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,655,567
Year 2026 : $3,208,067
Year 2027 : $2,217,400
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - $85 - 5,870 - 83.86%
Level 2: 6000 - $60 - 5,038 - 83.96%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 3,861 - 96.53%
Luxury : 1500 - $120 - 1,088 - 72.51%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,916 - 95.79%
Farm Level 2: 1000 - $15 - 750 - 75.04%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %18,307 - 83.21%
Average Income per Game$1,649,405
Year to Date Revenue$47,832,753
Farm
Home Games Left13
Average Attendance - %2,666 - 88.87%
Average Income per Game$102,408
Year to Date Revenue$3,072,252

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$47,026,025
Farm Year To Date Expenses$4,345,375
Pro Salary Cap To Date$46,338,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,091,674
Farm Estimated Season Revenue$1,331,309
Pro Remaining Season Days45
Pro Expenses Per Days$626,970
Pro Estimated Expenses$28,213,650
Farm Remaining Season Days37
Farm Expenses Per Days$57,943
Farm Estimated Expenses$2,143,891
Estimated Season Expenses$30,357,541
Estimated Season Salary Cap$74,139,635
Estimate Under Maximum Salary Cap of $74,500,000$360,365
Estimate Over Minimum Salary Cap of $58,500,000 $15,639,635
Current Bank Account$132,830,527
Projected Bank Account$126,895,969

Pro Players Salaries

John Carlson $10,750,000 (2)
-Salary Remaining : $4,031,250
-Salary Average : $10,750,000
-Salary Average Remaining : $4,031,250
Jonathan Huberdeau $7,550,000 (1)
-Salary Remaining : $2,831,250
-Salary Average : $7,550,000
-Salary Average Remaining : $2,831,250
Connor Murphy $5,500,000 (2)
-Salary Remaining : $2,062,500
-Salary Average : $5,500,000
-Salary Average Remaining : $2,062,500
Marc-Andre Fleury $5,250,000 (2)
-Salary Remaining : $1,968,750
-Salary Average : $5,250,000
-Salary Average Remaining : $1,968,750
Cam Talbot $4,550,000 (3)
-Salary Remaining : $1,706,250
-Salary Average : $4,550,000
-Salary Average Remaining : $1,706,250
Kevin Hayes $3,802,000 (1)
-Salary Remaining : $1,425,750
-Salary Average : $4,614,000
-Salary Average Remaining : $1,730,250
Ben Chiarot $3,750,000 (1)
-Salary Remaining : $1,406,250
-Salary Average : $3,750,000
-Salary Average Remaining : $1,406,250
Ondrej Palat $3,500,000 (2)
-Salary Remaining : $1,312,500
-Salary Average : $3,500,000
-Salary Average Remaining : $1,312,500
Joel Eriksson Ek $3,212,000 (1)
-Salary Remaining : $1,204,500
-Salary Average : $2,018,000
-Salary Average Remaining : $756,750
Brandon Tanev $3,010,000 (2)
-Salary Remaining : $1,128,750
-Salary Average : $3,010,000
-Salary Average Remaining : $1,128,750
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Jordan Martinook $2,995,000 (2)
-Salary Remaining : $1,123,125
-Salary Average : $2,995,000
-Salary Average Remaining : $1,123,125
Max Domi $2,374,000 (3)
-Salary Remaining : $890,250
-Salary Average : $2,374,000
-Salary Average Remaining : $890,250
Thomas Chabot $2,350,000 (2)
-Salary Remaining : $881,250
-Salary Average : $906,756
-Salary Average Remaining : $340,034
Alex Newhook $2,030,000 (2)
-Salary Remaining : $761,250
-Salary Average : $2,030,000
-Salary Average Remaining : $761,250
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Erik Cernak $1,754,000 (2)
-Salary Remaining : $657,750
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Philip Tomasino $1,620,000 (2)
-Salary Remaining : $607,500
-Salary Average : $985,769
-Salary Average Remaining : $369,663
Kevin Stenlund $1,139,000 (2)
-Salary Remaining : $427,125
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Wyatt Johnston $1,000,417 (1)
-Salary Remaining : $375,156
-Salary Average : $1,000,417
-Salary Average Remaining : $375,156
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 : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Matt Murray $290,000 (3)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
Charlie Lindgren $243,700 (3)
Salary Remaining : $80,508
Salary Average : $243,700
Salary Average Remaining : $80,508
Frederik Andersen $233,100 (2)
Salary Remaining : $77,006
Salary Average : $455,200
Salary Average Remaining : $150,379
Casey DeSmith $225,000 (2)
Salary Remaining : $74,330
Salary Average : $225,000
Salary Average Remaining : $74,330
Alexander Romanov $196,300 (2)
Salary Remaining : $64,849
Salary Average : $89,417
Salary Average Remaining : $29,539
Dennis Gilbert $162,470 (1)
Salary Remaining : $53,673
Salary Average : $75,000
Salary Average Remaining : $24,777
Dakota Mermis $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Jack St. Ivany $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Gabriel Landeskog $148,700 (2)
Salary Remaining : $49,124
Salary Average : $148,700
Salary Average Remaining : $49,124
Luke Kunin $146,700 (2)
Salary Remaining : $48,463
Salary Average : $75,000
Salary Average Remaining : $24,777
Joel Farabee $145,200 (1)
Salary Remaining : $47,968
Salary Average : $80,700
Salary Average Remaining : $26,660
Brendan Lemieux $135,000 (1)
Salary Remaining : $44,598
Salary Average : $136,100
Salary Average Remaining : $44,962
Logan Stanley $132,400 (3)
Salary Remaining : $43,739
Salary Average : $132,400
Salary Average Remaining : $43,739
Miko Matikka $131,600 (3)
Salary Remaining : $43,475
Salary Average : $131,600
Salary Average Remaining : $43,475
Otto Stenberg $128,700 (3)
Salary Remaining : $42,517
Salary Average : $128,700
Salary Average Remaining : $42,517
Jake Furlong $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Nathan Villeneuve $126,600 (3)
Salary Remaining : $41,823
Salary Average : $126,600
Salary Average Remaining : $41,823
Anders Bjork $114,200 (2)
Salary Remaining : $37,727
Salary Average : $172,000
Salary Average Remaining : $56,821
Brett Seney $109,900 (1)
Salary Remaining : $36,306
Salary Average : $75,000
Salary Average Remaining : $24,777
Hunter Shepard $108,800 (2)
Salary Remaining : $35,943
Salary Average : $78,800
Salary Average Remaining : $26,032
Carter Mazur $107,300 (3)
Salary Remaining : $35,447
Salary Average : $107,300
Salary Average Remaining : $35,447
Carson Meyer $107,300 (2)
Salary Remaining : $35,447
Salary Average : $81,816
Salary Average Remaining : $27,029
Kailer Yamamoto $106,700 (3)
Salary Remaining : $35,249
Salary Average : $106,700
Salary Average Remaining : $35,249
Yan Kuznetsov $105,800 (3)
Salary Remaining : $34,952
Salary Average : $105,800
Salary Average Remaining : $34,952
Jeremy Davies $105,600 (1)
Salary Remaining : $34,886
Salary Average : $75,000
Salary Average Remaining : $24,777
Sam Malinski $100,000 (2)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Matej Blumel $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Callahan Burke $87,500 (1)
Salary Remaining : $28,906
Salary Average : $87,500
Salary Average Remaining : $28,906
Nolan Allan $85,000 (2)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Connor Corcoran $85,000 (5)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
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 - 4,370 - 72.83%
Level 2: 5000 - $62 - 3,885 - 77.70%
Level 3: 2000 - $37 - 1,967 - 98.34%
Level 4: 4000 - $22 - 3,846 - 96.16%
Luxury : 1000 - $200 - 728 - 72.84%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,379 - 68.95%
Farm Level 2: 1000 - $15 - 751 - 75.07%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,796 - 82.20%
Average Income per Game$1,474,566
Year to Date Revenue$42,762,404
Farm
Home Games Left12
Average Attendance - %2,130 - 70.99%
Average Income per Game$88,697
Year to Date Revenue$2,749,619

Expense

Pro Players Total Salaries$59,526,168
Farm Players Total Salaries$3,078,550
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,191,124
Farm Year To Date Expenses$2,645,939
Pro Salary Cap To Date$37,003,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,643,919
Farm Estimated Season Revenue$1,064,369
Pro Remaining Season Days45
Pro Expenses Per Days$525,218
Pro Estimated Expenses$23,634,810
Farm Remaining Season Days37
Farm Expenses Per Days$36,416
Farm Estimated Expenses$1,347,392
Estimated Season Expenses$24,982,202
Estimated Season Salary Cap$59,325,894
Estimate Under Maximum Salary Cap of $74,500,000$15,174,106
Estimate Over Minimum Salary Cap of $58,500,000 $825,894
Current Bank Account$54,526,412
Projected Bank Account$51,252,498

Pro Players Salaries

Brandon Saad $4,950,000 (1)
-Salary Remaining : $1,856,250
-Salary Average : $4,950,000
-Salary Average Remaining : $1,856,250
Anthony Stolarz $4,500,000 (3)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Andreas Athanasiou $4,200,000 (1)
-Salary Remaining : $1,575,000
-Salary Average : $4,200,000
-Salary Average Remaining : $1,575,000
Jayson Megna $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Mason McTavish $3,394,167 (1)
-Salary Remaining : $1,272,813
-Salary Average : $3,394,167
-Salary Average Remaining : $1,272,813
Calvin de Haan $3,103,000 (1)
-Salary Remaining : $1,163,625
-Salary Average : $6,412,500
-Salary Average Remaining : $2,404,688
Case McCarthy $3,000,001 (1)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,001
-Salary Average Remaining : $1,125,000
Brett Davis $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Cade Borchardt $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Brandon Gignac $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Colin Miller $1,722,000 (1)
-Salary Remaining : $645,750
-Salary Average : $1,722,000
-Salary Average Remaining : $645,750
Vasily Podkolzin $1,699,000 (3)
-Salary Remaining : $637,125
-Salary Average : $1,699,000
-Salary Average Remaining : $637,125
Lian Bichsel $1,592,000 (3)
-Salary Remaining : $597,000
-Salary Average : $1,592,000
-Salary Average Remaining : $597,000
Matias Maccelli $1,479,000 (3)
-Salary Remaining : $554,625
-Salary Average : $1,479,000
-Salary Average Remaining : $554,625
Dominik Badinka $1,366,000 (3)
-Salary Remaining : $512,250
-Salary Average : $1,366,000
-Salary Average Remaining : $512,250
Jesper Wallstedt $1,350,000 (1)
-Salary Remaining : $506,250
-Salary Average : $1,350,000
-Salary Average Remaining : $506,250
Luke Henman $1,320,000 (3)
-Salary Remaining : $495,000
-Salary Average : $1,320,000
-Salary Average Remaining : $495,000
Alex Nedeljkovic $1,255,000 (1)
-Salary Remaining : $470,625
-Salary Average : $1,653,000
-Salary Average Remaining : $619,875
Daylan Kuefler $1,130,000 (3)
-Salary Remaining : $423,750
-Salary Average : $1,130,000
-Salary Average Remaining : $423,750
Samuel Laberge $974,000 (1)
-Salary Remaining : $365,250
-Salary Average : $974,000
-Salary Average Remaining : $365,250
Brandon Scanlin $966,000 (1)
-Salary Remaining : $362,250
-Salary Average : $966,000
-Salary Average Remaining : $362,250
Martin Pospisil $941,000 (1)
-Salary Remaining : $352,875
-Salary Average : $941,000
-Salary Average Remaining : $352,875
John Beecher $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Shane Wright $918,333 (2)
-Salary Remaining : $344,375
-Salary Average : $918,333
-Salary Average Remaining : $344,375
Dylan Garand $902,500 (1)
-Salary Remaining : $338,438
-Salary Average : $902,500
-Salary Average Remaining : $338,438
Olen Zellweger $844,167 (2)
-Salary Remaining : $316,563
-Salary Average : $844,167
-Salary Average Remaining : $316,563
Adam Wilsby $842,500 (1)
-Salary Remaining : $315,938
-Salary Average : $842,500
-Salary Average Remaining : $315,938
Pontus Holmberg $827,500 (1)
-Salary Remaining : $310,313
-Salary Average : $827,500
-Salary Average Remaining : $310,313
Zack Ostapchuk $825,000 (2)
-Salary Remaining : $309,375
-Salary Average : $825,000
-Salary Average Remaining : $309,375
Total Pro Players30
Salary Commitment
Year 2025 : $59,526,168
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,233,668
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,526,168
Year 2026 : $15,673,500
Year 2027 : $13,086,000
Year 2028 : $0

Farm Players Salaries

Brendan Less $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
C.J. Smith $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Brian Pinho $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Brayden Low $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Jake Schmaltz $135,400 (3)
Salary Remaining : $44,730
Salary Average : $135,400
Salary Average Remaining : $44,730
Topi Niemela $134,200 (3)
Salary Remaining : $44,334
Salary Average : $134,200
Salary Average Remaining : $44,334
Aleksanteri Kaskimaki $134,000 (3)
Salary Remaining : $44,268
Salary Average : $134,000
Salary Average Remaining : $44,268
Lucas Mercuri $133,800 (3)
Salary Remaining : $44,202
Salary Average : $133,800
Salary Average Remaining : $44,202
Christian Krygier $132,200 (3)
Salary Remaining : $43,673
Salary Average : $132,200
Salary Average Remaining : $43,673
Ty Nelson $130,900 (3)
Salary Remaining : $43,244
Salary Average : $130,900
Salary Average Remaining : $43,244
Damian Clara $129,100 (3)
Salary Remaining : $42,649
Salary Average : $129,100
Salary Average Remaining : $42,649
Vsevolod Komarov $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Ryan Mast $128,500 (3)
Salary Remaining : $42,451
Salary Average : $128,500
Salary Average Remaining : $42,451
Jack Peart $127,500 (3)
Salary Remaining : $42,121
Salary Average : $127,500
Salary Average Remaining : $42,121
Jack Beck $127,300 (3)
Salary Remaining : $42,054
Salary Average : $127,300
Salary Average Remaining : $42,054
Graeme Clarke $126,000 (2)
Salary Remaining : $41,625
Salary Average : $126,000
Salary Average Remaining : $41,625
Lane Pederson $117,200 (1)
Salary Remaining : $38,718
Salary Average : $117,200
Salary Average Remaining : $38,718
Brett Harrison $110,600 (3)
Salary Remaining : $36,538
Salary Average : $110,600
Salary Average Remaining : $36,538
Josiah Slavin $106,500 (2)
Salary Remaining : $35,183
Salary Average : $106,500
Salary Average Remaining : $35,183
Tyce Thompson $100,700 (2)
Salary Remaining : $33,267
Salary Average : $100,700
Salary Average Remaining : $33,267
Matthew Murray $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Aatu Raty $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Jesper Vikman $85,800 (2)
Salary Remaining : $28,345
Salary Average : $85,800
Salary Average Remaining : $28,345
Matt Anderson $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Trevor Janicke $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $3,078,550
Year 2026 : $1,971,100
Year 2027 : $1,552,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,078,550
Year 2026 : $1,971,100
Year 2027 : $1,552,100
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $125 - 3,655 - 60.92%
Level 2: 5000 - $65 - 3,761 - 75.22%
Level 3: 2000 - $35 - 1,963 - 98.17%
Level 4: 4000 - $25 - 2,988 - 74.69%
Luxury : 1000 - $225 - 658 - 65.77%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,405 - 70.25%
Farm Level 2: 1000 - $15 - 736 - 73.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %13,025 - 72.36%
Average Income per Game$1,479,219
Year to Date Revenue$42,897,352
Farm
Home Games Left13
Average Attendance - %2,141 - 71.36%
Average Income per Game$89,714
Year to Date Revenue$2,691,418

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$44,684,850
Farm Year To Date Expenses$3,582,225
Pro Salary Cap To Date$44,059,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,709,066
Farm Estimated Season Revenue$1,166,281
Pro Remaining Season Days45
Pro Expenses Per Days$595,798
Pro Estimated Expenses$26,810,910
Farm Remaining Season Days37
Farm Expenses Per Days$47,763
Farm Estimated Expenses$1,767,231
Estimated Season Expenses$28,578,141
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$27,102,648
Projected Bank Account$20,399,854

Pro Players Salaries

Dustin Tokarski $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Ethan de Jong $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Alex Gallant $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Kale Kessy $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Justin Hryckowian $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Simon Pinard $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Brett Budgell $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Dennis Cesana $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Grant Cruikshank $2,999,999 (1)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Noah Juulsen $2,999,900 (3)
-Salary Remaining : $1,124,963
-Salary Average : $2,999,900
-Salary Average Remaining : $1,124,963
Haydn Fleury $2,999,900 (3)
-Salary Remaining : $1,124,963
-Salary Average : $2,999,900
-Salary Average Remaining : $1,124,963
Brett Howden $2,992,000 (3)
-Salary Remaining : $1,122,000
-Salary Average : $2,992,000
-Salary Average Remaining : $1,122,000
Frank Nazar $2,528,000 (3)
-Salary Remaining : $948,000
-Salary Average : $2,528,000
-Salary Average Remaining : $948,000
Connor Clifton $2,302,000 (2)
-Salary Remaining : $863,250
-Salary Average : $2,302,000
-Salary Average Remaining : $863,250
Noah Dobson $1,955,000 (1)
-Salary Remaining : $733,125
-Salary Average : $788,000
-Salary Average Remaining : $295,500
David Jiricek $1,950,000 (1)
-Salary Remaining : $731,250
-Salary Average : $1,950,000
-Salary Average Remaining : $731,250
Jani Nyman $1,852,000 (3)
-Salary Remaining : $694,500
-Salary Average : $1,852,000
-Salary Average Remaining : $694,500
Kieffer Bellows $1,565,000 (3)
-Salary Remaining : $586,875
-Salary Average : $1,565,000
-Salary Average Remaining : $586,875
Cam Hausinger $1,471,000 (3)
-Salary Remaining : $551,625
-Salary Average : $1,471,000
-Salary Average Remaining : $551,625
Matthew Kessel $1,407,000 (3)
-Salary Remaining : $527,625
-Salary Average : $1,407,000
-Salary Average Remaining : $527,625
Jonathan Lekkerimaki $1,389,000 (3)
-Salary Remaining : $520,875
-Salary Average : $1,389,000
-Salary Average Remaining : $520,875
Reece Vitelli $1,382,000 (3)
-Salary Remaining : $518,250
-Salary Average : $1,382,000
-Salary Average Remaining : $518,250
Jackson Dorrington $1,316,000 (3)
-Salary Remaining : $493,500
-Salary Average : $1,316,000
-Salary Average Remaining : $493,500
Jaden Lipinski $1,266,000 (3)
-Salary Remaining : $474,750
-Salary Average : $1,266,000
-Salary Average Remaining : $474,750
Bryce McConnell-Barker $1,263,000 (3)
-Salary Remaining : $473,625
-Salary Average : $1,263,000
-Salary Average Remaining : $473,625
Jack Studnicka $1,169,000 (1)
-Salary Remaining : $438,375
-Salary Average : $1,169,000
-Salary Average Remaining : $438,375
Matt Kiersted $1,119,000 (1)
-Salary Remaining : $419,625
-Salary Average : $1,119,000
-Salary Average Remaining : $419,625
Greg Meireles $1,094,000 (3)
-Salary Remaining : $410,250
-Salary Average : $1,094,000
-Salary Average Remaining : $410,250
Justin Kirkland $1,077,000 (1)
-Salary Remaining : $403,875
-Salary Average : $1,077,000
-Salary Average Remaining : $403,875
Ben Kraws $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Corey Andonovski $987,000 (2)
-Salary Remaining : $370,125
-Salary Average : $987,000
-Salary Average Remaining : $370,125
Navrin Mutter $969,000 (2)
-Salary Remaining : $363,375
-Salary Average : $969,000
-Salary Average Remaining : $363,375
Patrick Giles $961,000 (2)
-Salary Remaining : $360,375
-Salary Average : $961,000
-Salary Average Remaining : $360,375
Joey Abate $956,000 (2)
-Salary Remaining : $358,500
-Salary Average : $956,000
-Salary Average Remaining : $358,500
Michael Milne $950,000 (1)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Adam Fantilli $950,000 (2)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Jaxson Stauber $876,000 (1)
-Salary Remaining : $328,500
-Salary Average : $876,000
-Salary Average Remaining : $328,500
Alex Lyon $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
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 : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Akito Hirose $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Cooper Walker $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Tag Bertuzzi $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Luke Krys $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Colin Felix $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Ben Berard $300,000 (1)
Salary Remaining : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Jacob Fowler $171,500 (3)
Salary Remaining : $56,656
Salary Average : $171,500
Salary Average Remaining : $56,656
Trenton Bliss $142,000 (3)
Salary Remaining : $46,911
Salary Average : $142,000
Salary Average Remaining : $46,911
Griffin Luce $140,600 (3)
Salary Remaining : $46,448
Salary Average : $140,600
Salary Average Remaining : $46,448
Eamon Powell $136,600 (3)
Salary Remaining : $45,127
Salary Average : $136,600
Salary Average Remaining : $45,127
Oscar Fisker Molgaard $130,400 (3)
Salary Remaining : $43,079
Salary Average : $130,400
Salary Average Remaining : $43,079
Viktor Neuchev $128,900 (3)
Salary Remaining : $42,583
Salary Average : $128,900
Salary Average Remaining : $42,583
Connor Kurth $128,700 (3)
Salary Remaining : $42,517
Salary Average : $128,700
Salary Average Remaining : $42,517
Jagger Firkus $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Matvey Petrov $128,500 (3)
Salary Remaining : $42,451
Salary Average : $128,500
Salary Average Remaining : $42,451
Noah Warren $128,400 (3)
Salary Remaining : $42,418
Salary Average : $128,400
Salary Average Remaining : $42,418
Gavin Brindley $128,000 (3)
Salary Remaining : $42,286
Salary Average : $128,000
Salary Average Remaining : $42,286
Filip Mesar $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Akil Thomas $113,200 (2)
Salary Remaining : $37,396
Salary Average : $113,200
Salary Average Remaining : $37,396
Joel Teasdale $107,800 (1)
Salary Remaining : $35,613
Salary Average : $107,800
Salary Average Remaining : $35,613
Ryan Fanti $107,600 (3)
Salary Remaining : $35,546
Salary Average : $107,600
Salary Average Remaining : $35,546
Jackson Cates $104,000 (1)
Salary Remaining : $34,357
Salary Average : $104,000
Salary Average Remaining : $34,357
Roman Ahcan $98,600 (2)
Salary Remaining : $32,573
Salary Average : $98,600
Salary Average Remaining : $32,573
Alex Kannok Leipert $98,400 (2)
Salary Remaining : $32,507
Salary Average : $98,400
Salary Average Remaining : $32,507
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 - 5,922 - 98.69%
Level 2: 5000 - $65 - 3,847 - 76.94%
Level 3: 2000 - $35 - 1,988 - 99.40%
Level 4: 4000 - $25 - 3,031 - 75.78%
Luxury : 1000 - $170 - 979 - 97.94%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,920 - 96.02%
Farm Level 2: 1000 - $4 - 1,000 - 99.96%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left13
Average Attendance - %15,768 - 87.60%
Average Income per Game$1,472,544
Year to Date Revenue$44,176,321
Farm
Home Games Left13
Average Attendance - %2,920 - 97.33%
Average Income per Game$91,795
Year to Date Revenue$2,753,858

Expense

Pro Players Total Salaries$58,296,000
Farm Players Total Salaries$3,071,700
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,423,051
Farm Year To Date Expenses$2,597,178
Pro Salary Cap To Date$36,798,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,143,072
Farm Estimated Season Revenue$1,193,338
Pro Remaining Season Days45
Pro Expenses Per Days$494,133
Pro Estimated Expenses$22,235,985
Farm Remaining Season Days37
Farm Expenses Per Days$36,354
Farm Estimated Expenses$1,345,098
Estimated Season Expenses$23,581,083
Estimated Season Salary Cap$58,659,076
Estimate Under Maximum Salary Cap of $74,500,000$15,840,924
Estimate Over Minimum Salary Cap of $58,500,000 $159,076
Current Bank Account$17,933,185
Projected Bank Account$14,688,512

Pro Players Salaries

Andrei Vasilevskiy $4,316,000 (2)
-Salary Remaining : $1,618,500
-Salary Average : $3,041,000
-Salary Average Remaining : $1,140,375
Artemi Panarin $3,627,000 (2)
-Salary Remaining : $1,360,125
-Salary Average : $6,666,000
-Salary Average Remaining : $2,499,750
David Pastrnak $3,625,000 (1)
-Salary Remaining : $1,359,375
-Salary Average : $1,682,000
-Salary Average Remaining : $630,750
Marco Rossi $3,382,000 (3)
-Salary Remaining : $1,268,250
-Salary Average : $3,382,000
-Salary Average Remaining : $1,268,250
Blake Hillman $3,100,000 (1)
-Salary Remaining : $1,162,500
-Salary Average : $3,100,000
-Salary Average Remaining : $1,162,500
Roman Josi $3,000,000 (3)
-Salary Remaining : $1,125,000
-Salary Average : $3,795,000
-Salary Average Remaining : $1,423,125
Mats Zuccarello $2,894,000 (1)
-Salary Remaining : $1,085,250
-Salary Average : $4,728,000
-Salary Average Remaining : $1,773,000
Cam York $2,864,000 (3)
-Salary Remaining : $1,074,000
-Salary Average : $2,864,000
-Salary Average Remaining : $1,074,000
Carter Verhaeghe $2,705,000 (3)
-Salary Remaining : $1,014,375
-Salary Average : $2,705,000
-Salary Average Remaining : $1,014,375
Miro Heiskanen $2,645,000 (3)
-Salary Remaining : $991,875
-Salary Average : $2,405,000
-Salary Average Remaining : $901,875
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Cal O'Reilly $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Chad Hillebrand $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Chas Sharpe $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Carl Grundstrom $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Brandon Hickey $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Owen Power $1,850,000 (1)
-Salary Remaining : $693,750
-Salary Average : $1,850,000
-Salary Average Remaining : $693,750
Jake Christiansen $1,468,000 (3)
-Salary Remaining : $550,500
-Salary Average : $1,468,000
-Salary Average Remaining : $550,500
Cameron Butler $1,309,000 (3)
-Salary Remaining : $490,875
-Salary Average : $1,309,000
-Salary Average Remaining : $490,875
Gabe Perreault $1,264,000 (3)
-Salary Remaining : $474,000
-Salary Average : $1,264,000
-Salary Average Remaining : $474,000
Justin Gill $1,259,000 (3)
-Salary Remaining : $472,125
-Salary Average : $1,259,000
-Salary Average Remaining : $472,125
Dennis Cholowski $1,256,000 (2)
-Salary Remaining : $471,000
-Salary Average : $1,256,000
-Salary Average Remaining : $471,000
Cole Koepke $1,142,000 (2)
-Salary Remaining : $428,250
-Salary Average : $1,142,000
-Salary Average Remaining : $428,250
Ben Meyers $1,130,000 (2)
-Salary Remaining : $423,750
-Salary Average : $1,130,000
-Salary Average Remaining : $423,750
Jiri Patera $1,020,000 (2)
-Salary Remaining : $382,500
-Salary Average : $1,020,000
-Salary Average Remaining : $382,500
Ville Heinola $1,015,000 (1)
-Salary Remaining : $380,625
-Salary Average : $1,015,000
-Salary Average Remaining : $380,625
Juuso Parssinen $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Total Pro Players27
Salary Commitment
Year 2025 : $58,296,000
Year 2026 : $34,216,000
Year 2027 : $21,916,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,506,000
Year 2026 : $37,206,000
Year 2027 : $22,951,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,296,000
Year 2026 : $34,887,000
Year 2027 : $22,396,000
Year 2028 : $0

Farm Players Salaries

Cameron Wright $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Cam Berg $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Cam Thiesing $200,000 (1)
Salary Remaining : $66,071
Salary Average : $75,000
Salary Average Remaining : $24,777
C.J. Suess $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Ben Harpur $140,100 (3)
Salary Remaining : $46,283
Salary Average : $140,100
Salary Average Remaining : $46,283
Ben Jones $138,600 (3)
Salary Remaining : $45,788
Salary Average : $138,600
Salary Average Remaining : $45,788
Ethan Keppen $133,900 (3)
Salary Remaining : $44,235
Salary Average : $133,900
Salary Average Remaining : $44,235
Yegor Sidorov $131,500 (3)
Salary Remaining : $43,442
Salary Average : $131,500
Salary Average Remaining : $43,442
Otto Salin $129,300 (3)
Salary Remaining : $42,715
Salary Average : $129,300
Salary Average Remaining : $42,715
Artem Duda $128,900 (3)
Salary Remaining : $42,583
Salary Average : $128,900
Salary Average Remaining : $42,583
Jordan Dumais $127,900 (3)
Salary Remaining : $42,253
Salary Average : $127,900
Salary Average Remaining : $42,253
Joshua Brown $127,500 (1)
Salary Remaining : $42,121
Salary Average : $127,500
Salary Average Remaining : $42,121
Ryan Leonard $126,800 (3)
Salary Remaining : $41,889
Salary Average : $126,800
Salary Average Remaining : $41,889
Angus Booth $126,300 (3)
Salary Remaining : $41,724
Salary Average : $126,300
Salary Average Remaining : $41,724
Jesse Pulkkinen $126,300 (3)
Salary Remaining : $41,724
Salary Average : $126,300
Salary Average Remaining : $41,724
Adam Scheel $114,000 (3)
Salary Remaining : $37,661
Salary Average : $114,000
Salary Average Remaining : $37,661
Bradley Marek $111,100 (3)
Salary Remaining : $36,703
Salary Average : $111,100
Salary Average Remaining : $36,703
Carl Berglund $110,900 (3)
Salary Remaining : $36,637
Salary Average : $110,900
Salary Average Remaining : $36,637
Chad Nychuk $106,500 (2)
Salary Remaining : $35,183
Salary Average : $106,500
Salary Average Remaining : $35,183
Tye Felhaber $104,500 (1)
Salary Remaining : $34,522
Salary Average : $104,500
Salary Average Remaining : $34,522
Matthew Seminoff $104,100 (3)
Salary Remaining : $34,390
Salary Average : $104,100
Salary Average Remaining : $34,390
Dryden McKay $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Joshua Roy $83,500 (2)
Salary Remaining : $27,585
Salary Average : $83,500
Salary Average Remaining : $27,585
Total Farm Players23
Salary Commitment
Year 2025 : $3,071,700
Year 2026 : $1,939,700
Year 2027 : $1,749,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,946,700
Year 2026 : $1,939,700
Year 2027 : $1,749,700
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,224 - 70.40%
Level 2: 5000 - $55 - 4,808 - 96.15%
Level 3: 2000 - $40 - 1,604 - 80.21%
Level 4: 4000 - $25 - 2,898 - 72.46%
Luxury : 1000 - $205 - 699 - 69.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,411 - 70.53%
Farm Level 2: 1000 - $15 - 744 - 74.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %14,233 - 79.07%
Average Income per Game$1,453,056
Year to Date Revenue$42,138,619
Farm
Home Games Left13
Average Attendance - %2,155 - 71.82%
Average Income per Game$90,194
Year to Date Revenue$2,705,834

Expense

Pro Players Total Salaries$59,104,000
Farm Players Total Salaries$2,675,200
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,565,025
Farm Year To Date Expenses$2,422,663
Pro Salary Cap To Date$36,939,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,342,782
Farm Estimated Season Revenue$1,172,528
Pro Remaining Season Days45
Pro Expenses Per Days$500,867
Pro Estimated Expenses$22,539,015
Farm Remaining Season Days37
Farm Expenses Per Days$32,814
Farm Estimated Expenses$1,214,118
Estimated Season Expenses$23,753,133
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$124,039,902
Projected Bank Account$121,802,079

Pro Players Salaries

Frank Vatrano $12,255,000 (2)
-Salary Remaining : $4,595,625
-Salary Average : $12,255,000
-Salary Average Remaining : $4,595,625
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Conor Garland $4,000,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Brady Skjei $3,753,000 (2)
-Salary Remaining : $1,407,375
-Salary Average : $5,500,000
-Salary Average Remaining : $2,062,500
Neal Pionk $3,623,000 (2)
-Salary Remaining : $1,358,625
-Salary Average : $3,561,000
-Salary Average Remaining : $1,335,375
Michael Rasmussen $3,500,000 (2)
-Salary Remaining : $1,312,500
-Salary Average : $3,500,000
-Salary Average Remaining : $1,312,500
Brayden McNabb $3,467,000 (1)
-Salary Remaining : $1,300,125
-Salary Average : $4,232,000
-Salary Average Remaining : $1,587,000
Lawson Crouse $2,816,000 (2)
-Salary Remaining : $1,056,000
-Salary Average : $2,484,000
-Salary Average Remaining : $931,500
Bobby Brink $2,651,000 (3)
-Salary Remaining : $994,125
-Salary Average : $2,651,000
-Salary Average Remaining : $994,125
Travis Sanheim $2,426,000 (1)
-Salary Remaining : $909,750
-Salary Average : $1,862,000
-Salary Average Remaining : $698,250
Dustin Wolf $2,234,000 (2)
-Salary Remaining : $837,750
-Salary Average : $2,234,000
-Salary Average Remaining : $837,750
Vincent Hinostroza $1,952,000 (1)
-Salary Remaining : $732,000
-Salary Average : $1,952,000
-Salary Average Remaining : $732,000
Henry Thrun $1,691,000 (3)
-Salary Remaining : $634,125
-Salary Average : $1,691,000
-Salary Average Remaining : $634,125
Joseph Veleno $1,665,000 (3)
-Salary Remaining : $624,375
-Salary Average : $1,665,000
-Salary Average Remaining : $624,375
Nicholas Robertson $1,600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $1,600,000
-Salary Average Remaining : $600,000
Josh Mahura $1,389,000 (2)
-Salary Remaining : $520,875
-Salary Average : $1,389,000
-Salary Average Remaining : $520,875
Rasmus Kupari $1,322,000 (1)
-Salary Remaining : $495,750
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Parker Wotherspoon $1,173,000 (2)
-Salary Remaining : $439,875
-Salary Average : $1,173,000
-Salary Average Remaining : $439,875
Dylan Ferguson $1,164,000 (3)
-Salary Remaining : $436,500
-Salary Average : $1,164,000
-Salary Average Remaining : $436,500
Jan Bednar $1,073,000 (3)
-Salary Remaining : $402,375
-Salary Average : $1,073,000
-Salary Average Remaining : $402,375
Kent Johnson $850,000 (1)
-Salary Remaining : $318,750
-Salary Average : $850,000
-Salary Average Remaining : $318,750
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 : $75,586
Salary Average : $228,800
Salary Average Remaining : $75,586
Nikolas Matinpalo $147,100 (3)
Salary Remaining : $48,596
Salary Average : $147,100
Salary Average Remaining : $48,596
Jonah Gadjovich $145,300 (3)
Salary Remaining : $48,001
Salary Average : $145,300
Salary Average Remaining : $48,001
Matthew Phillips $143,100 (3)
Salary Remaining : $47,274
Salary Average : $143,100
Salary Average Remaining : $47,274
Ryan Chesley $132,400 (3)
Salary Remaining : $43,739
Salary Average : $132,400
Salary Average Remaining : $43,739
Alex Ciernik $129,600 (3)
Salary Remaining : $42,814
Salary Average : $129,600
Salary Average Remaining : $42,814
Simon Robertsson $129,200 (3)
Salary Remaining : $42,682
Salary Average : $129,200
Salary Average Remaining : $42,682
Carson Lambos $127,200 (3)
Salary Remaining : $42,021
Salary Average : $127,200
Salary Average Remaining : $42,021
Jorian Donovan $126,300 (3)
Salary Remaining : $41,724
Salary Average : $126,300
Salary Average Remaining : $41,724
Ben Gleason $121,500 (3)
Salary Remaining : $40,138
Salary Average : $121,500
Salary Average Remaining : $40,138
Noel Gunler $120,000 (3)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Riley Tufte $117,100 (1)
Salary Remaining : $38,685
Salary Average : $117,100
Salary Average Remaining : $38,685
Alex Turcotte $113,600 (2)
Salary Remaining : $37,529
Salary Average : $113,600
Salary Average Remaining : $37,529
Ruslan Khazheyev $111,400 (3)
Salary Remaining : $36,802
Salary Average : $111,400
Salary Average Remaining : $36,802
Nikita Chibrikov $111,100 (3)
Salary Remaining : $36,703
Salary Average : $111,100
Salary Average Remaining : $36,703
Fabian Lysell $106,500 (1)
Salary Remaining : $35,183
Salary Average : $106,500
Salary Average Remaining : $35,183
Charles Martin $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Colson Gengenbach $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Jiri Kulich $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Louis Crevier $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Jack Finley $89,667 (1)
Salary Remaining : $29,622
Salary Average : $89,667
Salary Average Remaining : $29,622
Calle Clang $87,833 (1)
Salary Remaining : $29,016
Salary Average : $87,833
Salary Average Remaining : $29,016
Total Farm Players22
Salary Commitment
Year 2025 : $2,675,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,675,200
Year 2026 : $1,886,600
Year 2027 : $1,544,200
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,385 - 73.08%
Level 2: 5000 - $60 - 4,743 - 94.85%
Level 3: 2000 - $35 - 1,977 - 98.85%
Level 4: 4000 - $20 - 3,825 - 95.63%
Luxury : 1000 - $200 - 735 - 73.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,394 - 69.72%
Farm Level 2: 1000 - $15 - 770 - 77.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,664 - 87.02%
Average Income per Game$1,513,422
Year to Date Revenue$43,889,241
Farm
Home Games Left12
Average Attendance - %2,165 - 72.16%
Average Income per Game$89,936
Year to Date Revenue$2,788,014

Expense

Pro Players Total Salaries$59,061,000
Farm Players Total Salaries$2,982,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,543,712
Farm Year To Date Expenses$2,573,123
Pro Salary Cap To Date$36,918,719
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,187,909
Farm Estimated Season Revenue$1,079,231
Pro Remaining Season Days45
Pro Expenses Per Days$500,508
Pro Estimated Expenses$22,522,860
Farm Remaining Season Days37
Farm Expenses Per Days$35,560
Farm Estimated Expenses$1,315,720
Estimated Season Expenses$23,838,580
Estimated Season Salary Cap$59,066,594
Estimate Under Maximum Salary Cap of $74,500,000$15,433,406
Estimate Over Minimum Salary Cap of $58,500,000 $566,594
Current Bank Account$139,525,490
Projected Bank Account$137,954,050

Pro Players Salaries

John Gibson $4,860,000 (1)
-Salary Remaining : $1,822,500
-Salary Average : $4,860,000
-Salary Average Remaining : $1,822,500
Jake DeBrusk $4,099,000 (1)
-Salary Remaining : $1,537,125
-Salary Average : $4,099,000
-Salary Average Remaining : $1,537,125
Clayton Keller $3,830,000 (2)
-Salary Remaining : $1,436,250
-Salary Average : $773,256
-Salary Average Remaining : $289,971
Adam Lowry $3,727,000 (2)
-Salary Remaining : $1,397,625
-Salary Average : $1,093,000
-Salary Average Remaining : $409,875
Ivan Provorov $3,315,000 (1)
-Salary Remaining : $1,243,125
-Salary Average : $4,361,000
-Salary Average Remaining : $1,635,375
Nino Niederreiter (1 Way Contract) $3,208,000 (1)
-Salary Remaining : $1,203,000
-Salary Average : $8,800,000
-Salary Average Remaining : $3,300,000
Jared Spurgeon $3,032,000 (1)
-Salary Remaining : $1,137,000
-Salary Average : $4,791,000
-Salary Average Remaining : $1,796,625
Charlie Wright $3,000,000 (1)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Max Pacioretty $2,925,000 (1)
-Salary Remaining : $1,096,875
-Salary Average : $2,925,000
-Salary Average Remaining : $1,096,875
Adam Fox $2,786,000 (1)
-Salary Remaining : $1,044,750
-Salary Average : $820,000
-Salary Average Remaining : $307,500
Alec Martinez $2,650,000 (1)
-Salary Remaining : $993,750
-Salary Average : $2,650,000
-Salary Average Remaining : $993,750
Frederick Gaudreau $2,580,000 (1)
-Salary Remaining : $967,500
-Salary Average : $2,580,000
-Salary Average Remaining : $967,500
Christian Dvorak $2,492,000 (1)
-Salary Remaining : $934,500
-Salary Average : $1,971,000
-Salary Average Remaining : $739,125
Alex Iafallo $2,267,000 (2)
-Salary Remaining : $850,125
-Salary Average : $1,631,000
-Salary Average Remaining : $611,625
Isac Lundestrom $2,230,000 (3)
-Salary Remaining : $836,250
-Salary Average : $2,230,000
-Salary Average Remaining : $836,250
Braeden Kressler $2,000,000 (1)
-Salary Remaining : $750,000
-Salary Average : $2,000,000
-Salary Average Remaining : $750,000
Georgi Romanov $1,500,000 (3)
-Salary Remaining : $562,500
-Salary Average : $1,500,000
-Salary Average Remaining : $562,500
Michael Callahan $1,407,000 (3)
-Salary Remaining : $527,625
-Salary Average : $1,407,000
-Salary Average Remaining : $527,625
William Stromgren $1,390,000 (3)
-Salary Remaining : $521,250
-Salary Average : $1,390,000
-Salary Average Remaining : $521,250
Alex Suzdalev $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Brett Chorske $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Jaxon Castor $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Scott Perunovich $968,000 (1)
-Salary Remaining : $363,000
-Salary Average : $968,000
-Salary Average Remaining : $363,000
Emil Heineman $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Matthew Poitras $870,000 (2)
-Salary Remaining : $326,250
-Salary Average : $870,000
-Salary Average Remaining : $326,250
Total Pro Players25
Salary Commitment
Year 2025 : $59,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,644,256
Year 2026 : $10,894,256
Year 2027 : $6,527,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,061,000
Year 2026 : $17,221,000
Year 2027 : $6,527,000
Year 2028 : $0

Farm Players Salaries

Andrew Agozzino $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Brandon Baddock $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Cam Lund $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Braeden Bowman $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Andy Welinski $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Frederic Brunet $133,100 (3)
Salary Remaining : $43,971
Salary Average : $133,100
Salary Average Remaining : $43,971
Nate Danielson $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Lucas Ciona $128,300 (3)
Salary Remaining : $42,385
Salary Average : $128,300
Salary Average Remaining : $42,385
Nico Myatovic $128,200 (3)
Salary Remaining : $42,352
Salary Average : $128,200
Salary Average Remaining : $42,352
Jeremy Hanzel $128,000 (3)
Salary Remaining : $42,286
Salary Average : $128,000
Salary Average Remaining : $42,286
Jackson Edward $127,800 (3)
Salary Remaining : $42,220
Salary Average : $127,800
Salary Average Remaining : $42,220
Adam Beckman $124,100 (2)
Salary Remaining : $40,997
Salary Average : $124,100
Salary Average Remaining : $40,997
Jean-Luc Foudy $122,000 (2)
Salary Remaining : $40,304
Salary Average : $122,000
Salary Average Remaining : $40,304
Xavier Bourgault $116,750 (1)
Salary Remaining : $38,569
Salary Average : $116,750
Salary Average Remaining : $38,569
Nathan Gaucher $110,700 (3)
Salary Remaining : $36,571
Salary Average : $110,700
Salary Average Remaining : $36,571
Brady Stonehouse $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Connor Carrick $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Hunter Miska $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Alex Campbell $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Brandon Halverson $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Joseph Cecconi $99,400 (1)
Salary Remaining : $32,838
Salary Average : $99,400
Salary Average Remaining : $32,838
Andrew Perrott $95,000 (2)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Hunter Drew $89,900 (1)
Salary Remaining : $29,699
Salary Average : $89,900
Salary Average Remaining : $29,699
Filip Engaras $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players24
Salary Commitment
Year 2025 : $3,106,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,106,850
Year 2026 : $1,225,800
Year 2027 : $884,700
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $118 - 3,888 - 64.80%
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 - 740 - 73.98%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,933 - 96.63%
Farm Level 2: 1000 - $15 - 758 - 75.75%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %11,228 - 62.38%
Average Income per Game$1,632,626
Year to Date Revenue$47,346,158
Farm
Home Games Left12
Average Attendance - %2,690 - 89.67%
Average Income per Game$91,803
Year to Date Revenue$2,845,897

Expense

Pro Players Total Salaries$69,250,667
Farm Players Total Salaries$3,438,533
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,812,263
Farm Year To Date Expenses$2,972,536
Pro Salary Cap To Date$42,687,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,856,766
Farm Estimated Season Revenue$1,101,638
Pro Remaining Season Days45
Pro Expenses Per Days$618,756
Pro Estimated Expenses$27,844,020
Farm Remaining Season Days37
Farm Expenses Per Days$39,630
Farm Estimated Expenses$1,466,310
Estimated Season Expenses$29,310,330
Estimated Season Salary Cap$68,656,288
Estimate Under Maximum Salary Cap of $74,500,000$5,843,712
Estimate Over Minimum Salary Cap of $58,500,000 $10,156,288
Current Bank Account$106,996,663
Projected Bank Account$101,644,737

Pro Players Salaries

Anze Kopitar $8,500,000 (2)
-Salary Remaining : $3,187,500
-Salary Average : $8,500,000
-Salary Average Remaining : $3,187,500
Semyon Varlamov $7,000,000 (1)
-Salary Remaining : $2,625,000
-Salary Average : $7,000,000
-Salary Average Remaining : $2,625,000
Tomas Tatar $5,500,000 (1)
-Salary Remaining : $2,062,500
-Salary Average : $5,500,000
-Salary Average Remaining : $2,062,500
Nikita Zadorov $4,500,000 (1)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Simon Nemec $4,200,000 (1)
-Salary Remaining : $1,575,000
-Salary Average : $4,200,000
-Salary Average Remaining : $1,575,000
Adam Henrique $3,770,000 (1)
-Salary Remaining : $1,413,750
-Salary Average : $3,770,000
-Salary Average Remaining : $1,413,750
Brock Boeser $3,621,000 (2)
-Salary Remaining : $1,357,875
-Salary Average : $4,621,000
-Salary Average Remaining : $1,732,875
Cam Fowler $3,574,000 (1)
-Salary Remaining : $1,340,250
-Salary Average : $4,239,000
-Salary Average Remaining : $1,589,625
Ryan Suter $3,500,000 (2)
-Salary Remaining : $1,312,500
-Salary Average : $3,500,000
-Salary Average Remaining : $1,312,500
Trevor Moore $2,999,000 (1)
-Salary Remaining : $1,124,625
-Salary Average : $2,999,000
-Salary Average Remaining : $1,124,625
Tristan Jarry $2,995,500 (3)
-Salary Remaining : $1,123,313
-Salary Average : $2,995,500
-Salary Average Remaining : $1,123,313
Michael Bunting $2,950,000 (3)
-Salary Remaining : $1,106,250
-Salary Average : $2,950,000
-Salary Average Remaining : $1,106,250
Rasmus Sandin $2,840,000 (3)
-Salary Remaining : $1,065,000
-Salary Average : $2,840,000
-Salary Average Remaining : $1,065,000
Nicolas Hague $2,601,000 (3)
-Salary Remaining : $975,375
-Salary Average : $2,601,000
-Salary Average Remaining : $975,375
Daniel Sprong $2,500,000 (1)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Kaapo Kakko $2,166,000 (1)
-Salary Remaining : $812,250
-Salary Average : $2,166,000
-Salary Average Remaining : $812,250
Morgan Barron $1,791,000 (2)
-Salary Remaining : $671,625
-Salary Average : $1,235,000
-Salary Average Remaining : $463,125
Fraser Minten $1,476,000 (3)
-Salary Remaining : $553,500
-Salary Average : $1,476,000
-Salary Average Remaining : $553,500
Jesper Boqvist $1,028,000 (1)
-Salary Remaining : $385,500
-Salary Average : $774,000
-Salary Average Remaining : $290,250
Spencer Stastney $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Logan Stankoven $814,167 (2)
-Salary Remaining : $305,313
-Salary Average : $814,167
-Salary Average Remaining : $305,313
Total Pro Players21
Salary Commitment
Year 2025 : $69,250,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,105,667
Year 2026 : $31,532,667
Year 2027 : $12,862,500
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,250,667
Year 2026 : $31,088,667
Year 2027 : $12,862,500
Year 2028 : $0

Farm Players Salaries

Jagger Joshua $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Jon-Randall Avon $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Marshall Rifai $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Graham Slaggert $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Jacob Gaucher $299,900 (1)
Salary Remaining : $99,074
Salary Average : $299,900
Salary Average Remaining : $99,074
Victor Mancini $153,800 (3)
Salary Remaining : $50,809
Salary Average : $153,800
Salary Average Remaining : $50,809
Filip Kral $134,900 (3)
Salary Remaining : $44,565
Salary Average : $134,900
Salary Average Remaining : $44,565
Noah Ostlund $133,700 (3)
Salary Remaining : $44,169
Salary Average : $133,700
Salary Average Remaining : $44,169
Maxence Guenette $129,000 (3)
Salary Remaining : $42,616
Salary Average : $129,000
Salary Average Remaining : $42,616
Konsta Helenius $128,900 (3)
Salary Remaining : $42,583
Salary Average : $128,900
Salary Average Remaining : $42,583
Axel Landen $127,800 (3)
Salary Remaining : $42,220
Salary Average : $127,800
Salary Average Remaining : $42,220
Coulson Pitre $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Matthew Wood $126,900 (3)
Salary Remaining : $41,922
Salary Average : $126,900
Salary Average Remaining : $41,922
Chris Harpur $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Callum Tung $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Axel Jonsson-Fjallby $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Aleksandr Kisakov $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Cam McDonald $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Anthony Callin $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Gabriel Carriere $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Drew Commesso $92,500 (2)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Angus Crookshank $83,833 (1)
Salary Remaining : $27,695
Salary Average : $83,833
Salary Average Remaining : $27,695
Total Farm Players22
Salary Commitment
Year 2025 : $3,438,533
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,438,533
Year 2026 : $1,155,200
Year 2027 : $1,062,700
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $90 - 5,774 - 96.23%
Level 2: 5000 - $55 - 4,886 - 97.73%
Level 3: 2000 - $35 - 1,978 - 98.90%
Level 4: 4000 - $20 - 3,887 - 97.18%
Luxury : 1000 - $180 - 927 - 92.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,414 - 70.70%
Farm Level 2: 1000 - $15 - 757 - 75.65%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %17,453 - 96.96%
Average Income per Game$1,642,410
Year to Date Revenue$47,629,901
Farm
Home Games Left12
Average Attendance - %2,170 - 72.35%
Average Income per Game$90,645
Year to Date Revenue$2,809,990

Expense

Pro Players Total Salaries$68,229,500
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$44,455,920
Farm Year To Date Expenses$2,425,958
Pro Salary Cap To Date$42,268,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,993,745
Farm Estimated Season Revenue$1,087,738
Pro Remaining Season Days45
Pro Expenses Per Days$597,746
Pro Estimated Expenses$26,898,570
Farm Remaining Season Days37
Farm Expenses Per Days$31,977
Farm Estimated Expenses$1,183,149
Estimated Season Expenses$28,081,719
Estimated Season Salary Cap$67,854,495
Estimate Under Maximum Salary Cap of $74,500,000$6,645,505
Estimate Over Minimum Salary Cap of $58,500,000 $9,354,495
Current Bank Account$142,026,200
Projected Bank Account$138,025,964

Pro Players Salaries

Jeremy Swayman $9,250,000 (4)
-Salary Remaining : $3,468,750
-Salary Average : $9,250,000
-Salary Average Remaining : $3,468,750
Mikko Rantanen $6,657,000 (2)
-Salary Remaining : $2,496,375
-Salary Average : $4,052,000
-Salary Average Remaining : $1,519,500
Filip Forsberg $6,000,000 (3)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Elias Lindholm $5,320,000 (1)
-Salary Remaining : $1,995,000
-Salary Average : $7,157,000
-Salary Average Remaining : $2,683,875
Nico Hischier $4,873,000 (2)
-Salary Remaining : $1,827,375
-Salary Average : $4,873,000
-Salary Average Remaining : $1,827,375
Jamie Benn $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Braden Schneider $3,925,000 (3)
-Salary Remaining : $1,471,875
-Salary Average : $3,925,000
-Salary Average Remaining : $1,471,875
Roope Hintz $3,768,000 (1)
-Salary Remaining : $1,413,000
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Shayne Gostisbehere $3,250,000 (1)
-Salary Remaining : $1,218,750
-Salary Average : $3,250,000
-Salary Average Remaining : $1,218,750
Sean Durzi $3,250,000 (3)
-Salary Remaining : $1,218,750
-Salary Average : $3,250,000
-Salary Average Remaining : $1,218,750
Martin Fehervary $3,215,000 (1)
-Salary Remaining : $1,205,625
-Salary Average : $3,215,000
-Salary Average Remaining : $1,205,625
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $3,000,000
-Salary Average Remaining : $1,125,000
Cole Caufield $2,834,000 (2)
-Salary Remaining : $1,062,750
-Salary Average : $2,834,000
-Salary Average Remaining : $1,062,750
Jacob Bryson $1,462,000 (1)
-Salary Remaining : $548,250
-Salary Average : $1,462,000
-Salary Average Remaining : $548,250
Sam Colangelo $1,250,000 (5)
-Salary Remaining : $468,750
-Salary Average : $1,250,000
-Salary Average Remaining : $468,750
Nico Daws $1,188,000 (3)
-Salary Remaining : $445,500
-Salary Average : $1,188,000
-Salary Average Remaining : $445,500
Yegor Sharangovich $1,152,000 (1)
-Salary Remaining : $432,000
-Salary Average : $1,914,000
-Salary Average Remaining : $717,750
Morgan Frost $1,078,000 (1)
-Salary Remaining : $404,250
-Salary Average : $824,000
-Salary Average Remaining : $309,000
Domenic DiVincentiis $1,000,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,000,000
-Salary Average Remaining : $375,000
Vincent Iorio $894,167 (1)
-Salary Remaining : $335,313
-Salary Average : $894,167
-Salary Average Remaining : $335,313
Jake Neighbours $863,333 (1)
-Salary Remaining : $323,750
-Salary Average : $863,333
-Salary Average Remaining : $323,750
Total Pro Players21
Salary Commitment
Year 2025 : $68,229,500
Year 2026 : $41,561,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $64,951,500
Year 2026 : $39,622,000
Year 2027 : $24,863,000
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,229,500
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 : $50,545
Salary Average : $153,000
Salary Average Remaining : $50,545
Nate Smith $140,900 (3)
Salary Remaining : $46,547
Salary Average : $140,900
Salary Average Remaining : $46,547
Massimo Rizzo $134,100 (3)
Salary Remaining : $44,301
Salary Average : $134,100
Salary Average Remaining : $44,301
Luke Reid $133,800 (3)
Salary Remaining : $44,202
Salary Average : $133,800
Salary Average Remaining : $44,202
Hunter Haight $131,400 (3)
Salary Remaining : $43,409
Salary Average : $131,400
Salary Average Remaining : $43,409
Aleksi Heimosalmi $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Akira Schmid $127,200 (3)
Salary Remaining : $42,021
Salary Average : $127,200
Salary Average Remaining : $42,021
Brad Lambert $120,000 (1)
Salary Remaining : $39,643
Salary Average : $120,000
Salary Average Remaining : $39,643
Hunter McDonald $119,200 (3)
Salary Remaining : $39,379
Salary Average : $119,200
Salary Average Remaining : $39,379
Simon Lundmark $116,100 (3)
Salary Remaining : $38,354
Salary Average : $116,100
Salary Average Remaining : $38,354
Hardy Haman Aktell $115,400 (3)
Salary Remaining : $38,123
Salary Average : $115,400
Salary Average Remaining : $38,123
Jakub Brabenec $110,700 (3)
Salary Remaining : $36,571
Salary Average : $110,700
Salary Average Remaining : $36,571
Gavin Hain $109,600 (3)
Salary Remaining : $36,207
Salary Average : $109,600
Salary Average Remaining : $36,207
Ales Stezka $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Alexandre Texier $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Adam Mechura $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Mac Hollowell $97,100 (1)
Salary Remaining : $32,078
Salary Average : $97,100
Salary Average Remaining : $32,078
Henri Nikkanen $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Brendan Brisson $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Lukas Svejkovsky $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Cross Hanas $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Daemon Hunt $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Tyson Kozak $85,000 (1)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
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 - 5,821 - 97.02%
Level 2: 5000 - $50 - 4,948 - 98.95%
Level 3: 2000 - $35 - 1,975 - 98.73%
Level 4: 4000 - $20 - 3,882 - 97.05%
Luxury : 1000 - $125 - 993 - 99.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 983 - 98.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %17,619 - 97.88%
Average Income per Game$1,422,743
Year to Date Revenue$41,259,538
Farm
Home Games Left13
Average Attendance - %2,983 - 99.43%
Average Income per Game$59,347
Year to Date Revenue$1,780,416

Expense

Pro Players Total Salaries$80,166,600
Farm Players Total Salaries$3,652,366
Coaches Total Salaries$2,750,000
Luxury Taxe Total$1,775,647
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$50,326,330
Farm Year To Date Expenses$3,006,135
Pro Salary Cap To Date$49,076,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,918,398
Farm Estimated Season Revenue$771,514
Pro Remaining Season Days45
Pro Expenses Per Days$684,722
Pro Estimated Expenses$30,812,490
Farm Remaining Season Days37
Farm Expenses Per Days$39,307
Farm Estimated Expenses$1,454,359
Estimated Season Expenses$32,266,849
Estimated Season Salary Cap$74,138,788
Estimate Under Maximum Salary Cap of $74,500,000$361,212
Estimate Over Minimum Salary Cap of $58,500,000 $15,638,788
Current Bank Account$108,875,794
Projected Bank Account$97,298,857

Pro Players Salaries

Cale Makar $14,000,100 (3)
-Salary Remaining : $5,250,038
-Salary Average : $14,000,099
-Salary Average Remaining : $5,250,037
Sean Couturier $5,250,000 (2)
-Salary Remaining : $1,968,750
-Salary Average : $5,250,000
-Salary Average Remaining : $1,968,750
Tomas Hertl $5,019,000 (2)
-Salary Remaining : $1,882,125
-Salary Average : $5,166,000
-Salary Average Remaining : $1,937,250
Connor McDavid $4,455,000 (2)
-Salary Remaining : $1,670,625
-Salary Average : $6,664,000
-Salary Average Remaining : $2,499,000
Jackson LaCombe $4,360,000 (3)
-Salary Remaining : $1,635,000
-Salary Average : $4,360,000
-Salary Average Remaining : $1,635,000
Mark Scheifele $4,355,000 (2)
-Salary Remaining : $1,633,125
-Salary Average : $1,907,000
-Salary Average Remaining : $715,125
Chris Tanev $4,164,000 (1)
-Salary Remaining : $1,561,500
-Salary Average : $4,164,000
-Salary Average Remaining : $1,561,500
Mattias Ekholm $4,138,000 (1)
-Salary Remaining : $1,551,750
-Salary Average : $4,138,000
-Salary Average Remaining : $1,551,750
Ian Cole $4,100,000 (1)
-Salary Remaining : $1,537,500
-Salary Average : $4,100,000
-Salary Average Remaining : $1,537,500
Jacob Markstrom $3,816,000 (2)
-Salary Remaining : $1,431,000
-Salary Average : $1,461,000
-Salary Average Remaining : $547,875
Tage Thompson $3,562,000 (3)
-Salary Remaining : $1,335,750
-Salary Average : $3,562,000
-Salary Average Remaining : $1,335,750
Dylan Holloway $3,365,000 (3)
-Salary Remaining : $1,261,875
-Salary Average : $3,365,000
-Salary Average Remaining : $1,261,875
Alexandar Georgiev $3,259,000 (2)
-Salary Remaining : $1,222,125
-Salary Average : $1,818,000
-Salary Average Remaining : $681,750
Damon Severson $3,150,000 (3)
-Salary Remaining : $1,181,250
-Salary Average : $3,150,000
-Salary Average Remaining : $1,181,250
Mikhail Sergachev $3,080,000 (2)
-Salary Remaining : $1,155,000
-Salary Average : $826,928
-Salary Average Remaining : $310,098
Mathew Barzal $2,610,000 (2)
-Salary Remaining : $978,750
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Anthony Cirelli $2,564,000 (2)
-Salary Remaining : $961,500
-Salary Average : $835,791
-Salary Average Remaining : $313,422
Alexis Lafreniere $1,797,000 (2)
-Salary Remaining : $673,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Corey Perry $1,520,000 (1)
-Salary Remaining : $570,000
-Salary Average : $1,520,000
-Salary Average Remaining : $570,000
Zach Dean $852,500 (2)
-Salary Remaining : $319,688
-Salary Average : $852,500
-Salary Average Remaining : $319,688
Nick Cousins $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players21
Salary Commitment
Year 2025 : $80,166,600
Year 2026 : $64,793,600
Year 2027 : $28,437,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,740,318
Year 2026 : $55,068,318
Year 2027 : $28,437,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $80,166,600
Year 2026 : $65,494,600
Year 2027 : $28,437,100
Year 2028 : $0

Farm Players Salaries

Jalen Chatfield $285,000 (2)
Salary Remaining : $94,152
Salary Average : $285,000
Salary Average Remaining : $94,152
Justin Brazeau $285,000 (3)
Salary Remaining : $94,152
Salary Average : $285,000
Salary Average Remaining : $94,152
Timo Meier $261,800 (2)
Salary Remaining : $86,488
Salary Average : $329,800
Salary Average Remaining : $108,952
Nick Suzuki $258,600 (1)
Salary Remaining : $85,430
Salary Average : $79,500
Salary Average Remaining : $26,263
Tyson Barrie $246,300 (1)
Salary Remaining : $81,367
Salary Average : $346,700
Salary Average Remaining : $114,535
Adin Hill $215,000 (1)
Salary Remaining : $71,027
Salary Average : $215,000
Salary Average Remaining : $71,027
Bobby McMann $212,500 (2)
Salary Remaining : $70,201
Salary Average : $212,500
Salary Average Remaining : $70,201
Keegan Kolesar $175,000 (2)
Salary Remaining : $57,813
Salary Average : $175,000
Salary Average Remaining : $57,813
Gage Goncalves $148,700 (3)
Salary Remaining : $49,124
Salary Average : $148,700
Salary Average Remaining : $49,124
Arber Xhekaj $134,000 (1)
Salary Remaining : $44,268
Salary Average : $148,833
Salary Average Remaining : $49,168
Liam Ohgren $133,800 (3)
Salary Remaining : $44,202
Salary Average : $133,800
Salary Average Remaining : $44,202
Oliver Kapanen $130,700 (3)
Salary Remaining : $43,178
Salary Average : $130,700
Salary Average Remaining : $43,178
Sam Rinzel $127,500 (3)
Salary Remaining : $42,121
Salary Average : $127,500
Salary Average Remaining : $42,121
Jimmy Snuggerud $126,400 (3)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Reid Schaefer $114,700 (3)
Salary Remaining : $37,892
Salary Average : $114,700
Salary Average Remaining : $37,892
Cavan Fitzgerald $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Connor Murphy2 $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Artem Grushnikov $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Jake Leschyshyn $99,700 (1)
Salary Remaining : $32,937
Salary Average : $99,700
Salary Average Remaining : $32,937
Tristen Robins $86,333 (1)
Salary Remaining : $28,521
Salary Average : $86,333
Salary Average Remaining : $28,521
Brandt Clarke $86,333 (2)
Salary Remaining : $28,521
Salary Average : $86,333
Salary Average Remaining : $28,521
Liam O'Brien $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Cooper Gay $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Pheonix Copley $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Total Farm Players24
Salary Commitment
Year 2025 : $3,652,366
Year 2026 : $2,087,433
Year 2027 : $1,066,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,656,499
Year 2026 : $2,155,433
Year 2027 : $1,066,800
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,411 - 73.51%
Level 2: 5000 - $60 - 4,780 - 95.60%
Level 3: 2000 - $35 - 1,979 - 98.97%
Level 4: 4000 - $20 - 3,847 - 96.17%
Luxury : 1000 - $200 - 741 - 74.14%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,427 - 71.37%
Farm Level 2: 1000 - $15 - 777 - 77.68%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %15,758 - 87.55%
Average Income per Game$1,523,334
Year to Date Revenue$44,176,699
Farm
Home Games Left13
Average Attendance - %2,204 - 73.47%
Average Income per Game$91,801
Year to Date Revenue$2,754,035

Expense

Pro Players Total Salaries$75,806,934
Farm Players Total Salaries$8,173,200
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,986,542
Farm Year To Date Expenses$6,294,120
Pro Salary Cap To Date$45,861,531
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,326,682
Farm Estimated Season Revenue$1,193,415
Pro Remaining Season Days45
Pro Expenses Per Days$673,391
Pro Estimated Expenses$30,302,595
Farm Remaining Season Days37
Farm Expenses Per Days$81,904
Farm Estimated Expenses$3,030,448
Estimated Season Expenses$33,333,043
Estimated Season Salary Cap$74,289,111
Estimate Under Maximum Salary Cap of $74,500,000$210,889
Estimate Over Minimum Salary Cap of $58,500,000 $15,789,111
Current Bank Account$110,377,991
Projected Bank Account$99,565,045

Pro Players Salaries

Jean-Gabriel Pageau $6,500,000 (2)
-Salary Remaining : $2,437,500
-Salary Average : $6,500,000
-Salary Average Remaining : $2,437,500
Moritz Seider $5,737,000 (3)
-Salary Remaining : $2,151,375
-Salary Average : $5,737,000
-Salary Average Remaining : $2,151,375
Nick Foligno $5,500,000 (2)
-Salary Remaining : $2,062,500
-Salary Average : $5,500,000
-Salary Average Remaining : $2,062,500
Robert Thomas $4,892,000 (3)
-Salary Remaining : $1,834,500
-Salary Average : $4,892,000
-Salary Average Remaining : $1,834,500
Elias Pettersson $4,884,000 (3)
-Salary Remaining : $1,831,500
-Salary Average : $4,884,000
-Salary Average Remaining : $1,831,500
Ryan Strome $4,500,000 (1)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Jeff Skinner $4,073,000 (3)
-Salary Remaining : $1,527,375
-Salary Average : $4,073,000
-Salary Average Remaining : $1,527,375
Miles Wood $4,000,000 (2)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Anton Lundell $3,340,000 (3)
-Salary Remaining : $1,252,500
-Salary Average : $3,340,000
-Salary Average Remaining : $1,252,500
Dylan Strome $3,246,000 (1)
-Salary Remaining : $1,217,250
-Salary Average : $3,246,000
-Salary Average Remaining : $1,217,250
Anton Forsberg $2,999,999 (2)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Sam Montembeault $2,999,999 (2)
-Salary Remaining : $1,125,000
-Salary Average : $2,999,999
-Salary Average Remaining : $1,125,000
Lars Eller $2,739,000 (2)
-Salary Remaining : $1,027,125
-Salary Average : $2,739,000
-Salary Average Remaining : $1,027,125
Will Borgen $2,500,000 (2)
-Salary Remaining : $937,500
-Salary Average : $2,500,000
-Salary Average Remaining : $937,500
Kiefer Sherwood $2,499,999 (2)
-Salary Remaining : $937,500
-Salary Average : $2,499,999
-Salary Average Remaining : $937,500
Scott Wedgewood $2,499,999 (1)
-Salary Remaining : $937,500
-Salary Average : $2,499,999
-Salary Average Remaining : $937,500
Brian Dumoulin $2,499,999 (2)
-Salary Remaining : $937,500
-Salary Average : $2,499,999
-Salary Average Remaining : $937,500
Nikolaj Ehlers $2,492,000 (3)
-Salary Remaining : $934,500
-Salary Average : $2,492,000
-Salary Average Remaining : $934,500
Brandon Carlo $2,490,000 (1)
-Salary Remaining : $933,750
-Salary Average : $4,161,000
-Salary Average Remaining : $1,560,375
Evan Bouchard $1,610,000 (1)
-Salary Remaining : $603,750
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Jamie Drysdale $1,080,000 (2)
-Salary Remaining : $405,000
-Salary Average : $1,006,081
-Salary Average Remaining : $377,280
Simon Edvinsson $1,071,439 (1)
-Salary Remaining : $401,790
-Salary Average : $1,071,439
-Salary Average Remaining : $401,790
Eemil Viro $902,500 (1)
-Salary Remaining : $338,438
-Salary Average : $902,500
-Salary Average Remaining : $338,438
Brent Burns $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players24
Salary Commitment
Year 2025 : $75,806,934
Year 2026 : $58,736,996
Year 2027 : $25,418,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,544,015
Year 2026 : $58,663,077
Year 2027 : $25,418,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,806,934
Year 2026 : $58,736,996
Year 2027 : $25,418,000
Year 2028 : $0

Farm Players Salaries

Evgenii Dadonov $293,600 (2)
Salary Remaining : $96,993
Salary Average : $293,600
Salary Average Remaining : $96,993
Garnet Hathaway $292,800 (2)
Salary Remaining : $96,729
Salary Average : $292,800
Salary Average Remaining : $96,729
Sam Steel $290,000 (3)
Salary Remaining : $95,804
Salary Average : $290,000
Salary Average Remaining : $95,804
Filip Chytil $280,000 (3)
Salary Remaining : $92,500
Salary Average : $280,000
Salary Average Remaining : $92,500
Joel Kiviranta $258,100 (3)
Salary Remaining : $85,265
Salary Average : $258,100
Salary Average Remaining : $85,265
Noel Acciari $250,000 (3)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Colin Blackwell $250,000 (2)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Nick Seeler $250,000 (2)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Rem Pitlick $250,000 (2)
Salary Remaining : $82,589
Salary Average : $250,000
Salary Average Remaining : $82,589
Jarred Tinordi $240,000 (1)
Salary Remaining : $79,286
Salary Average : $240,000
Salary Average Remaining : $79,286
Brendan Smith $240,000 (1)
Salary Remaining : $79,286
Salary Average : $240,000
Salary Average Remaining : $79,286
Brock McGinn $230,000 (2)
Salary Remaining : $75,982
Salary Average : $230,000
Salary Average Remaining : $75,982
Nick Leddy $230,000 (3)
Salary Remaining : $75,982
Salary Average : $230,000
Salary Average Remaining : $75,982
Henri Jokiharju $224,700 (3)
Salary Remaining : $74,231
Salary Average : $224,700
Salary Average Remaining : $74,231
Eric Robinson $220,000 (3)
Salary Remaining : $72,679
Salary Average : $220,000
Salary Average Remaining : $72,679
Nathan Walker $220,000 (2)
Salary Remaining : $72,679
Salary Average : $220,000
Salary Average Remaining : $72,679
Conor Sheary $220,000 (3)
Salary Remaining : $72,679
Salary Average : $220,000
Salary Average Remaining : $72,679
Barclay Goodrow $220,000 (3)
Salary Remaining : $72,679
Salary Average : $220,000
Salary Average Remaining : $72,679
Kevin Rooney $200,000 (1)
Salary Remaining : $66,071
Salary Average : $200,000
Salary Average Remaining : $66,071
Nolan Foote $150,000 (3)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Brad Hunt $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Derrick Pouliot $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Travis Boyd $150,000 (1)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Zach Aston-Reese $150,000 (2)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Jakov Novak $141,700 (3)
Salary Remaining : $46,812
Salary Average : $141,700
Salary Average Remaining : $46,812
Antti Tuomisto $134,600 (3)
Salary Remaining : $44,466
Salary Average : $134,600
Salary Average Remaining : $44,466
Noah Beck $134,300 (3)
Salary Remaining : $44,367
Salary Average : $134,300
Salary Average Remaining : $44,367
Justus Annunen $130,700 (2)
Salary Remaining : $43,178
Salary Average : $130,700
Salary Average Remaining : $43,178
Santeri Hatakka $130,500 (3)
Salary Remaining : $43,112
Salary Average : $130,500
Salary Average Remaining : $43,112
Jared Wright $129,500 (3)
Salary Remaining : $42,781
Salary Average : $129,500
Salary Average Remaining : $42,781
Matyas Sapovaliv $128,600 (3)
Salary Remaining : $42,484
Salary Average : $128,600
Salary Average Remaining : $42,484
Jack Matier $127,800 (3)
Salary Remaining : $42,220
Salary Average : $127,800
Salary Average Remaining : $42,220
Aydar Suniev $126,500 (3)
Salary Remaining : $41,790
Salary Average : $126,500
Salary Average Remaining : $41,790
Ian Mitchell $126,400 (2)
Salary Remaining : $41,757
Salary Average : $126,400
Salary Average Remaining : $41,757
Chase Stillman $125,100 (3)
Salary Remaining : $41,328
Salary Average : $125,100
Salary Average Remaining : $41,328
Reilly Walsh $118,100 (2)
Salary Remaining : $39,015
Salary Average : $118,100
Salary Average Remaining : $39,015
Arturs Silovs $110,600 (2)
Salary Remaining : $36,538
Salary Average : $110,600
Salary Average Remaining : $36,538
Daniil Tarasov $109,400 (2)
Salary Remaining : $36,141
Salary Average : $109,400
Salary Average Remaining : $36,141
Artur Akhtyamov $109,000 (3)
Salary Remaining : $36,009
Salary Average : $109,000
Salary Average Remaining : $36,009
Danny Zhilkin $104,200 (3)
Salary Remaining : $34,423
Salary Average : $104,200
Salary Average Remaining : $34,423
Riley Sutter $104,000 (1)
Salary Remaining : $34,357
Salary Average : $75,000
Salary Average Remaining : $24,777
Tyrel Bauer $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Thomas Bordeleau $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Daniil Chayka $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Elliot Desnoyers $85,417 (1)
Salary Remaining : $28,218
Salary Average : $85,417
Salary Average Remaining : $28,218
Will Smith $80,000 (3)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Lukas Cormier $79,333 (1)
Salary Remaining : $26,208
Salary Average : $79,333
Salary Average Remaining : $26,208
Anthony Richard $78,000 (3)
Salary Remaining : $25,768
Salary Average : $78,000
Salary Average Remaining : $25,768
Xavier Simoneau $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
Ilya Nikolaev $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players50
Salary Commitment
Year 2025 : $8,173,200
Year 2026 : $6,724,200
Year 2027 : $3,892,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,144,200
Year 2026 : $6,724,200
Year 2027 : $3,892,600
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $110 - 4,068 - 67.80%
Level 2: 5000 - $65 - 3,652 - 73.04%
Level 3: 2000 - $40 - 1,637 - 81.84%
Level 4: 4000 - $24 - 3,098 - 77.44%
Luxury : 1000 - $212 - 690 - 69.01%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,413 - 70.64%
Farm Level 2: 1000 - $16 - 715 - 71.47%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %13,145 - 73.03%
Average Income per Game$1,446,761
Year to Date Revenue$41,956,065
Farm
Home Games Left12
Average Attendance - %2,127 - 70.92%
Average Income per Game$90,712
Year to Date Revenue$2,812,082

Expense

Pro Players Total Salaries$75,234,333
Farm Players Total Salaries$3,507,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,800,331
Farm Year To Date Expenses$3,085,046
Pro Salary Cap To Date$46,175,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,254,652
Farm Estimated Season Revenue$1,088,548
Pro Remaining Season Days45
Pro Expenses Per Days$635,286
Pro Estimated Expenses$28,587,870
Farm Remaining Season Days37
Farm Expenses Per Days$40,244
Farm Estimated Expenses$1,489,028
Estimated Season Expenses$30,076,898
Estimated Season Salary Cap$74,388,232
Estimate Under Maximum Salary Cap of $74,500,000$111,768
Estimate Over Minimum Salary Cap of $58,500,000 $15,888,232
Current Bank Account$78,264,582
Projected Bank Account$69,530,884

Pro Players Salaries

David Savard $7,120,000 (1)
-Salary Remaining : $2,670,000
-Salary Average : $7,120,000
-Salary Average Remaining : $2,670,000
Vladimir Tarasenko $6,255,000 (2)
-Salary Remaining : $2,345,625
-Salary Average : $6,255,000
-Salary Average Remaining : $2,345,625
Mikael Backlund $5,650,000 (3)
-Salary Remaining : $2,118,750
-Salary Average : $5,650,000
-Salary Average Remaining : $2,118,750
Jordan Staal $5,650,000 (3)
-Salary Remaining : $2,118,750
-Salary Average : $5,650,000
-Salary Average Remaining : $2,118,750
Kyle Palmieri $5,650,000 (3)
-Salary Remaining : $2,118,750
-Salary Average : $5,650,000
-Salary Average Remaining : $2,118,750
Jani Hakanpaa $4,755,000 (1)
-Salary Remaining : $1,783,125
-Salary Average : $4,755,000
-Salary Average Remaining : $1,783,125
Simon Benoit $4,107,000 (3)
-Salary Remaining : $1,540,125
-Salary Average : $4,107,000
-Salary Average Remaining : $1,540,125
Tory Dello $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $4,000,000
-Salary Average Remaining : $1,500,000
Jared McCann $3,560,000 (1)
-Salary Remaining : $1,335,000
-Salary Average : $2,984,000
-Salary Average Remaining : $1,119,000
Nick Blankenburg $3,550,000 (3)
-Salary Remaining : $1,331,250
-Salary Average : $3,550,000
-Salary Average Remaining : $1,331,250
Barrett Hayton $3,370,000 (3)
-Salary Remaining : $1,263,750
-Salary Average : $3,370,000
-Salary Average Remaining : $1,263,750
Andrei Kuzmenko $3,336,000 (1)
-Salary Remaining : $1,251,000
-Salary Average : $3,336,000
-Salary Average Remaining : $1,251,000
Devon Toews $3,312,000 (1)
-Salary Remaining : $1,242,000
-Salary Average : $2,189,000
-Salary Average Remaining : $820,875
Elvis Merzlikins $3,179,000 (1)
-Salary Remaining : $1,192,125
-Salary Average : $780,000
-Salary Average Remaining : $292,500
Urho Vaakanainen $1,893,000 (3)
-Salary Remaining : $709,875
-Salary Average : $1,893,000
-Salary Average Remaining : $709,875
Ty Young $1,245,000 (3)
-Salary Remaining : $466,875
-Salary Average : $1,245,000
-Salary Average Remaining : $466,875
Cayden Primeau $983,000 (1)
-Salary Remaining : $368,625
-Salary Average : $824,000
-Salary Average Remaining : $309,000
Keaton Mastrodonato $950,000 (1)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Sam Morton $950,000 (1)
-Salary Remaining : $356,250
-Salary Average : $950,000
-Salary Average Remaining : $356,250
Ozzy Wiesblatt $863,333 (1)
-Salary Remaining : $323,750
-Salary Average : $863,333
-Salary Average Remaining : $323,750
Paul Cotter $856,000 (1)
-Salary Remaining : $321,000
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Total Pro Players22
Salary Commitment
Year 2025 : $75,234,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $70,871,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $75,234,333
Year 2026 : $37,370,000
Year 2027 : $31,115,000
Year 2028 : $0

Farm Players Salaries

Troy Terry $236,100 (2)
Salary Remaining : $77,997
Salary Average : $75,000
Salary Average Remaining : $24,777
Sam Bennett $205,000 (1)
Salary Remaining : $67,723
Salary Average : $120,900
Salary Average Remaining : $39,940
Jack Quinn $181,100 (2)
Salary Remaining : $59,828
Salary Average : $89,004
Salary Average Remaining : $29,403
Ryan Donato $176,500 (2)
Salary Remaining : $58,308
Salary Average : $92,500
Salary Average Remaining : $30,558
William Wallinder $160,000 (3)
Salary Remaining : $52,857
Salary Average : $160,000
Salary Average Remaining : $52,857
Mikey Eyssimont $154,300 (2)
Salary Remaining : $50,974
Salary Average : $82,276
Salary Average Remaining : $27,180
Matt Savoie $147,100 (3)
Salary Remaining : $48,596
Salary Average : $147,100
Salary Average Remaining : $48,596
Joakim Ryan $141,400 (2)
Salary Remaining : $46,713
Salary Average : $141,400
Salary Average Remaining : $46,713
Ian Moore $138,200 (3)
Salary Remaining : $45,655
Salary Average : $138,200
Salary Average Remaining : $45,655
Artem Shlaine $133,900 (3)
Salary Remaining : $44,235
Salary Average : $133,900
Salary Average Remaining : $44,235
Quinn Olson $133,300 (3)
Salary Remaining : $44,037
Salary Average : $133,300
Salary Average Remaining : $44,037
Samuel Savoie $128,900 (3)
Salary Remaining : $42,583
Salary Average : $128,900
Salary Average Remaining : $42,583
Samuel Honzek $127,700 (3)
Salary Remaining : $42,187
Salary Average : $127,700
Salary Average Remaining : $42,187
Aatu Jamsen $126,600 (3)
Salary Remaining : $41,823
Salary Average : $126,600
Salary Average Remaining : $41,823
Koehn Ziemmer $126,500 (3)
Salary Remaining : $41,790
Salary Average : $126,500
Salary Average Remaining : $41,790
Mathieu Olivier $124,000 (1)
Salary Remaining : $40,964
Salary Average : $124,000
Salary Average Remaining : $40,964
Eetu Luostarinen $114,800 (1)
Salary Remaining : $37,925
Salary Average : $80,100
Salary Average Remaining : $26,462
Carsen Twarynski $104,400 (1)
Salary Remaining : $34,489
Salary Average : $104,400
Salary Average Remaining : $34,489
Jeremy Brodeur $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Cooper Black $100,000 (1)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Aidan Fulp $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Anton Malmstrom $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Will MacKinnon $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Montana Onyebuchi $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Jeremie Bucheler $95,000 (1)
Salary Remaining : $31,384
Salary Average : $95,000
Salary Average Remaining : $31,384
Daniel Torgersson $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Chris Jandric $80,000 (2)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Total Farm Players27
Salary Commitment
Year 2025 : $3,507,300
Year 2026 : $2,191,600
Year 2027 : $1,222,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,979,280
Year 2026 : $1,782,380
Year 2027 : $1,222,200
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,634 - 93.90%
Level 2: 5000 - $60 - 4,909 - 98.18%
Level 3: 2000 - $40 - 1,905 - 95.26%
Level 4: 4000 - $25 - 3,659 - 91.47%
Luxury : 1000 - $250 - 604 - 60.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.67%
Farm Level 2: 1000 - $10 - 994 - 99.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left14
Average Attendance - %16,711 - 92.84%
Average Income per Game$1,644,214
Year to Date Revenue$47,682,198
Farm
Home Games Left12
Average Attendance - %2,967 - 98.90%
Average Income per Game$88,314
Year to Date Revenue$2,737,726

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$46,516,075
Farm Year To Date Expenses$4,334,276
Pro Salary Cap To Date$42,453,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,018,992
Farm Estimated Season Revenue$1,059,765
Pro Remaining Season Days45
Pro Expenses Per Days$619,919
Pro Estimated Expenses$27,896,355
Farm Remaining Season Days37
Farm Expenses Per Days$57,822
Farm Estimated Expenses$2,139,414
Estimated Season Expenses$30,035,769
Estimated Season Salary Cap$67,912,510
Estimate Under Maximum Salary Cap of $74,500,000$6,587,490
Estimate Over Minimum Salary Cap of $58,500,000 $9,412,510
Current Bank Account$183,783,772
Projected Bank Account$177,826,760

Pro Players Salaries

J.T. Miller $11,200,000 (1)
-Salary Remaining : $4,200,000
-Salary Average : $11,200,000
-Salary Average Remaining : $4,200,000
Mike Matheson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,250,000
-Salary Average : $6,000,000
-Salary Average Remaining : $2,250,000
Joshua Norris $5,512,000 (3)
-Salary Remaining : $2,067,000
-Salary Average : $5,512,000
-Salary Average Remaining : $2,067,000
Matt Duchene $4,569,000 (3)
-Salary Remaining : $1,713,375
-Salary Average : $4,569,000
-Salary Average Remaining : $1,713,375
Andrei Svechnikov $4,500,000 (5)
-Salary Remaining : $1,687,500
-Salary Average : $4,500,000
-Salary Average Remaining : $1,687,500
Juraj Slafkovsky $4,450,000 (1)
-Salary Remaining : $1,668,750
-Salary Average : $4,450,000
-Salary Average Remaining : $1,668,750
Jake Oettinger $3,974,000 (3)
-Salary Remaining : $1,490,250
-Salary Average : $3,612,000
-Salary Average Remaining : $1,354,500
Noah Hanifin $3,672,000 (3)
-Salary Remaining : $1,377,000
-Salary Average : $3,672,000
-Salary Average Remaining : $1,377,000
Pierre-Luc Dubois $3,620,000 (2)
-Salary Remaining : $1,357,500
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Dylan Cozens $3,172,000 (2)
-Salary Remaining : $1,189,500
-Salary Average : $894,167
-Salary Average Remaining : $335,313
Trevor Zegras $3,101,000 (2)
-Salary Remaining : $1,162,875
-Salary Average : $750,830
-Salary Average Remaining : $281,561
Lane Hutson $3,023,000 (3)
-Salary Remaining : $1,133,625
-Salary Average : $3,023,000
-Salary Average Remaining : $1,133,625
Jason Robertson $2,945,000 (1)
-Salary Remaining : $1,104,375
-Salary Average : $816,000
-Salary Average Remaining : $306,000
William Eklund $1,744,167 (1)
-Salary Remaining : $654,063
-Salary Average : $1,744,167
-Salary Average Remaining : $654,063
Dylan Guenther $1,744,167 (1)
-Salary Remaining : $654,063
-Salary Average : $1,744,167
-Salary Average Remaining : $654,063
Thomas Harley $1,314,000 (2)
-Salary Remaining : $492,750
-Salary Average : $968,892
-Salary Average Remaining : $363,335
Jakub Dobes $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Matthew Knies $925,000 (1)
-Salary Remaining : $346,875
-Salary Average : $925,000
-Salary Average Remaining : $346,875
Zach Bogosian $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $281,250
-Salary Average : $750,000
-Salary Average Remaining : $281,250
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 : $99,107
Salary Average : $300,000
Salary Average Remaining : $99,107
Arvid Soderblom $254,300 (3)
Salary Remaining : $84,010
Salary Average : $254,300
Salary Average Remaining : $84,010
Andrew Mangiapane $200,600 (3)
Salary Remaining : $66,270
Salary Average : $200,600
Salary Average Remaining : $66,270
Vince Dunn $195,000 (1)
Salary Remaining : $64,420
Salary Average : $81,000
Salary Average Remaining : $26,759
Jonas Siegenthaler $193,300 (2)
Salary Remaining : $63,858
Salary Average : $75,478
Salary Average Remaining : $24,935
Jack Drury $170,100 (3)
Salary Remaining : $56,194
Salary Average : $170,100
Salary Average Remaining : $56,194
Kirby Dach $169,400 (1)
Salary Remaining : $55,963
Salary Average : $77,300
Salary Average Remaining : $25,537
Mark Jankowski $150,000 (1)
Salary Remaining : $49,554
Salary Average : $150,000
Salary Average Remaining : $49,554
Jackson Blake $148,700 (3)
Salary Remaining : $49,124
Salary Average : $148,700
Salary Average Remaining : $49,124
Peyton Krebs $146,700 (2)
Salary Remaining : $48,463
Salary Average : $90,937
Salary Average Remaining : $30,042
Dylan Samberg $145,000 (2)
Salary Remaining : $47,902
Salary Average : $80,185
Salary Average Remaining : $26,490
Joakim Kemell $145,000 (1)
Salary Remaining : $47,902
Salary Average : $145,000
Salary Average Remaining : $47,902
Brett Berard $142,200 (3)
Salary Remaining : $46,977
Salary Average : $142,200
Salary Average Remaining : $46,977
Dalibor Dvorsky $142,000 (3)
Salary Remaining : $46,911
Salary Average : $142,000
Salary Average Remaining : $46,911
Brandon Bussi $141,300 (2)
Salary Remaining : $46,679
Salary Average : $75,000
Salary Average Remaining : $24,777
Sean Farrell $141,100 (3)
Salary Remaining : $46,613
Salary Average : $141,100
Salary Average Remaining : $46,613
Maveric Lamoureux $141,000 (3)
Salary Remaining : $46,580
Salary Average : $141,000
Salary Average Remaining : $46,580
Arthur Kaliyev $139,700 (2)
Salary Remaining : $46,151
Salary Average : $85,967
Salary Average Remaining : $28,400
Lukas Dostal $132,900 (1)
Salary Remaining : $43,904
Salary Average : $90,477
Salary Average Remaining : $29,890
Josh Filmon $131,700 (3)
Salary Remaining : $43,508
Salary Average : $131,700
Salary Average Remaining : $43,508
Mats Lindgren $131,200 (3)
Salary Remaining : $43,343
Salary Average : $131,200
Salary Average Remaining : $43,343
Niko Huuhtanen $129,200 (3)
Salary Remaining : $42,682
Salary Average : $129,200
Salary Average Remaining : $42,682
Alexis Gendron $128,800 (3)
Salary Remaining : $42,550
Salary Average : $128,800
Salary Average Remaining : $42,550
Jack Devine $128,500 (3)
Salary Remaining : $42,451
Salary Average : $128,500
Salary Average Remaining : $42,451
Samu Tuomaala $128,200 (3)
Salary Remaining : $42,352
Salary Average : $128,200
Salary Average Remaining : $42,352
Carson Rehkopf $127,100 (3)
Salary Remaining : $41,988
Salary Average : $127,100
Salary Average Remaining : $41,988
Stanislav Svozil $113,400 (3)
Salary Remaining : $37,463
Salary Average : $113,400
Salary Average Remaining : $37,463
Chad Ruhwedel $101,800 (1)
Salary Remaining : $33,630
Salary Average : $101,800
Salary Average Remaining : $33,630
Collin Graf $100,000 (3)
Salary Remaining : $33,036
Salary Average : $100,000
Salary Average Remaining : $33,036
Carl Lindbom $98,300 (3)
Salary Remaining : $32,474
Salary Average : $98,300
Salary Average Remaining : $32,474
Aleksei Kolosov $98,000 (3)
Salary Remaining : $32,375
Salary Average : $98,000
Salary Average Remaining : $32,375
Brock Faber $92,500 (1)
Salary Remaining : $30,558
Salary Average : $92,500
Salary Average Remaining : $30,558
Pavel Mintyukov $91,833 (2)
Salary Remaining : $30,338
Salary Average : $91,833
Salary Average Remaining : $30,338
Wyatt Kaiser $91,667 (1)
Salary Remaining : $30,283
Salary Average : $91,667
Salary Average Remaining : $30,283
Jack Thompson $90,250 (1)
Salary Remaining : $29,815
Salary Average : $90,250
Salary Average Remaining : $29,815
Samuel Fagemo $89,100 (1)
Salary Remaining : $29,435
Salary Average : $81,014
Salary Average Remaining : $26,763
Fedor Svechkov $85,000 (3)
Salary Remaining : $28,080
Salary Average : $85,000
Salary Average Remaining : $28,080
Jeremie Poirier $83,333 (1)
Salary Remaining : $27,530
Salary Average : $83,333
Salary Average Remaining : $27,530
Trent Miner $82,833 (2)
Salary Remaining : $27,365
Salary Average : $82,833
Salary Average Remaining : $27,365
Marshall Warren $80,000 (3)
Salary Remaining : $26,429
Salary Average : $80,000
Salary Average Remaining : $26,429
Tye Kartye $75,000 (1)
Salary Remaining : $24,777
Salary Average : $75,000
Salary Average Remaining : $24,777
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 $105,984,886 $67,460,304 $7,039,696 $8,960,304 $2,899,688 $96,100,312 212546
Blackhawks $74,796,080 $59,282,155 $15,217,845 $782,155 $3,317,808 $95,682,192 322456
Blue Jackets $106,604,798 $65,043,862 $9,456,138 $6,543,862 $2,632,483 $96,367,517 212445
Blues $244,030,778 $65,926,300 $8,573,700 $7,426,300 $5,194,902 $93,805,098 203656
Bruins $96,023,662 $74,036,198 $463,802 $15,536,198 $5,356,090 $93,643,910 213556
Canadiens $68,440,994 $65,835,109 $8,664,891 $7,335,109 $3,095,799 $95,904,201 202646
Canucks $20,169,539 $60,606,643 $13,893,357 $2,106,643 $2,445,281 $96,554,719 352257
Capitals $114,183,971 $72,063,975 $2,436,025 $13,563,975 $5,507,044 $93,492,956 204060
Coyotes $70,493,790 $62,164,378 $12,335,622 $3,664,378 $4,182,221 $94,817,779 343266
Devils $916,529 $73,971,622 $528,378 $15,471,622 $3,065,423 $95,934,577 212445
Ducks $117,573,315 $73,607,099 $892,901 $15,107,099 $3,721,071 $95,278,929 202646
Flames $51,943,732 $74,429,583 $70,417 $15,929,583 $2,943,100 $96,056,900 202242
Flyers $15,186,982 $69,103,988 $5,396,012 $10,603,988 $5,949,637 $93,050,363 234467
Golden Knights $24,175,735 $64,001,769 $10,498,231 $5,501,769 $2,705,866 $96,294,134 212344
Islanders $103,643,837 $74,302,214 $197,786 $15,802,214 $2,751,218 $96,248,782 212344
Jets ($199,928) $60,326,565 $14,173,435 $1,826,565 $4,346,719 $94,653,281 222749
Kings $12,634,632 $74,409,328 $90,672 $15,909,328 $3,223,952 $95,776,048 212142
Lightning $73,464,889 $62,411,409 $12,088,591 $3,911,409 $2,628,996 $96,371,004 212445
Maple Leafs $106,166,706 $58,618,554 $15,881,446 $118,554 $3,555,586 $95,444,414 263258
Oilers $132,830,527 $74,139,635 $360,365 $15,639,635 $4,489,281 $94,510,719 213152
Panthers $54,526,412 $59,325,894 $15,174,106 $825,894 $2,962,255 $96,037,745 302555
Penguins $27,102,648 $70,495,800 $4,004,200 $11,995,800 $4,349,520 $94,650,480 382664
Predators $17,933,185 $58,659,076 $15,840,924 $159,076 $2,924,378 $96,075,622 272350
Rangers $124,039,902 $59,103,960 $15,396,040 $603,960 $2,636,833 $96,363,167 212243
Red Wings $139,525,490 $59,066,594 $15,433,406 $566,594 $2,888,865 $96,111,135 252449
Sabres $106,996,663 $68,656,288 $5,843,712 $10,156,288 $3,438,808 $95,561,192 212243
Senators $142,026,200 $67,854,495 $6,645,505 $9,354,495 $2,609,171 $96,390,829 212344
Sharks $108,875,794 $74,138,788 $361,212 $15,638,788 $3,710,467 $95,289,533 212445
Stars $110,377,991 $74,289,111 $210,889 $15,789,111 $8,324,564 $90,675,436 245074
Whalers $78,264,582 $74,388,232 $111,768 $15,888,232 $3,574,047 $95,425,953 222749
Wild $183,783,772 $67,912,510 $6,587,490 $9,412,510 $5,473,642 $93,526,358 204161