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 - 4,481 - 74.68%
Level 2: 5000 - $65 - 3,716 - 74.33%
Level 3: 2000 - $42 - 1,555 - 77.76%
Level 4: 4000 - $30 - 2,510 - 62.75%
Luxury : 1000 - $150 - 981 - 98.13%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,390 - 69.51%
Farm Level 2: 1000 - $15 - 743 - 74.25%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %13,244 - 73.58%
Average Income per Game$1,456,406
Year to Date Revenue$58,256,247
Farm
Home Games Left1
Average Attendance - %2,133 - 71.09%
Average Income per Game$89,099
Year to Date Revenue$3,742,171

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$61,612,954
Farm Year To Date Expenses$3,518,136
Pro Salary Cap To Date$60,712,908
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,369,219
Farm Estimated Season Revenue$89,099
Pro Remaining Season Days12
Pro Expenses Per Days$570,617
Pro Estimated Expenses$6,847,404
Farm Remaining Season Days4
Farm Expenses Per Days$32,876
Farm Estimated Expenses$131,504
Estimated Season Expenses$6,978,908
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$103,118,844
Projected Bank Account$100,598,254

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $950,000
-Salary Average : $9,500,000
-Salary Average Remaining : $950,000
Valeri Nichushkin $6,000,000 (3)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Jack Eichel $4,602,000 (2)
-Salary Remaining : $460,200
-Salary Average : $3,495,000
-Salary Average Remaining : $349,500
Kevin Fiala $4,591,000 (3)
-Salary Remaining : $459,100
-Salary Average : $4,591,000
-Salary Average Remaining : $459,100
Teuvo Teravainen $4,500,000 (1)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Drew Doughty $4,316,000 (2)
-Salary Remaining : $431,600
-Salary Average : $4,385,000
-Salary Average Remaining : $438,500
Mitch Marner $4,179,000 (2)
-Salary Remaining : $417,900
-Salary Average : $4,179,000
-Salary Average Remaining : $417,900
Shea Theodore $3,458,000 (2)
-Salary Remaining : $345,800
-Salary Average : $3,017,000
-Salary Average Remaining : $301,700
Tom Wilson $3,300,000 (2)
-Salary Remaining : $330,000
-Salary Average : $3,300,000
-Salary Average Remaining : $330,000
Stuart Skinner $3,226,000 (2)
-Salary Remaining : $322,600
-Salary Average : $3,226,000
-Salary Average Remaining : $322,600
Dougie Hamilton $3,146,000 (1)
-Salary Remaining : $314,600
-Salary Average : $3,940,000
-Salary Average Remaining : $394,000
Sam Reinhart $2,964,000 (1)
-Salary Remaining : $296,400
-Salary Average : $1,814,000
-Salary Average Remaining : $181,400
Nick Paul $2,948,000 (2)
-Salary Remaining : $294,800
-Salary Average : $2,948,000
-Salary Average Remaining : $294,800
Rasmus Andersson $2,108,000 (1)
-Salary Remaining : $210,800
-Salary Average : $2,100,000
-Salary Average Remaining : $210,000
Alex Steeves $1,559,000 (3)
-Salary Remaining : $155,900
-Salary Average : $1,559,000
-Salary Average Remaining : $155,900
Colin White $1,458,000 (1)
-Salary Remaining : $145,800
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Luca Del Bel Belluz $1,412,000 (3)
-Salary Remaining : $141,200
-Salary Average : $1,412,000
-Salary Average Remaining : $141,200
Isaiah George $1,382,000 (3)
-Salary Remaining : $138,200
-Salary Average : $1,382,000
-Salary Average Remaining : $138,200
Alexandre Carrier $1,067,000 (2)
-Salary Remaining : $106,700
-Salary Average : $1,777,000
-Salary Average Remaining : $177,700
Trevor van Riemsdyk $938,000 (1)
-Salary Remaining : $93,800
-Salary Average : $1,042,000
-Salary Average Remaining : $104,200
Leevi Merilainen $820,000 (1)
-Salary Remaining : $82,000
-Salary Average : $820,000
-Salary Average Remaining : $82,000
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 : $5,843
Salary Average : $163,600
Salary Average Remaining : $5,843
Ville Ottavainen $139,700 (3)
Salary Remaining : $4,989
Salary Average : $139,700
Salary Average Remaining : $4,989
Jacob Bernard-Docker $135,000 (2)
Salary Remaining : $4,821
Salary Average : $135,000
Salary Average Remaining : $4,821
Domenick Fensore $135,000 (3)
Salary Remaining : $4,821
Salary Average : $135,000
Salary Average Remaining : $4,821
Ty Smith $132,500 (2)
Salary Remaining : $4,732
Salary Average : $132,500
Salary Average Remaining : $4,732
Seamus Casey $131,700 (3)
Salary Remaining : $4,704
Salary Average : $131,700
Salary Average Remaining : $4,704
Ben Hemmerling $131,700 (3)
Salary Remaining : $4,704
Salary Average : $131,700
Salary Average Remaining : $4,704
Maxim Barbashev $129,100 (3)
Salary Remaining : $4,611
Salary Average : $129,100
Salary Average Remaining : $4,611
Jett Luchanko $128,700 (3)
Salary Remaining : $4,596
Salary Average : $128,700
Salary Average Remaining : $4,596
Roman Schmidt $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Calle Odelius $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Gleb Trikozov $125,700 (3)
Salary Remaining : $4,489
Salary Average : $125,700
Salary Average Remaining : $4,489
Jake Wise $120,600 (3)
Salary Remaining : $4,307
Salary Average : $120,600
Salary Average Remaining : $4,307
Alex Jefferies $116,700 (3)
Salary Remaining : $4,168
Salary Average : $116,700
Salary Average Remaining : $4,168
Reece Newkirk $113,000 (3)
Salary Remaining : $4,036
Salary Average : $113,000
Salary Average Remaining : $4,036
Brandon Biro $112,500 (1)
Salary Remaining : $4,018
Salary Average : $112,500
Salary Average Remaining : $4,018
Jack LaFontaine $110,100 (3)
Salary Remaining : $3,932
Salary Average : $110,100
Salary Average Remaining : $3,932
Nikita Pavlychev $101,400 (2)
Salary Remaining : $3,621
Salary Average : $101,400
Salary Average Remaining : $3,621
Michael Houser $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Jakub Skarek $94,800 (2)
Salary Remaining : $3,386
Salary Average : $94,800
Salary Average Remaining : $3,386
Jan Mysak $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Mason Geertsen $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Hayden Hodgson $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Zayde Wisdom $89,667 (1)
Salary Remaining : $3,202
Salary Average : $89,667
Salary Average Remaining : $3,202
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 - 4,520 - 75.34%
Level 2: 5000 - $60 - 4,779 - 95.59%
Level 3: 2000 - $35 - 1,975 - 98.77%
Level 4: 4000 - $20 - 3,861 - 96.52%
Luxury : 1000 - $125 - 995 - 99.51%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,386 - 69.29%
Farm Level 2: 1000 - $15 - 747 - 74.66%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %16,131 - 89.62%
Average Income per Game$1,504,219
Year to Date Revenue$61,672,985
Farm
Home Games Left1
Average Attendance - %2,132 - 71.08%
Average Income per Game$88,956
Year to Date Revenue$3,736,147

Expense

Pro Players Total Salaries$52,845,168
Farm Players Total Salaries$4,149,367
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,822,842
Farm Year To Date Expenses$4,124,061
Pro Salary Cap To Date$53,922,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,008,438
Farm Estimated Season Revenue$88,956
Pro Remaining Season Days12
Pro Expenses Per Days$448,710
Pro Estimated Expenses$5,384,520
Farm Remaining Season Days4
Farm Expenses Per Days$45,976
Farm Estimated Expenses$183,904
Estimated Season Expenses$5,568,424
Estimated Season Salary Cap$59,207,358
Estimate Under Maximum Salary Cap of $74,500,000$15,292,642
Estimate Over Minimum Salary Cap of $58,500,000 $707,358
Current Bank Account$70,517,823
Projected Bank Account$68,046,793

Pro Players Salaries

Anthony DeAngelo $4,750,000 (1)
-Salary Remaining : $475,000
-Salary Average : $4,750,000
-Salary Average Remaining : $475,000
Jason Zucker $4,550,000 (1)
-Salary Remaining : $455,000
-Salary Average : $4,550,000
-Salary Average Remaining : $455,000
Carter Wilkie $3,000,001 (1)
-Salary Remaining : $300,000
-Salary Average : $3,000,001
-Salary Average Remaining : $300,000
J.T. Compher $3,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Mark Duarte $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Jake Bean $2,950,000 (2)
-Salary Remaining : $295,000
-Salary Average : $2,950,000
-Salary Average Remaining : $295,000
Jake Middleton $2,500,000 (3)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Jonathan Drouin $2,285,000 (1)
-Salary Remaining : $228,500
-Salary Average : $2,285,000
-Salary Average Remaining : $228,500
Blake Lizotte $2,250,000 (1)
-Salary Remaining : $225,000
-Salary Average : $2,250,000
-Salary Average Remaining : $225,000
Parker Kelly $2,242,000 (3)
-Salary Remaining : $224,200
-Salary Average : $2,242,000
-Salary Average Remaining : $224,200
Yegor Chinakhov $2,228,000 (3)
-Salary Remaining : $222,800
-Salary Average : $2,228,000
-Salary Average Remaining : $222,800
Ryan Poehling $1,657,000 (1)
-Salary Remaining : $165,700
-Salary Average : $1,657,000
-Salary Average Remaining : $165,700
Artyom Levshunov $1,474,000 (3)
-Salary Remaining : $147,400
-Salary Average : $1,474,000
-Salary Average Remaining : $147,400
Liam Foudy $1,445,000 (2)
-Salary Remaining : $144,500
-Salary Average : $1,445,000
-Salary Average Remaining : $144,500
Ty Dellandrea $1,291,000 (2)
-Salary Remaining : $129,100
-Salary Average : $789,699
-Salary Average Remaining : $78,970
Jakub Stancl $1,252,000 (3)
-Salary Remaining : $125,200
-Salary Average : $1,252,000
-Salary Average Remaining : $125,200
Connor Dewar $1,241,000 (1)
-Salary Remaining : $124,100
-Salary Average : $1,241,000
-Salary Average Remaining : $124,100
Michael Amadio $1,167,000 (1)
-Salary Remaining : $116,700
-Salary Average : $1,296,667
-Salary Average Remaining : $129,667
Marc Del Gaizo $1,137,000 (2)
-Salary Remaining : $113,700
-Salary Average : $1,137,000
-Salary Average Remaining : $113,700
Lucas Johansen $1,001,000 (2)
-Salary Remaining : $100,100
-Salary Average : $1,001,000
-Salary Average Remaining : $100,100
Brayden Pachal $989,000 (1)
-Salary Remaining : $98,900
-Salary Average : $989,000
-Salary Average Remaining : $98,900
Eetu Makiniemi $949,000 (3)
-Salary Remaining : $94,900
-Salary Average : $949,000
-Salary Average Remaining : $94,900
Devon Levi $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Magnus Chrona $867,500 (1)
-Salary Remaining : $86,750
-Salary Average : $867,500
-Salary Average Remaining : $86,750
Conor Timmins $850,000 (1)
-Salary Remaining : $85,000
-Salary Average : $850,000
-Salary Average Remaining : $85,000
Adam Edstrom $846,667 (1)
-Salary Remaining : $84,667
-Salary Average : $846,667
-Salary Average Remaining : $84,667
Leo Loof $0 (0)
Total Pro Players28
Salary Commitment
Year 2025 : $52,845,168
Year 2026 : $21,469,000
Year 2027 : $10,645,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $52,473,534
Year 2026 : $20,967,699
Year 2027 : $10,645,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $52,845,168
Year 2026 : $21,469,000
Year 2027 : $10,645,000
Year 2028 : $0

Farm Players Salaries

Brennan Saulnier $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Sam Bitten $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Mark Senden $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Travis Mitchell $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Sebastian Aho2 $199,500 (1)
Salary Remaining : $7,125
Salary Average : $199,500
Salary Average Remaining : $7,125
Jesse Ylonen $186,400 (2)
Salary Remaining : $6,657
Salary Average : $186,400
Salary Average Remaining : $6,657
Max Jones $139,200 (2)
Salary Remaining : $4,971
Salary Average : $139,200
Salary Average Remaining : $4,971
Jackson Kunz $138,500 (3)
Salary Remaining : $4,946
Salary Average : $138,500
Salary Average Remaining : $4,946
Luke Prokop $135,200 (3)
Salary Remaining : $4,829
Salary Average : $135,200
Salary Average Remaining : $4,829
Daniil Misyul $134,800 (3)
Salary Remaining : $4,814
Salary Average : $134,800
Salary Average Remaining : $4,814
Tyler Inamoto $132,000 (3)
Salary Remaining : $4,714
Salary Average : $132,000
Salary Average Remaining : $4,714
Kyle Capobianco $130,500 (2)
Salary Remaining : $4,661
Salary Average : $130,500
Salary Average Remaining : $4,661
Guillaume Richard $129,700 (3)
Salary Remaining : $4,632
Salary Average : $129,700
Salary Average Remaining : $4,632
Anton Wahlberg $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Adam Sykora $127,900 (3)
Salary Remaining : $4,568
Salary Average : $127,900
Salary Average Remaining : $4,568
Gavin Hayes $127,900 (3)
Salary Remaining : $4,568
Salary Average : $127,900
Salary Average Remaining : $4,568
Ondrej Becher $127,800 (3)
Salary Remaining : $4,564
Salary Average : $127,800
Salary Average Remaining : $4,564
Gavin White $127,100 (3)
Salary Remaining : $4,539
Salary Average : $127,100
Salary Average Remaining : $4,539
Jaret Anderson-Dolan $117,200 (1)
Salary Remaining : $4,186
Salary Average : $117,200
Salary Average Remaining : $4,186
Nick Grabko $100,000 (1)
Salary Remaining : $3,571
Salary Average : $75,000
Salary Average Remaining : $2,679
Adam Erne $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Jordan Papirny $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Hunter Skinner $99,900 (2)
Salary Remaining : $3,568
Salary Average : $99,900
Salary Average Remaining : $3,568
Ryan McGregor $99,100 (2)
Salary Remaining : $3,539
Salary Average : $99,100
Salary Average Remaining : $3,539
Marc Gatcomb $97,300 (2)
Salary Remaining : $3,475
Salary Average : $97,300
Salary Average Remaining : $3,475
Lucas Edmonds $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Adam Ginning $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Remi Poirier $83,667 (1)
Salary Remaining : $2,988
Salary Average : $83,667
Salary Average Remaining : $2,988
Hank Kempf $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 2025 : $4,149,367
Year 2026 : $2,061,900
Year 2027 : $1,309,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,124,367
Year 2026 : $2,061,900
Year 2027 : $1,309,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,931 - 98.85%
Level 2: 5000 - $62 - 4,081 - 81.62%
Level 3: 2000 - $30 - 1,998 - 99.90%
Level 4: 4000 - $15 - 3,978 - 99.46%
Luxury : 1000 - $170 - 984 - 98.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,350 - 67.50%
Farm Level 2: 1000 - $15 - 761 - 76.07%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %16,973 - 94.29%
Average Income per Game$1,599,927
Year to Date Revenue$65,597,020
Farm
Home Games Left0
Average Attendance - %2,111 - 70.36%
Average Income per Game$87,400
Year to Date Revenue$3,758,211

Expense

Pro Players Total Salaries$82,282,000
Farm Players Total Salaries$2,406,700
Coaches Total Salaries$3,600,000
Luxury Taxe Total$638,885
Special Salary Cap Value($7,000,000)
Pro Year To Date Expenses$62,178,735
Farm Year To Date Expenses$4,100,096
Pro Salary Cap To Date$60,103,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,199,855
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$702,350
Pro Estimated Expenses$8,428,200
Farm Remaining Season Days4
Farm Expenses Per Days$35,774
Farm Estimated Expenses$143,096
Estimated Season Expenses$8,571,296
Estimated Season Salary Cap$61,331,972
Estimate Under Maximum Salary Cap of $74,500,000$13,168,028
Estimate Over Minimum Salary Cap of $58,500,000 $2,831,972
Current Bank Account$97,496,112
Projected Bank Account$92,124,671

Pro Players Salaries

Alex Ovechkin $14,000,000 (2)
-Salary Remaining : $1,400,000
-Salary Average : $14,000,000
-Salary Average Remaining : $1,400,000
Connor Hellebuyck $12,100,000 (1)
-Salary Remaining : $1,210,000
-Salary Average : $12,100,000
-Salary Average Remaining : $1,210,000
Aleksander Barkov $7,218,000 (3)
-Salary Remaining : $721,800
-Salary Average : $7,218,000
-Salary Average Remaining : $721,800
Bryan Rust $6,750,000 (2)
-Salary Remaining : $675,000
-Salary Average : $6,750,000
-Salary Average Remaining : $675,000
Brad Marchand $6,000,000 (3)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Auston Matthews $5,600,000 (1)
-Salary Remaining : $560,000
-Salary Average : $5,600,000
-Salary Average Remaining : $560,000
Evgeni Malkin $4,096,000 (1)
-Salary Remaining : $409,600
-Salary Average : $5,998,000
-Salary Average Remaining : $599,800
Carson Soucy $3,675,000 (2)
-Salary Remaining : $367,500
-Salary Average : $3,675,000
-Salary Average Remaining : $367,500
Jaccob Slavin $3,315,000 (3)
-Salary Remaining : $331,500
-Salary Average : $3,315,000
-Salary Average Remaining : $331,500
Luke Schenn $3,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Evan Rodrigues $2,280,000 (1)
-Salary Remaining : $228,000
-Salary Average : $778,000
-Salary Average Remaining : $77,800
Tanner Jeannot $1,949,000 (2)
-Salary Remaining : $194,900
-Salary Average : $1,949,000
-Salary Average Remaining : $194,900
Mattias Samuelsson $1,877,000 (2)
-Salary Remaining : $187,700
-Salary Average : $994,920
-Salary Average Remaining : $99,492
Vladislav Gavrikov $1,735,000 (1)
-Salary Remaining : $173,500
-Salary Average : $811,000
-Salary Average Remaining : $81,100
Jonatan Berggren $1,519,000 (3)
-Salary Remaining : $151,900
-Salary Average : $1,519,000
-Salary Average Remaining : $151,900
Julien Gauthier $1,500,000 (2)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Gustav Forsling $1,498,000 (1)
-Salary Remaining : $149,800
-Salary Average : $1,646,000
-Salary Average Remaining : $164,600
Glenn Gawdin $1,240,000 (2)
-Salary Remaining : $124,000
-Salary Average : $1,240,000
-Salary Average Remaining : $124,000
Luke Cavallin $1,000,000 (2)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Curtis McKenzie $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Trent Frederic $930,000 (2)
-Salary Remaining : $93,000
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Total Pro Players21
Salary Commitment
Year 2025 : $82,282,000
Year 2026 : $54,873,000
Year 2027 : $21,052,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $81,018,920
Year 2026 : $53,085,920
Year 2027 : $21,052,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $82,282,000
Year 2026 : $53,973,000
Year 2027 : $21,052,000
Year 2028 : $0

Farm Players Salaries

Egor Sokolov $149,500 (3)
Salary Remaining : $5,339
Salary Average : $149,500
Salary Average Remaining : $5,339
Kyle Jackson $146,700 (3)
Salary Remaining : $5,239
Salary Average : $146,700
Salary Average Remaining : $5,239
Tristan Broz $135,000 (3)
Salary Remaining : $4,821
Salary Average : $135,000
Salary Average Remaining : $4,821
Adam Raska $131,500 (3)
Salary Remaining : $4,696
Salary Average : $131,500
Salary Average Remaining : $4,696
Connor Clattenburg $126,500 (3)
Salary Remaining : $4,518
Salary Average : $126,500
Salary Average Remaining : $4,518
Leon Muggli $126,100 (3)
Salary Remaining : $4,504
Salary Average : $126,100
Salary Average Remaining : $4,504
Tucker Robertson $125,600 (3)
Salary Remaining : $4,486
Salary Average : $125,600
Salary Average Remaining : $4,486
Jacob Ingham $125,000 (3)
Salary Remaining : $4,464
Salary Average : $125,000
Salary Average Remaining : $4,464
Givani Smith $113,600 (2)
Salary Remaining : $4,057
Salary Average : $113,600
Salary Average Remaining : $4,057
Jacob Perreault $110,600 (3)
Salary Remaining : $3,950
Salary Average : $110,600
Salary Average Remaining : $3,950
Max Szuber $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Connor Hughes $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Mitch Gibson $100,000 (1)
Salary Remaining : $3,571
Salary Average : $75,000
Salary Average Remaining : $2,679
Braden Hache $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Billy Sweezey $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Ben Zloty $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Brian Halonen $99,600 (1)
Salary Remaining : $3,557
Salary Average : $99,600
Salary Average Remaining : $3,557
Cole Guttman $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Martin Chromiak (Out of Payroll) $82,000 (1)
Salary Remaining : $2,929
Salary Average : $82,000
Salary Average Remaining : $2,929
Tyson Feist $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Ethan Frisch $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Valtteri Pulli $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Total Farm Players22
Salary Commitment
Year 2025 : $2,406,700
Year 2026 : $1,530,100
Year 2027 : $1,176,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,381,700
Year 2026 : $1,530,100
Year 2027 : $1,176,500
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $91 - 5,767 - 96.12%
Level 2: 5000 - $55 - 4,850 - 97.00%
Level 3: 2000 - $40 - 1,648 - 82.38%
Level 4: 4000 - $18 - 3,917 - 97.93%
Luxury : 1000 - $170 - 974 - 97.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 1,962 - 98.12%
Farm Level 2: 1000 - $12 - 987 - 98.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %17,156 - 95.31%
Average Income per Game$1,629,471
Year to Date Revenue$65,178,858
Farm
Home Games Left0
Average Attendance - %2,950 - 98.32%
Average Income per Game$99,521
Year to Date Revenue$4,279,422

Expense

Pro Players Total Salaries$70,245,998
Farm Players Total Salaries$5,285,534
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$475,000
Pro Year To Date Expenses$59,275,741
Farm Year To Date Expenses$6,965,847
Pro Salary Cap To Date$57,475,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,888,414
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$602,050
Pro Estimated Expenses$7,224,600
Farm Remaining Season Days4
Farm Expenses Per Days$65,049
Farm Estimated Expenses$260,196
Estimated Season Expenses$7,484,796
Estimated Season Salary Cap$64,975,308
Estimate Under Maximum Salary Cap of $74,500,000$9,524,692
Estimate Over Minimum Salary Cap of $58,500,000 $6,475,308
Current Bank Account$242,667,444
Projected Bank Account$240,071,062

Pro Players Salaries

Blake Coleman $6,250,000 (3)
-Salary Remaining : $625,000
-Salary Average : $6,250,000
-Salary Average Remaining : $625,000
Jaden Schwartz $6,000,000 (2)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Tyler Myers $5,750,000 (2)
-Salary Remaining : $575,000
-Salary Average : $5,750,000
-Salary Average Remaining : $575,000
Taylor Hall $4,750,000 (3)
-Salary Remaining : $475,000
-Salary Average : $4,750,000
-Salary Average Remaining : $475,000
Ian Cole $4,100,000 (1)
-Salary Remaining : $410,000
-Salary Average : $4,100,000
-Salary Average Remaining : $410,000
Noah Hanifin $3,672,000 (3)
-Salary Remaining : $367,200
-Salary Average : $3,672,000
-Salary Average Remaining : $367,200
Jonathan Marchessault $3,391,000 (1)
-Salary Remaining : $339,100
-Salary Average : $3,391,000
-Salary Average Remaining : $339,100
Victor Olofsson $2,999,999 (3)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Pius Suter $2,999,999 (2)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
David Kampf $2,995,000 (2)
-Salary Remaining : $299,500
-Salary Average : $2,995,000
-Salary Average Remaining : $299,500
Jacob Trouba $2,972,000 (3)
-Salary Remaining : $297,200
-Salary Average : $2,702,000
-Salary Average Remaining : $270,200
Jakob Chychrun $2,946,000 (3)
-Salary Remaining : $294,600
-Salary Average : $2,946,000
-Salary Average Remaining : $294,600
Juuse Saros $2,844,000 (3)
-Salary Remaining : $284,400
-Salary Average : $2,586,000
-Salary Average Remaining : $258,600
Boone Jenner $2,728,000 (1)
-Salary Remaining : $272,800
-Salary Average : $6,089,000
-Salary Average Remaining : $608,900
Brayden Point $2,677,000 (1)
-Salary Remaining : $267,700
-Salary Average : $6,209,000
-Salary Average Remaining : $620,900
Bowen Byram $2,520,000 (2)
-Salary Remaining : $252,000
-Salary Average : $2,520,000
-Salary Average Remaining : $252,000
Pavel Zacha $2,477,000 (2)
-Salary Remaining : $247,700
-Salary Average : $1,680,000
-Salary Average Remaining : $168,000
Adam Larsson $2,239,000 (1)
-Salary Remaining : $223,900
-Salary Average : $3,482,000
-Salary Average Remaining : $348,200
Mason Appleton $2,100,000 (1)
-Salary Remaining : $210,000
-Salary Average : $2,100,000
-Salary Average Remaining : $210,000
Brendan Gallagher $1,750,000 (1)
-Salary Remaining : $175,000
-Salary Average : $1,750,000
-Salary Average Remaining : $175,000
Lukas Dostal $1,329,000 (1)
-Salary Remaining : $132,900
-Salary Average : $904,765
-Salary Average Remaining : $90,477
Zemgus Girgensons $756,000 (1)
-Salary Remaining : $75,600
-Salary Average : $840,000
-Salary Average Remaining : $84,000
Total Pro Players22
Salary Commitment
Year 2025 : $70,245,998
Year 2026 : $48,647,998
Year 2027 : $25,377,999
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,716,763
Year 2026 : $47,850,998
Year 2027 : $25,905,999
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,245,998
Year 2026 : $49,175,998
Year 2027 : $26,433,999
Year 2028 : $0

Farm Players Salaries

Joonas Korpisalo $300,000 (2)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Caleb Jones $300,000 (2)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Ryan Hartman $290,000 (3)
Salary Remaining : $10,357
Salary Average : $290,000
Salary Average Remaining : $10,357
Kevin Labanc $280,000 (1)
Salary Remaining : $10,000
Salary Average : $280,000
Salary Average Remaining : $10,000
Nick Perbix $275,000 (3)
Salary Remaining : $9,821
Salary Average : $275,000
Salary Average Remaining : $9,821
Talyn Boyko $201,900 (3)
Salary Remaining : $7,211
Salary Average : $201,900
Salary Average Remaining : $7,211
Cal Petersen $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Georgii Merkulov $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Danton Heinen $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Jonas Brodin $181,800 (2)
Salary Remaining : $6,493
Salary Average : $207,700
Salary Average Remaining : $7,418
Rory Kerins $155,200 (3)
Salary Remaining : $5,543
Salary Average : $155,200
Salary Average Remaining : $5,543
Emil Lilleberg $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
John Leonard $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Jake Chiasson $141,100 (3)
Salary Remaining : $5,039
Salary Average : $141,100
Salary Average Remaining : $5,039
Sammy Blais $140,000 (1)
Salary Remaining : $5,000
Salary Average : $140,000
Salary Average Remaining : $5,000
Calum Ritchie $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Curtis Lazar $125,000 (2)
Salary Remaining : $4,464
Salary Average : $125,000
Salary Average Remaining : $4,464
Lucas Carlsson $120,500 (2)
Salary Remaining : $4,304
Salary Average : $75,000
Salary Average Remaining : $2,679
Mathias Laferriere $117,000 (1)
Salary Remaining : $4,179
Salary Average : $117,000
Salary Average Remaining : $4,179
Dino Kambeitz $111,400 (3)
Salary Remaining : $3,979
Salary Average : $111,400
Salary Average Remaining : $3,979
Philippe Myers $108,500 (2)
Salary Remaining : $3,875
Salary Average : $93,000
Salary Average Remaining : $3,321
Hunter McKown $108,300 (1)
Salary Remaining : $3,868
Salary Average : $108,300
Salary Average Remaining : $3,868
Mitchell Weeks $106,000 (4)
Salary Remaining : $3,786
Salary Average : $106,000
Salary Average Remaining : $3,786
Uvis Balinskis $100,000 (3)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Jacob Quillan $100,000 (2)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Maxim Tsyplakov $100,000 (3)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Sasha Pastujov $96,400 (3)
Salary Remaining : $3,443
Salary Average : $96,400
Salary Average Remaining : $3,443
Ethan Del Mastro $95,600 (3)
Salary Remaining : $3,414
Salary Average : $86,900
Salary Average Remaining : $3,104
Pavel Cajan $92,700 (1)
Salary Remaining : $3,311
Salary Average : $102,967
Salary Average Remaining : $3,677
Jimmy Huntington $92,300 (1)
Salary Remaining : $3,296
Salary Average : $75,000
Salary Average Remaining : $2,679
Albert Johansson $91,917 (1)
Salary Remaining : $3,283
Salary Average : $91,917
Salary Average Remaining : $3,283
Andrew Poturalski $91,900 (1)
Salary Remaining : $3,282
Salary Average : $91,900
Salary Average Remaining : $3,282
Logan Morrison $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Pavol Regenda $86,800 (1)
Salary Remaining : $3,100
Salary Average : $86,800
Salary Average Remaining : $3,100
Raivis Ansons $84,417 (1)
Salary Remaining : $3,015
Salary Average : $84,417
Salary Average Remaining : $3,015
Christoffer Sedoff $75,000 (2)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 6,106 - 87.22%
Level 2: 6000 - $49 - 5,155 - 85.91%
Level 3: 3000 - $39 - 2,140 - 71.32%
Level 4: 5000 - $29 - 3,957 - 79.14%
Luxury : 1000 - $179 - 743 - 74.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,976 - 98.81%
Farm Level 2: 1000 - $10 - 985 - 98.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %18,100 - 82.27%
Average Income per Game$1,474,251
Year to Date Revenue$58,970,033
Farm
Home Games Left1
Average Attendance - %2,961 - 98.70%
Average Income per Game$73,567
Year to Date Revenue$3,089,798

Expense

Pro Players Total Salaries$73,647,000
Farm Players Total Salaries$5,482,416
Coaches Total Salaries$8,500,000
Luxury Taxe Total$11,984
Special Salary Cap Value$0
Pro Year To Date Expenses$71,635,640
Farm Year To Date Expenses$7,569,486
Pro Salary Cap To Date$66,235,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,422,752
Farm Estimated Season Revenue$73,567
Pro Remaining Season Days12
Pro Expenses Per Days$663,725
Pro Estimated Expenses$7,964,700
Farm Remaining Season Days4
Farm Expenses Per Days$71,272
Farm Estimated Expenses$285,088
Estimated Season Expenses$8,249,788
Estimated Season Salary Cap$73,600,340
Estimate Under Maximum Salary Cap of $74,500,000$899,660
Estimate Over Minimum Salary Cap of $58,500,000 $15,100,340
Current Bank Account$83,501,967
Projected Bank Account$79,748,498

Pro Players Salaries

Brayden Schenn $8,100,000 (2)
-Salary Remaining : $810,000
-Salary Average : $8,100,000
-Salary Average Remaining : $810,000
Patrick Kane $7,100,000 (2)
-Salary Remaining : $710,000
-Salary Average : $7,100,000
-Salary Average Remaining : $710,000
Nathan MacKinnon $6,648,000 (3)
-Salary Remaining : $664,800
-Salary Average : $6,044,000
-Salary Average Remaining : $604,400
Anders Lee $5,900,000 (3)
-Salary Remaining : $590,000
-Salary Average : $5,900,000
-Salary Average Remaining : $590,000
Sergei Bobrovsky (1 Way Contract) $4,780,000 (3)
-Salary Remaining : $478,000
-Salary Average : $4,780,000
-Salary Average Remaining : $478,000
David Perron $4,500,000 (2)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Alexandar Georgiev $3,259,000 (2)
-Salary Remaining : $325,900
-Salary Average : $1,818,000
-Salary Average Remaining : $181,800
Samuel Ersson $3,079,000 (3)
-Salary Remaining : $307,900
-Salary Average : $3,079,000
-Salary Average Remaining : $307,900
Erik Haula $3,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Nick Jensen $3,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Alex Killorn $2,984,000 (2)
-Salary Remaining : $298,400
-Salary Average : $1,465,000
-Salary Average Remaining : $146,500
Andrew Peeke $2,963,000 (3)
-Salary Remaining : $296,300
-Salary Average : $2,963,000
-Salary Average Remaining : $296,300
Joel Armia $2,900,000 (5)
-Salary Remaining : $290,000
-Salary Average : $2,900,000
-Salary Average Remaining : $290,000
Casey Cizikas $2,700,000 (1)
-Salary Remaining : $270,000
-Salary Average : $2,700,000
-Salary Average Remaining : $270,000
Brandon Montour $2,369,000 (2)
-Salary Remaining : $236,900
-Salary Average : $1,384,000
-Salary Average Remaining : $138,400
Hampus Lindholm $2,190,000 (2)
-Salary Remaining : $219,000
-Salary Average : $1,585,000
-Salary Average Remaining : $158,500
Stefan Noesen $2,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Vince Dunn $1,950,000 (1)
-Salary Remaining : $195,000
-Salary Average : $810,000
-Salary Average Remaining : $81,000
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Johnathan Kovacevic $1,024,000 (1)
-Salary Remaining : $102,400
-Salary Average : $750,000
-Salary Average Remaining : $75,000
P.O Joseph $879,000 (1)
-Salary Remaining : $87,900
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Brandon Duhaime $822,000 (1)
-Salary Remaining : $82,200
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Total Pro Players22
Salary Commitment
Year 2025 : $73,647,000
Year 2026 : $61,434,000
Year 2027 : $28,081,000
Year 2028 : $2,900,000
Salary Average Commitment
Year 2025 : $66,878,000
Year 2026 : $59,618,000
Year 2027 : $30,666,000
Year 2028 : $2,900,000
Salary Cap with 1 Way Contract
Year 2025 : $73,647,000
Year 2026 : $64,772,000
Year 2027 : $31,270,000
Year 2028 : $2,900,000

Farm Players Salaries

Jeff Petry $300,000 (2)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Cam Atkinson $289,000 (1)
Salary Remaining : $10,321
Salary Average : $289,000
Salary Average Remaining : $10,321
Ryan Graves $250,000 (5)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
David Rittich $200,400 (1)
Salary Remaining : $7,157
Salary Average : $222,733
Salary Average Remaining : $7,955
Anthony Duclair $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Noah Gregor $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
TJ Brodie $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Robby Fabbri $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Thomas Novak $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Darren Raddysh $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Erik Gudbranson $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Olli Maatta $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Taylor Raddysh $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Denton Mateychuk $161,500 (3)
Salary Remaining : $5,768
Salary Average : $161,500
Salary Average Remaining : $5,768
Cam Dineen $152,600 (3)
Salary Remaining : $5,450
Salary Average : $152,600
Salary Average Remaining : $5,450
Zack Bolduc $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Cale Fleury $147,600 (3)
Salary Remaining : $5,271
Salary Average : $147,600
Salary Average Remaining : $5,271
Ayrton Martino $144,200 (3)
Salary Remaining : $5,150
Salary Average : $144,200
Salary Average Remaining : $5,150
Jordan Sambrook $140,800 (3)
Salary Remaining : $5,029
Salary Average : $140,800
Salary Average Remaining : $5,029
Isaak Phillips $139,200 (2)
Salary Remaining : $4,971
Salary Average : $139,200
Salary Average Remaining : $4,971
Kasper Halttunen $132,600 (3)
Salary Remaining : $4,736
Salary Average : $132,600
Salary Average Remaining : $4,736
Dylan Duke $130,600 (3)
Salary Remaining : $4,664
Salary Average : $130,600
Salary Average Remaining : $4,664
Ty Gallagher $127,600 (3)
Salary Remaining : $4,557
Salary Average : $127,600
Salary Average Remaining : $4,557
Alexander Holtz $118,600 (2)
Salary Remaining : $4,236
Salary Average : $118,600
Salary Average Remaining : $4,236
Maxim Groshev $118,100 (3)
Salary Remaining : $4,218
Salary Average : $107,300
Salary Average Remaining : $3,832
Nikita Alexandrov $113,500 (2)
Salary Remaining : $4,054
Salary Average : $113,500
Salary Average Remaining : $4,054
Michael Karow $110,200 (3)
Salary Remaining : $3,936
Salary Average : $110,200
Salary Average Remaining : $3,936
Cameron Crotty $109,300 (2)
Salary Remaining : $3,904
Salary Average : $109,300
Salary Average Remaining : $3,904
Nathan Bastian $101,000 (2)
Salary Remaining : $3,607
Salary Average : $75,000
Salary Average Remaining : $2,679
Vincent Desharnais $100,000 (2)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Parker Gahagen $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Francesco Pinelli $95,200 (3)
Salary Remaining : $3,400
Salary Average : $95,200
Salary Average Remaining : $3,400
Joel Blomqvist $88,667 (2)
Salary Remaining : $3,167
Salary Average : $88,667
Salary Average Remaining : $3,167
Maxwell Crozier $86,750 (1)
Salary Remaining : $3,098
Salary Average : $86,750
Salary Average Remaining : $3,098
Matthew Highmore $75,000 (2)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Jaydon Dureau $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 2025 : $5,482,417
Year 2026 : $4,795,467
Year 2027 : $3,639,500
Year 2028 : $250,000
Salary Average Commitment
Year 2025 : $5,467,950
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 - 5,730 - 95.49%
Level 2: 5000 - $58 - 4,817 - 96.35%
Level 3: 2000 - $39 - 1,670 - 83.50%
Level 4: 4000 - $27 - 2,741 - 68.52%
Luxury : 1000 - $135 - 984 - 98.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,929 - 96.43%
Farm Level 2: 1000 - $20 - 569 - 56.94%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,942 - 88.57%
Average Income per Game$1,547,238
Year to Date Revenue$63,436,745
Farm
Home Games Left1
Average Attendance - %2,498 - 83.27%
Average Income per Game$91,683
Year to Date Revenue$3,850,685

Expense

Pro Players Total Salaries$71,177,000
Farm Players Total Salaries$3,043,933
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$8
Pro Year To Date Expenses$60,436,393
Farm Year To Date Expenses$3,700,879
Pro Salary Cap To Date$59,356,393
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,094,475
Farm Estimated Season Revenue$91,683
Pro Remaining Season Days12
Pro Expenses Per Days$603,142
Pro Estimated Expenses$7,237,704
Farm Remaining Season Days4
Farm Expenses Per Days$33,874
Farm Estimated Expenses$135,496
Estimated Season Expenses$7,373,200
Estimated Season Salary Cap$66,474,105
Estimate Under Maximum Salary Cap of $74,500,000$8,025,895
Estimate Over Minimum Salary Cap of $58,500,000 $7,974,105
Current Bank Account$67,280,940
Projected Bank Account$63,093,898

Pro Players Salaries

Seth Jones $9,555,000 (3)
-Salary Remaining : $955,500
-Salary Average : $9,555,000
-Salary Average Remaining : $955,500
Patrik Laine $7,555,000 (3)
-Salary Remaining : $755,500
-Salary Average : $7,555,000
-Salary Average Remaining : $755,500
Dylan DeMelo $7,000,000 (2)
-Salary Remaining : $700,000
-Salary Average : $7,000,000
-Salary Average Remaining : $700,000
Josh Anderson $5,900,000 (2)
-Salary Remaining : $590,000
-Salary Average : $5,900,000
-Salary Average Remaining : $590,000
Ryan Lindgren $4,800,000 (3)
-Salary Remaining : $480,000
-Salary Average : $4,800,000
-Salary Average Remaining : $480,000
Morgan Rielly $3,865,000 (2)
-Salary Remaining : $386,500
-Salary Average : $3,865,000
-Salary Average Remaining : $386,500
Reilly Smith $3,776,000 (1)
-Salary Remaining : $377,600
-Salary Average : $3,776,000
-Salary Average Remaining : $377,600
Filip Gustavsson $3,710,000 (2)
-Salary Remaining : $371,000
-Salary Average : $1,310,000
-Salary Average Remaining : $131,000
Joel Edmundson $3,465,000 (2)
-Salary Remaining : $346,500
-Salary Average : $3,465,000
-Salary Average Remaining : $346,500
Philip Broberg $3,348,000 (3)
-Salary Remaining : $334,800
-Salary Average : $3,348,000
-Salary Average Remaining : $334,800
Jeremy Lauzon $2,786,000 (2)
-Salary Remaining : $278,600
-Salary Average : $2,786,000
-Salary Average Remaining : $278,600
Mattias Janmark $2,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Jesperi Kotkaniemi $2,225,000 (3)
-Salary Remaining : $222,500
-Salary Average : $2,225,000
-Salary Average Remaining : $222,500
Mason Marchment $2,136,000 (2)
-Salary Remaining : $213,600
-Salary Average : $2,136,000
-Salary Average Remaining : $213,600
Vladislav Namestnikov $2,094,000 (2)
-Salary Remaining : $209,400
-Salary Average : $2,094,000
-Salary Average Remaining : $209,400
Seth Jarvis $1,748,000 (2)
-Salary Remaining : $174,800
-Salary Average : $1,748,000
-Salary Average Remaining : $174,800
Drake Caggiula $1,555,000 (1)
-Salary Remaining : $155,500
-Salary Average : $1,555,000
-Salary Average Remaining : $155,500
Brett Leason $1,300,000 (1)
-Salary Remaining : $130,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Connor Ingram $1,000,000 (3)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Trey Fix-Wolansky $859,000 (1)
-Salary Remaining : $85,900
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Total Pro Players20
Salary Commitment
Year 2025 : $71,177,000
Year 2026 : $61,187,000
Year 2027 : $28,483,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,118,000
Year 2026 : $58,787,000
Year 2027 : $28,483,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,177,000
Year 2026 : $61,187,000
Year 2027 : $28,483,000
Year 2028 : $0

Farm Players Salaries

Sonny Milano $204,200 (1)
Salary Remaining : $7,293
Salary Average : $226,800
Salary Average Remaining : $8,100
Ville Husso $177,100 (1)
Salary Remaining : $6,325
Salary Average : $275,000
Salary Average Remaining : $9,821
Nicolas Aube-Kubel $155,200 (1)
Salary Remaining : $5,543
Salary Average : $155,200
Salary Average Remaining : $5,543
Travis Dermott $146,000 (1)
Salary Remaining : $5,214
Salary Average : $146,000
Salary Average Remaining : $5,214
Rutger McGroarty $141,700 (3)
Salary Remaining : $5,061
Salary Average : $141,700
Salary Average Remaining : $5,061
Logan Mailloux $138,300 (3)
Salary Remaining : $4,939
Salary Average : $138,300
Salary Average Remaining : $4,939
Stian Solberg $131,300 (3)
Salary Remaining : $4,689
Salary Average : $131,300
Salary Average Remaining : $4,689
Adam Engstrom $131,000 (3)
Salary Remaining : $4,679
Salary Average : $131,000
Salary Average Remaining : $4,679
Dans Locmelis $129,300 (3)
Salary Remaining : $4,618
Salary Average : $129,300
Salary Average Remaining : $4,618
Chris Driedger $128,200 (1)
Salary Remaining : $4,579
Salary Average : $128,200
Salary Average Remaining : $4,579
David Goyette $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Topias Vilen $127,400 (3)
Salary Remaining : $4,550
Salary Average : $127,400
Salary Average Remaining : $4,550
Marc-Andre Gaudet $126,900 (3)
Salary Remaining : $4,532
Salary Average : $126,900
Salary Average Remaining : $4,532
Ryan Greene $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Justin Ertel $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Hendrix Lapierre $110,583 (1)
Salary Remaining : $3,949
Salary Average : $110,583
Salary Average Remaining : $3,949
Filip Larsson $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Tyler Pitlick $99,900 (1)
Salary Remaining : $3,568
Salary Average : $99,900
Salary Average Remaining : $3,568
William Dufour $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Marat Khusnutdinov $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Samuel Knazko $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Oskar Olausson $89,417 (1)
Salary Remaining : $3,193
Salary Average : $89,417
Salary Average Remaining : $3,193
Jack Ahcan $85,100 (1)
Salary Remaining : $3,039
Salary Average : $75,000
Salary Average Remaining : $2,679
Ronan Seeley $83,750 (1)
Salary Remaining : $2,991
Salary Average : $83,750
Salary Average Remaining : $2,991
Ryan Winterton $82,833 (2)
Salary Remaining : $2,958
Salary Average : $82,833
Salary Average Remaining : $2,958
Ben Meehan $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $3,043,933
Year 2026 : $1,389,233
Year 2027 : $1,306,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,154,333
Year 2026 : $1,389,233
Year 2027 : $1,306,400
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,406 - 73.43%
Level 2: 5000 - $55 - 4,877 - 97.55%
Level 3: 2000 - $35 - 1,955 - 97.77%
Level 4: 4000 - $20 - 3,839 - 95.97%
Luxury : 1000 - $200 - 735 - 73.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,388 - 69.41%
Farm Level 2: 1000 - $15 - 748 - 74.77%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,812 - 87.84%
Average Income per Game$1,491,477
Year to Date Revenue$61,150,538
Farm
Home Games Left1
Average Attendance - %2,136 - 71.19%
Average Income per Game$89,101
Year to Date Revenue$3,742,234

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$55,341,835
Farm Year To Date Expenses$3,323,369
Pro Salary Cap To Date$54,441,871
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,982,953
Farm Estimated Season Revenue$89,101
Pro Remaining Season Days12
Pro Expenses Per Days$522,064
Pro Estimated Expenses$6,264,768
Farm Remaining Season Days4
Farm Expenses Per Days$30,490
Farm Estimated Expenses$121,960
Estimated Season Expenses$6,386,728
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$22,232,400
Projected Bank Account$18,917,726

Pro Players Salaries

Macklin Celebrini $3,791,000 (3)
-Salary Remaining : $379,100
-Salary Average : $3,791,000
-Salary Average Remaining : $379,100
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Justin Pearson $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Ondrej Pavel $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Brendan Warren $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Mike O'Leary $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Ryan McLeod $2,955,000 (1)
-Salary Remaining : $295,500
-Salary Average : $2,955,000
-Salary Average Remaining : $295,500
Jet Greaves $2,804,000 (3)
-Salary Remaining : $280,400
-Salary Average : $2,804,000
-Salary Average Remaining : $280,400
Matvei Michkov $2,772,000 (3)
-Salary Remaining : $277,200
-Salary Average : $2,772,000
-Salary Average Remaining : $277,200
Marco Kasper $2,172,000 (3)
-Salary Remaining : $217,200
-Salary Average : $2,172,000
-Salary Average Remaining : $217,200
Jakub Lauko $1,995,000 (1)
-Salary Remaining : $199,500
-Salary Average : $1,995,000
-Salary Average Remaining : $199,500
Kole Lind $1,995,000 (1)
-Salary Remaining : $199,500
-Salary Average : $1,995,000
-Salary Average Remaining : $199,500
Scott Morrow $1,414,000 (3)
-Salary Remaining : $141,400
-Salary Average : $1,414,000
-Salary Average Remaining : $141,400
Owen Lindmark $1,383,000 (3)
-Salary Remaining : $138,300
-Salary Average : $1,383,000
-Salary Average Remaining : $138,300
Pavel Dorofeyev $1,377,000 (2)
-Salary Remaining : $137,700
-Salary Average : $994,753
-Salary Average Remaining : $99,475
Fabian Zetterlund $1,329,000 (1)
-Salary Remaining : $132,900
-Salary Average : $1,329,000
-Salary Average Remaining : $132,900
Dryden Hunt $1,310,000 (1)
-Salary Remaining : $131,000
-Salary Average : $1,267,000
-Salary Average Remaining : $126,700
John Farinacci $1,295,000 (3)
-Salary Remaining : $129,500
-Salary Average : $1,295,000
-Salary Average Remaining : $129,500
MacKenzie Entwistle $1,237,000 (1)
-Salary Remaining : $123,700
-Salary Average : $1,237,000
-Salary Average Remaining : $123,700
Nikita Novikov $1,222,000 (3)
-Salary Remaining : $122,200
-Salary Average : $1,222,000
-Salary Average Remaining : $122,200
Kevin Wall $1,096,000 (3)
-Salary Remaining : $109,600
-Salary Average : $1,096,000
-Salary Average Remaining : $109,600
Tyler Boucher $1,041,000 (3)
-Salary Remaining : $104,100
-Salary Average : $1,041,000
-Salary Average Remaining : $104,100
Andreas Englund $1,025,000 (1)
-Salary Remaining : $102,500
-Salary Average : $1,250,000
-Salary Average Remaining : $125,000
Chase Pauls $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Landon Slaggert $912,500 (1)
-Salary Remaining : $91,250
-Salary Average : $912,500
-Salary Average Remaining : $91,250
William Trudeau $903,333 (1)
-Salary Remaining : $90,333
-Salary Average : $903,333
-Salary Average Remaining : $90,333
Colten Ellis $850,833 (2)
-Salary Remaining : $85,083
-Salary Average : $850,833
-Salary Average Remaining : $85,083
Ryan Chyzowski $850,000 (3)
-Salary Remaining : $85,000
-Salary Average : $850,000
-Salary Average Remaining : $85,000
Taige Harding $850,000 (3)
-Salary Remaining : $85,000
-Salary Average : $850,000
-Salary Average Remaining : $85,000
Cole McWard $800,000 (1)
-Salary Remaining : $80,000
-Salary Average : $800,000
-Salary Average Remaining : $80,000
Matt Tomkins $775,000 (1)
-Salary Remaining : $77,500
-Salary Average : $775,000
-Salary Average Remaining : $77,500
Josh Doan $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Emil Andrae $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
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 : $4,789
Salary Average : $134,100
Salary Average Remaining : $4,789
Roni Hirvonen $133,700 (3)
Salary Remaining : $4,775
Salary Average : $133,700
Salary Average Remaining : $4,775
Josh Lopina $133,200 (3)
Salary Remaining : $4,757
Salary Average : $133,200
Salary Average Remaining : $4,757
Casey Fitzgerald $131,800 (1)
Salary Remaining : $4,707
Salary Average : $75,000
Salary Average Remaining : $2,679
Chase De Leo $131,400 (1)
Salary Remaining : $4,693
Salary Average : $96,100
Salary Average Remaining : $3,432
Marcel Marcel $128,400 (3)
Salary Remaining : $4,586
Salary Average : $128,400
Salary Average Remaining : $4,586
Christian Kyrou $126,900 (3)
Salary Remaining : $4,532
Salary Average : $126,900
Salary Average Remaining : $4,532
Jonas Rondbjerg $125,600 (2)
Salary Remaining : $4,486
Salary Average : $125,600
Salary Average Remaining : $4,486
Mason Shaw $125,400 (3)
Salary Remaining : $4,479
Salary Average : $125,400
Salary Average Remaining : $4,479
Amadeus Lombardi $123,500 (3)
Salary Remaining : $4,411
Salary Average : $123,500
Salary Average Remaining : $4,411
Oskar Pettersson $109,400 (3)
Salary Remaining : $3,907
Salary Average : $109,400
Salary Average Remaining : $3,907
Wyatte Wylie $105,900 (2)
Salary Remaining : $3,782
Salary Average : $105,900
Salary Average Remaining : $3,782
Garrett Pilon $104,300 (1)
Salary Remaining : $3,725
Salary Average : $104,300
Salary Average Remaining : $3,725
Michael Simpson $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Olivier Rodrigue $97,900 (2)
Salary Remaining : $3,496
Salary Average : $97,900
Salary Average Remaining : $3,496
Shane Bowers $94,000 (1)
Salary Remaining : $3,357
Salary Average : $94,000
Salary Average Remaining : $3,357
John Ludvig $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Linus Karlsson $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Antonio Stranges $89,333 (1)
Salary Remaining : $3,190
Salary Average : $89,333
Salary Average Remaining : $3,190
Roby Jarventie $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Corson Ceulemans $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Michael Benning $75,000 (2)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 6,151 - 87.87%
Level 2: 6000 - $45 - 5,284 - 88.07%
Level 3: 3500 - $32 - 2,184 - 62.41%
Level 4: 4000 - $22 - 3,846 - 96.16%
Luxury : 1500 - $130 - 1,065 - 71.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $19 - 1,994 - 99.69%
Farm Level 2: 1000 - $14 - 972 - 97.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %18,531 - 84.23%
Average Income per Game$1,432,356
Year to Date Revenue$57,294,253
Farm
Home Games Left1
Average Attendance - %2,966 - 98.85%
Average Income per Game$76,714
Year to Date Revenue$3,221,996

Expense

Pro Players Total Salaries$76,497,000
Farm Players Total Salaries$4,586,042
Coaches Total Salaries$1,500,000
Luxury Taxe Total$53,846
Special Salary Cap Value$0
Pro Year To Date Expenses$66,017,400
Farm Year To Date Expenses$5,926,430
Pro Salary Cap To Date$65,342,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,297,069
Farm Estimated Season Revenue$76,714
Pro Remaining Season Days12
Pro Expenses Per Days$643,725
Pro Estimated Expenses$7,724,700
Farm Remaining Season Days4
Farm Expenses Per Days$47,643
Farm Estimated Expenses$190,572
Estimated Season Expenses$7,915,272
Estimated Season Salary Cap$72,992,100
Estimate Under Maximum Salary Cap of $74,500,000$1,507,900
Estimate Over Minimum Salary Cap of $58,500,000 $14,492,100
Current Bank Account$110,525,271
Projected Bank Account$106,983,782

Pro Players Salaries

Kris Letang $8,500,000 (2)
-Salary Remaining : $850,000
-Salary Average : $8,500,000
-Salary Average Remaining : $850,000
Bo Horvat $6,623,000 (2)
-Salary Remaining : $662,300
-Salary Average : $1,238,000
-Salary Average Remaining : $123,800
Vincent Trocheck $5,473,000 (3)
-Salary Remaining : $547,300
-Salary Average : $4,975,000
-Salary Average Remaining : $497,500
Niko Mikkola $5,100,000 (3)
-Salary Remaining : $510,000
-Salary Average : $5,100,000
-Salary Average Remaining : $510,000
Zach Werenski $5,000,000 (3)
-Salary Remaining : $500,000
-Salary Average : $5,000,000
-Salary Average Remaining : $500,000
Alex Pietrangelo $4,626,000 (1)
-Salary Remaining : $462,600
-Salary Average : $2,223,000
-Salary Average Remaining : $222,300
Connor McDavid $4,455,000 (2)
-Salary Remaining : $445,500
-Salary Average : $6,664,000
-Salary Average Remaining : $666,400
Brady Tkachuk $4,403,000 (3)
-Salary Remaining : $440,300
-Salary Average : $4,403,000
-Salary Average Remaining : $440,300
Leon Draisaitl $4,324,000 (2)
-Salary Remaining : $432,400
-Salary Average : $5,613,000
-Salary Average Remaining : $561,300
Matthew Tkachuk $3,762,000 (3)
-Salary Remaining : $376,200
-Salary Average : $14,900,000
-Salary Average Remaining : $1,490,000
Ryan O'Reilly $3,492,000 (2)
-Salary Remaining : $349,200
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $3,276,000 (3)
-Salary Remaining : $327,600
-Salary Average : $3,276,000
-Salary Average Remaining : $327,600
Sebastian Aho $3,238,000 (2)
-Salary Remaining : $323,800
-Salary Average : $7,010,000
-Salary Average Remaining : $701,000
Kirill Kaprizov $3,203,000 (2)
-Salary Remaining : $320,300
-Salary Average : $908,748
-Salary Average Remaining : $90,875
William Nylander $2,714,000 (1)
-Salary Remaining : $271,400
-Salary Average : $2,977,750
-Salary Average Remaining : $297,775
Gabriel Vilardi $2,328,000 (3)
-Salary Remaining : $232,800
-Salary Average : $2,328,000
-Salary Average Remaining : $232,800
Morgan Geekie $1,500,000 (2)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Mackenzie Blackwood $1,451,000 (1)
-Salary Remaining : $145,100
-Salary Average : $3,031,000
-Salary Average Remaining : $303,100
Darcy Kuemper $1,100,000 (2)
-Salary Remaining : $110,000
-Salary Average : $1,100,000
-Salary Average Remaining : $110,000
Aliaksei Protas $1,004,000 (2)
-Salary Remaining : $100,400
-Salary Average : $1,004,000
-Salary Average Remaining : $100,400
Jake Sanderson $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Total Pro Players21
Salary Commitment
Year 2025 : $76,497,000
Year 2026 : $65,489,000
Year 2027 : $28,346,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $82,676,498
Year 2026 : $73,519,748
Year 2027 : $39,982,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,497,000
Year 2026 : $66,781,000
Year 2027 : $29,342,000
Year 2028 : $0

Farm Players Salaries

Matt Coronato $300,000 (5)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Jordan Binnington $252,800 (1)
Salary Remaining : $9,029
Salary Average : $252,800
Salary Average Remaining : $9,029
Artem Zub $240,200 (2)
Salary Remaining : $8,579
Salary Average : $296,800
Salary Average Remaining : $10,600
Jack McBain $223,400 (3)
Salary Remaining : $7,979
Salary Average : $223,400
Salary Average Remaining : $7,979
Cody Ceci $186,200 (1)
Salary Remaining : $6,650
Salary Average : $130,700
Salary Average Remaining : $4,668
Kasperi Kapanen $158,500 (3)
Salary Remaining : $5,661
Salary Average : $158,500
Salary Average Remaining : $5,661
Nic Dowd $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Brett Murray $147,100 (1)
Salary Remaining : $5,254
Salary Average : $147,100
Salary Average Remaining : $5,254
Nils Lundkvist $140,200 (2)
Salary Remaining : $5,007
Salary Average : $140,200
Salary Average Remaining : $5,007
Erik Brannstrom $135,600 (3)
Salary Remaining : $4,843
Salary Average : $135,600
Salary Average Remaining : $4,843
Raphael Lavoie $134,200 (2)
Salary Remaining : $4,793
Salary Average : $134,200
Salary Average Remaining : $4,793
Nikita Prishchepov $130,600 (3)
Salary Remaining : $4,664
Salary Average : $130,600
Salary Average Remaining : $4,664
Cam Squires $128,500 (3)
Salary Remaining : $4,589
Salary Average : $128,500
Salary Average Remaining : $4,589
Kieron Walton $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Quentin Musty $126,600 (3)
Salary Remaining : $4,521
Salary Average : $126,600
Salary Average Remaining : $4,521
Jason Dickinson $120,000 (3)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Ilya Solovyov $118,300 (1)
Salary Remaining : $4,225
Salary Average : $118,300
Salary Average Remaining : $4,225
Tobias Bjornfot $116,500 (1)
Salary Remaining : $4,161
Salary Average : $116,500
Salary Average Remaining : $4,161
Gabriel Fortier $113,800 (2)
Salary Remaining : $4,064
Salary Average : $113,800
Salary Average Remaining : $4,064
Cole Perfetti $112,700 (2)
Salary Remaining : $4,025
Salary Average : $78,686
Salary Average Remaining : $2,810
Andrew Copp $110,000 (3)
Salary Remaining : $3,929
Salary Average : $110,000
Salary Average Remaining : $3,929
Travis Hamonic $110,000 (2)
Salary Remaining : $3,929
Salary Average : $110,000
Salary Average Remaining : $3,929
Oskar Sundqvist $110,000 (2)
Salary Remaining : $3,929
Salary Average : $110,000
Salary Average Remaining : $3,929
Grigori Denisenko $107,800 (2)
Salary Remaining : $3,850
Salary Average : $99,352
Salary Average Remaining : $3,548
Lukas Reichel $99,800 (3)
Salary Remaining : $3,564
Salary Average : $99,800
Salary Average Remaining : $3,564
Luke Evangelista $89,667 (1)
Salary Remaining : $3,202
Salary Average : $89,667
Salary Average Remaining : $3,202
Ryan O'Rourke $89,417 (1)
Salary Remaining : $3,193
Salary Average : $89,417
Salary Average Remaining : $3,193
Jayden Struble $86,750 (1)
Salary Remaining : $3,098
Salary Average : $86,750
Salary Average Remaining : $3,098
Brennan Othmann $86,333 (2)
Salary Remaining : $3,083
Salary Average : $86,333
Salary Average Remaining : $3,083
Henrik Tikkanen $82,375 (1)
Salary Remaining : $2,942
Salary Average : $82,375
Salary Average Remaining : $2,942
Jordan Spence $76,900 (2)
Salary Remaining : $2,746
Salary Average : $76,900
Salary Average Remaining : $2,746
Robert Bortuzzo $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Max McCormick $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Aaron Dell $75,000 (2)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Louis Domingue $75,000 (2)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Jack Campbell $75,000 (3)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Total Farm Players36
Salary Commitment
Year 2025 : $4,586,042
Year 2026 : $3,266,933
Year 2027 : $1,734,800
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $4,544,680
Year 2026 : $3,281,071
Year 2027 : $1,734,800
Year 2028 : $300,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $80 - 5,716 - 95.26%
Level 2: 5000 - $60 - 4,757 - 95.13%
Level 3: 2000 - $40 - 1,597 - 79.83%
Level 4: 4000 - $20 - 3,811 - 95.28%
Luxury : 1000 - $150 - 968 - 96.82%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,924 - 96.22%
Farm Level 2: 1000 - $10 - 983 - 98.32%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %16,848 - 93.60%
Average Income per Game$1,531,689
Year to Date Revenue$62,799,269
Farm
Home Games Left1
Average Attendance - %2,908 - 96.92%
Average Income per Game$86,334
Year to Date Revenue$3,626,047

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$56,951,382
Farm Year To Date Expenses$4,750,194
Pro Salary Cap To Date$55,871,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,063,379
Farm Estimated Season Revenue$86,334
Pro Remaining Season Days12
Pro Expenses Per Days$513,583
Pro Estimated Expenses$6,162,996
Farm Remaining Season Days4
Farm Expenses Per Days$45,495
Farm Estimated Expenses$181,980
Estimated Season Expenses$6,344,976
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$71,305,990
Projected Bank Account$68,110,727

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $850,000
-Salary Average : $8,500,000
-Salary Average Remaining : $850,000
Matthew Benning $3,711,000 (2)
-Salary Remaining : $371,100
-Salary Average : $3,711,000
-Salary Average Remaining : $371,100
Rocco Grimaldi $3,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Craig Smith $2,505,000 (1)
-Salary Remaining : $250,500
-Salary Average : $2,505,000
-Salary Average Remaining : $250,500
Trevor Lewis $2,474,000 (1)
-Salary Remaining : $247,400
-Salary Average : $2,474,000
-Salary Average Remaining : $247,400
Jack Johnson $2,400,000 (1)
-Salary Remaining : $240,000
-Salary Average : $2,400,000
-Salary Average Remaining : $240,000
Ryan Carpenter $2,224,000 (3)
-Salary Remaining : $222,400
-Salary Average : $2,224,000
-Salary Average Remaining : $222,400
Patrick Maroon $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Karel Vejmelka $2,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Ben Hutton $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Drew Helleson $1,927,000 (3)
-Salary Remaining : $192,700
-Salary Average : $1,927,000
-Salary Average Remaining : $192,700
Jaycob Megna $1,600,000 (3)
-Salary Remaining : $160,000
-Salary Average : $1,600,000
-Salary Average Remaining : $160,000
Dominic Toninato $1,500,000 (2)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Alex Belzile $1,500,000 (2)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Jonas Johansson $1,500,000 (3)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Owen Pickering $1,464,000 (3)
-Salary Remaining : $146,400
-Salary Average : $1,464,000
-Salary Average Remaining : $146,400
Gunnarwolfe Fontaine $1,381,000 (3)
-Salary Remaining : $138,100
-Salary Average : $1,381,000
-Salary Average Remaining : $138,100
Max McCue $1,379,000 (3)
-Salary Remaining : $137,900
-Salary Average : $1,379,000
-Salary Average Remaining : $137,900
Luke Tuch $1,340,000 (3)
-Salary Remaining : $134,000
-Salary Average : $1,340,000
-Salary Average Remaining : $134,000
Tyler Tucker $1,338,000 (2)
-Salary Remaining : $133,800
-Salary Average : $1,338,000
-Salary Average Remaining : $133,800
John Parker-Jones $1,334,000 (3)
-Salary Remaining : $133,400
-Salary Average : $1,334,000
-Salary Average Remaining : $133,400
Joni Jurmo $1,322,000 (3)
-Salary Remaining : $132,200
-Salary Average : $1,322,000
-Salary Average Remaining : $132,200
Florian Xhekaj $1,289,000 (3)
-Salary Remaining : $128,900
-Salary Average : $1,289,000
-Salary Average Remaining : $128,900
Noah Laba $1,280,000 (3)
-Salary Remaining : $128,000
-Salary Average : $1,280,000
-Salary Average Remaining : $128,000
Michael Buchinger $1,275,000 (3)
-Salary Remaining : $127,500
-Salary Average : $1,275,000
-Salary Average Remaining : $127,500
Tanner Pearson $1,132,000 (3)
-Salary Remaining : $113,200
-Salary Average : $1,132,000
-Salary Average Remaining : $113,200
Jonny Brodzinski $1,127,000 (3)
-Salary Remaining : $112,700
-Salary Average : $1,127,000
-Salary Average Remaining : $112,700
Martin Frk $1,119,000 (3)
-Salary Remaining : $111,900
-Salary Average : $1,119,000
-Salary Average Remaining : $111,900
Vinni Lettieri $1,114,000 (1)
-Salary Remaining : $111,400
-Salary Average : $1,114,000
-Salary Average Remaining : $111,400
Matt Luff $1,114,000 (3)
-Salary Remaining : $111,400
-Salary Average : $1,114,000
-Salary Average Remaining : $111,400
Luke Hughes $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Devante Stephens $906,000 (1)
-Salary Remaining : $90,600
-Salary Average : $906,000
-Salary Average Remaining : $90,600
Henrik Rybinski $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
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 : $7,907
Salary Average : $221,400
Salary Average Remaining : $7,907
Brogan Rafferty $217,700 (1)
Salary Remaining : $7,775
Salary Average : $217,700
Salary Average Remaining : $7,775
Nick Abruzzese $217,000 (1)
Salary Remaining : $7,750
Salary Average : $217,000
Salary Average Remaining : $7,750
Arshdeep Bains $217,000 (1)
Salary Remaining : $7,750
Salary Average : $217,000
Salary Average Remaining : $7,750
Ryan Reaves $213,600 (1)
Salary Remaining : $7,629
Salary Average : $213,600
Salary Average Remaining : $7,629
Vyacheslav Buteyets $195,000 (3)
Salary Remaining : $6,964
Salary Average : $195,000
Salary Average Remaining : $6,964
Calle Rosen $150,000 (1)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Danila Klimovich $134,700 (3)
Salary Remaining : $4,811
Salary Average : $134,700
Salary Average Remaining : $4,811
Filip Bystedt $134,100 (3)
Salary Remaining : $4,789
Salary Average : $134,100
Salary Average Remaining : $4,789
Samuel Helenius $134,000 (3)
Salary Remaining : $4,786
Salary Average : $134,000
Salary Average Remaining : $4,786
Ty Mueller $133,100 (3)
Salary Remaining : $4,754
Salary Average : $133,100
Salary Average Remaining : $4,754
Chaz Lucius $132,500 (1)
Salary Remaining : $4,732
Salary Average : $132,500
Salary Average Remaining : $4,732
Ryan Ufko $129,800 (3)
Salary Remaining : $4,636
Salary Average : $129,800
Salary Average Remaining : $4,636
Bryce Montgomery $128,800 (3)
Salary Remaining : $4,600
Salary Average : $128,800
Salary Average Remaining : $4,600
Olivier Nadeau $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Caedan Bankier $128,100 (3)
Salary Remaining : $4,575
Salary Average : $128,100
Salary Average Remaining : $4,575
Harrison Brunicke $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Chase Pietila $126,300 (3)
Salary Remaining : $4,511
Salary Average : $126,300
Salary Average Remaining : $4,511
Yaniv Perets $125,000 (3)
Salary Remaining : $4,464
Salary Average : $125,000
Salary Average Remaining : $4,464
Jakub Demek $119,700 (3)
Salary Remaining : $4,275
Salary Average : $119,700
Salary Average Remaining : $4,275
Ronnie Attard $118,800 (3)
Salary Remaining : $4,243
Salary Average : $118,800
Salary Average Remaining : $4,243
Tyler Madden $114,100 (2)
Salary Remaining : $4,075
Salary Average : $114,100
Salary Average Remaining : $4,075
Emil Bemstrom $108,700 (3)
Salary Remaining : $3,882
Salary Average : $108,700
Salary Average Remaining : $3,882
Robbie Russo $107,800 (1)
Salary Remaining : $3,850
Salary Average : $107,800
Salary Average Remaining : $3,850
Anthony Angello $106,800 (1)
Salary Remaining : $3,814
Salary Average : $106,800
Salary Average Remaining : $3,814
Spencer Smallman $104,500 (1)
Salary Remaining : $3,732
Salary Average : $104,500
Salary Average Remaining : $3,732
Carson Golder $104,100 (3)
Salary Remaining : $3,718
Salary Average : $104,100
Salary Average Remaining : $3,718
Xavier Parent $102,400 (2)
Salary Remaining : $3,657
Salary Average : $102,400
Salary Average Remaining : $3,657
Ben Gaudreau $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Kevin Korchinski $91,833 (2)
Salary Remaining : $3,280
Salary Average : $91,833
Salary Average Remaining : $3,280
Sebastian Cossa $86,333 (2)
Salary Remaining : $3,083
Salary Average : $86,333
Salary Average Remaining : $3,083
Owen Sillinger $86,000 (1)
Salary Remaining : $3,071
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 4,409 - 73.48%
Level 2: 5000 - $60 - 4,820 - 96.39%
Level 3: 2000 - $35 - 1,961 - 98.07%
Level 4: 4000 - $20 - 3,867 - 96.68%
Luxury : 1000 - $200 - 734 - 73.45%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,386 - 69.31%
Farm Level 2: 1000 - $15 - 757 - 75.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,792 - 87.73%
Average Income per Game$1,524,242
Year to Date Revenue$62,493,940
Farm
Home Games Left1
Average Attendance - %2,143 - 71.45%
Average Income per Game$89,216
Year to Date Revenue$3,747,071

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$69,267,718
Farm Year To Date Expenses$4,158,815
Pro Salary Cap To Date$66,567,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,048,485
Farm Estimated Season Revenue$89,216
Pro Remaining Season Days12
Pro Expenses Per Days$641,992
Pro Estimated Expenses$7,703,904
Farm Remaining Season Days4
Farm Expenses Per Days$39,160
Farm Estimated Expenses$156,640
Estimated Season Expenses$7,860,544
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($2,222,373)
Projected Bank Account($6,945,216)

Pro Players Salaries

Claude Giroux $9,500,000 (3)
-Salary Remaining : $950,000
-Salary Average : $9,500,000
-Salary Average Remaining : $950,000
Jake McCabe $7,500,000 (1)
-Salary Remaining : $750,000
-Salary Average : $7,500,000
-Salary Average Remaining : $750,000
Tim Stutzle $5,199,000 (2)
-Salary Remaining : $519,900
-Salary Average : $5,199,000
-Salary Average Remaining : $519,900
Radko Gudas $4,600,000 (2)
-Salary Remaining : $460,000
-Salary Average : $4,600,000
-Salary Average Remaining : $460,000
Jesper Bratt $4,505,000 (2)
-Salary Remaining : $450,500
-Salary Average : $4,505,000
-Salary Average Remaining : $450,500
Derek Forbort $4,500,000 (2)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Jack Hughes $4,242,000 (1)
-Salary Remaining : $424,200
-Salary Average : $4,242,000
-Salary Average Remaining : $424,200
Rasmus Dahlin $3,938,000 (3)
-Salary Remaining : $393,800
-Salary Average : $3,938,000
-Salary Average Remaining : $393,800
Owen Tippett $3,685,000 (3)
-Salary Remaining : $368,500
-Salary Average : $3,685,000
-Salary Average Remaining : $368,500
Drew O'Connor $3,500,000 (3)
-Salary Remaining : $350,000
-Salary Average : $3,500,000
-Salary Average Remaining : $350,000
Linus Ullmark $3,498,000 (2)
-Salary Remaining : $349,800
-Salary Average : $3,498,000
-Salary Average Remaining : $349,800
Dawson Mercer $3,150,000 (3)
-Salary Remaining : $315,000
-Salary Average : $3,150,000
-Salary Average Remaining : $315,000
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Luke Glendening $2,250,000 (2)
-Salary Remaining : $225,000
-Salary Average : $2,250,000
-Salary Average Remaining : $225,000
Helge Grans $1,452,000 (3)
-Salary Remaining : $145,200
-Salary Average : $1,452,000
-Salary Average Remaining : $145,200
Nico Sturm $1,252,000 (1)
-Salary Remaining : $125,200
-Salary Average : $1,097,000
-Salary Average Remaining : $109,700
Christian Fischer $1,208,000 (2)
-Salary Remaining : $120,800
-Salary Average : $1,659,000
-Salary Average Remaining : $165,900
Ethan Haider $1,072,000 (3)
-Salary Remaining : $107,200
-Salary Average : $1,072,000
-Salary Average Remaining : $107,200
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Layton Ahac $988,000 (2)
-Salary Remaining : $98,800
-Salary Average : $988,000
-Salary Average Remaining : $98,800
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 : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Philipp Grubauer $200,000 (2)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Vitek Vanecek $160,000 (3)
Salary Remaining : $5,714
Salary Average : $160,000
Salary Average Remaining : $5,714
Jakob Pelletier $148,800 (3)
Salary Remaining : $5,314
Salary Average : $148,800
Salary Average Remaining : $5,314
Matthew Robertson $140,200 (3)
Salary Remaining : $5,007
Salary Average : $140,200
Salary Average Remaining : $5,007
Samuel Johannesson $137,200 (3)
Salary Remaining : $4,900
Salary Average : $137,200
Salary Average Remaining : $4,900
Donovan Sebrango $135,600 (3)
Salary Remaining : $4,843
Salary Average : $135,600
Salary Average Remaining : $4,843
Ethan Edwards $134,100 (3)
Salary Remaining : $4,789
Salary Average : $134,100
Salary Average Remaining : $4,789
David Gustafsson $133,300 (2)
Salary Remaining : $4,761
Salary Average : $133,300
Salary Average Remaining : $4,761
Alex Beaucage $131,500 (3)
Salary Remaining : $4,696
Salary Average : $131,500
Salary Average Remaining : $4,696
Anton Johansson $127,900 (3)
Salary Remaining : $4,568
Salary Average : $127,900
Salary Average Remaining : $4,568
Fabian Wagner $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Josh Bloom $127,100 (3)
Salary Remaining : $4,539
Salary Average : $127,100
Salary Average Remaining : $4,539
Jayden Grubbe $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Jack Rathbone $123,200 (2)
Salary Remaining : $4,400
Salary Average : $123,200
Salary Average Remaining : $4,400
Ethan Samson $122,700 (3)
Salary Remaining : $4,382
Salary Average : $122,700
Salary Average Remaining : $4,382
Hugh McGing $110,000 (2)
Salary Remaining : $3,929
Salary Average : $110,000
Salary Average Remaining : $3,929
Eetu Liukas $109,500 (3)
Salary Remaining : $3,911
Salary Average : $109,500
Salary Average Remaining : $3,911
Trevor Kuntar $109,300 (3)
Salary Remaining : $3,904
Salary Average : $109,300
Salary Average Remaining : $3,904
Clark Bishop $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Dalton Bancroft $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Chris Wilkie $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Peter DiLiberatore $99,000 (2)
Salary Remaining : $3,536
Salary Average : $99,000
Salary Average Remaining : $3,536
Matthew Maggio $82,000 (2)
Salary Remaining : $2,929
Salary Average : $82,000
Salary Average Remaining : $2,929
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 - 5,737 - 95.62%
Level 2: 5000 - $70 - 3,490 - 69.80%
Level 3: 2000 - $40 - 1,601 - 80.06%
Level 4: 4000 - $25 - 2,938 - 73.46%
Luxury : 1000 - $180 - 912 - 91.18%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,260 - 63.02%
Farm Level 2: 1000 - $20 - 570 - 57.04%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %14,679 - 81.55%
Average Income per Game$1,582,813
Year to Date Revenue$63,312,509
Farm
Home Games Left1
Average Attendance - %1,831 - 61.02%
Average Income per Game$92,111
Year to Date Revenue$3,868,664

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$70,481,335
Farm Year To Date Expenses$8,410,923
Pro Salary Cap To Date$66,206,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,748,438
Farm Estimated Season Revenue$92,111
Pro Remaining Season Days12
Pro Expenses Per Days$656,317
Pro Estimated Expenses$7,875,804
Farm Remaining Season Days4
Farm Expenses Per Days$77,541
Farm Estimated Expenses$310,164
Estimated Season Expenses$8,185,968
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$112,185,370
Projected Bank Account$108,839,951

Pro Players Salaries

Kyle Connor $9,260,000 (3)
-Salary Remaining : $926,000
-Salary Average : $9,260,000
-Salary Average Remaining : $926,000
Justin Faulk $9,000,000 (2)
-Salary Remaining : $900,000
-Salary Average : $9,000,000
-Salary Average Remaining : $900,000
Jake Walman $8,350,000 (3)
-Salary Remaining : $835,000
-Salary Average : $8,350,000
-Salary Average Remaining : $835,000
Tyler Bertuzzi $5,950,000 (3)
-Salary Remaining : $595,000
-Salary Average : $5,950,000
-Salary Average Remaining : $595,000
Scott Laughton $5,250,000 (2)
-Salary Remaining : $525,000
-Salary Average : $5,250,000
-Salary Average Remaining : $525,000
Ross Colton $4,850,000 (3)
-Salary Remaining : $485,000
-Salary Average : $4,850,000
-Salary Average Remaining : $485,000
Tyler Toffoli $4,165,000 (2)
-Salary Remaining : $416,500
-Salary Average : $4,165,000
-Salary Average Remaining : $416,500
Dylan Larkin $3,544,000 (2)
-Salary Remaining : $354,400
-Salary Average : $3,363,000
-Salary Average Remaining : $336,300
Casey Mittelstadt $3,362,000 (3)
-Salary Remaining : $336,200
-Salary Average : $3,362,000
-Salary Average Remaining : $336,200
Zach Hyman $3,175,000 (3)
-Salary Remaining : $317,500
-Salary Average : $3,175,000
-Salary Average Remaining : $317,500
Noah Cates $2,857,000 (3)
-Salary Remaining : $285,700
-Salary Average : $2,857,000
-Salary Average Remaining : $285,700
Josh Manson $2,524,000 (3)
-Salary Remaining : $252,400
-Salary Average : $2,524,000
-Salary Average Remaining : $252,400
MacKenzie Weegar $2,472,000 (1)
-Salary Remaining : $247,200
-Salary Average : $964,000
-Salary Average Remaining : $96,400
Warren Foegele $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Jake Allen $1,650,000 (2)
-Salary Remaining : $165,000
-Salary Average : $1,650,000
-Salary Average Remaining : $165,000
Anthony Beauvillier $1,430,000 (1)
-Salary Remaining : $143,000
-Salary Average : $2,851,000
-Salary Average Remaining : $285,100
Joey Daccord $1,205,000 (2)
-Salary Remaining : $120,500
-Salary Average : $875,710
-Salary Average Remaining : $87,571
Keaton Middleton $1,171,000 (2)
-Salary Remaining : $117,100
-Salary Average : $1,171,000
-Salary Average Remaining : $117,100
Mikey Anderson $958,000 (1)
-Salary Remaining : $95,800
-Salary Average : $958,000
-Salary Average Remaining : $95,800
Jordan Greenway $835,000 (2)
-Salary Remaining : $83,500
-Salary Average : $913,234
-Salary Average Remaining : $91,323
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 : $10,357
Salary Average : $290,000
Salary Average Remaining : $10,357
Cole Smith $250,000 (3)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Spencer Knight $247,200 (2)
Salary Remaining : $8,829
Salary Average : $92,500
Salary Average Remaining : $3,304
Sam Lafferty $220,000 (2)
Salary Remaining : $7,857
Salary Average : $220,000
Salary Average Remaining : $7,857
Dysin Mayo $193,400 (2)
Salary Remaining : $6,907
Salary Average : $193,400
Salary Average Remaining : $6,907
Matt Grzelcyk $180,000 (2)
Salary Remaining : $6,429
Salary Average : $180,000
Salary Average Remaining : $6,429
Devin Cooley $175,000 (2)
Salary Remaining : $6,250
Salary Average : $175,000
Salary Average Remaining : $6,250
Ryan Lomberg $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Bradly Nadeau $142,200 (3)
Salary Remaining : $5,079
Salary Average : $142,200
Salary Average Remaining : $5,079
Rhett Pitlick $135,200 (3)
Salary Remaining : $4,829
Salary Average : $135,200
Salary Average Remaining : $4,829
Riley Hughes $131,900 (3)
Salary Remaining : $4,711
Salary Average : $131,900
Salary Average Remaining : $4,711
Connor Mackey $131,900 (1)
Salary Remaining : $4,711
Salary Average : $131,900
Salary Average Remaining : $4,711
Marek Alscher $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Elias Salomonsson $128,400 (3)
Salary Remaining : $4,586
Salary Average : $128,400
Salary Average Remaining : $4,586
Francesco Arcuri $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Julian Lutz $125,800 (3)
Salary Remaining : $4,493
Salary Average : $125,800
Salary Average Remaining : $4,493
Will Cranley $107,500 (3)
Salary Remaining : $3,839
Salary Average : $107,500
Salary Average Remaining : $3,839
Kyle Masters $103,700 (3)
Salary Remaining : $3,704
Salary Average : $103,700
Salary Average Remaining : $3,704
Brett Brochu $100,000 (3)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Cole Schwindt $93,400 (1)
Salary Remaining : $3,336
Salary Average : $84,304
Salary Average Remaining : $3,011
Brandon Coe $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Dakota Joshua $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $3,205
Salary Average : $89,750
Salary Average Remaining : $3,205
Vadim Zherenko $84,667 (1)
Salary Remaining : $3,024
Salary Average : $84,667
Salary Average Remaining : $3,024
Jared Davidson $84,200 (3)
Salary Remaining : $3,007
Salary Average : $84,200
Salary Average Remaining : $3,007
Ryder Rolston $82,500 (1)
Salary Remaining : $2,946
Salary Average : $82,500
Salary Average Remaining : $2,946
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 - 5,775 - 96.25%
Level 2: 5000 - $60 - 4,803 - 96.06%
Level 3: 2000 - $45 - 1,473 - 73.63%
Level 4: 4000 - $30 - 2,546 - 63.65%
Luxury : 1000 - $120 - 997 - 99.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,018 - 50.90%
Farm Level 2: 1000 - $30 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,594 - 86.63%
Average Income per Game$1,551,597
Year to Date Revenue$63,615,488
Farm
Home Games Left1
Average Attendance - %1,518 - 50.60%
Average Income per Game$98,191
Year to Date Revenue$4,124,021

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$67,883,427
Farm Year To Date Expenses$3,802,232
Pro Salary Cap To Date$66,983,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,103,195
Farm Estimated Season Revenue$98,191
Pro Remaining Season Days12
Pro Expenses Per Days$628,843
Pro Estimated Expenses$7,546,116
Farm Remaining Season Days4
Farm Expenses Per Days$35,229
Farm Estimated Expenses$140,916
Estimated Season Expenses$7,687,032
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$49,987,756
Projected Bank Account$45,502,110

Pro Players Salaries

Brock Nelson $9,420,000 (3)
-Salary Remaining : $942,000
-Salary Average : $9,420,000
-Salary Average Remaining : $942,000
Sidney Crosby $7,860,000 (1)
-Salary Remaining : $786,000
-Salary Average : $7,860,000
-Salary Average Remaining : $786,000
John Tavares $6,594,000 (2)
-Salary Remaining : $659,400
-Salary Average : $5,662,000
-Salary Average Remaining : $566,200
Igor Shesterkin $5,628,000 (1)
-Salary Remaining : $562,800
-Salary Average : $786,000
-Salary Average Remaining : $78,600
Chris Kreider $5,330,000 (2)
-Salary Remaining : $533,000
-Salary Average : $7,999,500
-Salary Average Remaining : $799,950
Jake Guentzel $4,302,000 (3)
-Salary Remaining : $430,200
-Salary Average : $4,302,000
-Salary Average Remaining : $430,200
Ryan Nugent-Hopkins $4,083,000 (1)
-Salary Remaining : $408,300
-Salary Average : $5,441,000
-Salary Average Remaining : $544,100
Ilya Samsonov $3,960,000 (2)
-Salary Remaining : $396,000
-Salary Average : $3,960,000
-Salary Average Remaining : $396,000
K'Andre Miller $3,944,000 (2)
-Salary Remaining : $394,400
-Salary Average : $3,944,000
-Salary Average Remaining : $394,400
Colton Parayko $3,415,000 (1)
-Salary Remaining : $341,500
-Salary Average : $5,670,000
-Salary Average Remaining : $567,000
Brett Kulak $2,995,000 (1)
-Salary Remaining : $299,500
-Salary Average : $2,995,000
-Salary Average Remaining : $299,500
Ty Emberson $2,950,000 (5)
-Salary Remaining : $295,000
-Salary Average : $2,950,000
-Salary Average Remaining : $295,000
Tyler Motte $2,600,000 (1)
-Salary Remaining : $260,000
-Salary Average : $2,600,000
-Salary Average Remaining : $260,000
Steven Lorentz $2,555,000 (1)
-Salary Remaining : $255,500
-Salary Average : $2,555,000
-Salary Average Remaining : $255,500
Samuel Girard $2,275,000 (2)
-Salary Remaining : $227,500
-Salary Average : $802,645
-Salary Average Remaining : $80,265
Logan O'Connor $1,887,000 (1)
-Salary Remaining : $188,700
-Salary Average : $1,887,000
-Salary Average Remaining : $188,700
Kevin Bahl $1,442,000 (2)
-Salary Remaining : $144,200
-Salary Average : $1,442,000
-Salary Average Remaining : $144,200
Mark Kastelic $1,402,000 (2)
-Salary Remaining : $140,200
-Salary Average : $1,402,000
-Salary Average Remaining : $140,200
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Mavrik Bourque $894,167 (1)
-Salary Remaining : $89,417
-Salary Average : $894,167
-Salary Average Remaining : $89,417
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 : $10,000
Salary Average : $280,000
Salary Average Remaining : $10,000
Kyle Burroughs $255,500 (1)
Salary Remaining : $9,125
Salary Average : $255,500
Salary Average Remaining : $9,125
Felix Sandstrom $158,500 (2)
Salary Remaining : $5,661
Salary Average : $158,500
Salary Average Remaining : $5,661
Oskar Back $148,500 (3)
Salary Remaining : $5,304
Salary Average : $148,500
Salary Average Remaining : $5,304
Dylan Roobroeck $139,000 (3)
Salary Remaining : $4,964
Salary Average : $139,000
Salary Average Remaining : $4,964
Dylan Peterson $135,300 (3)
Salary Remaining : $4,832
Salary Average : $135,300
Salary Average Remaining : $4,832
Benoit-Olivier Groulx $134,000 (2)
Salary Remaining : $4,786
Salary Average : $134,000
Salary Average Remaining : $4,786
Cole Clayton $133,600 (3)
Salary Remaining : $4,771
Salary Average : $133,600
Salary Average Remaining : $4,771
Anthony Romano $132,000 (3)
Salary Remaining : $4,714
Salary Average : $132,000
Salary Average Remaining : $4,714
Shakir Mukhamadullin $129,417 (1)
Salary Remaining : $4,622
Salary Average : $129,417
Salary Average Remaining : $4,622
Shai Buium $128,700 (3)
Salary Remaining : $4,596
Salary Average : $128,700
Salary Average Remaining : $4,596
Luca Pinelli $128,400 (3)
Salary Remaining : $4,586
Salary Average : $128,400
Salary Average Remaining : $4,586
Nathan Aspinall $126,900 (3)
Salary Remaining : $4,532
Salary Average : $126,900
Salary Average Remaining : $4,532
Ryan Suzuki $124,300 (2)
Salary Remaining : $4,439
Salary Average : $124,300
Salary Average Remaining : $4,439
Michael Kesselring $114,400 (2)
Salary Remaining : $4,086
Salary Average : $114,400
Salary Average Remaining : $4,086
Aku Raty $110,800 (3)
Salary Remaining : $3,957
Salary Average : $110,800
Salary Average Remaining : $3,957
Curtis Douglas $106,600 (2)
Salary Remaining : $3,807
Salary Average : $106,600
Salary Average Remaining : $3,807
Aaron Ness $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Mike Hardman $99,000 (1)
Salary Remaining : $3,536
Salary Average : $99,000
Salary Average Remaining : $3,536
Bokondji Imama $91,400 (1)
Salary Remaining : $3,264
Salary Average : $91,400
Salary Average Remaining : $3,264
Erik Portillo $87,500 (1)
Salary Remaining : $3,125
Salary Average : $87,500
Salary Average Remaining : $3,125
William Villeneuve $81,778 (1)
Salary Remaining : $2,921
Salary Average : $81,778
Salary Average Remaining : $2,921
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 - 5,731 - 95.52%
Level 2: 5000 - $40 - 4,930 - 98.61%
Level 3: 2000 - $30 - 1,975 - 98.76%
Level 4: 4000 - $20 - 3,798 - 94.95%
Luxury : 1000 - $300 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,940 - 96.98%
Farm Level 2: 1000 - $10 - 981 - 98.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %17,035 - 94.64%
Average Income per Game$1,403,957
Year to Date Revenue$57,562,245
Farm
Home Games Left0
Average Attendance - %2,920 - 97.33%
Average Income per Game$86,857
Year to Date Revenue$3,734,864

Expense

Pro Players Total Salaries$53,938,667
Farm Players Total Salaries$6,194,500
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$8,650,000
Pro Year To Date Expenses$60,746,196
Farm Year To Date Expenses$6,499,639
Pro Salary Cap To Date$59,618,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,807,914
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$458,656
Pro Estimated Expenses$5,503,872
Farm Remaining Season Days4
Farm Expenses Per Days$62,004
Farm Estimated Expenses$248,016
Estimated Season Expenses$5,751,888
Estimated Season Salary Cap$73,662,538
Estimate Under Maximum Salary Cap of $74,500,000$837,462
Estimate Over Minimum Salary Cap of $58,500,000 $15,162,538
Current Bank Account$13,862,002
Projected Bank Account$10,918,028

Pro Players Salaries

Steven Stamkos $14,900,000 (2)
-Salary Remaining : $1,490,000
-Salary Average : $14,900,000
-Salary Average Remaining : $1,490,000
Petr Mrazek $8,255,000 (2)
-Salary Remaining : $825,500
-Salary Average : $8,255,000
-Salary Average Remaining : $825,500
Darnell Nurse $7,550,000 (3)
-Salary Remaining : $755,000
-Salary Average : $7,550,000
-Salary Average Remaining : $755,000
Anthony Mantha $6,525,000 (2)
-Salary Remaining : $652,500
-Salary Average : $6,525,000
-Salary Average Remaining : $652,500
Valtteri Puustinen $1,481,000 (3)
-Salary Remaining : $148,100
-Salary Average : $1,481,000
-Salary Average Remaining : $148,100
Samuel Bolduc $1,278,000 (2)
-Salary Remaining : $127,800
-Salary Average : $1,278,000
-Salary Average Remaining : $127,800
Carter George $983,000 (3)
-Salary Remaining : $98,300
-Salary Average : $983,000
-Salary Average Remaining : $98,300
Tyler Kleven $916,667 (1)
-Salary Remaining : $91,667
-Salary Average : $916,667
-Salary Average Remaining : $91,667
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $80,000
-Salary Average : $800,000
-Salary Average Remaining : $80,000
Atley Calvert $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Brendan Gaunce $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Austin Watson $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Klim Kostin $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Ryder Korczak $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Bogdan Trineyev $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Isaac Poulter $750,000 (2)
-Salary Remaining : $75,000
-Salary Average : $934,000
-Salary Average Remaining : $93,400
Austin Wagner $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Ashton Sautner $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Matteo Pietroniro $750,000 (2)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Austin Strand $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Connor MacEachern $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Briley Wood $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Artur Cholach $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Anton Blidh $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Total Pro Players24
Salary Commitment
Year 2025 : $53,938,667
Year 2026 : $43,272,000
Year 2027 : $10,014,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $54,122,667
Year 2026 : $43,456,000
Year 2027 : $10,014,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $53,938,667
Year 2026 : $43,272,000
Year 2027 : $10,014,000
Year 2028 : $0

Farm Players Salaries

Matt Nieto $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Teddy Blueger $299,500 (2)
Salary Remaining : $10,696
Salary Average : $299,500
Salary Average Remaining : $10,696
Jansen Harkins $290,000 (3)
Salary Remaining : $10,357
Salary Average : $290,000
Salary Average Remaining : $10,357
William Lagesson $195,500 (2)
Salary Remaining : $6,982
Salary Average : $195,500
Salary Average Remaining : $6,982
Cody Glass $189,400 (3)
Salary Remaining : $6,764
Salary Average : $189,400
Salary Average Remaining : $6,764
Stephen Halliday $154,600 (3)
Salary Remaining : $5,521
Salary Average : $154,600
Salary Average Remaining : $5,521
Philipp Kurashev $151,400 (3)
Salary Remaining : $5,407
Salary Average : $151,400
Salary Average Remaining : $5,407
Carter Gylander $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Nikita Nesterenko $148,600 (3)
Salary Remaining : $5,307
Salary Average : $148,600
Salary Average Remaining : $5,307
Conor Geekie $148,500 (3)
Salary Remaining : $5,304
Salary Average : $148,500
Salary Average Remaining : $5,304
Michael Pezzetta $144,800 (3)
Salary Remaining : $5,171
Salary Average : $144,800
Salary Average Remaining : $5,171
Nils Hoglander $139,400 (2)
Salary Remaining : $4,979
Salary Average : $139,400
Salary Average Remaining : $4,979
Luca Cagnoni $138,400 (3)
Salary Remaining : $4,943
Salary Average : $138,400
Salary Average Remaining : $4,943
Owen Beck $133,300 (3)
Salary Remaining : $4,761
Salary Average : $133,300
Salary Average Remaining : $4,761
David Spacek $133,100 (3)
Salary Remaining : $4,754
Salary Average : $133,100
Salary Average Remaining : $4,754
Xavier Bernard $132,600 (3)
Salary Remaining : $4,736
Salary Average : $132,600
Salary Average Remaining : $4,736
Hunter Brzustewicz $132,200 (3)
Salary Remaining : $4,721
Salary Average : $132,200
Salary Average Remaining : $4,721
Zach Solow $131,700 (3)
Salary Remaining : $4,704
Salary Average : $131,700
Salary Average Remaining : $4,704
Dylan Wells $130,000 (3)
Salary Remaining : $4,643
Salary Average : $130,000
Salary Average Remaining : $4,643
Trevor Connelly $130,000 (3)
Salary Remaining : $4,643
Salary Average : $130,000
Salary Average Remaining : $4,643
Zayne Parekh $127,800 (3)
Salary Remaining : $4,564
Salary Average : $127,800
Salary Average Remaining : $4,564
Jakub Dvorak $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Felix Unger Sorum $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Parker Bell $127,600 (3)
Salary Remaining : $4,557
Salary Average : $127,600
Salary Average Remaining : $4,557
Ivan Demidov $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Rodwin Dionicio $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Oliver Moore $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Jamieson Rees $123,800 (2)
Salary Remaining : $4,421
Salary Average : $123,800
Salary Average Remaining : $4,421
Declan Carlile $118,900 (3)
Salary Remaining : $4,246
Salary Average : $118,900
Salary Average Remaining : $4,246
Kaedan Korczak $113,400 (2)
Salary Remaining : $4,050
Salary Average : $113,400
Salary Average Remaining : $4,050
Ryan Hofer $113,000 (3)
Salary Remaining : $4,036
Salary Average : $113,000
Salary Average Remaining : $4,036
Mads Sogaard $109,400 (2)
Salary Remaining : $3,907
Salary Average : $109,400
Salary Average Remaining : $3,907
Mitchell Vande Sompel $106,500 (2)
Salary Remaining : $3,804
Salary Average : $106,500
Salary Average Remaining : $3,804
Anthony Vincent $103,500 (2)
Salary Remaining : $3,696
Salary Average : $103,500
Salary Average Remaining : $3,696
Cameron Hebig $101,400 (2)
Salary Remaining : $3,621
Salary Average : $101,400
Salary Average Remaining : $3,621
Curtis Hall $99,300 (2)
Salary Remaining : $3,546
Salary Average : $99,300
Salary Average Remaining : $3,546
Daniel D'Amato $97,900 (2)
Salary Remaining : $3,496
Salary Average : $97,900
Salary Average Remaining : $3,496
Logan Nijhoff $97,700 (2)
Salary Remaining : $3,489
Salary Average : $97,700
Salary Average Remaining : $3,489
Riley McKay $97,300 (2)
Salary Remaining : $3,475
Salary Average : $97,300
Salary Average Remaining : $3,475
Ian McKinnon $96,700 (2)
Salary Remaining : $3,454
Salary Average : $96,700
Salary Average Remaining : $3,454
Connor Bedard $95,000 (2)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Ben Steeves $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Riley Bezeau $92,300 (2)
Salary Remaining : $3,296
Salary Average : $92,300
Salary Average Remaining : $3,296
Bryan Yoon $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Jake Livingstone $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Zachary Massicotte $90,000 (2)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Total Farm Players46
Salary Commitment
Year 2025 : $6,194,500
Year 2026 : $5,799,500
Year 2027 : $3,560,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,194,500
Year 2026 : $5,799,500
Year 2027 : $3,560,900
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 4,380 - 73.00%
Level 2: 5000 - $60 - 4,723 - 94.47%
Level 3: 2000 - $35 - 1,951 - 97.53%
Level 4: 4000 - $25 - 2,849 - 71.24%
Luxury : 1000 - $200 - 734 - 73.40%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,423 - 71.17%
Farm Level 2: 1000 - $15 - 760 - 75.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %14,637 - 81.32%
Average Income per Game$1,501,476
Year to Date Revenue$61,560,496
Farm
Home Games Left1
Average Attendance - %2,183 - 72.76%
Average Income per Game$91,202
Year to Date Revenue$3,830,493

Expense

Pro Players Total Salaries$64,941,000
Farm Players Total Salaries$2,621,367
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,576,122
Farm Year To Date Expenses$3,554,205
Pro Salary Cap To Date$57,776,157
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,002,951
Farm Estimated Season Revenue$91,202
Pro Remaining Season Days12
Pro Expenses Per Days$557,842
Pro Estimated Expenses$6,694,104
Farm Remaining Season Days4
Farm Expenses Per Days$32,334
Farm Estimated Expenses$129,336
Estimated Season Expenses$6,823,440
Estimated Season Salary Cap$64,270,257
Estimate Under Maximum Salary Cap of $74,500,000$10,229,743
Estimate Over Minimum Salary Cap of $58,500,000 $5,770,257
Current Bank Account$23,670,589
Projected Bank Account$19,941,302

Pro Players Salaries

Jordan Eberle $9,000,000 (2)
-Salary Remaining : $900,000
-Salary Average : $9,000,000
-Salary Average Remaining : $900,000
Nazem Kadri $9,000,000 (3)
-Salary Remaining : $900,000
-Salary Average : $9,000,000
-Salary Average Remaining : $900,000
Martin Necas $6,000,000 (2)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Brett Pesce $4,004,000 (2)
-Salary Remaining : $400,400
-Salary Average : $10,000,000
-Salary Average Remaining : $1,000,000
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Oliver Ekman-Larsson $3,802,000 (2)
-Salary Remaining : $380,200
-Salary Average : $3,802,000
-Salary Average Remaining : $380,200
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $325,000
-Salary Average : $3,250,000
-Salary Average Remaining : $325,000
Nate Schmidt $3,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Logan Thompson $2,815,000 (2)
-Salary Remaining : $281,500
-Salary Average : $3,098,000
-Salary Average Remaining : $309,800
Drake Batherson $2,778,000 (2)
-Salary Remaining : $277,800
-Salary Average : $804,399
-Salary Average Remaining : $80,440
Nick Schmaltz $2,384,000 (1)
-Salary Remaining : $238,400
-Salary Average : $2,384,000
-Salary Average Remaining : $238,400
Mathieu Joseph $2,273,000 (1)
-Salary Remaining : $227,300
-Salary Average : $2,273,000
-Salary Average Remaining : $227,300
Cole Sillinger $2,009,000 (3)
-Salary Remaining : $200,900
-Salary Average : $2,009,000
-Salary Average Remaining : $200,900
Oliver Bjorkstrand $1,667,000 (2)
-Salary Remaining : $166,700
-Salary Average : $2,022,000
-Salary Average Remaining : $202,200
Juuso Valimaki $1,468,000 (2)
-Salary Remaining : $146,800
-Salary Average : $999,813
-Salary Average Remaining : $99,981
Tristan Luneau $1,411,000 (3)
-Salary Remaining : $141,100
-Salary Average : $1,411,000
-Salary Average Remaining : $141,100
Alexander Nylander $1,119,000 (3)
-Salary Remaining : $111,900
-Salary Average : $1,119,000
-Salary Average Remaining : $111,900
Ivan Fedotov $1,100,000 (3)
-Salary Remaining : $110,000
-Salary Average : $1,100,000
-Salary Average Remaining : $110,000
Ken Appleby $1,094,000 (3)
-Salary Remaining : $109,400
-Salary Average : $1,094,000
-Salary Average Remaining : $109,400
Carter Berger $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Michael Carcone $895,000 (1)
-Salary Remaining : $89,500
-Salary Average : $895,000
-Salary Average Remaining : $89,500
Nick Bjugstad $872,000 (3)
-Salary Remaining : $87,200
-Salary Average : $872,000
-Salary Average Remaining : $87,200
Total Pro Players22
Salary Commitment
Year 2025 : $64,941,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,133,212
Year 2026 : $58,581,212
Year 2027 : $16,605,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $64,941,000
Year 2026 : $54,389,000
Year 2027 : $16,605,000
Year 2028 : $0

Farm Players Salaries

Kaapo Kahkonen $272,100 (1)
Salary Remaining : $9,718
Salary Average : $75,000
Salary Average Remaining : $2,679
Elias Pettersson2 $141,200 (3)
Salary Remaining : $5,043
Salary Average : $141,200
Salary Average Remaining : $5,043
Cole O'Hara $135,400 (3)
Salary Remaining : $4,836
Salary Average : $135,400
Salary Average Remaining : $4,836
Philippe Daoust $133,800 (3)
Salary Remaining : $4,779
Salary Average : $133,800
Salary Average Remaining : $4,779
Keean Washkurak $133,100 (3)
Salary Remaining : $4,754
Salary Average : $133,100
Salary Average Remaining : $4,754
Taylor Makar $132,900 (3)
Salary Remaining : $4,746
Salary Average : $132,900
Salary Average Remaining : $4,746
Graham Sward $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Dru Krebs $126,300 (3)
Salary Remaining : $4,511
Salary Average : $126,300
Salary Average Remaining : $4,511
Patrick Brown $117,000 (3)
Salary Remaining : $4,179
Salary Average : $117,000
Salary Average Remaining : $4,179
Gustav Lindstrom $110,200 (3)
Salary Remaining : $3,936
Salary Average : $110,200
Salary Average Remaining : $3,936
Spencer Martin $109,000 (3)
Salary Remaining : $3,893
Salary Average : $109,000
Salary Average Remaining : $3,893
Cole Reinhardt $108,200 (2)
Salary Remaining : $3,864
Salary Average : $85,584
Salary Average Remaining : $3,057
Vyacheslav Peksa $107,800 (3)
Salary Remaining : $3,850
Salary Average : $107,800
Salary Average Remaining : $3,850
Alex Alexeyev $106,300 (1)
Salary Remaining : $3,796
Salary Average : $89,417
Salary Average Remaining : $3,193
Riley Kidney $105,500 (3)
Salary Remaining : $3,768
Salary Average : $105,500
Salary Average Remaining : $3,768
Jett Woo $101,500 (2)
Salary Remaining : $3,625
Salary Average : $101,500
Salary Average Remaining : $3,625
Mason Primeau $100,900 (2)
Salary Remaining : $3,604
Salary Average : $100,900
Salary Average Remaining : $3,604
Cole Bardreau $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Colton Dach $96,400 (3)
Salary Remaining : $3,443
Salary Average : $96,400
Salary Average Remaining : $3,443
Charles Hudon $89,500 (1)
Salary Remaining : $3,196
Salary Average : $89,500
Salary Average Remaining : $3,196
Mikko Kokkonen $84,667 (1)
Salary Remaining : $3,024
Salary Average : $84,667
Salary Average Remaining : $3,024
Mason Millman $82,800 (3)
Salary Remaining : $2,957
Salary Average : $82,800
Salary Average Remaining : $2,957
Total Farm Players22
Salary Commitment
Year 2025 : $2,621,367
Year 2026 : $1,968,800
Year 2027 : $1,658,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,384,768
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 - 5,771 - 96.19%
Level 2: 5000 - $70 - 3,515 - 70.31%
Level 3: 2000 - $50 - 1,328 - 66.38%
Level 4: 4000 - $20 - 3,888 - 97.21%
Luxury : 1000 - $125 - 997 - 99.73%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,899 - 94.96%
Farm Level 2: 1000 - $15 - 773 - 77.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %15,500 - 86.11%
Average Income per Game$1,541,122
Year to Date Revenue$61,644,885
Farm
Home Games Left1
Average Attendance - %2,673 - 89.09%
Average Income per Game$102,178
Year to Date Revenue$4,291,492

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$68,404,065
Farm Year To Date Expenses$3,421,150
Pro Salary Cap To Date$66,829,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,623,366
Farm Estimated Season Revenue$102,178
Pro Remaining Season Days12
Pro Expenses Per Days$637,349
Pro Estimated Expenses$7,648,188
Farm Remaining Season Days4
Farm Expenses Per Days$31,261
Farm Estimated Expenses$125,044
Estimated Season Expenses$7,773,232
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$98,603,598
Projected Bank Account$95,555,910

Pro Players Salaries

Jordan Kyrou $14,900,000 (3)
-Salary Remaining : $1,490,000
-Salary Average : $14,900,000
-Salary Average Remaining : $1,490,000
Mika Zibanejad $8,088,000 (1)
-Salary Remaining : $808,800
-Salary Average : $9,733,000
-Salary Average Remaining : $973,300
Tyler Seguin $4,740,000 (2)
-Salary Remaining : $474,000
-Salary Average : $7,028,000
-Salary Average Remaining : $702,800
Adam Pelech $4,052,000 (1)
-Salary Remaining : $405,200
-Salary Average : $4,052,000
-Salary Average Remaining : $405,200
Alex Tuch $4,000,000 (3)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Adrian Kempe $3,783,000 (2)
-Salary Remaining : $378,300
-Salary Average : $1,528,000
-Salary Average Remaining : $152,800
Michael McCarron $3,755,500 (3)
-Salary Remaining : $375,550
-Salary Average : $3,755,500
-Salary Average Remaining : $375,550
Alex DeBrincat $3,708,000 (2)
-Salary Remaining : $370,800
-Salary Average : $3,562,250
-Salary Average Remaining : $356,225
Esa Lindell $3,656,000 (3)
-Salary Remaining : $365,600
-Salary Average : $3,656,000
-Salary Average Remaining : $365,600
Ilya Sorokin $3,391,000 (2)
-Salary Remaining : $339,100
-Salary Average : $892,819
-Salary Average Remaining : $89,282
Colton Sissons $3,289,000 (2)
-Salary Remaining : $328,900
-Salary Average : $3,289,000
-Salary Average Remaining : $328,900
Ryan Pulock $3,233,000 (3)
-Salary Remaining : $323,300
-Salary Average : $3,233,000
-Salary Average Remaining : $323,300
Dan Vladar $2,755,500 (3)
-Salary Remaining : $275,550
-Salary Average : $2,755,500
-Salary Average Remaining : $275,550
Brandon Hagel $2,663,000 (3)
-Salary Remaining : $266,300
-Salary Average : $2,663,000
-Salary Average Remaining : $266,300
Ryan Shea $2,555,500 (3)
-Salary Remaining : $255,550
-Salary Average : $2,555,500
-Salary Average Remaining : $255,550
Mario Ferraro $1,502,000 (1)
-Salary Remaining : $150,200
-Salary Average : $812,000
-Salary Average Remaining : $81,200
Simon Holmstrom $997,000 (1)
-Salary Remaining : $99,700
-Salary Average : $997,000
-Salary Average Remaining : $99,700
Logan Cooley $950,000 (2)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
J.J. Moser $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Blake McLaughlin $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Ridly Greig $863,333 (1)
-Salary Remaining : $86,333
-Salary Average : $863,333
-Salary Average Remaining : $86,333
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 : $9,841
Salary Average : $275,550
Salary Average Remaining : $9,841
Joona Koppanen $275,550 (3)
Salary Remaining : $9,841
Salary Average : $275,550
Salary Average Remaining : $9,841
Mitchell Stephens $222,500 (2)
Salary Remaining : $7,946
Salary Average : $222,500
Salary Average Remaining : $7,946
Marc McLaughlin $135,900 (2)
Salary Remaining : $4,854
Salary Average : $135,900
Salary Average Remaining : $4,854
Kyle McDonald $135,500 (2)
Salary Remaining : $4,839
Salary Average : $135,500
Salary Average Remaining : $4,839
Pierrick Dube $125,500 (2)
Salary Remaining : $4,482
Salary Average : $125,500
Salary Average Remaining : $4,482
Walker Duehr $121,200 (1)
Salary Remaining : $4,329
Salary Average : $121,200
Salary Average Remaining : $4,329
Nikke Kokko $120,000 (3)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Alex Limoges $117,300 (1)
Salary Remaining : $4,189
Salary Average : $117,300
Salary Average Remaining : $4,189
Will Cuylle $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Nikita Tolopilo $85,000 (2)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Egor Zamula $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Daniil Miromanov $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Jordan Oesterle $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Beck Malenstyn $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Jordan Harris $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Sam Poulin $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Grant Hutton $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Arttu Hyry $85,000 (3)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Clay Stevenson $85,000 (2)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Matt Rempe $82,000 (1)
Salary Remaining : $2,929
Salary Average : $82,000
Salary Average Remaining : $2,929
Lleyton Moore $80,000 (1)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Vincent Sevigny $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 4,383 - 73.04%
Level 2: 5000 - $79 - 3,073 - 61.46%
Level 3: 2000 - $59 - 1,200 - 60.01%
Level 4: 4000 - $39 - 2,400 - 60.00%
Luxury : 1000 - $149 - 966 - 96.65%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,901 - 95.04%
Farm Level 2: 1000 - $10 - 974 - 97.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %12,022 - 66.79%
Average Income per Game$1,467,758
Year to Date Revenue$60,178,092
Farm
Home Games Left0
Average Attendance - %2,875 - 95.83%
Average Income per Game$85,318
Year to Date Revenue$3,668,684

Expense

Pro Players Total Salaries$51,060,332
Farm Players Total Salaries$4,569,633
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$3,125,000
Pro Year To Date Expenses$54,382,852
Farm Year To Date Expenses$4,991,309
Pro Salary Cap To Date$53,257,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,935,517
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$435,919
Pro Estimated Expenses$5,231,028
Farm Remaining Season Days4
Farm Expenses Per Days$47,943
Farm Estimated Expenses$191,772
Estimated Season Expenses$5,422,800
Estimated Season Salary Cap$61,488,865
Estimate Under Maximum Salary Cap of $74,500,000$13,011,135
Estimate Over Minimum Salary Cap of $58,500,000 $2,988,865
Current Bank Account$865,847
Projected Bank Account($1,621,436)

Pro Players Salaries

Alexander Kerfoot $9,000,000 (2)
-Salary Remaining : $900,000
-Salary Average : $9,000,000
-Salary Average Remaining : $900,000
Scott Mayfield $5,000,000 (2)
-Salary Remaining : $500,000
-Salary Average : $5,000,000
-Salary Average Remaining : $500,000
Ilya Lyubushkin $4,000,000 (3)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Alexander Wennberg $3,860,000 (2)
-Salary Remaining : $386,000
-Salary Average : $3,823,000
-Salary Average Remaining : $382,300
James van Riemsdyk $3,750,000 (1)
-Salary Remaining : $375,000
-Salary Average : $3,750,000
-Salary Average Remaining : $375,000
Dmitry Orlov $3,615,000 (2)
-Salary Remaining : $361,500
-Salary Average : $1,746,000
-Salary Average Remaining : $174,600
Erik Johnson $2,999,999 (2)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Justin Danforth $2,133,000 (1)
-Salary Remaining : $213,300
-Salary Average : $2,133,000
-Salary Average Remaining : $213,300
Ukko-Pekka Luukkonen $2,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Michael DiPietro $1,958,000 (3)
-Salary Remaining : $195,800
-Salary Average : $1,958,000
-Salary Average Remaining : $195,800
Jakub Vrana $1,600,000 (3)
-Salary Remaining : $160,000
-Salary Average : $1,600,000
-Salary Average Remaining : $160,000
Troy Stecher $1,600,000 (3)
-Salary Remaining : $160,000
-Salary Average : $1,600,000
-Salary Average Remaining : $160,000
Tomas Nosek $1,600,000 (3)
-Salary Remaining : $160,000
-Salary Average : $1,600,000
-Salary Average Remaining : $160,000
Adam Klapka $1,238,000 (2)
-Salary Remaining : $123,800
-Salary Average : $1,238,000
-Salary Average Remaining : $123,800
Collin Delia $1,200,000 (2)
-Salary Remaining : $120,000
-Salary Average : $1,200,000
-Salary Average Remaining : $120,000
Mathew Dumba $1,109,000 (3)
-Salary Remaining : $110,900
-Salary Average : $1,109,000
-Salary Average Remaining : $110,900
Leo Carlsson $950,000 (2)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Tyson Foerster $863,333 (1)
-Salary Remaining : $86,333
-Salary Average : $863,333
-Salary Average Remaining : $86,333
Fedor Svechkov $850,000 (3)
-Salary Remaining : $85,000
-Salary Average : $850,000
-Salary Average Remaining : $85,000
Rasmus Asplund $809,000 (3)
-Salary Remaining : $80,900
-Salary Average : $809,000
-Salary Average Remaining : $80,900
Total Pro Players21
Salary Commitment
Year 2025 : $51,060,332
Year 2026 : $43,388,999
Year 2027 : $15,526,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $49,154,332
Year 2026 : $41,482,999
Year 2027 : $15,526,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $51,060,332
Year 2026 : $43,388,999
Year 2027 : $15,526,000
Year 2028 : $0

Farm Players Salaries

Derek Ryan $225,000 (1)
Salary Remaining : $8,036
Salary Average : $225,000
Salary Average Remaining : $8,036
James Reimer $221,100 (3)
Salary Remaining : $7,896
Salary Average : $221,100
Salary Average Remaining : $7,896
Joseph Blandisi $219,000 (1)
Salary Remaining : $7,821
Salary Average : $219,000
Salary Average Remaining : $7,821
Marcus Hogberg $218,000 (3)
Salary Remaining : $7,786
Salary Average : $218,000
Salary Average Remaining : $7,786
Ross Johnston $216,000 (1)
Salary Remaining : $7,714
Salary Average : $216,000
Salary Average Remaining : $7,714
Chase Priskie $215,700 (1)
Salary Remaining : $7,704
Salary Average : $215,700
Salary Average Remaining : $7,704
Dillon Heatherington $212,600 (1)
Salary Remaining : $7,593
Salary Average : $212,600
Salary Average Remaining : $7,593
Oliver Kylington $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Kurtis MacDermid $200,000 (2)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Tyson Jost $200,000 (3)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Phillip Di Giuseppe $175,000 (3)
Salary Remaining : $6,250
Salary Average : $175,000
Salary Average Remaining : $6,250
John Klingberg $175,000 (3)
Salary Remaining : $6,250
Salary Average : $175,000
Salary Average Remaining : $6,250
Chris Wagner $160,000 (3)
Salary Remaining : $5,714
Salary Average : $160,000
Salary Average Remaining : $5,714
Alex Barre-Boulet $152,400 (2)
Salary Remaining : $5,443
Salary Average : $152,400
Salary Average Remaining : $5,443
Adam Boqvist $148,400 (3)
Salary Remaining : $5,300
Salary Average : $148,400
Salary Average Remaining : $5,300
Joakim Kemell $145,000 (1)
Salary Remaining : $5,179
Salary Average : $145,000
Salary Average Remaining : $5,179
Connor Kelley $133,000 (3)
Salary Remaining : $4,750
Salary Average : $133,000
Salary Average Remaining : $4,750
Kalan Lind $132,600 (3)
Salary Remaining : $4,736
Salary Average : $132,600
Salary Average Remaining : $4,736
David Reinbacher $127,400 (3)
Salary Remaining : $4,550
Salary Average : $127,400
Salary Average Remaining : $4,550
Carson Rehkopf $127,100 (3)
Salary Remaining : $4,539
Salary Average : $127,100
Salary Average Remaining : $4,539
Devin Kaplan $126,500 (3)
Salary Remaining : $4,518
Salary Average : $126,500
Salary Average Remaining : $4,518
Gustav Olofsson $120,000 (2)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Chase Wouters $106,400 (2)
Salary Remaining : $3,800
Salary Average : $106,400
Salary Average Remaining : $3,800
Wyatt Bongiovanni $106,333 (1)
Salary Remaining : $3,798
Salary Average : $106,333
Salary Average Remaining : $3,798
Nikolas Brouillard $104,100 (1)
Salary Remaining : $3,718
Salary Average : $104,100
Salary Average Remaining : $3,718
Kevin Conley $102,600 (1)
Salary Remaining : $3,664
Salary Average : $102,600
Salary Average Remaining : $3,664
Thomas Milic $102,500 (3)
Salary Remaining : $3,661
Salary Average : $102,500
Salary Average Remaining : $3,661
Travis Howe $100,700 (1)
Salary Remaining : $3,596
Salary Average : $100,700
Salary Average Remaining : $3,596
Taylor Ward $97,200 (1)
Salary Remaining : $3,471
Salary Average : $97,200
Salary Average Remaining : $3,471
Total Farm Players29
Salary Commitment
Year 2025 : $4,569,633
Year 2026 : $2,825,400
Year 2027 : $2,246,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,569,633
Year 2026 : $2,825,400
Year 2027 : $2,246,600
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStapes Center
Level 1: 6000 - $80 - 5,768 - 96.13%
Level 2: 5000 - $50 - 4,817 - 96.35%
Level 3: 2000 - $30 - 1,988 - 99.39%
Level 4: 4000 - $15 - 3,909 - 97.73%
Luxury : 1000 - $140 - 979 - 97.86%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,913 - 95.63%
Farm Level 2: 1000 - $15 - 769 - 76.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %17,460 - 97.00%
Average Income per Game$1,426,741
Year to Date Revenue$58,496,363
Farm
Home Games Left1
Average Attendance - %2,682 - 89.40%
Average Income per Game$102,689
Year to Date Revenue$4,312,946

Expense

Pro Players Total Salaries$74,609,000
Farm Players Total Salaries$3,279,100
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($500,000)
Pro Year To Date Expenses$68,151,165
Farm Year To Date Expenses$4,074,768
Pro Salary Cap To Date$67,251,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,853,481
Farm Estimated Season Revenue$102,689
Pro Remaining Season Days12
Pro Expenses Per Days$630,075
Pro Estimated Expenses$7,560,900
Farm Remaining Season Days4
Farm Expenses Per Days$38,206
Farm Estimated Expenses$152,824
Estimated Season Expenses$7,713,724
Estimated Season Salary Cap$74,212,033
Estimate Under Maximum Salary Cap of $74,500,000$287,967
Estimate Over Minimum Salary Cap of $58,500,000 $15,712,033
Current Bank Account$2,459,415
Projected Bank Account($2,298,139)

Pro Players Salaries

Aaron Ekblad $8,550,000 (1)
-Salary Remaining : $855,000
-Salary Average : $8,550,000
-Salary Average Remaining : $855,000
Quinn Hughes $7,500,000 (3)
-Salary Remaining : $750,000
-Salary Average : $7,500,000
-Salary Average Remaining : $750,000
William Karlsson $7,500,000 (1)
-Salary Remaining : $750,000
-Salary Average : $7,500,000
-Salary Average Remaining : $750,000
Matt Boldy $7,000,000 (5)
-Salary Remaining : $700,000
-Salary Average : $7,000,000
-Salary Average Remaining : $700,000
Mark Stone $6,500,000 (3)
-Salary Remaining : $650,000
-Salary Average : $6,500,000
-Salary Average Remaining : $650,000
Sean Monahan $6,500,000 (3)
-Salary Remaining : $650,000
-Salary Average : $6,500,000
-Salary Average Remaining : $650,000
Thatcher Demko $5,007,000 (1)
-Salary Remaining : $500,700
-Salary Average : $1,384,000
-Salary Average Remaining : $138,400
Lucas Raymond $4,883,000 (3)
-Salary Remaining : $488,300
-Salary Average : $4,883,000
-Salary Average Remaining : $488,300
Alex Vlasic $4,831,000 (3)
-Salary Remaining : $483,100
-Salary Average : $4,831,000
-Salary Average Remaining : $483,100
Chandler Stephenson $4,715,000 (2)
-Salary Remaining : $471,500
-Salary Average : $4,155,000
-Salary Average Remaining : $415,500
Shane Pinto $3,125,000 (5)
-Salary Remaining : $312,500
-Salary Average : $3,125,000
-Salary Average Remaining : $312,500
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $156,250
-Salary Average : $1,562,500
-Salary Average Remaining : $156,250
Jacob Moverare $1,133,000 (1)
-Salary Remaining : $113,300
-Salary Average : $853,073
-Salary Average Remaining : $85,307
Chris Ortiz $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Justin Sourdif $902,500 (1)
-Salary Remaining : $90,250
-Salary Average : $902,500
-Salary Average Remaining : $90,250
Brendan Furry $800,000 (1)
-Salary Remaining : $80,000
-Salary Average : $800,000
-Salary Average Remaining : $80,000
Magnus Hellberg $800,000 (2)
-Salary Remaining : $80,000
-Salary Average : $800,000
-Salary Average Remaining : $80,000
Boris Katchouk $800,000 (1)
-Salary Remaining : $80,000
-Salary Average : $800,000
-Salary Average Remaining : $80,000
A.J. Greer $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Alexander Petrovic $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Total Pro Players20
Salary Commitment
Year 2025 : $74,609,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $70,146,073
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $74,609,000
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 : $10,696
Salary Average : $299,500
Salary Average Remaining : $10,696
Filip Hronek $277,200 (2)
Salary Remaining : $9,900
Salary Average : $91,688
Salary Average Remaining : $3,275
Sean Kuraly $255,500 (1)
Salary Remaining : $9,125
Salary Average : $255,500
Salary Average Remaining : $9,125
Radek Faksa $234,000 (2)
Salary Remaining : $8,357
Salary Average : $234,000
Salary Average Remaining : $8,357
Timothy Liljegren $219,600 (2)
Salary Remaining : $7,843
Salary Average : $219,600
Salary Average Remaining : $7,843
Hudson Fasching $211,500 (1)
Salary Remaining : $7,554
Salary Average : $211,500
Salary Average Remaining : $7,554
Nick Swaney $142,400 (3)
Salary Remaining : $5,086
Salary Average : $142,400
Salary Average Remaining : $5,086
Cedric Pare $135,700 (3)
Salary Remaining : $4,846
Salary Average : $135,700
Salary Average Remaining : $4,846
Jaroslav Chmelar $133,900 (3)
Salary Remaining : $4,782
Salary Average : $133,900
Salary Average Remaining : $4,782
Ty Murchison $128,800 (3)
Salary Remaining : $4,600
Salary Average : $128,800
Salary Average Remaining : $4,600
Emmitt Finnie $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Skyler Brind'Amour $125,800 (3)
Salary Remaining : $4,493
Salary Average : $125,800
Salary Average Remaining : $4,493
Vladislav Kolyachonok $124,900 (2)
Salary Remaining : $4,461
Salary Average : $124,900
Salary Average Remaining : $4,461
Jonathan Aspirot $120,000 (3)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Alexey Toropchenko $110,100 (2)
Salary Remaining : $3,932
Salary Average : $93,400
Salary Average Remaining : $3,336
Donavan Houle $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Andrew Lucas $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Adam McCormick $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Yaroslav Askarov $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Austin Poganski $80,000 (1)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Alex Doucet $80,000 (1)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Mark Sinclair $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Total Farm Players22
Salary Commitment
Year 2025 : $3,279,100
Year 2026 : $1,960,100
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,076,888
Year 2026 : $1,757,888
Year 2027 : $914,300
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 4,388 - 73.14%
Level 2: 5000 - $60 - 4,736 - 94.72%
Level 3: 2000 - $35 - 1,959 - 97.95%
Level 4: 4000 - $20 - 3,822 - 95.56%
Luxury : 1000 - $200 - 722 - 72.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,381 - 69.06%
Farm Level 2: 1000 - $15 - 747 - 74.65%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,628 - 86.82%
Average Income per Game$1,508,515
Year to Date Revenue$61,849,103
Farm
Home Games Left0
Average Attendance - %2,128 - 70.92%
Average Income per Game$88,715
Year to Date Revenue$3,814,728

Expense

Pro Players Total Salaries$60,831,666
Farm Players Total Salaries$2,615,800
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,158,166
Farm Year To Date Expenses$3,470,914
Pro Salary Cap To Date$56,658,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,017,029
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$548,597
Pro Estimated Expenses$6,583,164
Farm Remaining Season Days4
Farm Expenses Per Days$32,284
Farm Estimated Expenses$129,136
Estimated Season Expenses$6,712,300
Estimated Season Salary Cap$62,741,409
Estimate Under Maximum Salary Cap of $74,500,000$11,758,591
Estimate Over Minimum Salary Cap of $58,500,000 $4,241,409
Current Bank Account$73,365,029
Projected Bank Account$69,669,758

Pro Players Salaries

Charlie Coyle $7,325,000 (1)
-Salary Remaining : $732,500
-Salary Average : $7,325,000
-Salary Average Remaining : $732,500
Artturi Lehkonen $6,555,000 (1)
-Salary Remaining : $655,500
-Salary Average : $6,555,000
-Salary Average Remaining : $655,500
Victor Hedman $5,727,000 (3)
-Salary Remaining : $572,700
-Salary Average : $5,727,000
-Salary Average Remaining : $572,700
Brenden Dillon $4,124,000 (1)
-Salary Remaining : $412,400
-Salary Average : $4,124,000
-Salary Average Remaining : $412,400
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Jason Polin $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Rickard Rakell $3,647,000 (2)
-Salary Remaining : $364,700
-Salary Average : $1,265,000
-Salary Average Remaining : $126,500
Mikael Granlund $3,371,000 (2)
-Salary Remaining : $337,100
-Salary Average : $4,244,000
-Salary Average Remaining : $424,400
Pyotr Kochetkov $3,326,000 (3)
-Salary Remaining : $332,600
-Salary Average : $3,326,000
-Salary Average Remaining : $332,600
Zach Whitecloud $2,500,000 (3)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Jimmy Vesey $2,292,000 (1)
-Salary Remaining : $229,200
-Salary Average : $2,292,000
-Salary Average Remaining : $229,200
John Marino $1,977,000 (1)
-Salary Remaining : $197,700
-Salary Average : $763,000
-Salary Average Remaining : $76,300
Justin Barron $1,561,000 (2)
-Salary Remaining : $156,100
-Salary Average : $1,561,000
-Salary Average Remaining : $156,100
Jack Roslovic $1,517,000 (1)
-Salary Remaining : $151,700
-Salary Average : $1,153,000
-Salary Average Remaining : $115,300
Isak Rosen $1,450,000 (1)
-Salary Remaining : $145,000
-Salary Average : $1,450,000
-Salary Average Remaining : $145,000
Cameron Hughes $1,406,000 (2)
-Salary Remaining : $140,600
-Salary Average : $1,406,000
-Salary Average Remaining : $140,600
Kaiden Guhle $1,283,333 (1)
-Salary Remaining : $128,333
-Salary Average : $1,283,333
-Salary Average Remaining : $128,333
Cameron Whitehead $1,277,000 (3)
-Salary Remaining : $127,700
-Salary Average : $1,277,000
-Salary Average Remaining : $127,700
Nils Aman $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Avery Hayes $900,000 (1)
-Salary Remaining : $90,000
-Salary Average : $900,000
-Salary Average Remaining : $90,000
Dennis Hildeby $843,333 (1)
-Salary Remaining : $84,333
-Salary Average : $843,333
-Salary Average Remaining : $84,333
Connor Zary $825,000 (2)
-Salary Remaining : $82,500
-Salary Average : $825,000
-Salary Average Remaining : $82,500
Total Pro Players22
Salary Commitment
Year 2025 : $60,831,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $57,744,666
Year 2026 : $22,131,000
Year 2027 : $12,830,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $60,831,666
Year 2026 : $23,640,000
Year 2027 : $12,830,000
Year 2028 : $0

Farm Players Salaries

Ethan Cardwell $146,100 (3)
Salary Remaining : $5,218
Salary Average : $146,100
Salary Average Remaining : $5,218
Chase Bradley $134,500 (3)
Salary Remaining : $4,804
Salary Average : $134,500
Salary Average Remaining : $4,804
Blake Biondi $133,500 (3)
Salary Remaining : $4,768
Salary Average : $133,500
Salary Average Remaining : $4,768
Eduard Sale $129,000 (3)
Salary Remaining : $4,607
Salary Average : $129,000
Salary Average Remaining : $4,607
Sandis Vilmanis $128,800 (3)
Salary Remaining : $4,600
Salary Average : $128,800
Salary Average Remaining : $4,600
Charles-Alexis Legault $128,700 (3)
Salary Remaining : $4,596
Salary Average : $128,700
Salary Average Remaining : $4,596
Konnor Smith $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Filip Roos $126,800 (2)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Noel Nordh $126,600 (3)
Salary Remaining : $4,521
Salary Average : $126,600
Salary Average Remaining : $4,521
Ethan Gauthier $126,600 (3)
Salary Remaining : $4,521
Salary Average : $126,600
Salary Average Remaining : $4,521
Lukas Fischer $126,000 (3)
Salary Remaining : $4,500
Salary Average : $126,000
Salary Average Remaining : $4,500
Isaac Belliveau $125,500 (3)
Salary Remaining : $4,482
Salary Average : $125,500
Salary Average Remaining : $4,482
Sergei Murashov $117,000 (3)
Salary Remaining : $4,179
Salary Average : $117,000
Salary Average Remaining : $4,179
Brayden Tracey $114,600 (2)
Salary Remaining : $4,093
Salary Average : $114,600
Salary Average Remaining : $4,093
Tanner Dickinson $113,500 (3)
Salary Remaining : $4,054
Salary Average : $113,500
Salary Average Remaining : $4,054
Chase Wheatcroft $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Tristan Allard $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Wyatt Aamodt $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Ryan Sandelin $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Tobie Bisson $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Stefan Matteau $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Dan Renouf $90,000 (1)
Salary Remaining : $3,214
Salary Average : $90,000
Salary Average Remaining : $3,214
Matt Villalta $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Total Farm Players23
Salary Commitment
Year 2025 : $2,615,800
Year 2026 : $1,985,800
Year 2027 : $1,664,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,615,800
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 - 5,617 - 93.61%
Level 2: 5000 - $60 - 4,689 - 93.78%
Level 3: 2000 - $42 - 1,500 - 75.00%
Level 4: 4000 - $19 - 3,808 - 95.20%
Luxury : 1000 - $145 - 968 - 96.77%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,383 - 69.17%
Farm Level 2: 1000 - $15 - 749 - 74.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %16,581 - 92.12%
Average Income per Game$1,591,455
Year to Date Revenue$63,658,191
Farm
Home Games Left1
Average Attendance - %2,132 - 71.07%
Average Income per Game$88,878
Year to Date Revenue$3,732,860

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$53,715,348
Farm Year To Date Expenses$4,156,860
Pro Salary Cap To Date$52,815,306
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,774,364
Farm Estimated Season Revenue$88,878
Pro Remaining Season Days12
Pro Expenses Per Days$491,938
Pro Estimated Expenses$5,903,256
Farm Remaining Season Days4
Farm Expenses Per Days$39,335
Farm Estimated Expenses$157,340
Estimated Season Expenses$6,060,596
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$107,047,283
Projected Bank Account$105,849,929

Pro Players Salaries

Marcus Pettersson $5,955,000 (1)
-Salary Remaining : $595,500
-Salary Average : $5,955,000
-Salary Average Remaining : $595,500
Andre Burakovsky $5,355,500 (1)
-Salary Remaining : $535,550
-Salary Average : $5,355,500
-Salary Average Remaining : $535,550
Calvin Pickard $4,995,000 (2)
-Salary Remaining : $499,500
-Salary Average : $4,995,000
-Salary Average Remaining : $499,500
Matt Roy $4,500,000 (3)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Tyler Johnson $3,995,000 (2)
-Salary Remaining : $399,500
-Salary Average : $3,995,000
-Salary Average Remaining : $399,500
Travis Konecny $3,539,000 (3)
-Salary Remaining : $353,900
-Salary Average : $3,539,000
-Salary Average Remaining : $353,900
Yakov Trenin $3,501,000 (2)
-Salary Remaining : $350,100
-Salary Average : $3,501,000
-Salary Average Remaining : $350,100
Calle Jarnkrok $3,207,000 (2)
-Salary Remaining : $320,700
-Salary Average : $3,830,000
-Salary Average Remaining : $383,000
Ivan Barbashev $2,750,000 (2)
-Salary Remaining : $275,000
-Salary Average : $2,750,000
-Salary Average Remaining : $275,000
Adam Gaudette $1,747,000 (3)
-Salary Remaining : $174,700
-Salary Average : $1,747,000
-Salary Average Remaining : $174,700
Joseph Woll $1,736,000 (2)
-Salary Remaining : $173,600
-Salary Average : $1,736,000
-Salary Average Remaining : $173,600
Eeli Tolvanen $1,464,000 (3)
-Salary Remaining : $146,400
-Salary Average : $1,464,000
-Salary Average Remaining : $146,400
Connor McMichael $1,344,000 (2)
-Salary Remaining : $134,400
-Salary Average : $1,344,000
-Salary Average Remaining : $134,400
Robert Mastrosimone $1,319,000 (3)
-Salary Remaining : $131,900
-Salary Average : $1,319,000
-Salary Average Remaining : $131,900
Paul Ludwinski $1,280,000 (3)
-Salary Remaining : $128,000
-Salary Average : $1,280,000
-Salary Average Remaining : $128,000
Scott Reedy $1,253,000 (2)
-Salary Remaining : $125,300
-Salary Average : $1,253,000
-Salary Average Remaining : $125,300
Dante Fabbro $1,200,000 (3)
-Salary Remaining : $120,000
-Salary Average : $1,200,000
-Salary Average Remaining : $120,000
Declan Chisholm $1,180,000 (2)
-Salary Remaining : $118,000
-Salary Average : $1,180,000
-Salary Average Remaining : $118,000
Joel Hofer $1,064,000 (2)
-Salary Remaining : $106,400
-Salary Average : $1,064,000
-Salary Average Remaining : $106,400
Joel Hanley $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Jon Merrill $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Travis Barron $973,000 (2)
-Salary Remaining : $97,300
-Salary Average : $973,000
-Salary Average Remaining : $97,300
Nicolas Roy $950,000 (1)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Elmer Soderblom $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Mason Lohrei $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Alex Laferriere $875,000 (1)
-Salary Remaining : $87,500
-Salary Average : $875,000
-Salary Average Remaining : $87,500
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 : $7,954
Salary Average : $222,700
Salary Average Remaining : $7,954
Ivan Ivan $195,500 (2)
Salary Remaining : $6,982
Salary Average : $195,500
Salary Average Remaining : $6,982
Nikolai Kovalenko $149,500 (3)
Salary Remaining : $5,339
Salary Average : $149,500
Salary Average Remaining : $5,339
Oliver Wahlstrom $145,200 (3)
Salary Remaining : $5,186
Salary Average : $145,200
Salary Average Remaining : $5,186
Bear Hughes $144,200 (3)
Salary Remaining : $5,150
Salary Average : $144,200
Salary Average Remaining : $5,150
Justin Robidas $142,100 (3)
Salary Remaining : $5,075
Salary Average : $142,100
Salary Average Remaining : $5,075
Ville Koivunen $138,700 (3)
Salary Remaining : $4,954
Salary Average : $138,700
Salary Average Remaining : $4,954
Judd Caulfield $138,100 (3)
Salary Remaining : $4,932
Salary Average : $138,100
Salary Average Remaining : $4,932
Andre Lee $137,800 (3)
Salary Remaining : $4,921
Salary Average : $137,800
Salary Average Remaining : $4,921
Cole Krygier $137,700 (3)
Salary Remaining : $4,918
Salary Average : $137,700
Salary Average Remaining : $4,918
Riley Duran $134,500 (3)
Salary Remaining : $4,804
Salary Average : $134,500
Salary Average Remaining : $4,804
Cade Webber $134,500 (3)
Salary Remaining : $4,804
Salary Average : $134,500
Salary Average Remaining : $4,804
Matias Rajaniemi $134,400 (3)
Salary Remaining : $4,800
Salary Average : $134,400
Salary Average Remaining : $4,800
Jack Malone $134,200 (3)
Salary Remaining : $4,793
Salary Average : $134,200
Salary Average Remaining : $4,793
Ben McCartney $125,300 (3)
Salary Remaining : $4,475
Salary Average : $125,300
Salary Average Remaining : $4,475
Dawson Barteaux $110,600 (3)
Salary Remaining : $3,950
Salary Average : $110,600
Salary Average Remaining : $3,950
Jonathan Gruden $109,200 (2)
Salary Remaining : $3,900
Salary Average : $109,200
Salary Average Remaining : $3,900
Isaac Ratcliffe $108,800 (2)
Salary Remaining : $3,886
Salary Average : $108,800
Salary Average Remaining : $3,886
Keith Petruzzelli $106,100 (3)
Salary Remaining : $3,789
Salary Average : $106,100
Salary Average Remaining : $3,789
Tristan Lennox $102,600 (3)
Salary Remaining : $3,664
Salary Average : $102,600
Salary Average Remaining : $3,664
Garin Bjorklund $101,900 (3)
Salary Remaining : $3,639
Salary Average : $101,900
Salary Average Remaining : $3,639
Jacob MacDonald $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Blade Jenkins $97,100 (2)
Salary Remaining : $3,468
Salary Average : $97,100
Salary Average Remaining : $3,468
Kevin Mandolese $94,200 (2)
Salary Remaining : $3,364
Salary Average : $94,200
Salary Average Remaining : $3,364
Ryker Evans $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Ryan Johnson $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Olle Lycksell $87,500 (1)
Salary Remaining : $3,125
Salary Average : $87,500
Salary Average Remaining : $3,125
James Malatesta $84,167 (2)
Salary Remaining : $3,006
Salary Average : $84,167
Salary Average Remaining : $3,006
Ben King $79,000 (2)
Salary Remaining : $2,821
Salary Average : $79,000
Salary Average Remaining : $2,821
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 5,946 - 84.94%
Level 2: 6000 - $60 - 4,998 - 83.30%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 3,878 - 96.96%
Luxury : 1500 - $120 - 1,096 - 73.05%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,909 - 95.45%
Farm Level 2: 1000 - $15 - 757 - 75.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %18,368 - 83.49%
Average Income per Game$1,657,380
Year to Date Revenue$66,295,202
Farm
Home Games Left0
Average Attendance - %2,666 - 88.88%
Average Income per Game$102,256
Year to Date Revenue$4,397,003

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$67,716,035
Farm Year To Date Expenses$6,257,494
Pro Salary Cap To Date$66,725,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,972,140
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$626,970
Pro Estimated Expenses$7,523,640
Farm Remaining Season Days4
Farm Expenses Per Days$57,943
Farm Estimated Expenses$231,772
Estimated Season Expenses$7,755,412
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$130,015,598
Projected Bank Account$127,232,326

Pro Players Salaries

John Carlson $10,750,000 (2)
-Salary Remaining : $1,075,000
-Salary Average : $10,750,000
-Salary Average Remaining : $1,075,000
Jonathan Huberdeau $7,550,000 (1)
-Salary Remaining : $755,000
-Salary Average : $7,550,000
-Salary Average Remaining : $755,000
Connor Murphy $5,500,000 (2)
-Salary Remaining : $550,000
-Salary Average : $5,500,000
-Salary Average Remaining : $550,000
Marc-Andre Fleury $5,250,000 (2)
-Salary Remaining : $525,000
-Salary Average : $5,250,000
-Salary Average Remaining : $525,000
Cam Talbot $4,550,000 (3)
-Salary Remaining : $455,000
-Salary Average : $4,550,000
-Salary Average Remaining : $455,000
Kevin Hayes $3,802,000 (1)
-Salary Remaining : $380,200
-Salary Average : $4,614,000
-Salary Average Remaining : $461,400
Ben Chiarot $3,750,000 (1)
-Salary Remaining : $375,000
-Salary Average : $3,750,000
-Salary Average Remaining : $375,000
Ondrej Palat $3,500,000 (2)
-Salary Remaining : $350,000
-Salary Average : $3,500,000
-Salary Average Remaining : $350,000
Joel Eriksson Ek $3,212,000 (1)
-Salary Remaining : $321,200
-Salary Average : $2,018,000
-Salary Average Remaining : $201,800
Brandon Tanev $3,010,000 (2)
-Salary Remaining : $301,000
-Salary Average : $3,010,000
-Salary Average Remaining : $301,000
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Jordan Martinook $2,995,000 (2)
-Salary Remaining : $299,500
-Salary Average : $2,995,000
-Salary Average Remaining : $299,500
Max Domi $2,374,000 (3)
-Salary Remaining : $237,400
-Salary Average : $2,374,000
-Salary Average Remaining : $237,400
Thomas Chabot $2,350,000 (2)
-Salary Remaining : $235,000
-Salary Average : $906,756
-Salary Average Remaining : $90,676
Alex Newhook $2,030,000 (2)
-Salary Remaining : $203,000
-Salary Average : $2,030,000
-Salary Average Remaining : $203,000
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Erik Cernak $1,754,000 (2)
-Salary Remaining : $175,400
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Philip Tomasino $1,620,000 (2)
-Salary Remaining : $162,000
-Salary Average : $985,769
-Salary Average Remaining : $98,577
Kevin Stenlund $1,139,000 (2)
-Salary Remaining : $113,900
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Wyatt Johnston $1,000,417 (1)
-Salary Remaining : $100,042
-Salary Average : $1,000,417
-Salary Average Remaining : $100,042
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 : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Matt Murray $290,000 (3)
Salary Remaining : $10,357
Salary Average : $290,000
Salary Average Remaining : $10,357
Charlie Lindgren $243,700 (3)
Salary Remaining : $8,704
Salary Average : $243,700
Salary Average Remaining : $8,704
Frederik Andersen $233,100 (2)
Salary Remaining : $8,325
Salary Average : $455,200
Salary Average Remaining : $16,257
Casey DeSmith $225,000 (2)
Salary Remaining : $8,036
Salary Average : $225,000
Salary Average Remaining : $8,036
Alexander Romanov $196,300 (2)
Salary Remaining : $7,011
Salary Average : $89,417
Salary Average Remaining : $3,193
Dennis Gilbert $162,470 (1)
Salary Remaining : $5,803
Salary Average : $75,000
Salary Average Remaining : $2,679
Dakota Mermis $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Jack St. Ivany $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Gabriel Landeskog $148,700 (2)
Salary Remaining : $5,311
Salary Average : $148,700
Salary Average Remaining : $5,311
Luke Kunin $146,700 (2)
Salary Remaining : $5,239
Salary Average : $75,000
Salary Average Remaining : $2,679
Joel Farabee $145,200 (1)
Salary Remaining : $5,186
Salary Average : $80,700
Salary Average Remaining : $2,882
Brendan Lemieux $135,000 (1)
Salary Remaining : $4,821
Salary Average : $136,100
Salary Average Remaining : $4,861
Logan Stanley $132,400 (3)
Salary Remaining : $4,729
Salary Average : $132,400
Salary Average Remaining : $4,729
Miko Matikka $131,600 (3)
Salary Remaining : $4,700
Salary Average : $131,600
Salary Average Remaining : $4,700
Otto Stenberg $128,700 (3)
Salary Remaining : $4,596
Salary Average : $128,700
Salary Average Remaining : $4,596
Jake Furlong $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Nathan Villeneuve $126,600 (3)
Salary Remaining : $4,521
Salary Average : $126,600
Salary Average Remaining : $4,521
Anders Bjork $114,200 (2)
Salary Remaining : $4,079
Salary Average : $172,000
Salary Average Remaining : $6,143
Brett Seney $109,900 (1)
Salary Remaining : $3,925
Salary Average : $75,000
Salary Average Remaining : $2,679
Hunter Shepard $108,800 (2)
Salary Remaining : $3,886
Salary Average : $78,800
Salary Average Remaining : $2,814
Carter Mazur $107,300 (3)
Salary Remaining : $3,832
Salary Average : $107,300
Salary Average Remaining : $3,832
Carson Meyer $107,300 (2)
Salary Remaining : $3,832
Salary Average : $81,816
Salary Average Remaining : $2,922
Kailer Yamamoto $106,700 (3)
Salary Remaining : $3,811
Salary Average : $106,700
Salary Average Remaining : $3,811
Yan Kuznetsov $105,800 (3)
Salary Remaining : $3,779
Salary Average : $105,800
Salary Average Remaining : $3,779
Jeremy Davies $105,600 (1)
Salary Remaining : $3,771
Salary Average : $75,000
Salary Average Remaining : $2,679
Sam Malinski $100,000 (2)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Matej Blumel $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Callahan Burke $87,500 (1)
Salary Remaining : $3,125
Salary Average : $87,500
Salary Average Remaining : $3,125
Nolan Allan $85,000 (2)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
Connor Corcoran $85,000 (5)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
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 - 4,377 - 72.95%
Level 2: 5000 - $62 - 3,921 - 78.42%
Level 3: 2000 - $37 - 1,974 - 98.68%
Level 4: 4000 - $22 - 3,826 - 95.64%
Luxury : 1000 - $200 - 727 - 72.67%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,372 - 68.59%
Farm Level 2: 1000 - $15 - 744 - 74.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %14,824 - 82.35%
Average Income per Game$1,478,167
Year to Date Revenue$60,604,838
Farm
Home Games Left0
Average Attendance - %2,116 - 70.53%
Average Income per Game$88,170
Year to Date Revenue$3,791,308

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$56,523,318
Farm Year To Date Expenses$3,847,667
Pro Salary Cap To Date$53,373,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,956,334
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$525,218
Pro Estimated Expenses$6,302,616
Farm Remaining Season Days4
Farm Expenses Per Days$36,416
Farm Estimated Expenses$145,664
Estimated Season Expenses$6,448,280
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$54,876,613
Projected Bank Account$51,384,667

Pro Players Salaries

Brandon Saad $4,950,000 (1)
-Salary Remaining : $495,000
-Salary Average : $4,950,000
-Salary Average Remaining : $495,000
Anthony Stolarz $4,500,000 (3)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Andreas Athanasiou $4,200,000 (1)
-Salary Remaining : $420,000
-Salary Average : $4,200,000
-Salary Average Remaining : $420,000
Jayson Megna $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Mason McTavish $3,394,167 (1)
-Salary Remaining : $339,417
-Salary Average : $3,394,167
-Salary Average Remaining : $339,417
Calvin de Haan $3,103,000 (1)
-Salary Remaining : $310,300
-Salary Average : $6,412,500
-Salary Average Remaining : $641,250
Case McCarthy $3,000,001 (1)
-Salary Remaining : $300,000
-Salary Average : $3,000,001
-Salary Average Remaining : $300,000
Brett Davis $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Cade Borchardt $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Brandon Gignac $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Colin Miller $1,722,000 (1)
-Salary Remaining : $172,200
-Salary Average : $1,722,000
-Salary Average Remaining : $172,200
Vasily Podkolzin $1,699,000 (3)
-Salary Remaining : $169,900
-Salary Average : $1,699,000
-Salary Average Remaining : $169,900
Lian Bichsel $1,592,000 (3)
-Salary Remaining : $159,200
-Salary Average : $1,592,000
-Salary Average Remaining : $159,200
Matias Maccelli $1,479,000 (3)
-Salary Remaining : $147,900
-Salary Average : $1,479,000
-Salary Average Remaining : $147,900
Dominik Badinka $1,366,000 (3)
-Salary Remaining : $136,600
-Salary Average : $1,366,000
-Salary Average Remaining : $136,600
Jesper Wallstedt $1,350,000 (1)
-Salary Remaining : $135,000
-Salary Average : $1,350,000
-Salary Average Remaining : $135,000
Luke Henman $1,320,000 (3)
-Salary Remaining : $132,000
-Salary Average : $1,320,000
-Salary Average Remaining : $132,000
Alex Nedeljkovic $1,255,000 (1)
-Salary Remaining : $125,500
-Salary Average : $1,653,000
-Salary Average Remaining : $165,300
Daylan Kuefler $1,130,000 (3)
-Salary Remaining : $113,000
-Salary Average : $1,130,000
-Salary Average Remaining : $113,000
Samuel Laberge $974,000 (1)
-Salary Remaining : $97,400
-Salary Average : $974,000
-Salary Average Remaining : $97,400
Brandon Scanlin $966,000 (1)
-Salary Remaining : $96,600
-Salary Average : $966,000
-Salary Average Remaining : $96,600
Martin Pospisil $941,000 (1)
-Salary Remaining : $94,100
-Salary Average : $941,000
-Salary Average Remaining : $94,100
John Beecher $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Shane Wright $918,333 (2)
-Salary Remaining : $91,833
-Salary Average : $918,333
-Salary Average Remaining : $91,833
Dylan Garand $902,500 (1)
-Salary Remaining : $90,250
-Salary Average : $902,500
-Salary Average Remaining : $90,250
Olen Zellweger $844,167 (2)
-Salary Remaining : $84,417
-Salary Average : $844,167
-Salary Average Remaining : $84,417
Adam Wilsby $842,500 (1)
-Salary Remaining : $84,250
-Salary Average : $842,500
-Salary Average Remaining : $84,250
Pontus Holmberg $827,500 (1)
-Salary Remaining : $82,750
-Salary Average : $827,500
-Salary Average Remaining : $82,750
Zack Ostapchuk $825,000 (2)
-Salary Remaining : $82,500
-Salary Average : $825,000
-Salary Average Remaining : $82,500
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 : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
C.J. Smith $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Brian Pinho $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Brayden Low $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Jake Schmaltz $135,400 (3)
Salary Remaining : $4,836
Salary Average : $135,400
Salary Average Remaining : $4,836
Topi Niemela $134,200 (3)
Salary Remaining : $4,793
Salary Average : $134,200
Salary Average Remaining : $4,793
Aleksanteri Kaskimaki $134,000 (3)
Salary Remaining : $4,786
Salary Average : $134,000
Salary Average Remaining : $4,786
Lucas Mercuri $133,800 (3)
Salary Remaining : $4,779
Salary Average : $133,800
Salary Average Remaining : $4,779
Christian Krygier $132,200 (3)
Salary Remaining : $4,721
Salary Average : $132,200
Salary Average Remaining : $4,721
Ty Nelson $130,900 (3)
Salary Remaining : $4,675
Salary Average : $130,900
Salary Average Remaining : $4,675
Damian Clara $129,100 (3)
Salary Remaining : $4,611
Salary Average : $129,100
Salary Average Remaining : $4,611
Vsevolod Komarov $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Ryan Mast $128,500 (3)
Salary Remaining : $4,589
Salary Average : $128,500
Salary Average Remaining : $4,589
Jack Peart $127,500 (3)
Salary Remaining : $4,554
Salary Average : $127,500
Salary Average Remaining : $4,554
Jack Beck $127,300 (3)
Salary Remaining : $4,546
Salary Average : $127,300
Salary Average Remaining : $4,546
Graeme Clarke $126,000 (2)
Salary Remaining : $4,500
Salary Average : $126,000
Salary Average Remaining : $4,500
Lane Pederson $117,200 (1)
Salary Remaining : $4,186
Salary Average : $117,200
Salary Average Remaining : $4,186
Brett Harrison $110,600 (3)
Salary Remaining : $3,950
Salary Average : $110,600
Salary Average Remaining : $3,950
Josiah Slavin $106,500 (2)
Salary Remaining : $3,804
Salary Average : $106,500
Salary Average Remaining : $3,804
Tyce Thompson $100,700 (2)
Salary Remaining : $3,596
Salary Average : $100,700
Salary Average Remaining : $3,596
Matthew Murray $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Aatu Raty $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Jesper Vikman $85,800 (2)
Salary Remaining : $3,064
Salary Average : $85,800
Salary Average Remaining : $3,064
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 - 3,649 - 60.82%
Level 2: 5000 - $65 - 3,732 - 74.64%
Level 3: 2000 - $35 - 1,954 - 97.68%
Level 4: 4000 - $25 - 2,988 - 74.70%
Luxury : 1000 - $225 - 656 - 65.58%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,409 - 70.46%
Farm Level 2: 1000 - $15 - 739 - 73.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %12,979 - 72.11%
Average Income per Game$1,474,187
Year to Date Revenue$60,441,685
Farm
Home Games Left0
Average Attendance - %2,148 - 71.61%
Average Income per Game$90,007
Year to Date Revenue$3,870,298

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$64,346,184
Farm Year To Date Expenses$5,158,404
Pro Salary Cap To Date$63,446,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,948,375
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$595,798
Pro Estimated Expenses$7,149,576
Farm Remaining Season Days4
Farm Expenses Per Days$47,763
Farm Estimated Expenses$191,052
Estimated Season Expenses$7,340,628
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$24,588,348
Projected Bank Account$20,196,095

Pro Players Salaries

Dustin Tokarski $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Ethan de Jong $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Alex Gallant $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Kale Kessy $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Justin Hryckowian $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Simon Pinard $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Brett Budgell $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Dennis Cesana $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Grant Cruikshank $2,999,999 (1)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Noah Juulsen $2,999,900 (3)
-Salary Remaining : $299,990
-Salary Average : $2,999,900
-Salary Average Remaining : $299,990
Haydn Fleury $2,999,900 (3)
-Salary Remaining : $299,990
-Salary Average : $2,999,900
-Salary Average Remaining : $299,990
Brett Howden $2,992,000 (3)
-Salary Remaining : $299,200
-Salary Average : $2,992,000
-Salary Average Remaining : $299,200
Frank Nazar $2,528,000 (3)
-Salary Remaining : $252,800
-Salary Average : $2,528,000
-Salary Average Remaining : $252,800
Connor Clifton $2,302,000 (2)
-Salary Remaining : $230,200
-Salary Average : $2,302,000
-Salary Average Remaining : $230,200
Noah Dobson $1,955,000 (1)
-Salary Remaining : $195,500
-Salary Average : $788,000
-Salary Average Remaining : $78,800
David Jiricek $1,950,000 (1)
-Salary Remaining : $195,000
-Salary Average : $1,950,000
-Salary Average Remaining : $195,000
Jani Nyman $1,852,000 (3)
-Salary Remaining : $185,200
-Salary Average : $1,852,000
-Salary Average Remaining : $185,200
Kieffer Bellows $1,565,000 (3)
-Salary Remaining : $156,500
-Salary Average : $1,565,000
-Salary Average Remaining : $156,500
Cam Hausinger $1,471,000 (3)
-Salary Remaining : $147,100
-Salary Average : $1,471,000
-Salary Average Remaining : $147,100
Matthew Kessel $1,407,000 (3)
-Salary Remaining : $140,700
-Salary Average : $1,407,000
-Salary Average Remaining : $140,700
Jonathan Lekkerimaki $1,389,000 (3)
-Salary Remaining : $138,900
-Salary Average : $1,389,000
-Salary Average Remaining : $138,900
Reece Vitelli $1,382,000 (3)
-Salary Remaining : $138,200
-Salary Average : $1,382,000
-Salary Average Remaining : $138,200
Jackson Dorrington $1,316,000 (3)
-Salary Remaining : $131,600
-Salary Average : $1,316,000
-Salary Average Remaining : $131,600
Jaden Lipinski $1,266,000 (3)
-Salary Remaining : $126,600
-Salary Average : $1,266,000
-Salary Average Remaining : $126,600
Bryce McConnell-Barker $1,263,000 (3)
-Salary Remaining : $126,300
-Salary Average : $1,263,000
-Salary Average Remaining : $126,300
Jack Studnicka $1,169,000 (1)
-Salary Remaining : $116,900
-Salary Average : $1,169,000
-Salary Average Remaining : $116,900
Matt Kiersted $1,119,000 (1)
-Salary Remaining : $111,900
-Salary Average : $1,119,000
-Salary Average Remaining : $111,900
Greg Meireles $1,094,000 (3)
-Salary Remaining : $109,400
-Salary Average : $1,094,000
-Salary Average Remaining : $109,400
Justin Kirkland $1,077,000 (1)
-Salary Remaining : $107,700
-Salary Average : $1,077,000
-Salary Average Remaining : $107,700
Ben Kraws $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Corey Andonovski $987,000 (2)
-Salary Remaining : $98,700
-Salary Average : $987,000
-Salary Average Remaining : $98,700
Navrin Mutter $969,000 (2)
-Salary Remaining : $96,900
-Salary Average : $969,000
-Salary Average Remaining : $96,900
Patrick Giles $961,000 (2)
-Salary Remaining : $96,100
-Salary Average : $961,000
-Salary Average Remaining : $96,100
Joey Abate $956,000 (2)
-Salary Remaining : $95,600
-Salary Average : $956,000
-Salary Average Remaining : $95,600
Michael Milne $950,000 (1)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Adam Fantilli $950,000 (2)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Jaxson Stauber $876,000 (1)
-Salary Remaining : $87,600
-Salary Average : $876,000
-Salary Average Remaining : $87,600
Alex Lyon $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
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 : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Akito Hirose $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Cooper Walker $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Tag Bertuzzi $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Luke Krys $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Colin Felix $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Ben Berard $300,000 (1)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Jacob Fowler $171,500 (3)
Salary Remaining : $6,125
Salary Average : $171,500
Salary Average Remaining : $6,125
Trenton Bliss $142,000 (3)
Salary Remaining : $5,071
Salary Average : $142,000
Salary Average Remaining : $5,071
Griffin Luce $140,600 (3)
Salary Remaining : $5,021
Salary Average : $140,600
Salary Average Remaining : $5,021
Eamon Powell $136,600 (3)
Salary Remaining : $4,879
Salary Average : $136,600
Salary Average Remaining : $4,879
Oscar Fisker Molgaard $130,400 (3)
Salary Remaining : $4,657
Salary Average : $130,400
Salary Average Remaining : $4,657
Viktor Neuchev $128,900 (3)
Salary Remaining : $4,604
Salary Average : $128,900
Salary Average Remaining : $4,604
Connor Kurth $128,700 (3)
Salary Remaining : $4,596
Salary Average : $128,700
Salary Average Remaining : $4,596
Jagger Firkus $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Matvey Petrov $128,500 (3)
Salary Remaining : $4,589
Salary Average : $128,500
Salary Average Remaining : $4,589
Noah Warren $128,400 (3)
Salary Remaining : $4,586
Salary Average : $128,400
Salary Average Remaining : $4,586
Gavin Brindley $128,000 (3)
Salary Remaining : $4,571
Salary Average : $128,000
Salary Average Remaining : $4,571
Filip Mesar $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Akil Thomas $113,200 (2)
Salary Remaining : $4,043
Salary Average : $113,200
Salary Average Remaining : $4,043
Joel Teasdale $107,800 (1)
Salary Remaining : $3,850
Salary Average : $107,800
Salary Average Remaining : $3,850
Ryan Fanti $107,600 (3)
Salary Remaining : $3,843
Salary Average : $107,600
Salary Average Remaining : $3,843
Jackson Cates $104,000 (1)
Salary Remaining : $3,714
Salary Average : $104,000
Salary Average Remaining : $3,714
Roman Ahcan $98,600 (2)
Salary Remaining : $3,521
Salary Average : $98,600
Salary Average Remaining : $3,521
Alex Kannok Leipert $98,400 (2)
Salary Remaining : $3,514
Salary Average : $98,400
Salary Average Remaining : $3,514
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 - 5,935 - 98.91%
Level 2: 5000 - $65 - 3,871 - 77.41%
Level 3: 2000 - $35 - 1,989 - 99.45%
Level 4: 4000 - $25 - 3,065 - 76.62%
Luxury : 1000 - $170 - 983 - 98.26%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,924 - 96.18%
Farm Level 2: 1000 - $4 - 1,000 - 99.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,842 - 88.01%
Average Income per Game$1,478,331
Year to Date Revenue$60,611,571
Farm
Home Games Left1
Average Attendance - %2,923 - 97.44%
Average Income per Game$91,941
Year to Date Revenue$3,861,518

Expense

Pro Players Total Salaries$58,138,000
Farm Players Total Salaries$3,287,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,944,669
Farm Year To Date Expenses$3,832,744
Pro Salary Cap To Date$53,044,674
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,956,662
Farm Estimated Season Revenue$91,941
Pro Remaining Season Days12
Pro Expenses Per Days$492,817
Pro Estimated Expenses$5,913,804
Farm Remaining Season Days4
Farm Expenses Per Days$38,281
Farm Estimated Expenses$153,124
Estimated Season Expenses$6,066,928
Estimated Season Salary Cap$58,858,470
Estimate Under Maximum Salary Cap of $74,500,000$15,641,530
Estimate Over Minimum Salary Cap of $58,500,000 $358,470
Current Bank Account$17,718,911
Projected Bank Account$14,700,586

Pro Players Salaries

Andrei Vasilevskiy $4,316,000 (2)
-Salary Remaining : $431,600
-Salary Average : $3,041,000
-Salary Average Remaining : $304,100
Artemi Panarin $3,627,000 (2)
-Salary Remaining : $362,700
-Salary Average : $6,666,000
-Salary Average Remaining : $666,600
David Pastrnak $3,625,000 (1)
-Salary Remaining : $362,500
-Salary Average : $1,682,000
-Salary Average Remaining : $168,200
Marco Rossi $3,382,000 (3)
-Salary Remaining : $338,200
-Salary Average : $3,382,000
-Salary Average Remaining : $338,200
Blake Hillman $3,100,000 (1)
-Salary Remaining : $310,000
-Salary Average : $3,100,000
-Salary Average Remaining : $310,000
Roman Josi $3,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $3,795,000
-Salary Average Remaining : $379,500
Mats Zuccarello $2,894,000 (1)
-Salary Remaining : $289,400
-Salary Average : $4,728,000
-Salary Average Remaining : $472,800
Cam York $2,864,000 (3)
-Salary Remaining : $286,400
-Salary Average : $2,864,000
-Salary Average Remaining : $286,400
Carter Verhaeghe $2,705,000 (3)
-Salary Remaining : $270,500
-Salary Average : $2,705,000
-Salary Average Remaining : $270,500
Miro Heiskanen $2,645,000 (3)
-Salary Remaining : $264,500
-Salary Average : $2,405,000
-Salary Average Remaining : $240,500
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Carl Grundstrom $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Chas Sharpe $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Chad Hillebrand $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Cal O'Reilly $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Owen Power $1,850,000 (1)
-Salary Remaining : $185,000
-Salary Average : $1,850,000
-Salary Average Remaining : $185,000
Jake Christiansen $1,468,000 (3)
-Salary Remaining : $146,800
-Salary Average : $1,468,000
-Salary Average Remaining : $146,800
Cameron Butler $1,309,000 (3)
-Salary Remaining : $130,900
-Salary Average : $1,309,000
-Salary Average Remaining : $130,900
Justin Gill $1,259,000 (3)
-Salary Remaining : $125,900
-Salary Average : $1,259,000
-Salary Average Remaining : $125,900
Dennis Cholowski $1,256,000 (2)
-Salary Remaining : $125,600
-Salary Average : $1,256,000
-Salary Average Remaining : $125,600
Cole Koepke $1,142,000 (2)
-Salary Remaining : $114,200
-Salary Average : $1,142,000
-Salary Average Remaining : $114,200
Ben Meyers $1,130,000 (2)
-Salary Remaining : $113,000
-Salary Average : $1,130,000
-Salary Average Remaining : $113,000
Chad Nychuk $1,065,000 (2)
-Salary Remaining : $106,500
-Salary Average : $1,065,000
-Salary Average Remaining : $106,500
Matthew Seminoff $1,041,000 (3)
-Salary Remaining : $104,100
-Salary Average : $1,041,000
-Salary Average Remaining : $104,100
Jiri Patera $1,020,000 (2)
-Salary Remaining : $102,000
-Salary Average : $1,020,000
-Salary Average Remaining : $102,000
Ville Heinola $1,015,000 (1)
-Salary Remaining : $101,500
-Salary Average : $1,015,000
-Salary Average Remaining : $101,500
Chris Terry $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Juuso Parssinen $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Total Pro Players28
Salary Commitment
Year 2025 : $58,138,000
Year 2026 : $35,058,000
Year 2027 : $21,693,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,348,000
Year 2026 : $38,048,000
Year 2027 : $22,728,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,138,000
Year 2026 : $35,729,000
Year 2027 : $22,173,000
Year 2028 : $0

Farm Players Salaries

Cameron Wright $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Brandon Hickey $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Cam Berg $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Cam Thiesing $200,000 (1)
Salary Remaining : $7,143
Salary Average : $75,000
Salary Average Remaining : $2,679
C.J. Suess $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Ben Harpur $140,100 (3)
Salary Remaining : $5,004
Salary Average : $140,100
Salary Average Remaining : $5,004
Ben Jones $138,600 (3)
Salary Remaining : $4,950
Salary Average : $138,600
Salary Average Remaining : $4,950
Ethan Keppen $133,900 (3)
Salary Remaining : $4,782
Salary Average : $133,900
Salary Average Remaining : $4,782
Yegor Sidorov $131,500 (3)
Salary Remaining : $4,696
Salary Average : $131,500
Salary Average Remaining : $4,696
Otto Salin $129,300 (3)
Salary Remaining : $4,618
Salary Average : $129,300
Salary Average Remaining : $4,618
Artem Duda $128,900 (3)
Salary Remaining : $4,604
Salary Average : $128,900
Salary Average Remaining : $4,604
Jordan Dumais $127,900 (3)
Salary Remaining : $4,568
Salary Average : $127,900
Salary Average Remaining : $4,568
Joshua Brown $127,500 (1)
Salary Remaining : $4,554
Salary Average : $127,500
Salary Average Remaining : $4,554
Ryan Leonard $126,800 (3)
Salary Remaining : $4,529
Salary Average : $126,800
Salary Average Remaining : $4,529
Gabe Perreault $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Angus Booth $126,300 (3)
Salary Remaining : $4,511
Salary Average : $126,300
Salary Average Remaining : $4,511
Jesse Pulkkinen $126,300 (3)
Salary Remaining : $4,511
Salary Average : $126,300
Salary Average Remaining : $4,511
Adam Scheel $114,000 (3)
Salary Remaining : $4,071
Salary Average : $114,000
Salary Average Remaining : $4,071
Bradley Marek $111,100 (3)
Salary Remaining : $3,968
Salary Average : $111,100
Salary Average Remaining : $3,968
Carl Berglund $110,900 (3)
Salary Remaining : $3,961
Salary Average : $110,900
Salary Average Remaining : $3,961
Tye Felhaber $104,500 (1)
Salary Remaining : $3,732
Salary Average : $104,500
Salary Average Remaining : $3,732
Dryden McKay $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Nolan Maier $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Joshua Roy $83,500 (2)
Salary Remaining : $2,982
Salary Average : $83,500
Salary Average Remaining : $2,982
Total Farm Players24
Salary Commitment
Year 2025 : $3,287,500
Year 2026 : $1,855,500
Year 2027 : $1,772,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,162,500
Year 2026 : $1,855,500
Year 2027 : $1,772,000
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,219 - 70.32%
Level 2: 5000 - $55 - 4,771 - 95.43%
Level 3: 2000 - $40 - 1,600 - 80.00%
Level 4: 4000 - $25 - 2,897 - 72.42%
Luxury : 1000 - $205 - 692 - 69.16%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,402 - 70.12%
Farm Level 2: 1000 - $15 - 742 - 74.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %14,179 - 78.77%
Average Income per Game$1,446,765
Year to Date Revenue$59,317,351
Farm
Home Games Left1
Average Attendance - %2,144 - 71.48%
Average Income per Game$89,717
Year to Date Revenue$3,768,121

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$54,093,636
Farm Year To Date Expenses$3,505,525
Pro Salary Cap To Date$53,193,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,893,529
Farm Estimated Season Revenue$89,717
Pro Remaining Season Days12
Pro Expenses Per Days$500,867
Pro Estimated Expenses$6,010,404
Farm Remaining Season Days4
Farm Expenses Per Days$32,814
Farm Estimated Expenses$131,256
Estimated Season Expenses$6,141,660
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$124,669,448
Projected Bank Account$121,511,034

Pro Players Salaries

Frank Vatrano $12,255,000 (2)
-Salary Remaining : $1,225,500
-Salary Average : $12,255,000
-Salary Average Remaining : $1,225,500
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Conor Garland $4,000,000 (3)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Brady Skjei $3,753,000 (2)
-Salary Remaining : $375,300
-Salary Average : $5,500,000
-Salary Average Remaining : $550,000
Neal Pionk $3,623,000 (2)
-Salary Remaining : $362,300
-Salary Average : $3,561,000
-Salary Average Remaining : $356,100
Michael Rasmussen $3,500,000 (2)
-Salary Remaining : $350,000
-Salary Average : $3,500,000
-Salary Average Remaining : $350,000
Brayden McNabb $3,467,000 (1)
-Salary Remaining : $346,700
-Salary Average : $4,232,000
-Salary Average Remaining : $423,200
Lawson Crouse $2,816,000 (2)
-Salary Remaining : $281,600
-Salary Average : $2,484,000
-Salary Average Remaining : $248,400
Bobby Brink $2,651,000 (3)
-Salary Remaining : $265,100
-Salary Average : $2,651,000
-Salary Average Remaining : $265,100
Travis Sanheim $2,426,000 (1)
-Salary Remaining : $242,600
-Salary Average : $1,862,000
-Salary Average Remaining : $186,200
Dustin Wolf $2,234,000 (2)
-Salary Remaining : $223,400
-Salary Average : $2,234,000
-Salary Average Remaining : $223,400
Vincent Hinostroza $1,952,000 (1)
-Salary Remaining : $195,200
-Salary Average : $1,952,000
-Salary Average Remaining : $195,200
Henry Thrun $1,691,000 (3)
-Salary Remaining : $169,100
-Salary Average : $1,691,000
-Salary Average Remaining : $169,100
Joseph Veleno $1,665,000 (3)
-Salary Remaining : $166,500
-Salary Average : $1,665,000
-Salary Average Remaining : $166,500
Nicholas Robertson $1,600,000 (3)
-Salary Remaining : $160,000
-Salary Average : $1,600,000
-Salary Average Remaining : $160,000
Josh Mahura $1,389,000 (2)
-Salary Remaining : $138,900
-Salary Average : $1,389,000
-Salary Average Remaining : $138,900
Rasmus Kupari $1,322,000 (1)
-Salary Remaining : $132,200
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Parker Wotherspoon $1,173,000 (2)
-Salary Remaining : $117,300
-Salary Average : $1,173,000
-Salary Average Remaining : $117,300
Dylan Ferguson $1,164,000 (3)
-Salary Remaining : $116,400
-Salary Average : $1,164,000
-Salary Average Remaining : $116,400
Jan Bednar $1,073,000 (3)
-Salary Remaining : $107,300
-Salary Average : $1,073,000
-Salary Average Remaining : $107,300
Kent Johnson $850,000 (1)
-Salary Remaining : $85,000
-Salary Average : $850,000
-Salary Average Remaining : $85,000
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 : $8,171
Salary Average : $228,800
Salary Average Remaining : $8,171
Nikolas Matinpalo $147,100 (3)
Salary Remaining : $5,254
Salary Average : $147,100
Salary Average Remaining : $5,254
Jonah Gadjovich $145,300 (3)
Salary Remaining : $5,189
Salary Average : $145,300
Salary Average Remaining : $5,189
Matthew Phillips $143,100 (3)
Salary Remaining : $5,111
Salary Average : $143,100
Salary Average Remaining : $5,111
Ryan Chesley $132,400 (3)
Salary Remaining : $4,729
Salary Average : $132,400
Salary Average Remaining : $4,729
Alex Ciernik $129,600 (3)
Salary Remaining : $4,629
Salary Average : $129,600
Salary Average Remaining : $4,629
Simon Robertsson $129,200 (3)
Salary Remaining : $4,614
Salary Average : $129,200
Salary Average Remaining : $4,614
Carson Lambos $127,200 (3)
Salary Remaining : $4,543
Salary Average : $127,200
Salary Average Remaining : $4,543
Jorian Donovan $126,300 (3)
Salary Remaining : $4,511
Salary Average : $126,300
Salary Average Remaining : $4,511
Ben Gleason $121,500 (3)
Salary Remaining : $4,339
Salary Average : $121,500
Salary Average Remaining : $4,339
Noel Gunler $120,000 (3)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Riley Tufte $117,100 (1)
Salary Remaining : $4,182
Salary Average : $117,100
Salary Average Remaining : $4,182
Alex Turcotte $113,600 (2)
Salary Remaining : $4,057
Salary Average : $113,600
Salary Average Remaining : $4,057
Ruslan Khazheyev $111,400 (3)
Salary Remaining : $3,979
Salary Average : $111,400
Salary Average Remaining : $3,979
Nikita Chibrikov $111,100 (3)
Salary Remaining : $3,968
Salary Average : $111,100
Salary Average Remaining : $3,968
Fabian Lysell $106,500 (1)
Salary Remaining : $3,804
Salary Average : $106,500
Salary Average Remaining : $3,804
Charles Martin $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Colson Gengenbach $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Jiri Kulich $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Louis Crevier $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Jack Finley $89,667 (1)
Salary Remaining : $3,202
Salary Average : $89,667
Salary Average Remaining : $3,202
Calle Clang $87,833 (1)
Salary Remaining : $3,137
Salary Average : $87,833
Salary Average Remaining : $3,137
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 - 4,364 - 72.74%
Level 2: 5000 - $60 - 4,760 - 95.21%
Level 3: 2000 - $35 - 1,965 - 98.25%
Level 4: 4000 - $20 - 3,823 - 95.57%
Luxury : 1000 - $200 - 728 - 72.77%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,393 - 69.66%
Farm Level 2: 1000 - $15 - 769 - 76.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %15,640 - 86.89%
Average Income per Game$1,509,123
Year to Date Revenue$60,364,909
Farm
Home Games Left1
Average Attendance - %2,162 - 72.07%
Average Income per Game$89,842
Year to Date Revenue$3,773,345

Expense

Pro Players Total Salaries$59,061,000
Farm Players Total Salaries$3,106,850
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,060,476
Farm Year To Date Expenses$3,780,951
Pro Salary Cap To Date$53,160,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,527,368
Farm Estimated Season Revenue$89,842
Pro Remaining Season Days12
Pro Expenses Per Days$500,508
Pro Estimated Expenses$6,006,096
Farm Remaining Season Days4
Farm Expenses Per Days$36,668
Farm Estimated Expenses$146,672
Estimated Season Expenses$6,152,768
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$139,261,897
Projected Bank Account$137,726,339

Pro Players Salaries

John Gibson $4,860,000 (1)
-Salary Remaining : $486,000
-Salary Average : $4,860,000
-Salary Average Remaining : $486,000
Jake DeBrusk $4,099,000 (1)
-Salary Remaining : $409,900
-Salary Average : $4,099,000
-Salary Average Remaining : $409,900
Clayton Keller $3,830,000 (2)
-Salary Remaining : $383,000
-Salary Average : $773,256
-Salary Average Remaining : $77,326
Adam Lowry $3,727,000 (2)
-Salary Remaining : $372,700
-Salary Average : $1,093,000
-Salary Average Remaining : $109,300
Ivan Provorov $3,315,000 (1)
-Salary Remaining : $331,500
-Salary Average : $4,361,000
-Salary Average Remaining : $436,100
Nino Niederreiter (1 Way Contract) $3,208,000 (1)
-Salary Remaining : $320,800
-Salary Average : $8,800,000
-Salary Average Remaining : $880,000
Jared Spurgeon $3,032,000 (1)
-Salary Remaining : $303,200
-Salary Average : $4,791,000
-Salary Average Remaining : $479,100
Charlie Wright $3,000,000 (1)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Max Pacioretty $2,925,000 (1)
-Salary Remaining : $292,500
-Salary Average : $2,925,000
-Salary Average Remaining : $292,500
Adam Fox $2,786,000 (1)
-Salary Remaining : $278,600
-Salary Average : $820,000
-Salary Average Remaining : $82,000
Alec Martinez $2,650,000 (1)
-Salary Remaining : $265,000
-Salary Average : $2,650,000
-Salary Average Remaining : $265,000
Frederick Gaudreau $2,580,000 (1)
-Salary Remaining : $258,000
-Salary Average : $2,580,000
-Salary Average Remaining : $258,000
Christian Dvorak $2,492,000 (1)
-Salary Remaining : $249,200
-Salary Average : $1,971,000
-Salary Average Remaining : $197,100
Alex Iafallo $2,267,000 (2)
-Salary Remaining : $226,700
-Salary Average : $1,631,000
-Salary Average Remaining : $163,100
Isac Lundestrom $2,230,000 (3)
-Salary Remaining : $223,000
-Salary Average : $2,230,000
-Salary Average Remaining : $223,000
Braeden Kressler $2,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $2,000,000
-Salary Average Remaining : $200,000
Georgi Romanov $1,500,000 (3)
-Salary Remaining : $150,000
-Salary Average : $1,500,000
-Salary Average Remaining : $150,000
Michael Callahan $1,407,000 (3)
-Salary Remaining : $140,700
-Salary Average : $1,407,000
-Salary Average Remaining : $140,700
William Stromgren $1,390,000 (3)
-Salary Remaining : $139,000
-Salary Average : $1,390,000
-Salary Average Remaining : $139,000
Alex Suzdalev $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Brett Chorske $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Jaxon Castor $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Scott Perunovich $968,000 (1)
-Salary Remaining : $96,800
-Salary Average : $968,000
-Salary Average Remaining : $96,800
Emil Heineman $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Matthew Poitras $870,000 (2)
-Salary Remaining : $87,000
-Salary Average : $870,000
-Salary Average Remaining : $87,000
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 : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Brandon Baddock $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Cam Lund $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Braeden Bowman $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Andy Welinski $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Frederic Brunet $133,100 (3)
Salary Remaining : $4,754
Salary Average : $133,100
Salary Average Remaining : $4,754
Nate Danielson $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Lucas Ciona $128,300 (3)
Salary Remaining : $4,582
Salary Average : $128,300
Salary Average Remaining : $4,582
Nico Myatovic $128,200 (3)
Salary Remaining : $4,579
Salary Average : $128,200
Salary Average Remaining : $4,579
Jeremy Hanzel $128,000 (3)
Salary Remaining : $4,571
Salary Average : $128,000
Salary Average Remaining : $4,571
Jackson Edward $127,800 (3)
Salary Remaining : $4,564
Salary Average : $127,800
Salary Average Remaining : $4,564
Adam Beckman $124,100 (2)
Salary Remaining : $4,432
Salary Average : $124,100
Salary Average Remaining : $4,432
Jean-Luc Foudy $122,000 (2)
Salary Remaining : $4,357
Salary Average : $122,000
Salary Average Remaining : $4,357
Xavier Bourgault $116,750 (1)
Salary Remaining : $4,170
Salary Average : $116,750
Salary Average Remaining : $4,170
Nathan Gaucher $110,700 (3)
Salary Remaining : $3,954
Salary Average : $110,700
Salary Average Remaining : $3,954
Brady Stonehouse $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Connor Carrick $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Hunter Miska $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Alex Campbell $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Brandon Halverson $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Joseph Cecconi $99,400 (1)
Salary Remaining : $3,550
Salary Average : $99,400
Salary Average Remaining : $3,550
Andrew Perrott $95,000 (2)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Hunter Drew $89,900 (1)
Salary Remaining : $3,211
Salary Average : $89,900
Salary Average Remaining : $3,211
Filip Engaras $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 3,865 - 64.42%
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 - 746 - 74.61%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,933 - 96.64%
Farm Level 2: 1000 - $15 - 764 - 76.41%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %11,211 - 62.29%
Average Income per Game$1,630,544
Year to Date Revenue$66,852,308
Farm
Home Games Left1
Average Attendance - %2,697 - 89.90%
Average Income per Game$91,956
Year to Date Revenue$3,862,153

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$66,231,211
Farm Year To Date Expenses$4,280,326
Pro Salary Cap To Date$61,731,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,261,088
Farm Estimated Season Revenue$91,956
Pro Remaining Season Days12
Pro Expenses Per Days$618,756
Pro Estimated Expenses$7,425,072
Farm Remaining Season Days4
Farm Expenses Per Days$39,630
Farm Estimated Expenses$158,520
Estimated Season Expenses$7,583,592
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$105,792,331
Projected Bank Account$101,561,783

Pro Players Salaries

Anze Kopitar $8,500,000 (2)
-Salary Remaining : $850,000
-Salary Average : $8,500,000
-Salary Average Remaining : $850,000
Semyon Varlamov $7,000,000 (1)
-Salary Remaining : $700,000
-Salary Average : $7,000,000
-Salary Average Remaining : $700,000
Tomas Tatar $5,500,000 (1)
-Salary Remaining : $550,000
-Salary Average : $5,500,000
-Salary Average Remaining : $550,000
Nikita Zadorov $4,500,000 (1)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Simon Nemec $4,200,000 (1)
-Salary Remaining : $420,000
-Salary Average : $4,200,000
-Salary Average Remaining : $420,000
Adam Henrique $3,770,000 (1)
-Salary Remaining : $377,000
-Salary Average : $3,770,000
-Salary Average Remaining : $377,000
Brock Boeser $3,621,000 (2)
-Salary Remaining : $362,100
-Salary Average : $4,621,000
-Salary Average Remaining : $462,100
Cam Fowler $3,574,000 (1)
-Salary Remaining : $357,400
-Salary Average : $4,239,000
-Salary Average Remaining : $423,900
Ryan Suter $3,500,000 (2)
-Salary Remaining : $350,000
-Salary Average : $3,500,000
-Salary Average Remaining : $350,000
Trevor Moore $2,999,000 (1)
-Salary Remaining : $299,900
-Salary Average : $2,999,000
-Salary Average Remaining : $299,900
Tristan Jarry $2,995,500 (3)
-Salary Remaining : $299,550
-Salary Average : $2,995,500
-Salary Average Remaining : $299,550
Michael Bunting $2,950,000 (3)
-Salary Remaining : $295,000
-Salary Average : $2,950,000
-Salary Average Remaining : $295,000
Rasmus Sandin $2,840,000 (3)
-Salary Remaining : $284,000
-Salary Average : $2,840,000
-Salary Average Remaining : $284,000
Nicolas Hague $2,601,000 (3)
-Salary Remaining : $260,100
-Salary Average : $2,601,000
-Salary Average Remaining : $260,100
Daniel Sprong $2,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Kaapo Kakko $2,166,000 (1)
-Salary Remaining : $216,600
-Salary Average : $2,166,000
-Salary Average Remaining : $216,600
Morgan Barron $1,791,000 (2)
-Salary Remaining : $179,100
-Salary Average : $1,235,000
-Salary Average Remaining : $123,500
Fraser Minten $1,476,000 (3)
-Salary Remaining : $147,600
-Salary Average : $1,476,000
-Salary Average Remaining : $147,600
Jesper Boqvist $1,028,000 (1)
-Salary Remaining : $102,800
-Salary Average : $774,000
-Salary Average Remaining : $77,400
Spencer Stastney $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Logan Stankoven $814,167 (2)
-Salary Remaining : $81,417
-Salary Average : $814,167
-Salary Average Remaining : $81,417
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 : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Jon-Randall Avon $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Marshall Rifai $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Graham Slaggert $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Jacob Gaucher $299,900 (1)
Salary Remaining : $10,711
Salary Average : $299,900
Salary Average Remaining : $10,711
Victor Mancini $153,800 (3)
Salary Remaining : $5,493
Salary Average : $153,800
Salary Average Remaining : $5,493
Filip Kral $134,900 (3)
Salary Remaining : $4,818
Salary Average : $134,900
Salary Average Remaining : $4,818
Noah Ostlund $133,700 (3)
Salary Remaining : $4,775
Salary Average : $133,700
Salary Average Remaining : $4,775
Maxence Guenette $129,000 (3)
Salary Remaining : $4,607
Salary Average : $129,000
Salary Average Remaining : $4,607
Konsta Helenius $128,900 (3)
Salary Remaining : $4,604
Salary Average : $128,900
Salary Average Remaining : $4,604
Axel Landen $127,800 (3)
Salary Remaining : $4,564
Salary Average : $127,800
Salary Average Remaining : $4,564
Coulson Pitre $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Matthew Wood $126,900 (3)
Salary Remaining : $4,532
Salary Average : $126,900
Salary Average Remaining : $4,532
Chris Harpur $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Callum Tung $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Axel Jonsson-Fjallby $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Aleksandr Kisakov $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Cam McDonald $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Anthony Callin $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Gabriel Carriere $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Drew Commesso $92,500 (2)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Angus Crookshank $83,833 (1)
Salary Remaining : $2,994
Salary Average : $83,833
Salary Average Remaining : $2,994
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 - 5,768 - 96.13%
Level 2: 5000 - $55 - 4,897 - 97.93%
Level 3: 2000 - $35 - 1,978 - 98.92%
Level 4: 4000 - $20 - 3,889 - 97.23%
Luxury : 1000 - $180 - 918 - 91.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,403 - 70.17%
Farm Level 2: 1000 - $15 - 760 - 75.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %17,450 - 96.94%
Average Income per Game$1,640,038
Year to Date Revenue$65,601,530
Farm
Home Games Left0
Average Attendance - %2,163 - 72.10%
Average Income per Game$90,162
Year to Date Revenue$3,876,950

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$64,181,538
Farm Year To Date Expenses$3,481,199
Pro Salary Cap To Date$61,031,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,920,115
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$597,746
Pro Estimated Expenses$7,172,952
Farm Remaining Season Days4
Farm Expenses Per Days$31,977
Farm Estimated Expenses$127,908
Estimated Season Expenses$7,300,860
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$140,283,930
Projected Bank Account$137,903,185

Pro Players Salaries

Jeremy Swayman $9,250,000 (4)
-Salary Remaining : $925,000
-Salary Average : $9,250,000
-Salary Average Remaining : $925,000
Mikko Rantanen $6,657,000 (2)
-Salary Remaining : $665,700
-Salary Average : $4,052,000
-Salary Average Remaining : $405,200
Filip Forsberg $6,000,000 (3)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Elias Lindholm $5,320,000 (1)
-Salary Remaining : $532,000
-Salary Average : $7,157,000
-Salary Average Remaining : $715,700
Nico Hischier $4,873,000 (2)
-Salary Remaining : $487,300
-Salary Average : $4,873,000
-Salary Average Remaining : $487,300
Jamie Benn $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Braden Schneider $3,925,000 (3)
-Salary Remaining : $392,500
-Salary Average : $3,925,000
-Salary Average Remaining : $392,500
Roope Hintz $3,768,000 (1)
-Salary Remaining : $376,800
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Shayne Gostisbehere $3,250,000 (1)
-Salary Remaining : $325,000
-Salary Average : $3,250,000
-Salary Average Remaining : $325,000
Sean Durzi $3,250,000 (3)
-Salary Remaining : $325,000
-Salary Average : $3,250,000
-Salary Average Remaining : $325,000
Martin Fehervary $3,215,000 (1)
-Salary Remaining : $321,500
-Salary Average : $3,215,000
-Salary Average Remaining : $321,500
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,000,000
-Salary Average Remaining : $300,000
Cole Caufield $2,834,000 (2)
-Salary Remaining : $283,400
-Salary Average : $2,834,000
-Salary Average Remaining : $283,400
Jacob Bryson $1,462,000 (1)
-Salary Remaining : $146,200
-Salary Average : $1,462,000
-Salary Average Remaining : $146,200
Sam Colangelo $1,250,000 (5)
-Salary Remaining : $125,000
-Salary Average : $1,250,000
-Salary Average Remaining : $125,000
Nico Daws $1,188,000 (3)
-Salary Remaining : $118,800
-Salary Average : $1,188,000
-Salary Average Remaining : $118,800
Yegor Sharangovich $1,152,000 (1)
-Salary Remaining : $115,200
-Salary Average : $1,914,000
-Salary Average Remaining : $191,400
Morgan Frost $1,078,000 (1)
-Salary Remaining : $107,800
-Salary Average : $824,000
-Salary Average Remaining : $82,400
Domenic DiVincentiis $1,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $1,000,000
-Salary Average Remaining : $100,000
Vincent Iorio $894,167 (1)
-Salary Remaining : $89,417
-Salary Average : $894,167
-Salary Average Remaining : $89,417
Jake Neighbours $863,333 (1)
-Salary Remaining : $86,333
-Salary Average : $863,333
-Salary Average Remaining : $86,333
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 : $5,464
Salary Average : $153,000
Salary Average Remaining : $5,464
Nate Smith $140,900 (3)
Salary Remaining : $5,032
Salary Average : $140,900
Salary Average Remaining : $5,032
Massimo Rizzo $134,100 (3)
Salary Remaining : $4,789
Salary Average : $134,100
Salary Average Remaining : $4,789
Luke Reid $133,800 (3)
Salary Remaining : $4,779
Salary Average : $133,800
Salary Average Remaining : $4,779
Hunter Haight $131,400 (3)
Salary Remaining : $4,693
Salary Average : $131,400
Salary Average Remaining : $4,693
Aleksi Heimosalmi $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Akira Schmid $127,200 (3)
Salary Remaining : $4,543
Salary Average : $127,200
Salary Average Remaining : $4,543
Brad Lambert $120,000 (1)
Salary Remaining : $4,286
Salary Average : $120,000
Salary Average Remaining : $4,286
Hunter McDonald $119,200 (3)
Salary Remaining : $4,257
Salary Average : $119,200
Salary Average Remaining : $4,257
Simon Lundmark $116,100 (3)
Salary Remaining : $4,146
Salary Average : $116,100
Salary Average Remaining : $4,146
Hardy Haman Aktell $115,400 (3)
Salary Remaining : $4,121
Salary Average : $115,400
Salary Average Remaining : $4,121
Jakub Brabenec $110,700 (3)
Salary Remaining : $3,954
Salary Average : $110,700
Salary Average Remaining : $3,954
Gavin Hain $109,600 (3)
Salary Remaining : $3,914
Salary Average : $109,600
Salary Average Remaining : $3,914
Ales Stezka $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Alexandre Texier $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Adam Mechura $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Mac Hollowell $97,100 (1)
Salary Remaining : $3,468
Salary Average : $97,100
Salary Average Remaining : $3,468
Henri Nikkanen $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Brendan Brisson $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Lukas Svejkovsky $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Cross Hanas $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Daemon Hunt $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Tyson Kozak $85,000 (1)
Salary Remaining : $3,036
Salary Average : $85,000
Salary Average Remaining : $3,036
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 - $100 - 5,715 - 95.26%
Level 2: 5000 - $75 - 4,807 - 96.13%
Level 3: 2000 - $50 - 1,915 - 95.77%
Level 4: 4000 - $25 - 3,795 - 94.88%
Luxury : 1000 - $150 - 988 - 98.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 988 - 98.75%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left3
Average Attendance - %17,221 - 95.67%
Average Income per Game$1,421,070
Year to Date Revenue$56,842,792
Farm
Home Games Left1
Average Attendance - %2,988 - 99.58%
Average Income per Game$59,414
Year to Date Revenue$2,495,407

Expense

Pro Players Total Salaries$82,377,100
Farm Players Total Salaries$3,272,216
Coaches Total Salaries$2,750,000
Luxury Taxe Total$3,054,660
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$73,050,526
Farm Year To Date Expenses$4,275,481
Pro Salary Cap To Date$71,250,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,263,209
Farm Estimated Season Revenue$59,414
Pro Remaining Season Days12
Pro Expenses Per Days$703,142
Pro Estimated Expenses$8,437,704
Farm Remaining Season Days4
Farm Expenses Per Days$35,913
Farm Estimated Expenses$143,652
Estimated Season Expenses$8,581,356
Estimated Season Salary Cap$74,488,221
Estimate Under Maximum Salary Cap of $74,500,000$11,779
Estimate Over Minimum Salary Cap of $58,500,000 $15,988,221
Current Bank Account$94,901,484
Projected Bank Account$90,642,751

Pro Players Salaries

Cale Makar $14,000,100 (3)
-Salary Remaining : $1,400,010
-Salary Average : $14,000,099
-Salary Average Remaining : $1,400,010
Sean Couturier $5,250,000 (2)
-Salary Remaining : $525,000
-Salary Average : $5,250,000
-Salary Average Remaining : $525,000
Tomas Hertl $5,019,000 (2)
-Salary Remaining : $501,900
-Salary Average : $5,166,000
-Salary Average Remaining : $516,600
Jackson LaCombe $4,360,000 (3)
-Salary Remaining : $436,000
-Salary Average : $4,360,000
-Salary Average Remaining : $436,000
Mark Scheifele $4,355,000 (2)
-Salary Remaining : $435,500
-Salary Average : $1,907,000
-Salary Average Remaining : $190,700
Chris Tanev $4,164,000 (1)
-Salary Remaining : $416,400
-Salary Average : $4,164,000
-Salary Average Remaining : $416,400
Mattias Ekholm $4,138,000 (1)
-Salary Remaining : $413,800
-Salary Average : $4,138,000
-Salary Average Remaining : $413,800
Jacob Markstrom $3,816,000 (2)
-Salary Remaining : $381,600
-Salary Average : $1,461,000
-Salary Average Remaining : $146,100
Tage Thompson $3,562,000 (3)
-Salary Remaining : $356,200
-Salary Average : $3,562,000
-Salary Average Remaining : $356,200
Dylan Holloway $3,365,000 (3)
-Salary Remaining : $336,500
-Salary Average : $3,365,000
-Salary Average Remaining : $336,500
Damon Severson $3,150,000 (3)
-Salary Remaining : $315,000
-Salary Average : $3,150,000
-Salary Average Remaining : $315,000
Mikhail Sergachev $3,080,000 (2)
-Salary Remaining : $308,000
-Salary Average : $826,928
-Salary Average Remaining : $82,693
Matty Beniers $2,900,000 (3)
-Salary Remaining : $290,000
-Salary Average : $2,900,000
-Salary Average Remaining : $290,000
Cutter Gauthier $2,762,000 (3)
-Salary Remaining : $276,200
-Salary Average : $2,762,000
-Salary Average Remaining : $276,200
Timo Meier $2,618,000 (2)
-Salary Remaining : $261,800
-Salary Average : $3,298,000
-Salary Average Remaining : $329,800
Charlie McAvoy $2,611,000 (2)
-Salary Remaining : $261,100
-Salary Average : $816,658
-Salary Average Remaining : $81,666
Mathew Barzal $2,610,000 (2)
-Salary Remaining : $261,000
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Nick Suzuki $2,586,000 (1)
-Salary Remaining : $258,600
-Salary Average : $795,000
-Salary Average Remaining : $79,500
Anthony Cirelli $2,564,000 (2)
-Salary Remaining : $256,400
-Salary Average : $835,791
-Salary Average Remaining : $83,579
Adin Hill $2,150,000 (1)
-Salary Remaining : $215,000
-Salary Average : $2,150,000
-Salary Average Remaining : $215,000
Alexis Lafreniere $1,797,000 (2)
-Salary Remaining : $179,700
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Corey Perry $1,520,000 (1)
-Salary Remaining : $152,000
-Salary Average : $1,520,000
-Salary Average Remaining : $152,000
Total Pro Players22
Salary Commitment
Year 2025 : $82,377,100
Year 2026 : $67,563,100
Year 2027 : $34,099,100
Year 2028 : $0
Salary Average Commitment
Year 2025 : $68,277,476
Year 2026 : $55,510,476
Year 2027 : $34,099,099
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $82,377,100
Year 2026 : $67,819,100
Year 2027 : $34,099,100
Year 2028 : $0

Farm Players Salaries

Jalen Chatfield $285,000 (2)
Salary Remaining : $10,179
Salary Average : $285,000
Salary Average Remaining : $10,179
Justin Brazeau $285,000 (3)
Salary Remaining : $10,179
Salary Average : $285,000
Salary Average Remaining : $10,179
Tyson Barrie $246,300 (1)
Salary Remaining : $8,796
Salary Average : $346,700
Salary Average Remaining : $12,382
Bobby McMann $212,500 (2)
Salary Remaining : $7,589
Salary Average : $212,500
Salary Average Remaining : $7,589
Keegan Kolesar $175,000 (2)
Salary Remaining : $6,250
Salary Average : $175,000
Salary Average Remaining : $6,250
Gage Goncalves $148,700 (3)
Salary Remaining : $5,311
Salary Average : $148,700
Salary Average Remaining : $5,311
Arber Xhekaj $134,000 (1)
Salary Remaining : $4,786
Salary Average : $148,833
Salary Average Remaining : $5,315
Liam Ohgren $133,800 (3)
Salary Remaining : $4,779
Salary Average : $133,800
Salary Average Remaining : $4,779
Oliver Kapanen $130,700 (3)
Salary Remaining : $4,668
Salary Average : $130,700
Salary Average Remaining : $4,668
Sam Rinzel $127,500 (3)
Salary Remaining : $4,554
Salary Average : $127,500
Salary Average Remaining : $4,554
Jimmy Snuggerud $126,400 (3)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Reid Schaefer $114,700 (3)
Salary Remaining : $4,096
Salary Average : $114,700
Salary Average Remaining : $4,096
Artem Grushnikov $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Samuel Hlavaj $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Connor Murphy2 $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Cavan Fitzgerald $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Jake Leschyshyn $99,700 (1)
Salary Remaining : $3,561
Salary Average : $99,700
Salary Average Remaining : $3,561
Zach Benson $95,000 (2)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Tristen Robins $86,333 (1)
Salary Remaining : $3,083
Salary Average : $86,333
Salary Average Remaining : $3,083
Brandt Clarke $86,333 (2)
Salary Remaining : $3,083
Salary Average : $86,333
Salary Average Remaining : $3,083
Zach Dean $85,250 (2)
Salary Remaining : $3,045
Salary Average : $85,250
Salary Average Remaining : $3,045
Nick Cousins $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Liam O'Brien $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Cooper Gay $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Pheonix Copley $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Total Farm Players25
Salary Commitment
Year 2025 : $3,272,216
Year 2026 : $2,005,883
Year 2027 : $1,066,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,387,449
Year 2026 : $2,005,883
Year 2027 : $1,066,800
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,454 - 74.23%
Level 2: 5000 - $60 - 4,803 - 96.06%
Level 3: 2000 - $35 - 1,981 - 99.07%
Level 4: 4000 - $20 - 3,852 - 96.30%
Luxury : 1000 - $200 - 744 - 74.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,441 - 72.04%
Farm Level 2: 1000 - $15 - 785 - 78.48%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %15,834 - 87.97%
Average Income per Game$1,532,867
Year to Date Revenue$62,847,538
Farm
Home Games Left1
Average Attendance - %2,226 - 74.19%
Average Income per Game$92,676
Year to Date Revenue$3,892,403

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$71,208,445
Farm Year To Date Expenses$8,996,952
Pro Salary Cap To Date$66,708,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,065,734
Farm Estimated Season Revenue$92,676
Pro Remaining Season Days12
Pro Expenses Per Days$673,391
Pro Estimated Expenses$8,080,692
Farm Remaining Season Days4
Farm Expenses Per Days$81,904
Farm Estimated Expenses$327,616
Estimated Season Expenses$8,408,308
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$105,262,463
Projected Bank Account$100,012,565

Pro Players Salaries

Jean-Gabriel Pageau $6,500,000 (2)
-Salary Remaining : $650,000
-Salary Average : $6,500,000
-Salary Average Remaining : $650,000
Moritz Seider $5,737,000 (3)
-Salary Remaining : $573,700
-Salary Average : $5,737,000
-Salary Average Remaining : $573,700
Nick Foligno $5,500,000 (2)
-Salary Remaining : $550,000
-Salary Average : $5,500,000
-Salary Average Remaining : $550,000
Robert Thomas $4,892,000 (3)
-Salary Remaining : $489,200
-Salary Average : $4,892,000
-Salary Average Remaining : $489,200
Elias Pettersson $4,884,000 (3)
-Salary Remaining : $488,400
-Salary Average : $4,884,000
-Salary Average Remaining : $488,400
Ryan Strome $4,500,000 (1)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Jeff Skinner $4,073,000 (3)
-Salary Remaining : $407,300
-Salary Average : $4,073,000
-Salary Average Remaining : $407,300
Miles Wood $4,000,000 (2)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Anton Lundell $3,340,000 (3)
-Salary Remaining : $334,000
-Salary Average : $3,340,000
-Salary Average Remaining : $334,000
Dylan Strome $3,246,000 (1)
-Salary Remaining : $324,600
-Salary Average : $3,246,000
-Salary Average Remaining : $324,600
Anton Forsberg $2,999,999 (2)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Sam Montembeault $2,999,999 (2)
-Salary Remaining : $300,000
-Salary Average : $2,999,999
-Salary Average Remaining : $300,000
Lars Eller $2,739,000 (2)
-Salary Remaining : $273,900
-Salary Average : $2,739,000
-Salary Average Remaining : $273,900
Will Borgen $2,500,000 (2)
-Salary Remaining : $250,000
-Salary Average : $2,500,000
-Salary Average Remaining : $250,000
Kiefer Sherwood $2,499,999 (2)
-Salary Remaining : $250,000
-Salary Average : $2,499,999
-Salary Average Remaining : $250,000
Scott Wedgewood $2,499,999 (1)
-Salary Remaining : $250,000
-Salary Average : $2,499,999
-Salary Average Remaining : $250,000
Brian Dumoulin $2,499,999 (2)
-Salary Remaining : $250,000
-Salary Average : $2,499,999
-Salary Average Remaining : $250,000
Nikolaj Ehlers $2,492,000 (3)
-Salary Remaining : $249,200
-Salary Average : $2,492,000
-Salary Average Remaining : $249,200
Brandon Carlo $2,490,000 (1)
-Salary Remaining : $249,000
-Salary Average : $4,161,000
-Salary Average Remaining : $416,100
Evan Bouchard $1,610,000 (1)
-Salary Remaining : $161,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Jamie Drysdale $1,080,000 (2)
-Salary Remaining : $108,000
-Salary Average : $1,006,081
-Salary Average Remaining : $100,608
Simon Edvinsson $1,071,439 (1)
-Salary Remaining : $107,144
-Salary Average : $1,071,439
-Salary Average Remaining : $107,144
Eemil Viro $902,500 (1)
-Salary Remaining : $90,250
-Salary Average : $902,500
-Salary Average Remaining : $90,250
Brent Burns $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
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 : $10,486
Salary Average : $293,600
Salary Average Remaining : $10,486
Garnet Hathaway $292,800 (2)
Salary Remaining : $10,457
Salary Average : $292,800
Salary Average Remaining : $10,457
Sam Steel $290,000 (3)
Salary Remaining : $10,357
Salary Average : $290,000
Salary Average Remaining : $10,357
Filip Chytil $280,000 (3)
Salary Remaining : $10,000
Salary Average : $280,000
Salary Average Remaining : $10,000
Joel Kiviranta $258,100 (3)
Salary Remaining : $9,218
Salary Average : $258,100
Salary Average Remaining : $9,218
Noel Acciari $250,000 (3)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Colin Blackwell $250,000 (2)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Nick Seeler $250,000 (2)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Rem Pitlick $250,000 (2)
Salary Remaining : $8,929
Salary Average : $250,000
Salary Average Remaining : $8,929
Jarred Tinordi $240,000 (1)
Salary Remaining : $8,571
Salary Average : $240,000
Salary Average Remaining : $8,571
Brendan Smith $240,000 (1)
Salary Remaining : $8,571
Salary Average : $240,000
Salary Average Remaining : $8,571
Brock McGinn $230,000 (2)
Salary Remaining : $8,214
Salary Average : $230,000
Salary Average Remaining : $8,214
Nick Leddy $230,000 (3)
Salary Remaining : $8,214
Salary Average : $230,000
Salary Average Remaining : $8,214
Henri Jokiharju $224,700 (3)
Salary Remaining : $8,025
Salary Average : $224,700
Salary Average Remaining : $8,025
Eric Robinson $220,000 (3)
Salary Remaining : $7,857
Salary Average : $220,000
Salary Average Remaining : $7,857
Nathan Walker $220,000 (2)
Salary Remaining : $7,857
Salary Average : $220,000
Salary Average Remaining : $7,857
Conor Sheary $220,000 (3)
Salary Remaining : $7,857
Salary Average : $220,000
Salary Average Remaining : $7,857
Barclay Goodrow $220,000 (3)
Salary Remaining : $7,857
Salary Average : $220,000
Salary Average Remaining : $7,857
Kevin Rooney $200,000 (1)
Salary Remaining : $7,143
Salary Average : $200,000
Salary Average Remaining : $7,143
Nolan Foote $150,000 (3)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Brad Hunt $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Derrick Pouliot $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Travis Boyd $150,000 (1)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Zach Aston-Reese $150,000 (2)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Jakov Novak $141,700 (3)
Salary Remaining : $5,061
Salary Average : $141,700
Salary Average Remaining : $5,061
Antti Tuomisto $134,600 (3)
Salary Remaining : $4,807
Salary Average : $134,600
Salary Average Remaining : $4,807
Noah Beck $134,300 (3)
Salary Remaining : $4,796
Salary Average : $134,300
Salary Average Remaining : $4,796
Justus Annunen $130,700 (2)
Salary Remaining : $4,668
Salary Average : $130,700
Salary Average Remaining : $4,668
Santeri Hatakka $130,500 (3)
Salary Remaining : $4,661
Salary Average : $130,500
Salary Average Remaining : $4,661
Jared Wright $129,500 (3)
Salary Remaining : $4,625
Salary Average : $129,500
Salary Average Remaining : $4,625
Matyas Sapovaliv $128,600 (3)
Salary Remaining : $4,593
Salary Average : $128,600
Salary Average Remaining : $4,593
Jack Matier $127,800 (3)
Salary Remaining : $4,564
Salary Average : $127,800
Salary Average Remaining : $4,564
Aydar Suniev $126,500 (3)
Salary Remaining : $4,518
Salary Average : $126,500
Salary Average Remaining : $4,518
Ian Mitchell $126,400 (2)
Salary Remaining : $4,514
Salary Average : $126,400
Salary Average Remaining : $4,514
Chase Stillman $125,100 (3)
Salary Remaining : $4,468
Salary Average : $125,100
Salary Average Remaining : $4,468
Reilly Walsh $118,100 (2)
Salary Remaining : $4,218
Salary Average : $118,100
Salary Average Remaining : $4,218
Arturs Silovs $110,600 (2)
Salary Remaining : $3,950
Salary Average : $110,600
Salary Average Remaining : $3,950
Daniil Tarasov $109,400 (2)
Salary Remaining : $3,907
Salary Average : $109,400
Salary Average Remaining : $3,907
Artur Akhtyamov $109,000 (3)
Salary Remaining : $3,893
Salary Average : $109,000
Salary Average Remaining : $3,893
Danny Zhilkin $104,200 (3)
Salary Remaining : $3,721
Salary Average : $104,200
Salary Average Remaining : $3,721
Riley Sutter $104,000 (1)
Salary Remaining : $3,714
Salary Average : $75,000
Salary Average Remaining : $2,679
Tyrel Bauer $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Thomas Bordeleau $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Daniil Chayka $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Elliot Desnoyers $85,417 (1)
Salary Remaining : $3,051
Salary Average : $85,417
Salary Average Remaining : $3,051
Will Smith $80,000 (3)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Lukas Cormier $79,333 (1)
Salary Remaining : $2,833
Salary Average : $79,333
Salary Average Remaining : $2,833
Anthony Richard $78,000 (3)
Salary Remaining : $2,786
Salary Average : $78,000
Salary Average Remaining : $2,786
Xavier Simoneau $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
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 - 4,055 - 67.58%
Level 2: 5000 - $65 - 3,665 - 73.30%
Level 3: 2000 - $40 - 1,644 - 82.22%
Level 4: 4000 - $24 - 3,114 - 77.85%
Luxury : 1000 - $212 - 693 - 69.26%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,399 - 69.96%
Farm Level 2: 1000 - $16 - 708 - 70.84%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %13,171 - 73.17%
Average Income per Game$1,447,666
Year to Date Revenue$59,354,288
Farm
Home Games Left1
Average Attendance - %2,108 - 70.25%
Average Income per Game$89,857
Year to Date Revenue$3,773,989

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$67,764,769
Farm Year To Date Expenses$4,413,098
Pro Salary Cap To Date$66,864,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,895,331
Farm Estimated Season Revenue$89,857
Pro Remaining Season Days12
Pro Expenses Per Days$635,286
Pro Estimated Expenses$7,623,432
Farm Remaining Season Days4
Farm Expenses Per Days$40,244
Farm Estimated Expenses$160,976
Estimated Season Expenses$7,784,408
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$74,332,222
Projected Bank Account$69,533,002

Pro Players Salaries

David Savard $7,120,000 (1)
-Salary Remaining : $712,000
-Salary Average : $7,120,000
-Salary Average Remaining : $712,000
Vladimir Tarasenko $6,255,000 (2)
-Salary Remaining : $625,500
-Salary Average : $6,255,000
-Salary Average Remaining : $625,500
Mikael Backlund $5,650,000 (3)
-Salary Remaining : $565,000
-Salary Average : $5,650,000
-Salary Average Remaining : $565,000
Jordan Staal $5,650,000 (3)
-Salary Remaining : $565,000
-Salary Average : $5,650,000
-Salary Average Remaining : $565,000
Kyle Palmieri $5,650,000 (3)
-Salary Remaining : $565,000
-Salary Average : $5,650,000
-Salary Average Remaining : $565,000
Jani Hakanpaa $4,755,000 (1)
-Salary Remaining : $475,500
-Salary Average : $4,755,000
-Salary Average Remaining : $475,500
Simon Benoit $4,107,000 (3)
-Salary Remaining : $410,700
-Salary Average : $4,107,000
-Salary Average Remaining : $410,700
Tory Dello $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $4,000,000
-Salary Average Remaining : $400,000
Jared McCann $3,560,000 (1)
-Salary Remaining : $356,000
-Salary Average : $2,984,000
-Salary Average Remaining : $298,400
Nick Blankenburg $3,550,000 (3)
-Salary Remaining : $355,000
-Salary Average : $3,550,000
-Salary Average Remaining : $355,000
Barrett Hayton $3,370,000 (3)
-Salary Remaining : $337,000
-Salary Average : $3,370,000
-Salary Average Remaining : $337,000
Andrei Kuzmenko $3,336,000 (1)
-Salary Remaining : $333,600
-Salary Average : $3,336,000
-Salary Average Remaining : $333,600
Devon Toews $3,312,000 (1)
-Salary Remaining : $331,200
-Salary Average : $2,189,000
-Salary Average Remaining : $218,900
Elvis Merzlikins $3,179,000 (1)
-Salary Remaining : $317,900
-Salary Average : $780,000
-Salary Average Remaining : $78,000
Urho Vaakanainen $1,893,000 (3)
-Salary Remaining : $189,300
-Salary Average : $1,893,000
-Salary Average Remaining : $189,300
Ty Young $1,245,000 (3)
-Salary Remaining : $124,500
-Salary Average : $1,245,000
-Salary Average Remaining : $124,500
Cayden Primeau $983,000 (1)
-Salary Remaining : $98,300
-Salary Average : $824,000
-Salary Average Remaining : $82,400
Keaton Mastrodonato $950,000 (1)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Sam Morton $950,000 (1)
-Salary Remaining : $95,000
-Salary Average : $950,000
-Salary Average Remaining : $95,000
Ozzy Wiesblatt $863,333 (1)
-Salary Remaining : $86,333
-Salary Average : $863,333
-Salary Average Remaining : $86,333
Paul Cotter $856,000 (1)
-Salary Remaining : $85,600
-Salary Average : $750,000
-Salary Average Remaining : $75,000
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 : $8,432
Salary Average : $75,000
Salary Average Remaining : $2,679
Sam Bennett $205,000 (1)
Salary Remaining : $7,321
Salary Average : $120,900
Salary Average Remaining : $4,318
Jack Quinn $181,100 (2)
Salary Remaining : $6,468
Salary Average : $89,004
Salary Average Remaining : $3,179
Ryan Donato $176,500 (2)
Salary Remaining : $6,304
Salary Average : $92,500
Salary Average Remaining : $3,304
William Wallinder $160,000 (3)
Salary Remaining : $5,714
Salary Average : $160,000
Salary Average Remaining : $5,714
Mikey Eyssimont $154,300 (2)
Salary Remaining : $5,511
Salary Average : $82,276
Salary Average Remaining : $2,938
Matt Savoie $147,100 (3)
Salary Remaining : $5,254
Salary Average : $147,100
Salary Average Remaining : $5,254
Joakim Ryan $141,400 (2)
Salary Remaining : $5,050
Salary Average : $141,400
Salary Average Remaining : $5,050
Ian Moore $138,200 (3)
Salary Remaining : $4,936
Salary Average : $138,200
Salary Average Remaining : $4,936
Artem Shlaine $133,900 (3)
Salary Remaining : $4,782
Salary Average : $133,900
Salary Average Remaining : $4,782
Quinn Olson $133,300 (3)
Salary Remaining : $4,761
Salary Average : $133,300
Salary Average Remaining : $4,761
Samuel Savoie $128,900 (3)
Salary Remaining : $4,604
Salary Average : $128,900
Salary Average Remaining : $4,604
Samuel Honzek $127,700 (3)
Salary Remaining : $4,561
Salary Average : $127,700
Salary Average Remaining : $4,561
Aatu Jamsen $126,600 (3)
Salary Remaining : $4,521
Salary Average : $126,600
Salary Average Remaining : $4,521
Koehn Ziemmer $126,500 (3)
Salary Remaining : $4,518
Salary Average : $126,500
Salary Average Remaining : $4,518
Mathieu Olivier $124,000 (1)
Salary Remaining : $4,429
Salary Average : $124,000
Salary Average Remaining : $4,429
Eetu Luostarinen $114,800 (1)
Salary Remaining : $4,100
Salary Average : $80,100
Salary Average Remaining : $2,861
Carsen Twarynski $104,400 (1)
Salary Remaining : $3,729
Salary Average : $104,400
Salary Average Remaining : $3,729
Jeremy Brodeur $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Cooper Black $100,000 (1)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Aidan Fulp $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Anton Malmstrom $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Will MacKinnon $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Montana Onyebuchi $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Jeremie Bucheler $95,000 (1)
Salary Remaining : $3,393
Salary Average : $95,000
Salary Average Remaining : $3,393
Daniel Torgersson $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Chris Jandric $80,000 (2)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
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 - 5,385 - 89.74%
Level 2: 5000 - $60 - 4,912 - 98.25%
Level 3: 2000 - $40 - 1,868 - 93.38%
Level 4: 4000 - $25 - 3,518 - 87.96%
Luxury : 1000 - $400 - 605 - 60.52%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.73%
Farm Level 2: 1000 - $10 - 994 - 99.44%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left2
Average Attendance - %16,288 - 90.49%
Average Income per Game$1,655,147
Year to Date Revenue$67,861,023
Farm
Home Games Left1
Average Attendance - %2,969 - 98.97%
Average Income per Game$88,373
Year to Date Revenue$3,711,663

Expense

Pro Players Total Salaries$76,326,334
Farm Players Total Salaries$4,983,516
Coaches Total Salaries$7,500,000
Luxury Taxe Total$66,192
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$68,120,865
Farm Year To Date Expenses$6,175,401
Pro Salary Cap To Date$62,270,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,310,294
Farm Estimated Season Revenue$88,373
Pro Remaining Season Days12
Pro Expenses Per Days$690,219
Pro Estimated Expenses$8,282,628
Farm Remaining Season Days4
Farm Expenses Per Days$53,424
Farm Estimated Expenses$213,696
Estimated Season Expenses$8,496,324
Estimated Season Salary Cap$68,903,564
Estimate Under Maximum Salary Cap of $74,500,000$5,596,436
Estimate Over Minimum Salary Cap of $58,500,000 $10,403,564
Current Bank Account$181,424,427
Projected Bank Account$176,326,770

Pro Players Salaries

J.T. Miller $11,200,000 (1)
-Salary Remaining : $1,120,000
-Salary Average : $11,200,000
-Salary Average Remaining : $1,120,000
Mike Matheson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Ryan McDonagh $6,000,000 (2)
-Salary Remaining : $600,000
-Salary Average : $6,000,000
-Salary Average Remaining : $600,000
Joshua Norris $5,512,000 (3)
-Salary Remaining : $551,200
-Salary Average : $5,512,000
-Salary Average Remaining : $551,200
Sean Walker $5,500,000 (2)
-Salary Remaining : $550,000
-Salary Average : $5,500,000
-Salary Average Remaining : $550,000
Matt Duchene $4,569,000 (3)
-Salary Remaining : $456,900
-Salary Average : $4,569,000
-Salary Average Remaining : $456,900
Andrei Svechnikov $4,500,000 (5)
-Salary Remaining : $450,000
-Salary Average : $4,500,000
-Salary Average Remaining : $450,000
Juraj Slafkovsky $4,450,000 (1)
-Salary Remaining : $445,000
-Salary Average : $4,450,000
-Salary Average Remaining : $445,000
Jake Oettinger $3,974,000 (3)
-Salary Remaining : $397,400
-Salary Average : $3,612,000
-Salary Average Remaining : $361,200
Pierre-Luc Dubois $3,620,000 (2)
-Salary Remaining : $362,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Dylan Cozens $3,172,000 (2)
-Salary Remaining : $317,200
-Salary Average : $894,167
-Salary Average Remaining : $89,417
Trevor Zegras $3,101,000 (2)
-Salary Remaining : $310,100
-Salary Average : $750,830
-Salary Average Remaining : $75,083
Jason Robertson $2,945,000 (1)
-Salary Remaining : $294,500
-Salary Average : $816,000
-Salary Average Remaining : $81,600
Kevin Lankinen $2,800,000 (1)
-Salary Remaining : $280,000
-Salary Average : $2,800,000
-Salary Average Remaining : $280,000
Quinton Byfield $1,756,000 (2)
-Salary Remaining : $175,600
-Salary Average : $1,756,000
-Salary Average Remaining : $175,600
William Eklund $1,744,167 (1)
-Salary Remaining : $174,417
-Salary Average : $1,744,167
-Salary Average Remaining : $174,417
Dylan Guenther $1,744,167 (1)
-Salary Remaining : $174,417
-Salary Average : $1,744,167
-Salary Average Remaining : $174,417
Thomas Harley $1,314,000 (2)
-Salary Remaining : $131,400
-Salary Average : $968,892
-Salary Average Remaining : $96,889
Matthew Knies $925,000 (1)
-Salary Remaining : $92,500
-Salary Average : $925,000
-Salary Average Remaining : $92,500
Zach Bogosian $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $75,000
-Salary Average : $750,000
-Salary Average Remaining : $75,000
Total Pro Players21
Salary Commitment
Year 2025 : $76,326,334
Year 2026 : $48,656,000
Year 2027 : $23,832,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $65,992,223
Year 2026 : $40,812,889
Year 2027 : $24,193,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $76,326,334
Year 2026 : $49,018,000
Year 2027 : $24,555,000
Year 2028 : $4,500,000

Farm Players Salaries

JJ Peterka $300,000 (3)
Salary Remaining : $10,714
Salary Average : $300,000
Salary Average Remaining : $10,714
Arvid Soderblom $254,300 (3)
Salary Remaining : $9,082
Salary Average : $254,300
Salary Average Remaining : $9,082
Andrew Mangiapane $200,600 (3)
Salary Remaining : $7,164
Salary Average : $200,600
Salary Average Remaining : $7,164
Jonas Siegenthaler $193,300 (2)
Salary Remaining : $6,904
Salary Average : $75,478
Salary Average Remaining : $2,696
Jack Drury $170,100 (3)
Salary Remaining : $6,075
Salary Average : $170,100
Salary Average Remaining : $6,075
Kirby Dach $169,400 (1)
Salary Remaining : $6,050
Salary Average : $77,300
Salary Average Remaining : $2,761
Mark Jankowski $150,000 (1)
Salary Remaining : $5,357
Salary Average : $150,000
Salary Average Remaining : $5,357
Jackson Blake $148,700 (3)
Salary Remaining : $5,311
Salary Average : $148,700
Salary Average Remaining : $5,311
Peyton Krebs $146,700 (2)
Salary Remaining : $5,239
Salary Average : $90,937
Salary Average Remaining : $3,248
Dylan Samberg $145,000 (2)
Salary Remaining : $5,179
Salary Average : $80,185
Salary Average Remaining : $2,864
Brett Berard $142,200 (3)
Salary Remaining : $5,079
Salary Average : $142,200
Salary Average Remaining : $5,079
Dalibor Dvorsky $142,000 (3)
Salary Remaining : $5,071
Salary Average : $142,000
Salary Average Remaining : $5,071
Brandon Bussi $141,300 (2)
Salary Remaining : $5,046
Salary Average : $75,000
Salary Average Remaining : $2,679
Sean Farrell $141,100 (3)
Salary Remaining : $5,039
Salary Average : $141,100
Salary Average Remaining : $5,039
Maveric Lamoureux $141,000 (3)
Salary Remaining : $5,036
Salary Average : $141,000
Salary Average Remaining : $5,036
Arthur Kaliyev $139,700 (2)
Salary Remaining : $4,989
Salary Average : $85,967
Salary Average Remaining : $3,070
Josh Filmon $131,700 (3)
Salary Remaining : $4,704
Salary Average : $131,700
Salary Average Remaining : $4,704
Mats Lindgren $131,200 (3)
Salary Remaining : $4,686
Salary Average : $131,200
Salary Average Remaining : $4,686
Niko Huuhtanen $129,200 (3)
Salary Remaining : $4,614
Salary Average : $129,200
Salary Average Remaining : $4,614
Alexis Gendron $128,800 (3)
Salary Remaining : $4,600
Salary Average : $128,800
Salary Average Remaining : $4,600
Jack Devine $128,500 (3)
Salary Remaining : $4,589
Salary Average : $128,500
Salary Average Remaining : $4,589
Samu Tuomaala $128,200 (3)
Salary Remaining : $4,579
Salary Average : $128,200
Salary Average Remaining : $4,579
Stanislav Svozil $113,400 (3)
Salary Remaining : $4,050
Salary Average : $113,400
Salary Average Remaining : $4,050
Chad Ruhwedel $101,800 (1)
Salary Remaining : $3,636
Salary Average : $101,800
Salary Average Remaining : $3,636
Lane Hutson $100,000 (3)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Collin Graf $100,000 (3)
Salary Remaining : $3,571
Salary Average : $100,000
Salary Average Remaining : $3,571
Carl Lindbom $98,300 (3)
Salary Remaining : $3,511
Salary Average : $98,300
Salary Average Remaining : $3,511
Aleksei Kolosov $98,000 (3)
Salary Remaining : $3,500
Salary Average : $98,000
Salary Average Remaining : $3,500
Brock Faber $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Jakub Dobes $92,500 (1)
Salary Remaining : $3,304
Salary Average : $92,500
Salary Average Remaining : $3,304
Pavel Mintyukov $91,833 (2)
Salary Remaining : $3,280
Salary Average : $91,833
Salary Average Remaining : $3,280
Wyatt Kaiser $91,667 (1)
Salary Remaining : $3,274
Salary Average : $91,667
Salary Average Remaining : $3,274
Jack Thompson $90,250 (1)
Salary Remaining : $3,223
Salary Average : $90,250
Salary Average Remaining : $3,223
Samuel Fagemo $89,100 (1)
Salary Remaining : $3,182
Salary Average : $81,014
Salary Average Remaining : $2,893
Jeremie Poirier $83,333 (1)
Salary Remaining : $2,976
Salary Average : $83,333
Salary Average Remaining : $2,976
Trent Miner $82,833 (2)
Salary Remaining : $2,958
Salary Average : $82,833
Salary Average Remaining : $2,958
Marshall Warren $80,000 (3)
Salary Remaining : $2,857
Salary Average : $80,000
Salary Average Remaining : $2,857
Tye Kartye $75,000 (1)
Salary Remaining : $2,679
Salary Average : $75,000
Salary Average Remaining : $2,679
Total Farm Players38
Salary Commitment
Year 2025 : $4,983,516
Year 2026 : $3,947,966
Year 2027 : $3,007,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,524,897
Year 2026 : $3,589,533
Year 2027 : $3,007,300
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 $103,118,844 $67,460,304 $7,039,696 $8,960,304 $2,899,688 $96,100,312 212546
Blackhawks $70,517,823 $59,207,358 $15,292,642 $707,358 $3,294,534 $95,705,466 282957
Blue Jackets $97,496,112 $61,331,972 $13,168,028 $2,831,972 $2,612,469 $96,387,531 212243
Blues $242,667,444 $64,975,308 $9,524,692 $6,475,308 $5,194,902 $93,805,098 223658
Bruins $83,501,967 $73,600,340 $899,660 $15,100,340 $5,354,535 $93,645,465 223658
Canadiens $67,280,940 $66,474,105 $8,025,895 $7,974,105 $3,086,372 $95,913,628 202646
Canucks $22,232,400 $60,606,643 $13,893,357 $2,106,643 $2,445,281 $96,554,719 352257
Capitals $110,525,271 $72,992,100 $1,507,900 $14,492,100 $5,367,049 $93,632,951 213657
Coyotes $71,305,990 $62,164,378 $12,335,622 $3,664,378 $4,182,221 $94,817,779 343266
Devils ($2,222,373) $73,971,622 $528,378 $15,471,622 $3,065,423 $95,934,577 212445
Ducks $112,185,370 $73,607,099 $892,901 $15,107,099 $3,721,071 $95,278,929 202646
Flames $49,987,756 $74,429,583 $70,417 $15,929,583 $2,943,100 $96,056,900 202242
Flyers $13,862,002 $73,662,538 $837,462 $15,162,538 $5,989,604 $93,010,396 244670
Golden Knights $23,670,589 $64,270,257 $10,229,743 $5,770,257 $2,683,494 $96,316,506 222244
Islanders $98,603,598 $74,302,214 $197,786 $15,802,214 $2,751,218 $96,248,782 212344
Jets $865,847 $61,488,865 $13,011,135 $2,988,865 $4,383,065 $94,616,935 212950
Kings $2,459,415 $74,212,033 $287,967 $15,712,033 $3,227,608 $95,772,392 202242
Lightning $73,365,029 $62,741,409 $11,758,591 $4,241,409 $2,600,052 $96,399,948 222345
Maple Leafs $107,047,283 $58,618,554 $15,881,446 $118,554 $3,526,216 $95,473,784 263258
Oilers $130,015,598 $74,139,635 $360,365 $15,639,635 $4,489,281 $94,510,719 213152
Panthers $54,876,613 $59,325,894 $15,174,106 $825,894 $2,962,255 $96,037,745 302555
Penguins $24,588,348 $70,495,800 $4,004,200 $11,995,800 $4,349,520 $94,650,480 382664
Predators $17,718,911 $58,858,470 $15,641,530 $358,470 $2,967,954 $96,032,046 282452
Rangers $124,669,448 $59,103,960 $15,396,040 $603,960 $2,636,833 $96,363,167 212243
Red Wings $139,261,897 $59,066,594 $15,433,406 $566,594 $2,927,645 $96,072,355 252449
Sabres $105,792,331 $68,656,288 $5,843,712 $10,156,288 $3,438,808 $95,561,192 212243
Senators $140,283,930 $67,854,495 $6,645,505 $9,354,495 $2,609,171 $96,390,829 212344
Sharks $94,901,484 $74,488,221 $11,779 $15,988,221 $3,669,107 $95,330,893 222547
Stars $105,262,463 $74,289,111 $210,889 $15,789,111 $8,324,564 $90,675,436 245074
Whalers $74,332,222 $74,388,232 $111,768 $15,888,232 $3,574,047 $95,425,953 222749
Wild $181,424,427 $68,903,564 $5,596,436 $10,403,564 $5,389,066 $93,610,934 213859