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 - 4,486 - 74.77%
Level 2: 5000 - $65 - 3,719 - 74.38%
Level 3: 2000 - $42 - 1,556 - 77.78%
Level 4: 4000 - $30 - 2,509 - 62.71%
Luxury : 1000 - $150 - 980 - 98.02%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,389 - 69.47%
Farm Level 2: 1000 - $15 - 741 - 74.09%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %13,250 - 73.61%
Average Income per Game$1,457,231
Year to Date Revenue$61,203,701
Farm
Home Games Left0
Average Attendance - %2,130 - 71.01%
Average Income per Game$89,020
Year to Date Revenue$3,827,861

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$65,036,656
Farm Year To Date Expenses$3,649,640
Pro Salary Cap To Date$64,086,606
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,457,231
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$570,617
Pro Estimated Expenses$3,423,702
Farm Remaining Season Days0
Farm Expenses Per Days$32,876
Farm Estimated Expenses$0
Estimated Season Expenses$3,423,702
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$102,596,782
Projected Bank Account$100,630,311

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $475,000
-Salary Average : $9,500,000
-Salary Average Remaining : $475,000
Valeri Nichushkin $6,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Jack Eichel $4,602,000 (2)
-Salary Remaining : $230,100
-Salary Average : $3,495,000
-Salary Average Remaining : $174,750
Kevin Fiala $4,591,000 (3)
-Salary Remaining : $229,550
-Salary Average : $4,591,000
-Salary Average Remaining : $229,550
Teuvo Teravainen $4,500,000 (1)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Drew Doughty $4,316,000 (2)
-Salary Remaining : $215,800
-Salary Average : $4,385,000
-Salary Average Remaining : $219,250
Mitch Marner $4,179,000 (2)
-Salary Remaining : $208,950
-Salary Average : $4,179,000
-Salary Average Remaining : $208,950
Shea Theodore $3,458,000 (2)
-Salary Remaining : $172,900
-Salary Average : $3,017,000
-Salary Average Remaining : $150,850
Tom Wilson $3,300,000 (2)
-Salary Remaining : $165,000
-Salary Average : $3,300,000
-Salary Average Remaining : $165,000
Stuart Skinner $3,226,000 (2)
-Salary Remaining : $161,300
-Salary Average : $3,226,000
-Salary Average Remaining : $161,300
Dougie Hamilton $3,146,000 (1)
-Salary Remaining : $157,300
-Salary Average : $3,940,000
-Salary Average Remaining : $197,000
Sam Reinhart $2,964,000 (1)
-Salary Remaining : $148,200
-Salary Average : $1,814,000
-Salary Average Remaining : $90,700
Nick Paul $2,948,000 (2)
-Salary Remaining : $147,400
-Salary Average : $2,948,000
-Salary Average Remaining : $147,400
Rasmus Andersson $2,108,000 (1)
-Salary Remaining : $105,400
-Salary Average : $2,100,000
-Salary Average Remaining : $105,000
Alex Steeves $1,559,000 (3)
-Salary Remaining : $77,950
-Salary Average : $1,559,000
-Salary Average Remaining : $77,950
Colin White $1,458,000 (1)
-Salary Remaining : $72,900
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Luca Del Bel Belluz $1,412,000 (3)
-Salary Remaining : $70,600
-Salary Average : $1,412,000
-Salary Average Remaining : $70,600
Isaiah George $1,382,000 (3)
-Salary Remaining : $69,100
-Salary Average : $1,382,000
-Salary Average Remaining : $69,100
Alexandre Carrier $1,067,000 (2)
-Salary Remaining : $53,350
-Salary Average : $1,777,000
-Salary Average Remaining : $88,850
Trevor van Riemsdyk $938,000 (1)
-Salary Remaining : $46,900
-Salary Average : $1,042,000
-Salary Average Remaining : $52,100
Leevi Merilainen $820,000 (1)
-Salary Remaining : $41,000
-Salary Average : $820,000
-Salary Average Remaining : $41,000
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 : $0
Salary Average : $163,600
Salary Average Remaining : $0
Ville Ottavainen $139,700 (3)
Salary Remaining : $0
Salary Average : $139,700
Salary Average Remaining : $0
Jacob Bernard-Docker $135,000 (2)
Salary Remaining : $0
Salary Average : $135,000
Salary Average Remaining : $0
Domenick Fensore $135,000 (3)
Salary Remaining : $0
Salary Average : $135,000
Salary Average Remaining : $0
Ty Smith $132,500 (2)
Salary Remaining : $0
Salary Average : $132,500
Salary Average Remaining : $0
Seamus Casey $131,700 (3)
Salary Remaining : $0
Salary Average : $131,700
Salary Average Remaining : $0
Ben Hemmerling $131,700 (3)
Salary Remaining : $0
Salary Average : $131,700
Salary Average Remaining : $0
Maxim Barbashev $129,100 (3)
Salary Remaining : $0
Salary Average : $129,100
Salary Average Remaining : $0
Jett Luchanko $128,700 (3)
Salary Remaining : $0
Salary Average : $128,700
Salary Average Remaining : $0
Roman Schmidt $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Calle Odelius $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Gleb Trikozov $125,700 (3)
Salary Remaining : $0
Salary Average : $125,700
Salary Average Remaining : $0
Jake Wise $120,600 (3)
Salary Remaining : $0
Salary Average : $120,600
Salary Average Remaining : $0
Alex Jefferies $116,700 (3)
Salary Remaining : $0
Salary Average : $116,700
Salary Average Remaining : $0
Reece Newkirk $113,000 (3)
Salary Remaining : $0
Salary Average : $113,000
Salary Average Remaining : $0
Brandon Biro $112,500 (1)
Salary Remaining : $0
Salary Average : $112,500
Salary Average Remaining : $0
Jack LaFontaine $110,100 (3)
Salary Remaining : $0
Salary Average : $110,100
Salary Average Remaining : $0
Nikita Pavlychev $101,400 (2)
Salary Remaining : $0
Salary Average : $101,400
Salary Average Remaining : $0
Michael Houser $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Skarek $94,800 (2)
Salary Remaining : $0
Salary Average : $94,800
Salary Average Remaining : $0
Jan Mysak $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Mason Geertsen $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Hayden Hodgson $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Zayde Wisdom $89,667 (1)
Salary Remaining : $0
Salary Average : $89,667
Salary Average Remaining : $0
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 - 4,525 - 75.41%
Level 2: 5000 - $60 - 4,773 - 95.45%
Level 3: 2000 - $35 - 1,975 - 98.76%
Level 4: 4000 - $20 - 3,856 - 96.40%
Luxury : 1000 - $125 - 995 - 99.52%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,383 - 69.14%
Farm Level 2: 1000 - $15 - 746 - 74.55%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %16,124 - 89.58%
Average Income per Game$1,504,136
Year to Date Revenue$63,173,691
Farm
Home Games Left0
Average Attendance - %2,128 - 70.94%
Average Income per Game$88,775
Year to Date Revenue$3,817,315

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$57,515,102
Farm Year To Date Expenses$4,307,965
Pro Salary Cap To Date$56,565,102
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,504,136
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$448,710
Pro Estimated Expenses$2,692,260
Farm Remaining Season Days0
Farm Expenses Per Days$45,976
Farm Estimated Expenses$0
Estimated Season Expenses$2,692,260
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$69,223,533
Projected Bank Account$68,035,409

Pro Players Salaries

Anthony DeAngelo $4,750,000 (1)
-Salary Remaining : $237,500
-Salary Average : $4,750,000
-Salary Average Remaining : $237,500
Jason Zucker $4,550,000 (1)
-Salary Remaining : $227,500
-Salary Average : $4,550,000
-Salary Average Remaining : $227,500
Carter Wilkie $3,000,001 (1)
-Salary Remaining : $150,000
-Salary Average : $3,000,001
-Salary Average Remaining : $150,000
J.T. Compher $3,000,000 (2)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Mark Duarte $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Jake Bean $2,950,000 (2)
-Salary Remaining : $147,500
-Salary Average : $2,950,000
-Salary Average Remaining : $147,500
Jake Middleton $2,500,000 (3)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Jonathan Drouin $2,285,000 (1)
-Salary Remaining : $114,250
-Salary Average : $2,285,000
-Salary Average Remaining : $114,250
Blake Lizotte $2,250,000 (1)
-Salary Remaining : $112,500
-Salary Average : $2,250,000
-Salary Average Remaining : $112,500
Parker Kelly $2,242,000 (3)
-Salary Remaining : $112,100
-Salary Average : $2,242,000
-Salary Average Remaining : $112,100
Yegor Chinakhov $2,228,000 (3)
-Salary Remaining : $111,400
-Salary Average : $2,228,000
-Salary Average Remaining : $111,400
Ryan Poehling $1,657,000 (1)
-Salary Remaining : $82,850
-Salary Average : $1,657,000
-Salary Average Remaining : $82,850
Artyom Levshunov $1,474,000 (3)
-Salary Remaining : $73,700
-Salary Average : $1,474,000
-Salary Average Remaining : $73,700
Liam Foudy $1,445,000 (2)
-Salary Remaining : $72,250
-Salary Average : $1,445,000
-Salary Average Remaining : $72,250
Ty Dellandrea $1,291,000 (2)
-Salary Remaining : $64,550
-Salary Average : $789,699
-Salary Average Remaining : $39,485
Jakub Stancl $1,252,000 (3)
-Salary Remaining : $62,600
-Salary Average : $1,252,000
-Salary Average Remaining : $62,600
Connor Dewar $1,241,000 (1)
-Salary Remaining : $62,050
-Salary Average : $1,241,000
-Salary Average Remaining : $62,050
Michael Amadio $1,167,000 (1)
-Salary Remaining : $58,350
-Salary Average : $1,296,667
-Salary Average Remaining : $64,833
Marc Del Gaizo $1,137,000 (2)
-Salary Remaining : $56,850
-Salary Average : $1,137,000
-Salary Average Remaining : $56,850
Lucas Johansen $1,001,000 (2)
-Salary Remaining : $50,050
-Salary Average : $1,001,000
-Salary Average Remaining : $50,050
Brayden Pachal $989,000 (1)
-Salary Remaining : $49,450
-Salary Average : $989,000
-Salary Average Remaining : $49,450
Eetu Makiniemi $949,000 (3)
-Salary Remaining : $47,450
-Salary Average : $949,000
-Salary Average Remaining : $47,450
Devon Levi $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Magnus Chrona $867,500 (1)
-Salary Remaining : $43,375
-Salary Average : $867,500
-Salary Average Remaining : $43,375
Conor Timmins $850,000 (1)
-Salary Remaining : $42,500
-Salary Average : $850,000
-Salary Average Remaining : $42,500
Adam Edstrom $846,667 (1)
-Salary Remaining : $42,333
-Salary Average : $846,667
-Salary Average Remaining : $42,333
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 : $0
Salary Average : $299,900
Salary Average Remaining : $0
Sam Bitten $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Mark Senden $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Travis Mitchell $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Sebastian Aho2 $199,500 (1)
Salary Remaining : $0
Salary Average : $199,500
Salary Average Remaining : $0
Jesse Ylonen $186,400 (2)
Salary Remaining : $0
Salary Average : $186,400
Salary Average Remaining : $0
Max Jones $139,200 (2)
Salary Remaining : $0
Salary Average : $139,200
Salary Average Remaining : $0
Jackson Kunz $138,500 (3)
Salary Remaining : $0
Salary Average : $138,500
Salary Average Remaining : $0
Luke Prokop $135,200 (3)
Salary Remaining : $0
Salary Average : $135,200
Salary Average Remaining : $0
Daniil Misyul $134,800 (3)
Salary Remaining : $0
Salary Average : $134,800
Salary Average Remaining : $0
Tyler Inamoto $132,000 (3)
Salary Remaining : $0
Salary Average : $132,000
Salary Average Remaining : $0
Kyle Capobianco $130,500 (2)
Salary Remaining : $0
Salary Average : $130,500
Salary Average Remaining : $0
Guillaume Richard $129,700 (3)
Salary Remaining : $0
Salary Average : $129,700
Salary Average Remaining : $0
Anton Wahlberg $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Adam Sykora $127,900 (3)
Salary Remaining : $0
Salary Average : $127,900
Salary Average Remaining : $0
Gavin Hayes $127,900 (3)
Salary Remaining : $0
Salary Average : $127,900
Salary Average Remaining : $0
Ondrej Becher $127,800 (3)
Salary Remaining : $0
Salary Average : $127,800
Salary Average Remaining : $0
Gavin White $127,100 (3)
Salary Remaining : $0
Salary Average : $127,100
Salary Average Remaining : $0
Jaret Anderson-Dolan $117,200 (1)
Salary Remaining : $0
Salary Average : $117,200
Salary Average Remaining : $0
Nick Grabko $100,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Adam Erne $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jordan Papirny $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Hunter Skinner $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Ryan McGregor $99,100 (2)
Salary Remaining : $0
Salary Average : $99,100
Salary Average Remaining : $0
Marc Gatcomb $97,300 (2)
Salary Remaining : $0
Salary Average : $97,300
Salary Average Remaining : $0
Lucas Edmonds $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Ginning $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Remi Poirier $83,667 (1)
Salary Remaining : $0
Salary Average : $83,667
Salary Average Remaining : $0
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 - 5,934 - 98.90%
Level 2: 5000 - $62 - 4,097 - 81.93%
Level 3: 2000 - $30 - 1,998 - 99.90%
Level 4: 4000 - $15 - 3,979 - 99.48%
Luxury : 1000 - $170 - 985 - 98.51%
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 Left0
Average Attendance - %16,993 - 94.41%
Average Income per Game$1,601,987
Year to Date Revenue$68,885,456
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$952,985
Special Salary Cap Value($7,000,000)
Pro Year To Date Expenses$66,392,835
Farm Year To Date Expenses$4,243,192
Pro Salary Cap To Date$64,217,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$702,350
Pro Estimated Expenses$4,214,100
Farm Remaining Season Days0
Farm Expenses Per Days$35,774
Farm Estimated Expenses$0
Estimated Season Expenses$4,214,100
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$96,113,252
Projected Bank Account$91,899,152

Pro Players Salaries

Alex Ovechkin $14,000,000 (2)
-Salary Remaining : $700,000
-Salary Average : $14,000,000
-Salary Average Remaining : $700,000
Connor Hellebuyck $12,100,000 (1)
-Salary Remaining : $605,000
-Salary Average : $12,100,000
-Salary Average Remaining : $605,000
Aleksander Barkov $7,218,000 (3)
-Salary Remaining : $360,900
-Salary Average : $7,218,000
-Salary Average Remaining : $360,900
Bryan Rust $6,750,000 (2)
-Salary Remaining : $337,500
-Salary Average : $6,750,000
-Salary Average Remaining : $337,500
Brad Marchand $6,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Auston Matthews $5,600,000 (1)
-Salary Remaining : $280,000
-Salary Average : $5,600,000
-Salary Average Remaining : $280,000
Evgeni Malkin $4,096,000 (1)
-Salary Remaining : $204,800
-Salary Average : $5,998,000
-Salary Average Remaining : $299,900
Carson Soucy $3,675,000 (2)
-Salary Remaining : $183,750
-Salary Average : $3,675,000
-Salary Average Remaining : $183,750
Jaccob Slavin $3,315,000 (3)
-Salary Remaining : $165,750
-Salary Average : $3,315,000
-Salary Average Remaining : $165,750
Luke Schenn $3,000,000 (3)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Evan Rodrigues $2,280,000 (1)
-Salary Remaining : $114,000
-Salary Average : $778,000
-Salary Average Remaining : $38,900
Tanner Jeannot $1,949,000 (2)
-Salary Remaining : $97,450
-Salary Average : $1,949,000
-Salary Average Remaining : $97,450
Mattias Samuelsson $1,877,000 (2)
-Salary Remaining : $93,850
-Salary Average : $994,920
-Salary Average Remaining : $49,746
Vladislav Gavrikov $1,735,000 (1)
-Salary Remaining : $86,750
-Salary Average : $811,000
-Salary Average Remaining : $40,550
Jonatan Berggren $1,519,000 (3)
-Salary Remaining : $75,950
-Salary Average : $1,519,000
-Salary Average Remaining : $75,950
Julien Gauthier $1,500,000 (2)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Gustav Forsling $1,498,000 (1)
-Salary Remaining : $74,900
-Salary Average : $1,646,000
-Salary Average Remaining : $82,300
Glenn Gawdin $1,240,000 (2)
-Salary Remaining : $62,000
-Salary Average : $1,240,000
-Salary Average Remaining : $62,000
Luke Cavallin $1,000,000 (2)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Curtis McKenzie $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Trent Frederic $930,000 (2)
-Salary Remaining : $46,500
-Salary Average : $925,000
-Salary Average Remaining : $46,250
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 : $0
Salary Average : $149,500
Salary Average Remaining : $0
Kyle Jackson $146,700 (3)
Salary Remaining : $0
Salary Average : $146,700
Salary Average Remaining : $0
Tristan Broz $135,000 (3)
Salary Remaining : $0
Salary Average : $135,000
Salary Average Remaining : $0
Adam Raska $131,500 (3)
Salary Remaining : $0
Salary Average : $131,500
Salary Average Remaining : $0
Connor Clattenburg $126,500 (3)
Salary Remaining : $0
Salary Average : $126,500
Salary Average Remaining : $0
Leon Muggli $126,100 (3)
Salary Remaining : $0
Salary Average : $126,100
Salary Average Remaining : $0
Tucker Robertson $125,600 (3)
Salary Remaining : $0
Salary Average : $125,600
Salary Average Remaining : $0
Jacob Ingham $125,000 (3)
Salary Remaining : $0
Salary Average : $125,000
Salary Average Remaining : $0
Givani Smith $113,600 (2)
Salary Remaining : $0
Salary Average : $113,600
Salary Average Remaining : $0
Jacob Perreault $110,600 (3)
Salary Remaining : $0
Salary Average : $110,600
Salary Average Remaining : $0
Max Szuber $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Hughes $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mitch Gibson $100,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Braden Hache $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Billy Sweezey $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ben Zloty $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brian Halonen $99,600 (1)
Salary Remaining : $0
Salary Average : $99,600
Salary Average Remaining : $0
Cole Guttman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Martin Chromiak (Out of Payroll) $82,000 (1)
Salary Remaining : $0
Salary Average : $82,000
Salary Average Remaining : $0
Tyson Feist $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ethan Frisch $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Valtteri Pulli $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
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 - 5,759 - 95.98%
Level 2: 5000 - $55 - 4,853 - 97.05%
Level 3: 2000 - $40 - 1,653 - 82.65%
Level 4: 4000 - $18 - 3,921 - 98.03%
Luxury : 1000 - $170 - 976 - 97.55%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,962 - 98.12%
Farm Level 2: 1000 - $15 - 987 - 98.74%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %17,161 - 95.34%
Average Income per Game$1,629,310
Year to Date Revenue$68,431,005
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$62,888,041
Farm Year To Date Expenses$7,226,043
Pro Salary Cap To Date$60,988,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,629,310
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$602,050
Pro Estimated Expenses$3,612,300
Farm Remaining Season Days0
Farm Expenses Per Days$65,049
Farm Estimated Expenses$0
Estimated Season Expenses$3,612,300
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$242,047,095
Projected Bank Account$240,064,105

Pro Players Salaries

Blake Coleman $6,250,000 (3)
-Salary Remaining : $312,500
-Salary Average : $6,250,000
-Salary Average Remaining : $312,500
Jaden Schwartz $6,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Tyler Myers $5,750,000 (2)
-Salary Remaining : $287,500
-Salary Average : $5,750,000
-Salary Average Remaining : $287,500
Taylor Hall $4,750,000 (3)
-Salary Remaining : $237,500
-Salary Average : $4,750,000
-Salary Average Remaining : $237,500
Ian Cole $4,100,000 (1)
-Salary Remaining : $205,000
-Salary Average : $4,100,000
-Salary Average Remaining : $205,000
Noah Hanifin $3,672,000 (3)
-Salary Remaining : $183,600
-Salary Average : $3,672,000
-Salary Average Remaining : $183,600
Jonathan Marchessault $3,391,000 (1)
-Salary Remaining : $169,550
-Salary Average : $3,391,000
-Salary Average Remaining : $169,550
Victor Olofsson $2,999,999 (3)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Pius Suter $2,999,999 (2)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
David Kampf $2,995,000 (2)
-Salary Remaining : $149,750
-Salary Average : $2,995,000
-Salary Average Remaining : $149,750
Jacob Trouba $2,972,000 (3)
-Salary Remaining : $148,600
-Salary Average : $2,702,000
-Salary Average Remaining : $135,100
Jakob Chychrun $2,946,000 (3)
-Salary Remaining : $147,300
-Salary Average : $2,946,000
-Salary Average Remaining : $147,300
Juuse Saros $2,844,000 (3)
-Salary Remaining : $142,200
-Salary Average : $2,586,000
-Salary Average Remaining : $129,300
Boone Jenner $2,728,000 (1)
-Salary Remaining : $136,400
-Salary Average : $6,089,000
-Salary Average Remaining : $304,450
Brayden Point $2,677,000 (1)
-Salary Remaining : $133,850
-Salary Average : $6,209,000
-Salary Average Remaining : $310,450
Bowen Byram $2,520,000 (2)
-Salary Remaining : $126,000
-Salary Average : $2,520,000
-Salary Average Remaining : $126,000
Pavel Zacha $2,477,000 (2)
-Salary Remaining : $123,850
-Salary Average : $1,680,000
-Salary Average Remaining : $84,000
Adam Larsson $2,239,000 (1)
-Salary Remaining : $111,950
-Salary Average : $3,482,000
-Salary Average Remaining : $174,100
Mason Appleton $2,100,000 (1)
-Salary Remaining : $105,000
-Salary Average : $2,100,000
-Salary Average Remaining : $105,000
Brendan Gallagher $1,750,000 (1)
-Salary Remaining : $87,500
-Salary Average : $1,750,000
-Salary Average Remaining : $87,500
Lukas Dostal $1,329,000 (1)
-Salary Remaining : $66,450
-Salary Average : $904,765
-Salary Average Remaining : $45,238
Zemgus Girgensons $756,000 (1)
-Salary Remaining : $37,800
-Salary Average : $840,000
-Salary Average Remaining : $42,000
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Caleb Jones $300,000 (2)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Ryan Hartman $290,000 (3)
Salary Remaining : $0
Salary Average : $290,000
Salary Average Remaining : $0
Kevin Labanc $280,000 (1)
Salary Remaining : $0
Salary Average : $280,000
Salary Average Remaining : $0
Nick Perbix $275,000 (3)
Salary Remaining : $0
Salary Average : $275,000
Salary Average Remaining : $0
Talyn Boyko $201,900 (3)
Salary Remaining : $0
Salary Average : $201,900
Salary Average Remaining : $0
Cal Petersen $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Georgii Merkulov $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Danton Heinen $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Jonas Brodin $181,800 (2)
Salary Remaining : $0
Salary Average : $207,700
Salary Average Remaining : $0
Rory Kerins $155,200 (3)
Salary Remaining : $0
Salary Average : $155,200
Salary Average Remaining : $0
Emil Lilleberg $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
John Leonard $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Jake Chiasson $141,100 (3)
Salary Remaining : $0
Salary Average : $141,100
Salary Average Remaining : $0
Sammy Blais $140,000 (1)
Salary Remaining : $0
Salary Average : $140,000
Salary Average Remaining : $0
Calum Ritchie $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Curtis Lazar $125,000 (2)
Salary Remaining : $0
Salary Average : $125,000
Salary Average Remaining : $0
Lucas Carlsson $120,500 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mathias Laferriere $117,000 (1)
Salary Remaining : $0
Salary Average : $117,000
Salary Average Remaining : $0
Dino Kambeitz $111,400 (3)
Salary Remaining : $0
Salary Average : $111,400
Salary Average Remaining : $0
Philippe Myers $108,500 (2)
Salary Remaining : $0
Salary Average : $93,000
Salary Average Remaining : $0
Hunter McKown $108,300 (1)
Salary Remaining : $0
Salary Average : $108,300
Salary Average Remaining : $0
Mitchell Weeks $106,000 (4)
Salary Remaining : $0
Salary Average : $106,000
Salary Average Remaining : $0
Uvis Balinskis $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jacob Quillan $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Maxim Tsyplakov $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sasha Pastujov $96,400 (3)
Salary Remaining : $0
Salary Average : $96,400
Salary Average Remaining : $0
Ethan Del Mastro $95,600 (3)
Salary Remaining : $0
Salary Average : $86,900
Salary Average Remaining : $0
Pavel Cajan $92,700 (1)
Salary Remaining : $0
Salary Average : $102,967
Salary Average Remaining : $0
Jimmy Huntington $92,300 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Albert Johansson $91,917 (1)
Salary Remaining : $0
Salary Average : $91,917
Salary Average Remaining : $0
Andrew Poturalski $91,900 (1)
Salary Remaining : $0
Salary Average : $91,900
Salary Average Remaining : $0
Logan Morrison $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Pavol Regenda $86,800 (1)
Salary Remaining : $0
Salary Average : $86,800
Salary Average Remaining : $0
Raivis Ansons $84,417 (1)
Salary Remaining : $0
Salary Average : $84,417
Salary Average Remaining : $0
Christoffer Sedoff $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 6,142 - 87.74%
Level 2: 6000 - $49 - 5,169 - 86.15%
Level 3: 3000 - $39 - 2,137 - 71.22%
Level 4: 5000 - $29 - 3,911 - 78.23%
Luxury : 1000 - $179 - 754 - 75.41%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,977 - 98.84%
Farm Level 2: 1000 - $10 - 984 - 98.44%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %18,113 - 82.33%
Average Income per Game$1,480,845
Year to Date Revenue$62,195,510
Farm
Home Games Left0
Average Attendance - %2,961 - 98.71%
Average Income per Game$73,576
Year to Date Revenue$3,163,776

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$75,617,990
Farm Year To Date Expenses$7,854,574
Pro Salary Cap To Date$69,917,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,480,845
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$663,725
Pro Estimated Expenses$3,982,350
Farm Remaining Season Days0
Farm Expenses Per Days$71,272
Farm Estimated Expenses$0
Estimated Season Expenses$3,982,350
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$82,533,984
Projected Bank Account$80,032,479

Pro Players Salaries

Brayden Schenn $8,100,000 (2)
-Salary Remaining : $405,000
-Salary Average : $8,100,000
-Salary Average Remaining : $405,000
Patrick Kane $7,100,000 (2)
-Salary Remaining : $355,000
-Salary Average : $7,100,000
-Salary Average Remaining : $355,000
Nathan MacKinnon $6,648,000 (3)
-Salary Remaining : $332,400
-Salary Average : $6,044,000
-Salary Average Remaining : $302,200
Anders Lee $5,900,000 (3)
-Salary Remaining : $295,000
-Salary Average : $5,900,000
-Salary Average Remaining : $295,000
Sergei Bobrovsky (1 Way Contract) $4,780,000 (3)
-Salary Remaining : $239,000
-Salary Average : $4,780,000
-Salary Average Remaining : $239,000
David Perron $4,500,000 (2)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Alexandar Georgiev $3,259,000 (2)
-Salary Remaining : $162,950
-Salary Average : $1,818,000
-Salary Average Remaining : $90,900
Samuel Ersson $3,079,000 (3)
-Salary Remaining : $153,950
-Salary Average : $3,079,000
-Salary Average Remaining : $153,950
Erik Haula $3,000,000 (2)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Nick Jensen $3,000,000 (3)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Alex Killorn $2,984,000 (2)
-Salary Remaining : $149,200
-Salary Average : $1,465,000
-Salary Average Remaining : $73,250
Andrew Peeke $2,963,000 (3)
-Salary Remaining : $148,150
-Salary Average : $2,963,000
-Salary Average Remaining : $148,150
Joel Armia $2,900,000 (5)
-Salary Remaining : $145,000
-Salary Average : $2,900,000
-Salary Average Remaining : $145,000
Casey Cizikas $2,700,000 (1)
-Salary Remaining : $135,000
-Salary Average : $2,700,000
-Salary Average Remaining : $135,000
Brandon Montour $2,369,000 (2)
-Salary Remaining : $118,450
-Salary Average : $1,384,000
-Salary Average Remaining : $69,200
Hampus Lindholm $2,190,000 (2)
-Salary Remaining : $109,500
-Salary Average : $1,585,000
-Salary Average Remaining : $79,250
Stefan Noesen $2,000,000 (3)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Vince Dunn $1,950,000 (1)
-Salary Remaining : $97,500
-Salary Average : $810,000
-Salary Average Remaining : $40,500
Gustav Nyquist $1,500,000 (1)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Johnathan Kovacevic $1,024,000 (1)
-Salary Remaining : $51,200
-Salary Average : $750,000
-Salary Average Remaining : $37,500
P.O Joseph $879,000 (1)
-Salary Remaining : $43,950
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Brandon Duhaime $822,000 (1)
-Salary Remaining : $41,100
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Cam Atkinson $289,000 (1)
Salary Remaining : $0
Salary Average : $289,000
Salary Average Remaining : $0
Ryan Graves $250,000 (5)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
David Rittich $200,400 (1)
Salary Remaining : $0
Salary Average : $222,733
Salary Average Remaining : $0
Anthony Duclair $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Noah Gregor $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
TJ Brodie $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Robby Fabbri $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Thomas Novak $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Darren Raddysh $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Erik Gudbranson $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Olli Maatta $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Taylor Raddysh $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Denton Mateychuk $161,500 (3)
Salary Remaining : $0
Salary Average : $161,500
Salary Average Remaining : $0
Cam Dineen $152,600 (3)
Salary Remaining : $0
Salary Average : $152,600
Salary Average Remaining : $0
Zack Bolduc $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Cale Fleury $147,600 (3)
Salary Remaining : $0
Salary Average : $147,600
Salary Average Remaining : $0
Ayrton Martino $144,200 (3)
Salary Remaining : $0
Salary Average : $144,200
Salary Average Remaining : $0
Jordan Sambrook $140,800 (3)
Salary Remaining : $0
Salary Average : $140,800
Salary Average Remaining : $0
Isaak Phillips $139,200 (2)
Salary Remaining : $0
Salary Average : $139,200
Salary Average Remaining : $0
Kasper Halttunen $132,600 (3)
Salary Remaining : $0
Salary Average : $132,600
Salary Average Remaining : $0
Dylan Duke $130,600 (3)
Salary Remaining : $0
Salary Average : $130,600
Salary Average Remaining : $0
Ty Gallagher $127,600 (3)
Salary Remaining : $0
Salary Average : $127,600
Salary Average Remaining : $0
Alexander Holtz $118,600 (2)
Salary Remaining : $0
Salary Average : $118,600
Salary Average Remaining : $0
Maxim Groshev $118,100 (3)
Salary Remaining : $0
Salary Average : $107,300
Salary Average Remaining : $0
Nikita Alexandrov $113,500 (2)
Salary Remaining : $0
Salary Average : $113,500
Salary Average Remaining : $0
Michael Karow $110,200 (3)
Salary Remaining : $0
Salary Average : $110,200
Salary Average Remaining : $0
Cameron Crotty $109,300 (2)
Salary Remaining : $0
Salary Average : $109,300
Salary Average Remaining : $0
Nathan Bastian $101,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Vincent Desharnais $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Parker Gahagen $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Francesco Pinelli $95,200 (3)
Salary Remaining : $0
Salary Average : $95,200
Salary Average Remaining : $0
Joel Blomqvist $88,667 (2)
Salary Remaining : $0
Salary Average : $88,667
Salary Average Remaining : $0
Maxwell Crozier $86,750 (1)
Salary Remaining : $0
Salary Average : $86,750
Salary Average Remaining : $0
Matthew Highmore $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5,727 - 95.44%
Level 2: 5000 - $58 - 4,806 - 96.13%
Level 3: 2000 - $39 - 1,682 - 84.08%
Level 4: 4000 - $27 - 2,733 - 68.33%
Luxury : 1000 - $135 - 982 - 98.24%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,927 - 96.33%
Farm Level 2: 1000 - $20 - 571 - 57.08%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,930 - 88.50%
Average Income per Game$1,545,936
Year to Date Revenue$66,475,232
Farm
Home Games Left0
Average Attendance - %2,497 - 83.25%
Average Income per Game$91,646
Year to Date Revenue$3,940,797

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$64,055,245
Farm Year To Date Expenses$3,836,375
Pro Salary Cap To Date$62,915,245
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$603,142
Pro Estimated Expenses$3,618,852
Farm Remaining Season Days0
Farm Expenses Per Days$33,874
Farm Estimated Expenses$0
Estimated Season Expenses$3,618,852
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$66,655,191
Projected Bank Account$63,036,339

Pro Players Salaries

Seth Jones $9,555,000 (3)
-Salary Remaining : $477,750
-Salary Average : $9,555,000
-Salary Average Remaining : $477,750
Patrik Laine $7,555,000 (3)
-Salary Remaining : $377,750
-Salary Average : $7,555,000
-Salary Average Remaining : $377,750
Dylan DeMelo $7,000,000 (2)
-Salary Remaining : $350,000
-Salary Average : $7,000,000
-Salary Average Remaining : $350,000
Josh Anderson $5,900,000 (2)
-Salary Remaining : $295,000
-Salary Average : $5,900,000
-Salary Average Remaining : $295,000
Ryan Lindgren $4,800,000 (3)
-Salary Remaining : $240,000
-Salary Average : $4,800,000
-Salary Average Remaining : $240,000
Morgan Rielly $3,865,000 (2)
-Salary Remaining : $193,250
-Salary Average : $3,865,000
-Salary Average Remaining : $193,250
Reilly Smith $3,776,000 (1)
-Salary Remaining : $188,800
-Salary Average : $3,776,000
-Salary Average Remaining : $188,800
Filip Gustavsson $3,710,000 (2)
-Salary Remaining : $185,500
-Salary Average : $1,310,000
-Salary Average Remaining : $65,500
Joel Edmundson $3,465,000 (2)
-Salary Remaining : $173,250
-Salary Average : $3,465,000
-Salary Average Remaining : $173,250
Philip Broberg $3,348,000 (3)
-Salary Remaining : $167,400
-Salary Average : $3,348,000
-Salary Average Remaining : $167,400
Jeremy Lauzon $2,786,000 (2)
-Salary Remaining : $139,300
-Salary Average : $2,786,000
-Salary Average Remaining : $139,300
Mattias Janmark $2,500,000 (1)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Jesperi Kotkaniemi $2,225,000 (3)
-Salary Remaining : $111,250
-Salary Average : $2,225,000
-Salary Average Remaining : $111,250
Mason Marchment $2,136,000 (2)
-Salary Remaining : $106,800
-Salary Average : $2,136,000
-Salary Average Remaining : $106,800
Vladislav Namestnikov $2,094,000 (2)
-Salary Remaining : $104,700
-Salary Average : $2,094,000
-Salary Average Remaining : $104,700
Seth Jarvis $1,748,000 (2)
-Salary Remaining : $87,400
-Salary Average : $1,748,000
-Salary Average Remaining : $87,400
Drake Caggiula $1,555,000 (1)
-Salary Remaining : $77,750
-Salary Average : $1,555,000
-Salary Average Remaining : $77,750
Brett Leason $1,300,000 (1)
-Salary Remaining : $65,000
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Connor Ingram $1,000,000 (3)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Trey Fix-Wolansky $859,000 (1)
-Salary Remaining : $42,950
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $226,800
Salary Average Remaining : $0
Ville Husso $177,100 (1)
Salary Remaining : $0
Salary Average : $275,000
Salary Average Remaining : $0
Nicolas Aube-Kubel $155,200 (1)
Salary Remaining : $0
Salary Average : $155,200
Salary Average Remaining : $0
Travis Dermott $146,000 (1)
Salary Remaining : $0
Salary Average : $146,000
Salary Average Remaining : $0
Rutger McGroarty $141,700 (3)
Salary Remaining : $0
Salary Average : $141,700
Salary Average Remaining : $0
Logan Mailloux $138,300 (3)
Salary Remaining : $0
Salary Average : $138,300
Salary Average Remaining : $0
Stian Solberg $131,300 (3)
Salary Remaining : $0
Salary Average : $131,300
Salary Average Remaining : $0
Adam Engstrom $131,000 (3)
Salary Remaining : $0
Salary Average : $131,000
Salary Average Remaining : $0
Dans Locmelis $129,300 (3)
Salary Remaining : $0
Salary Average : $129,300
Salary Average Remaining : $0
Chris Driedger $128,200 (1)
Salary Remaining : $0
Salary Average : $128,200
Salary Average Remaining : $0
David Goyette $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Topias Vilen $127,400 (3)
Salary Remaining : $0
Salary Average : $127,400
Salary Average Remaining : $0
Marc-Andre Gaudet $126,900 (3)
Salary Remaining : $0
Salary Average : $126,900
Salary Average Remaining : $0
Ryan Greene $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Justin Ertel $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Hendrix Lapierre $110,583 (1)
Salary Remaining : $0
Salary Average : $110,583
Salary Average Remaining : $0
Filip Larsson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tyler Pitlick $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
William Dufour $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Marat Khusnutdinov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Knazko $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Oskar Olausson $89,417 (1)
Salary Remaining : $0
Salary Average : $89,417
Salary Average Remaining : $0
Jack Ahcan $85,100 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ronan Seeley $83,750 (1)
Salary Remaining : $0
Salary Average : $83,750
Salary Average Remaining : $0
Ryan Winterton $82,833 (2)
Salary Remaining : $0
Salary Average : $82,833
Salary Average Remaining : $0
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 - 4,398 - 73.30%
Level 2: 5000 - $55 - 4,869 - 97.38%
Level 3: 2000 - $35 - 1,958 - 97.88%
Level 4: 4000 - $20 - 3,846 - 96.16%
Luxury : 1000 - $200 - 734 - 73.43%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,386 - 69.32%
Farm Level 2: 1000 - $15 - 748 - 74.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,805 - 87.81%
Average Income per Game$1,489,846
Year to Date Revenue$64,063,361
Farm
Home Games Left0
Average Attendance - %2,134 - 71.14%
Average Income per Game$89,015
Year to Date Revenue$3,827,641

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$58,474,219
Farm Year To Date Expenses$3,445,329
Pro Salary Cap To Date$57,524,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$522,064
Pro Estimated Expenses$3,132,384
Farm Remaining Season Days0
Farm Expenses Per Days$30,490
Farm Estimated Expenses$0
Estimated Season Expenses$3,132,384
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$21,976,286
Projected Bank Account$18,843,902

Pro Players Salaries

Macklin Celebrini $3,791,000 (3)
-Salary Remaining : $189,550
-Salary Average : $3,791,000
-Salary Average Remaining : $189,550
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Justin Pearson $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Ondrej Pavel $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Brendan Warren $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Mike O'Leary $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Ryan McLeod $2,955,000 (1)
-Salary Remaining : $147,750
-Salary Average : $2,955,000
-Salary Average Remaining : $147,750
Jet Greaves $2,804,000 (3)
-Salary Remaining : $140,200
-Salary Average : $2,804,000
-Salary Average Remaining : $140,200
Matvei Michkov $2,772,000 (3)
-Salary Remaining : $138,600
-Salary Average : $2,772,000
-Salary Average Remaining : $138,600
Marco Kasper $2,172,000 (3)
-Salary Remaining : $108,600
-Salary Average : $2,172,000
-Salary Average Remaining : $108,600
Jakub Lauko $1,995,000 (1)
-Salary Remaining : $99,750
-Salary Average : $1,995,000
-Salary Average Remaining : $99,750
Kole Lind $1,995,000 (1)
-Salary Remaining : $99,750
-Salary Average : $1,995,000
-Salary Average Remaining : $99,750
Scott Morrow $1,414,000 (3)
-Salary Remaining : $70,700
-Salary Average : $1,414,000
-Salary Average Remaining : $70,700
Owen Lindmark $1,383,000 (3)
-Salary Remaining : $69,150
-Salary Average : $1,383,000
-Salary Average Remaining : $69,150
Pavel Dorofeyev $1,377,000 (2)
-Salary Remaining : $68,850
-Salary Average : $994,753
-Salary Average Remaining : $49,738
Fabian Zetterlund $1,329,000 (1)
-Salary Remaining : $66,450
-Salary Average : $1,329,000
-Salary Average Remaining : $66,450
Dryden Hunt $1,310,000 (1)
-Salary Remaining : $65,500
-Salary Average : $1,267,000
-Salary Average Remaining : $63,350
John Farinacci $1,295,000 (3)
-Salary Remaining : $64,750
-Salary Average : $1,295,000
-Salary Average Remaining : $64,750
MacKenzie Entwistle $1,237,000 (1)
-Salary Remaining : $61,850
-Salary Average : $1,237,000
-Salary Average Remaining : $61,850
Nikita Novikov $1,222,000 (3)
-Salary Remaining : $61,100
-Salary Average : $1,222,000
-Salary Average Remaining : $61,100
Kevin Wall $1,096,000 (3)
-Salary Remaining : $54,800
-Salary Average : $1,096,000
-Salary Average Remaining : $54,800
Tyler Boucher $1,041,000 (3)
-Salary Remaining : $52,050
-Salary Average : $1,041,000
-Salary Average Remaining : $52,050
Andreas Englund $1,025,000 (1)
-Salary Remaining : $51,250
-Salary Average : $1,250,000
-Salary Average Remaining : $62,500
Chase Pauls $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Landon Slaggert $912,500 (1)
-Salary Remaining : $45,625
-Salary Average : $912,500
-Salary Average Remaining : $45,625
William Trudeau $903,333 (1)
-Salary Remaining : $45,167
-Salary Average : $903,333
-Salary Average Remaining : $45,167
Colten Ellis $850,833 (2)
-Salary Remaining : $42,542
-Salary Average : $850,833
-Salary Average Remaining : $42,542
Ryan Chyzowski $850,000 (3)
-Salary Remaining : $42,500
-Salary Average : $850,000
-Salary Average Remaining : $42,500
Taige Harding $850,000 (3)
-Salary Remaining : $42,500
-Salary Average : $850,000
-Salary Average Remaining : $42,500
Cole McWard $800,000 (1)
-Salary Remaining : $40,000
-Salary Average : $800,000
-Salary Average Remaining : $40,000
Matt Tomkins $775,000 (1)
-Salary Remaining : $38,750
-Salary Average : $775,000
-Salary Average Remaining : $38,750
Josh Doan $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Emil Andrae $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $134,100
Salary Average Remaining : $0
Roni Hirvonen $133,700 (3)
Salary Remaining : $0
Salary Average : $133,700
Salary Average Remaining : $0
Josh Lopina $133,200 (3)
Salary Remaining : $0
Salary Average : $133,200
Salary Average Remaining : $0
Casey Fitzgerald $131,800 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Chase De Leo $131,400 (1)
Salary Remaining : $0
Salary Average : $96,100
Salary Average Remaining : $0
Marcel Marcel $128,400 (3)
Salary Remaining : $0
Salary Average : $128,400
Salary Average Remaining : $0
Christian Kyrou $126,900 (3)
Salary Remaining : $0
Salary Average : $126,900
Salary Average Remaining : $0
Jonas Rondbjerg $125,600 (2)
Salary Remaining : $0
Salary Average : $125,600
Salary Average Remaining : $0
Mason Shaw $125,400 (3)
Salary Remaining : $0
Salary Average : $125,400
Salary Average Remaining : $0
Amadeus Lombardi $123,500 (3)
Salary Remaining : $0
Salary Average : $123,500
Salary Average Remaining : $0
Oskar Pettersson $109,400 (3)
Salary Remaining : $0
Salary Average : $109,400
Salary Average Remaining : $0
Wyatte Wylie $105,900 (2)
Salary Remaining : $0
Salary Average : $105,900
Salary Average Remaining : $0
Garrett Pilon $104,300 (1)
Salary Remaining : $0
Salary Average : $104,300
Salary Average Remaining : $0
Michael Simpson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Olivier Rodrigue $97,900 (2)
Salary Remaining : $0
Salary Average : $97,900
Salary Average Remaining : $0
Shane Bowers $94,000 (1)
Salary Remaining : $0
Salary Average : $94,000
Salary Average Remaining : $0
John Ludvig $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Linus Karlsson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Antonio Stranges $89,333 (1)
Salary Remaining : $0
Salary Average : $89,333
Salary Average Remaining : $0
Roby Jarventie $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Corson Ceulemans $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Benning $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 6,173 - 88.19%
Level 2: 6000 - $45 - 5,291 - 88.19%
Level 3: 3500 - $32 - 2,188 - 62.50%
Level 4: 4000 - $22 - 3,853 - 96.32%
Luxury : 1500 - $130 - 1,064 - 70.96%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $19 - 1,994 - 99.69%
Farm Level 2: 1000 - $14 - 972 - 97.24%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %18,569 - 84.41%
Average Income per Game$1,435,405
Year to Date Revenue$60,287,025
Farm
Home Games Left0
Average Attendance - %2,966 - 98.88%
Average Income per Game$76,732
Year to Date Revenue$3,299,476

Expense

Pro Players Total Salaries$76,497,000
Farm Players Total Salaries$4,586,042
Coaches Total Salaries$1,500,000
Luxury Taxe Total$78,698
Special Salary Cap Value$0
Pro Year To Date Expenses$69,879,750
Farm Year To Date Expenses$6,117,002
Pro Salary Cap To Date$69,167,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,435,405
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$643,725
Pro Estimated Expenses$3,862,350
Farm Remaining Season Days0
Farm Expenses Per Days$47,643
Farm Estimated Expenses$0
Estimated Season Expenses$3,862,350
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$109,517,749
Projected Bank Account$107,090,804

Pro Players Salaries

Kris Letang $8,500,000 (2)
-Salary Remaining : $425,000
-Salary Average : $8,500,000
-Salary Average Remaining : $425,000
Bo Horvat $6,623,000 (2)
-Salary Remaining : $331,150
-Salary Average : $1,238,000
-Salary Average Remaining : $61,900
Vincent Trocheck $5,473,000 (3)
-Salary Remaining : $273,650
-Salary Average : $4,975,000
-Salary Average Remaining : $248,750
Niko Mikkola $5,100,000 (3)
-Salary Remaining : $255,000
-Salary Average : $5,100,000
-Salary Average Remaining : $255,000
Zach Werenski $5,000,000 (3)
-Salary Remaining : $250,000
-Salary Average : $5,000,000
-Salary Average Remaining : $250,000
Alex Pietrangelo $4,626,000 (1)
-Salary Remaining : $231,300
-Salary Average : $2,223,000
-Salary Average Remaining : $111,150
Connor McDavid $4,455,000 (2)
-Salary Remaining : $222,750
-Salary Average : $6,664,000
-Salary Average Remaining : $333,200
Brady Tkachuk $4,403,000 (3)
-Salary Remaining : $220,150
-Salary Average : $4,403,000
-Salary Average Remaining : $220,150
Leon Draisaitl $4,324,000 (2)
-Salary Remaining : $216,200
-Salary Average : $5,613,000
-Salary Average Remaining : $280,650
Matthew Tkachuk $3,762,000 (3)
-Salary Remaining : $188,100
-Salary Average : $14,900,000
-Salary Average Remaining : $745,000
Ryan O'Reilly $3,492,000 (2)
-Salary Remaining : $174,600
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $3,276,000 (3)
-Salary Remaining : $163,800
-Salary Average : $3,276,000
-Salary Average Remaining : $163,800
Sebastian Aho $3,238,000 (2)
-Salary Remaining : $161,900
-Salary Average : $7,010,000
-Salary Average Remaining : $350,500
Kirill Kaprizov $3,203,000 (2)
-Salary Remaining : $160,150
-Salary Average : $908,748
-Salary Average Remaining : $45,437
William Nylander $2,714,000 (1)
-Salary Remaining : $135,700
-Salary Average : $2,977,750
-Salary Average Remaining : $148,888
Gabriel Vilardi $2,328,000 (3)
-Salary Remaining : $116,400
-Salary Average : $2,328,000
-Salary Average Remaining : $116,400
Morgan Geekie $1,500,000 (2)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Mackenzie Blackwood $1,451,000 (1)
-Salary Remaining : $72,550
-Salary Average : $3,031,000
-Salary Average Remaining : $151,550
Darcy Kuemper $1,100,000 (2)
-Salary Remaining : $55,000
-Salary Average : $1,100,000
-Salary Average Remaining : $55,000
Aliaksei Protas $1,004,000 (2)
-Salary Remaining : $50,200
-Salary Average : $1,004,000
-Salary Average Remaining : $50,200
Jake Sanderson $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Jordan Binnington $252,800 (1)
Salary Remaining : $0
Salary Average : $252,800
Salary Average Remaining : $0
Artem Zub $240,200 (2)
Salary Remaining : $0
Salary Average : $296,800
Salary Average Remaining : $0
Jack McBain $223,400 (3)
Salary Remaining : $0
Salary Average : $223,400
Salary Average Remaining : $0
Cody Ceci $186,200 (1)
Salary Remaining : $0
Salary Average : $130,700
Salary Average Remaining : $0
Kasperi Kapanen $158,500 (3)
Salary Remaining : $0
Salary Average : $158,500
Salary Average Remaining : $0
Nic Dowd $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Brett Murray $147,100 (1)
Salary Remaining : $0
Salary Average : $147,100
Salary Average Remaining : $0
Nils Lundkvist $140,200 (2)
Salary Remaining : $0
Salary Average : $140,200
Salary Average Remaining : $0
Erik Brannstrom $135,600 (3)
Salary Remaining : $0
Salary Average : $135,600
Salary Average Remaining : $0
Raphael Lavoie $134,200 (2)
Salary Remaining : $0
Salary Average : $134,200
Salary Average Remaining : $0
Nikita Prishchepov $130,600 (3)
Salary Remaining : $0
Salary Average : $130,600
Salary Average Remaining : $0
Cam Squires $128,500 (3)
Salary Remaining : $0
Salary Average : $128,500
Salary Average Remaining : $0
Kieron Walton $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Quentin Musty $126,600 (3)
Salary Remaining : $0
Salary Average : $126,600
Salary Average Remaining : $0
Jason Dickinson $120,000 (3)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Ilya Solovyov $118,300 (1)
Salary Remaining : $0
Salary Average : $118,300
Salary Average Remaining : $0
Tobias Bjornfot $116,500 (1)
Salary Remaining : $0
Salary Average : $116,500
Salary Average Remaining : $0
Gabriel Fortier $113,800 (2)
Salary Remaining : $0
Salary Average : $113,800
Salary Average Remaining : $0
Cole Perfetti $112,700 (2)
Salary Remaining : $0
Salary Average : $78,686
Salary Average Remaining : $0
Andrew Copp $110,000 (3)
Salary Remaining : $0
Salary Average : $110,000
Salary Average Remaining : $0
Travis Hamonic $110,000 (2)
Salary Remaining : $0
Salary Average : $110,000
Salary Average Remaining : $0
Oskar Sundqvist $110,000 (2)
Salary Remaining : $0
Salary Average : $110,000
Salary Average Remaining : $0
Grigori Denisenko $107,800 (2)
Salary Remaining : $0
Salary Average : $99,352
Salary Average Remaining : $0
Lukas Reichel $99,800 (3)
Salary Remaining : $0
Salary Average : $99,800
Salary Average Remaining : $0
Luke Evangelista $89,667 (1)
Salary Remaining : $0
Salary Average : $89,667
Salary Average Remaining : $0
Ryan O'Rourke $89,417 (1)
Salary Remaining : $0
Salary Average : $89,417
Salary Average Remaining : $0
Jayden Struble $86,750 (1)
Salary Remaining : $0
Salary Average : $86,750
Salary Average Remaining : $0
Brennan Othmann $86,333 (2)
Salary Remaining : $0
Salary Average : $86,333
Salary Average Remaining : $0
Henrik Tikkanen $82,375 (1)
Salary Remaining : $0
Salary Average : $82,375
Salary Average Remaining : $0
Jordan Spence $76,900 (2)
Salary Remaining : $0
Salary Average : $76,900
Salary Average Remaining : $0
Robert Bortuzzo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max McCormick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Aaron Dell $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Louis Domingue $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jack Campbell $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5,709 - 95.15%
Level 2: 5000 - $60 - 4,758 - 95.15%
Level 3: 2000 - $40 - 1,595 - 79.74%
Level 4: 4000 - $20 - 3,816 - 95.39%
Luxury : 1000 - $150 - 968 - 96.82%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,924 - 96.18%
Farm Level 2: 1000 - $10 - 984 - 98.36%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %16,845 - 93.58%
Average Income per Game$1,530,968
Year to Date Revenue$64,300,653
Farm
Home Games Left0
Average Attendance - %2,907 - 96.91%
Average Income per Game$86,309
Year to Date Revenue$3,711,275

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$60,032,880
Farm Year To Date Expenses$4,932,174
Pro Salary Cap To Date$58,892,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,530,968
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$513,583
Pro Estimated Expenses$3,081,498
Farm Remaining Season Days0
Farm Expenses Per Days$45,495
Farm Estimated Expenses$0
Estimated Season Expenses$3,081,498
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$69,629,124
Projected Bank Account$68,078,594

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $425,000
-Salary Average : $8,500,000
-Salary Average Remaining : $425,000
Matthew Benning $3,711,000 (2)
-Salary Remaining : $185,550
-Salary Average : $3,711,000
-Salary Average Remaining : $185,550
Rocco Grimaldi $3,000,000 (2)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Craig Smith $2,505,000 (1)
-Salary Remaining : $125,250
-Salary Average : $2,505,000
-Salary Average Remaining : $125,250
Trevor Lewis $2,474,000 (1)
-Salary Remaining : $123,700
-Salary Average : $2,474,000
-Salary Average Remaining : $123,700
Jack Johnson $2,400,000 (1)
-Salary Remaining : $120,000
-Salary Average : $2,400,000
-Salary Average Remaining : $120,000
Ryan Carpenter $2,224,000 (3)
-Salary Remaining : $111,200
-Salary Average : $2,224,000
-Salary Average Remaining : $111,200
Patrick Maroon $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Karel Vejmelka $2,000,000 (3)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Ben Hutton $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Drew Helleson $1,927,000 (3)
-Salary Remaining : $96,350
-Salary Average : $1,927,000
-Salary Average Remaining : $96,350
Jaycob Megna $1,600,000 (3)
-Salary Remaining : $80,000
-Salary Average : $1,600,000
-Salary Average Remaining : $80,000
Dominic Toninato $1,500,000 (2)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Alex Belzile $1,500,000 (2)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Jonas Johansson $1,500,000 (3)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Owen Pickering $1,464,000 (3)
-Salary Remaining : $73,200
-Salary Average : $1,464,000
-Salary Average Remaining : $73,200
Gunnarwolfe Fontaine $1,381,000 (3)
-Salary Remaining : $69,050
-Salary Average : $1,381,000
-Salary Average Remaining : $69,050
Max McCue $1,379,000 (3)
-Salary Remaining : $68,950
-Salary Average : $1,379,000
-Salary Average Remaining : $68,950
Luke Tuch $1,340,000 (3)
-Salary Remaining : $67,000
-Salary Average : $1,340,000
-Salary Average Remaining : $67,000
Tyler Tucker $1,338,000 (2)
-Salary Remaining : $66,900
-Salary Average : $1,338,000
-Salary Average Remaining : $66,900
John Parker-Jones $1,334,000 (3)
-Salary Remaining : $66,700
-Salary Average : $1,334,000
-Salary Average Remaining : $66,700
Joni Jurmo $1,322,000 (3)
-Salary Remaining : $66,100
-Salary Average : $1,322,000
-Salary Average Remaining : $66,100
Florian Xhekaj $1,289,000 (3)
-Salary Remaining : $64,450
-Salary Average : $1,289,000
-Salary Average Remaining : $64,450
Noah Laba $1,280,000 (3)
-Salary Remaining : $64,000
-Salary Average : $1,280,000
-Salary Average Remaining : $64,000
Michael Buchinger $1,275,000 (3)
-Salary Remaining : $63,750
-Salary Average : $1,275,000
-Salary Average Remaining : $63,750
Tanner Pearson $1,132,000 (3)
-Salary Remaining : $56,600
-Salary Average : $1,132,000
-Salary Average Remaining : $56,600
Jonny Brodzinski $1,127,000 (3)
-Salary Remaining : $56,350
-Salary Average : $1,127,000
-Salary Average Remaining : $56,350
Martin Frk $1,119,000 (3)
-Salary Remaining : $55,950
-Salary Average : $1,119,000
-Salary Average Remaining : $55,950
Vinni Lettieri $1,114,000 (1)
-Salary Remaining : $55,700
-Salary Average : $1,114,000
-Salary Average Remaining : $55,700
Matt Luff $1,114,000 (3)
-Salary Remaining : $55,700
-Salary Average : $1,114,000
-Salary Average Remaining : $55,700
Luke Hughes $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Devante Stephens $906,000 (1)
-Salary Remaining : $45,300
-Salary Average : $906,000
-Salary Average Remaining : $45,300
Henrik Rybinski $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $221,400
Salary Average Remaining : $0
Brogan Rafferty $217,700 (1)
Salary Remaining : $0
Salary Average : $217,700
Salary Average Remaining : $0
Nick Abruzzese $217,000 (1)
Salary Remaining : $0
Salary Average : $217,000
Salary Average Remaining : $0
Arshdeep Bains $217,000 (1)
Salary Remaining : $0
Salary Average : $217,000
Salary Average Remaining : $0
Ryan Reaves $213,600 (1)
Salary Remaining : $0
Salary Average : $213,600
Salary Average Remaining : $0
Vyacheslav Buteyets $195,000 (3)
Salary Remaining : $0
Salary Average : $195,000
Salary Average Remaining : $0
Calle Rosen $150,000 (1)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Danila Klimovich $134,700 (3)
Salary Remaining : $0
Salary Average : $134,700
Salary Average Remaining : $0
Filip Bystedt $134,100 (3)
Salary Remaining : $0
Salary Average : $134,100
Salary Average Remaining : $0
Samuel Helenius $134,000 (3)
Salary Remaining : $0
Salary Average : $134,000
Salary Average Remaining : $0
Ty Mueller $133,100 (3)
Salary Remaining : $0
Salary Average : $133,100
Salary Average Remaining : $0
Chaz Lucius $132,500 (1)
Salary Remaining : $0
Salary Average : $132,500
Salary Average Remaining : $0
Ryan Ufko $129,800 (3)
Salary Remaining : $0
Salary Average : $129,800
Salary Average Remaining : $0
Bryce Montgomery $128,800 (3)
Salary Remaining : $0
Salary Average : $128,800
Salary Average Remaining : $0
Olivier Nadeau $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Caedan Bankier $128,100 (3)
Salary Remaining : $0
Salary Average : $128,100
Salary Average Remaining : $0
Harrison Brunicke $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Chase Pietila $126,300 (3)
Salary Remaining : $0
Salary Average : $126,300
Salary Average Remaining : $0
Yaniv Perets $125,000 (3)
Salary Remaining : $0
Salary Average : $125,000
Salary Average Remaining : $0
Jakub Demek $119,700 (3)
Salary Remaining : $0
Salary Average : $119,700
Salary Average Remaining : $0
Ronnie Attard $118,800 (3)
Salary Remaining : $0
Salary Average : $118,800
Salary Average Remaining : $0
Tyler Madden $114,100 (2)
Salary Remaining : $0
Salary Average : $114,100
Salary Average Remaining : $0
Emil Bemstrom $108,700 (3)
Salary Remaining : $0
Salary Average : $108,700
Salary Average Remaining : $0
Robbie Russo $107,800 (1)
Salary Remaining : $0
Salary Average : $107,800
Salary Average Remaining : $0
Anthony Angello $106,800 (1)
Salary Remaining : $0
Salary Average : $106,800
Salary Average Remaining : $0
Spencer Smallman $104,500 (1)
Salary Remaining : $0
Salary Average : $104,500
Salary Average Remaining : $0
Carson Golder $104,100 (3)
Salary Remaining : $0
Salary Average : $104,100
Salary Average Remaining : $0
Xavier Parent $102,400 (2)
Salary Remaining : $0
Salary Average : $102,400
Salary Average Remaining : $0
Ben Gaudreau $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kevin Korchinski $91,833 (2)
Salary Remaining : $0
Salary Average : $91,833
Salary Average Remaining : $0
Sebastian Cossa $86,333 (2)
Salary Remaining : $0
Salary Average : $86,333
Salary Average Remaining : $0
Owen Sillinger $86,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4,420 - 73.67%
Level 2: 5000 - $60 - 4,824 - 96.48%
Level 3: 2000 - $35 - 1,961 - 98.07%
Level 4: 4000 - $20 - 3,867 - 96.68%
Luxury : 1000 - $200 - 735 - 73.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,388 - 69.39%
Farm Level 2: 1000 - $15 - 759 - 75.89%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %15,808 - 87.82%
Average Income per Game$1,526,372
Year to Date Revenue$64,107,625
Farm
Home Games Left0
Average Attendance - %2,147 - 71.56%
Average Income per Game$89,337
Year to Date Revenue$3,841,485

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$73,119,670
Farm Year To Date Expenses$4,315,455
Pro Salary Cap To Date$70,269,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,526,372
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$641,992
Pro Estimated Expenses$3,851,952
Farm Remaining Season Days0
Farm Expenses Per Days$39,160
Farm Estimated Expenses$0
Estimated Season Expenses$3,851,952
Estimated Season Salary Cap$73,971,622
Estimate Under Maximum Salary Cap of $74,500,000$528,378
Estimate Over Minimum Salary Cap of $58,500,000 $15,471,622
Current Bank Account($4,522,866)
Projected Bank Account($6,848,446)

Pro Players Salaries

Claude Giroux $9,500,000 (3)
-Salary Remaining : $475,000
-Salary Average : $9,500,000
-Salary Average Remaining : $475,000
Jake McCabe $7,500,000 (1)
-Salary Remaining : $375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $375,000
Tim Stutzle $5,199,000 (2)
-Salary Remaining : $259,950
-Salary Average : $5,199,000
-Salary Average Remaining : $259,950
Radko Gudas $4,600,000 (2)
-Salary Remaining : $230,000
-Salary Average : $4,600,000
-Salary Average Remaining : $230,000
Jesper Bratt $4,505,000 (2)
-Salary Remaining : $225,250
-Salary Average : $4,505,000
-Salary Average Remaining : $225,250
Derek Forbort $4,500,000 (2)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Jack Hughes $4,242,000 (1)
-Salary Remaining : $212,100
-Salary Average : $4,242,000
-Salary Average Remaining : $212,100
Rasmus Dahlin $3,938,000 (3)
-Salary Remaining : $196,900
-Salary Average : $3,938,000
-Salary Average Remaining : $196,900
Owen Tippett $3,685,000 (3)
-Salary Remaining : $184,250
-Salary Average : $3,685,000
-Salary Average Remaining : $184,250
Drew O'Connor $3,500,000 (3)
-Salary Remaining : $175,000
-Salary Average : $3,500,000
-Salary Average Remaining : $175,000
Linus Ullmark $3,498,000 (2)
-Salary Remaining : $174,900
-Salary Average : $3,498,000
-Salary Average Remaining : $174,900
Dawson Mercer $3,150,000 (3)
-Salary Remaining : $157,500
-Salary Average : $3,150,000
-Salary Average Remaining : $157,500
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Luke Glendening $2,250,000 (2)
-Salary Remaining : $112,500
-Salary Average : $2,250,000
-Salary Average Remaining : $112,500
Helge Grans $1,452,000 (3)
-Salary Remaining : $72,600
-Salary Average : $1,452,000
-Salary Average Remaining : $72,600
Nico Sturm $1,252,000 (1)
-Salary Remaining : $62,600
-Salary Average : $1,097,000
-Salary Average Remaining : $54,850
Christian Fischer $1,208,000 (2)
-Salary Remaining : $60,400
-Salary Average : $1,659,000
-Salary Average Remaining : $82,950
Ethan Haider $1,072,000 (3)
-Salary Remaining : $53,600
-Salary Average : $1,072,000
-Salary Average Remaining : $53,600
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Layton Ahac $988,000 (2)
-Salary Remaining : $49,400
-Salary Average : $988,000
-Salary Average Remaining : $49,400
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 : $0
Salary Average : $250,000
Salary Average Remaining : $0
Philipp Grubauer $200,000 (2)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Vitek Vanecek $160,000 (3)
Salary Remaining : $0
Salary Average : $160,000
Salary Average Remaining : $0
Jakob Pelletier $148,800 (3)
Salary Remaining : $0
Salary Average : $148,800
Salary Average Remaining : $0
Matthew Robertson $140,200 (3)
Salary Remaining : $0
Salary Average : $140,200
Salary Average Remaining : $0
Samuel Johannesson $137,200 (3)
Salary Remaining : $0
Salary Average : $137,200
Salary Average Remaining : $0
Donovan Sebrango $135,600 (3)
Salary Remaining : $0
Salary Average : $135,600
Salary Average Remaining : $0
Ethan Edwards $134,100 (3)
Salary Remaining : $0
Salary Average : $134,100
Salary Average Remaining : $0
David Gustafsson $133,300 (2)
Salary Remaining : $0
Salary Average : $133,300
Salary Average Remaining : $0
Alex Beaucage $131,500 (3)
Salary Remaining : $0
Salary Average : $131,500
Salary Average Remaining : $0
Anton Johansson $127,900 (3)
Salary Remaining : $0
Salary Average : $127,900
Salary Average Remaining : $0
Fabian Wagner $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Josh Bloom $127,100 (3)
Salary Remaining : $0
Salary Average : $127,100
Salary Average Remaining : $0
Jayden Grubbe $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Jack Rathbone $123,200 (2)
Salary Remaining : $0
Salary Average : $123,200
Salary Average Remaining : $0
Ethan Samson $122,700 (3)
Salary Remaining : $0
Salary Average : $122,700
Salary Average Remaining : $0
Hugh McGing $110,000 (2)
Salary Remaining : $0
Salary Average : $110,000
Salary Average Remaining : $0
Eetu Liukas $109,500 (3)
Salary Remaining : $0
Salary Average : $109,500
Salary Average Remaining : $0
Trevor Kuntar $109,300 (3)
Salary Remaining : $0
Salary Average : $109,300
Salary Average Remaining : $0
Clark Bishop $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dalton Bancroft $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chris Wilkie $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Peter DiLiberatore $99,000 (2)
Salary Remaining : $0
Salary Average : $99,000
Salary Average Remaining : $0
Matthew Maggio $82,000 (2)
Salary Remaining : $0
Salary Average : $82,000
Salary Average Remaining : $0
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 - 5,750 - 95.83%
Level 2: 5000 - $70 - 3,495 - 69.90%
Level 3: 2000 - $40 - 1,603 - 80.17%
Level 4: 4000 - $25 - 2,945 - 73.61%
Luxury : 1000 - $180 - 916 - 91.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,257 - 62.87%
Farm Level 2: 1000 - $20 - 570 - 56.98%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %14,709 - 81.71%
Average Income per Game$1,586,494
Year to Date Revenue$66,632,743
Farm
Home Games Left0
Average Attendance - %1,827 - 60.91%
Average Income per Game$91,922
Year to Date Revenue$3,952,640

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$74,419,237
Farm Year To Date Expenses$8,721,087
Pro Salary Cap To Date$69,906,701
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,586,494
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$656,317
Pro Estimated Expenses$3,937,902
Farm Remaining Season Days0
Farm Expenses Per Days$77,541
Farm Estimated Expenses$0
Estimated Season Expenses$3,937,902
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$111,341,514
Projected Bank Account$108,990,106

Pro Players Salaries

Kyle Connor $9,260,000 (3)
-Salary Remaining : $463,000
-Salary Average : $9,260,000
-Salary Average Remaining : $463,000
Justin Faulk $9,000,000 (2)
-Salary Remaining : $450,000
-Salary Average : $9,000,000
-Salary Average Remaining : $450,000
Jake Walman $8,350,000 (3)
-Salary Remaining : $417,500
-Salary Average : $8,350,000
-Salary Average Remaining : $417,500
Tyler Bertuzzi $5,950,000 (3)
-Salary Remaining : $297,500
-Salary Average : $5,950,000
-Salary Average Remaining : $297,500
Scott Laughton $5,250,000 (2)
-Salary Remaining : $262,500
-Salary Average : $5,250,000
-Salary Average Remaining : $262,500
Ross Colton $4,850,000 (3)
-Salary Remaining : $242,500
-Salary Average : $4,850,000
-Salary Average Remaining : $242,500
Tyler Toffoli $4,165,000 (2)
-Salary Remaining : $208,250
-Salary Average : $4,165,000
-Salary Average Remaining : $208,250
Dylan Larkin $3,544,000 (2)
-Salary Remaining : $177,200
-Salary Average : $3,363,000
-Salary Average Remaining : $168,150
Casey Mittelstadt $3,362,000 (3)
-Salary Remaining : $168,100
-Salary Average : $3,362,000
-Salary Average Remaining : $168,100
Zach Hyman $3,175,000 (3)
-Salary Remaining : $158,750
-Salary Average : $3,175,000
-Salary Average Remaining : $158,750
Noah Cates $2,857,000 (3)
-Salary Remaining : $142,850
-Salary Average : $2,857,000
-Salary Average Remaining : $142,850
Josh Manson $2,524,000 (3)
-Salary Remaining : $126,200
-Salary Average : $2,524,000
-Salary Average Remaining : $126,200
MacKenzie Weegar $2,472,000 (1)
-Salary Remaining : $123,600
-Salary Average : $964,000
-Salary Average Remaining : $48,200
Warren Foegele $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Jake Allen $1,650,000 (2)
-Salary Remaining : $82,500
-Salary Average : $1,650,000
-Salary Average Remaining : $82,500
Anthony Beauvillier $1,430,000 (1)
-Salary Remaining : $71,500
-Salary Average : $2,851,000
-Salary Average Remaining : $142,550
Joey Daccord $1,205,000 (2)
-Salary Remaining : $60,250
-Salary Average : $875,710
-Salary Average Remaining : $43,786
Keaton Middleton $1,171,000 (2)
-Salary Remaining : $58,550
-Salary Average : $1,171,000
-Salary Average Remaining : $58,550
Mikey Anderson $958,000 (1)
-Salary Remaining : $47,900
-Salary Average : $958,000
-Salary Average Remaining : $47,900
Jordan Greenway $835,000 (2)
-Salary Remaining : $41,750
-Salary Average : $913,234
-Salary Average Remaining : $45,662
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 : $0
Salary Average : $290,000
Salary Average Remaining : $0
Cole Smith $250,000 (3)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
Spencer Knight $247,200 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sam Lafferty $220,000 (2)
Salary Remaining : $0
Salary Average : $220,000
Salary Average Remaining : $0
Dysin Mayo $193,400 (2)
Salary Remaining : $0
Salary Average : $193,400
Salary Average Remaining : $0
Matt Grzelcyk $180,000 (2)
Salary Remaining : $0
Salary Average : $180,000
Salary Average Remaining : $0
Devin Cooley $175,000 (2)
Salary Remaining : $0
Salary Average : $175,000
Salary Average Remaining : $0
Ryan Lomberg $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Bradly Nadeau $142,200 (3)
Salary Remaining : $0
Salary Average : $142,200
Salary Average Remaining : $0
Rhett Pitlick $135,200 (3)
Salary Remaining : $0
Salary Average : $135,200
Salary Average Remaining : $0
Riley Hughes $131,900 (3)
Salary Remaining : $0
Salary Average : $131,900
Salary Average Remaining : $0
Connor Mackey $131,900 (1)
Salary Remaining : $0
Salary Average : $131,900
Salary Average Remaining : $0
Marek Alscher $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Elias Salomonsson $128,400 (3)
Salary Remaining : $0
Salary Average : $128,400
Salary Average Remaining : $0
Francesco Arcuri $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Julian Lutz $125,800 (3)
Salary Remaining : $0
Salary Average : $125,800
Salary Average Remaining : $0
Will Cranley $107,500 (3)
Salary Remaining : $0
Salary Average : $107,500
Salary Average Remaining : $0
Kyle Masters $103,700 (3)
Salary Remaining : $0
Salary Average : $103,700
Salary Average Remaining : $0
Brett Brochu $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cole Schwindt $93,400 (1)
Salary Remaining : $0
Salary Average : $84,304
Salary Average Remaining : $0
Brandon Coe $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dakota Joshua $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $0
Salary Average : $89,750
Salary Average Remaining : $0
Vadim Zherenko $84,667 (1)
Salary Remaining : $0
Salary Average : $84,667
Salary Average Remaining : $0
Jared Davidson $84,200 (3)
Salary Remaining : $0
Salary Average : $84,200
Salary Average Remaining : $0
Ryder Rolston $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
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 - 5,781 - 96.35%
Level 2: 5000 - $60 - 4,807 - 96.15%
Level 3: 2000 - $45 - 1,477 - 73.84%
Level 4: 4000 - $30 - 2,556 - 63.91%
Luxury : 1000 - $120 - 997 - 99.73%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,019 - 50.93%
Farm Level 2: 1000 - $30 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,619 - 86.77%
Average Income per Game$1,553,582
Year to Date Revenue$66,804,021
Farm
Home Games Left0
Average Attendance - %1,519 - 50.62%
Average Income per Game$98,236
Year to Date Revenue$4,224,149

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$71,656,485
Farm Year To Date Expenses$3,943,148
Pro Salary Cap To Date$70,706,523
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$628,843
Pro Estimated Expenses$3,773,058
Farm Remaining Season Days0
Farm Expenses Per Days$35,229
Farm Estimated Expenses$0
Estimated Season Expenses$3,773,058
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$49,362,443
Projected Bank Account$45,589,385

Pro Players Salaries

Brock Nelson $9,420,000 (3)
-Salary Remaining : $471,000
-Salary Average : $9,420,000
-Salary Average Remaining : $471,000
Sidney Crosby $7,860,000 (1)
-Salary Remaining : $393,000
-Salary Average : $7,860,000
-Salary Average Remaining : $393,000
John Tavares $6,594,000 (2)
-Salary Remaining : $329,700
-Salary Average : $5,662,000
-Salary Average Remaining : $283,100
Igor Shesterkin $5,628,000 (1)
-Salary Remaining : $281,400
-Salary Average : $786,000
-Salary Average Remaining : $39,300
Chris Kreider $5,330,000 (2)
-Salary Remaining : $266,500
-Salary Average : $7,999,500
-Salary Average Remaining : $399,975
Jake Guentzel $4,302,000 (3)
-Salary Remaining : $215,100
-Salary Average : $4,302,000
-Salary Average Remaining : $215,100
Ryan Nugent-Hopkins $4,083,000 (1)
-Salary Remaining : $204,150
-Salary Average : $5,441,000
-Salary Average Remaining : $272,050
Ilya Samsonov $3,960,000 (2)
-Salary Remaining : $198,000
-Salary Average : $3,960,000
-Salary Average Remaining : $198,000
K'Andre Miller $3,944,000 (2)
-Salary Remaining : $197,200
-Salary Average : $3,944,000
-Salary Average Remaining : $197,200
Colton Parayko $3,415,000 (1)
-Salary Remaining : $170,750
-Salary Average : $5,670,000
-Salary Average Remaining : $283,500
Brett Kulak $2,995,000 (1)
-Salary Remaining : $149,750
-Salary Average : $2,995,000
-Salary Average Remaining : $149,750
Ty Emberson $2,950,000 (5)
-Salary Remaining : $147,500
-Salary Average : $2,950,000
-Salary Average Remaining : $147,500
Tyler Motte $2,600,000 (1)
-Salary Remaining : $130,000
-Salary Average : $2,600,000
-Salary Average Remaining : $130,000
Steven Lorentz $2,555,000 (1)
-Salary Remaining : $127,750
-Salary Average : $2,555,000
-Salary Average Remaining : $127,750
Samuel Girard $2,275,000 (2)
-Salary Remaining : $113,750
-Salary Average : $802,645
-Salary Average Remaining : $40,132
Logan O'Connor $1,887,000 (1)
-Salary Remaining : $94,350
-Salary Average : $1,887,000
-Salary Average Remaining : $94,350
Kevin Bahl $1,442,000 (2)
-Salary Remaining : $72,100
-Salary Average : $1,442,000
-Salary Average Remaining : $72,100
Mark Kastelic $1,402,000 (2)
-Salary Remaining : $70,100
-Salary Average : $1,402,000
-Salary Average Remaining : $70,100
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Mavrik Bourque $894,167 (1)
-Salary Remaining : $44,708
-Salary Average : $894,167
-Salary Average Remaining : $44,708
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 : $0
Salary Average : $280,000
Salary Average Remaining : $0
Kyle Burroughs $255,500 (1)
Salary Remaining : $0
Salary Average : $255,500
Salary Average Remaining : $0
Felix Sandstrom $158,500 (2)
Salary Remaining : $0
Salary Average : $158,500
Salary Average Remaining : $0
Oskar Back $148,500 (3)
Salary Remaining : $0
Salary Average : $148,500
Salary Average Remaining : $0
Dylan Roobroeck $139,000 (3)
Salary Remaining : $0
Salary Average : $139,000
Salary Average Remaining : $0
Dylan Peterson $135,300 (3)
Salary Remaining : $0
Salary Average : $135,300
Salary Average Remaining : $0
Benoit-Olivier Groulx $134,000 (2)
Salary Remaining : $0
Salary Average : $134,000
Salary Average Remaining : $0
Cole Clayton $133,600 (3)
Salary Remaining : $0
Salary Average : $133,600
Salary Average Remaining : $0
Anthony Romano $132,000 (3)
Salary Remaining : $0
Salary Average : $132,000
Salary Average Remaining : $0
Shakir Mukhamadullin $129,417 (1)
Salary Remaining : $0
Salary Average : $129,417
Salary Average Remaining : $0
Shai Buium $128,700 (3)
Salary Remaining : $0
Salary Average : $128,700
Salary Average Remaining : $0
Luca Pinelli $128,400 (3)
Salary Remaining : $0
Salary Average : $128,400
Salary Average Remaining : $0
Nathan Aspinall $126,900 (3)
Salary Remaining : $0
Salary Average : $126,900
Salary Average Remaining : $0
Ryan Suzuki $124,300 (2)
Salary Remaining : $0
Salary Average : $124,300
Salary Average Remaining : $0
Michael Kesselring $114,400 (2)
Salary Remaining : $0
Salary Average : $114,400
Salary Average Remaining : $0
Aku Raty $110,800 (3)
Salary Remaining : $0
Salary Average : $110,800
Salary Average Remaining : $0
Curtis Douglas $106,600 (2)
Salary Remaining : $0
Salary Average : $106,600
Salary Average Remaining : $0
Aaron Ness $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mike Hardman $99,000 (1)
Salary Remaining : $0
Salary Average : $99,000
Salary Average Remaining : $0
Bokondji Imama $91,400 (1)
Salary Remaining : $0
Salary Average : $91,400
Salary Average Remaining : $0
Erik Portillo $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Villeneuve $81,778 (1)
Salary Remaining : $0
Salary Average : $81,778
Salary Average Remaining : $0
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 - 5,733 - 95.55%
Level 2: 5000 - $40 - 4,930 - 98.61%
Level 3: 2000 - $30 - 1,972 - 98.62%
Level 4: 4000 - $20 - 3,797 - 94.92%
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 Left1
Average Attendance - %17,032 - 94.62%
Average Income per Game$1,403,989
Year to Date Revenue$58,967,553
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$63,498,132
Farm Year To Date Expenses$6,747,655
Pro Salary Cap To Date$62,315,604
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,403,989
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$458,656
Pro Estimated Expenses$2,751,936
Farm Remaining Season Days0
Farm Expenses Per Days$62,004
Farm Estimated Expenses$0
Estimated Season Expenses$2,751,936
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$12,267,358
Projected Bank Account$10,919,411

Pro Players Salaries

Steven Stamkos $14,900,000 (2)
-Salary Remaining : $745,000
-Salary Average : $14,900,000
-Salary Average Remaining : $745,000
Petr Mrazek $8,255,000 (2)
-Salary Remaining : $412,750
-Salary Average : $8,255,000
-Salary Average Remaining : $412,750
Darnell Nurse $7,550,000 (3)
-Salary Remaining : $377,500
-Salary Average : $7,550,000
-Salary Average Remaining : $377,500
Anthony Mantha $6,525,000 (2)
-Salary Remaining : $326,250
-Salary Average : $6,525,000
-Salary Average Remaining : $326,250
Valtteri Puustinen $1,481,000 (3)
-Salary Remaining : $74,050
-Salary Average : $1,481,000
-Salary Average Remaining : $74,050
Samuel Bolduc $1,278,000 (2)
-Salary Remaining : $63,900
-Salary Average : $1,278,000
-Salary Average Remaining : $63,900
Carter George $983,000 (3)
-Salary Remaining : $49,150
-Salary Average : $983,000
-Salary Average Remaining : $49,150
Tyler Kleven $916,667 (1)
-Salary Remaining : $45,833
-Salary Average : $916,667
-Salary Average Remaining : $45,833
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $40,000
-Salary Average : $800,000
-Salary Average Remaining : $40,000
Atley Calvert $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Brendan Gaunce $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Austin Watson $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Klim Kostin $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Ryder Korczak $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Bogdan Trineyev $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Isaac Poulter $750,000 (2)
-Salary Remaining : $37,500
-Salary Average : $934,000
-Salary Average Remaining : $46,700
Austin Wagner $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Ashton Sautner $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Matteo Pietroniro $750,000 (2)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Austin Strand $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Connor MacEachern $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Briley Wood $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Artur Cholach $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Anton Blidh $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Teddy Blueger $299,500 (2)
Salary Remaining : $0
Salary Average : $299,500
Salary Average Remaining : $0
Jansen Harkins $290,000 (3)
Salary Remaining : $0
Salary Average : $290,000
Salary Average Remaining : $0
William Lagesson $195,500 (2)
Salary Remaining : $0
Salary Average : $195,500
Salary Average Remaining : $0
Cody Glass $189,400 (3)
Salary Remaining : $0
Salary Average : $189,400
Salary Average Remaining : $0
Stephen Halliday $154,600 (3)
Salary Remaining : $0
Salary Average : $154,600
Salary Average Remaining : $0
Philipp Kurashev $151,400 (3)
Salary Remaining : $0
Salary Average : $151,400
Salary Average Remaining : $0
Carter Gylander $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Nikita Nesterenko $148,600 (3)
Salary Remaining : $0
Salary Average : $148,600
Salary Average Remaining : $0
Conor Geekie $148,500 (3)
Salary Remaining : $0
Salary Average : $148,500
Salary Average Remaining : $0
Michael Pezzetta $144,800 (3)
Salary Remaining : $0
Salary Average : $144,800
Salary Average Remaining : $0
Nils Hoglander $139,400 (2)
Salary Remaining : $0
Salary Average : $139,400
Salary Average Remaining : $0
Luca Cagnoni $138,400 (3)
Salary Remaining : $0
Salary Average : $138,400
Salary Average Remaining : $0
Owen Beck $133,300 (3)
Salary Remaining : $0
Salary Average : $133,300
Salary Average Remaining : $0
David Spacek $133,100 (3)
Salary Remaining : $0
Salary Average : $133,100
Salary Average Remaining : $0
Xavier Bernard $132,600 (3)
Salary Remaining : $0
Salary Average : $132,600
Salary Average Remaining : $0
Hunter Brzustewicz $132,200 (3)
Salary Remaining : $0
Salary Average : $132,200
Salary Average Remaining : $0
Zach Solow $131,700 (3)
Salary Remaining : $0
Salary Average : $131,700
Salary Average Remaining : $0
Dylan Wells $130,000 (3)
Salary Remaining : $0
Salary Average : $130,000
Salary Average Remaining : $0
Trevor Connelly $130,000 (3)
Salary Remaining : $0
Salary Average : $130,000
Salary Average Remaining : $0
Zayne Parekh $127,800 (3)
Salary Remaining : $0
Salary Average : $127,800
Salary Average Remaining : $0
Jakub Dvorak $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Felix Unger Sorum $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Parker Bell $127,600 (3)
Salary Remaining : $0
Salary Average : $127,600
Salary Average Remaining : $0
Ivan Demidov $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Rodwin Dionicio $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Oliver Moore $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Jamieson Rees $123,800 (2)
Salary Remaining : $0
Salary Average : $123,800
Salary Average Remaining : $0
Declan Carlile $118,900 (3)
Salary Remaining : $0
Salary Average : $118,900
Salary Average Remaining : $0
Kaedan Korczak $113,400 (2)
Salary Remaining : $0
Salary Average : $113,400
Salary Average Remaining : $0
Ryan Hofer $113,000 (3)
Salary Remaining : $0
Salary Average : $113,000
Salary Average Remaining : $0
Mads Sogaard $109,400 (2)
Salary Remaining : $0
Salary Average : $109,400
Salary Average Remaining : $0
Mitchell Vande Sompel $106,500 (2)
Salary Remaining : $0
Salary Average : $106,500
Salary Average Remaining : $0
Anthony Vincent $103,500 (2)
Salary Remaining : $0
Salary Average : $103,500
Salary Average Remaining : $0
Cameron Hebig $101,400 (2)
Salary Remaining : $0
Salary Average : $101,400
Salary Average Remaining : $0
Curtis Hall $99,300 (2)
Salary Remaining : $0
Salary Average : $99,300
Salary Average Remaining : $0
Daniel D'Amato $97,900 (2)
Salary Remaining : $0
Salary Average : $97,900
Salary Average Remaining : $0
Logan Nijhoff $97,700 (2)
Salary Remaining : $0
Salary Average : $97,700
Salary Average Remaining : $0
Riley McKay $97,300 (2)
Salary Remaining : $0
Salary Average : $97,300
Salary Average Remaining : $0
Ian McKinnon $96,700 (2)
Salary Remaining : $0
Salary Average : $96,700
Salary Average Remaining : $0
Connor Bedard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben Steeves $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Riley Bezeau $92,300 (2)
Salary Remaining : $0
Salary Average : $92,300
Salary Average Remaining : $0
Bryan Yoon $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jake Livingstone $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Zachary Massicotte $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
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 - 4,381 - 73.02%
Level 2: 5000 - $60 - 4,729 - 94.58%
Level 3: 2000 - $35 - 1,951 - 97.54%
Level 4: 4000 - $25 - 2,850 - 71.25%
Luxury : 1000 - $200 - 734 - 73.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,420 - 70.98%
Farm Level 2: 1000 - $15 - 758 - 75.79%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %14,645 - 81.36%
Average Income per Game$1,502,169
Year to Date Revenue$64,593,264
Farm
Home Games Left0
Average Attendance - %2,177 - 72.58%
Average Income per Game$90,969
Year to Date Revenue$3,911,683

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$62,923,174
Farm Year To Date Expenses$3,683,541
Pro Salary Cap To Date$61,023,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$557,842
Pro Estimated Expenses$3,347,052
Farm Remaining Season Days0
Farm Expenses Per Days$32,334
Farm Estimated Expenses$0
Estimated Season Expenses$3,347,052
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$23,308,159
Projected Bank Account$19,961,107

Pro Players Salaries

Jordan Eberle $9,000,000 (2)
-Salary Remaining : $450,000
-Salary Average : $9,000,000
-Salary Average Remaining : $450,000
Nazem Kadri $9,000,000 (3)
-Salary Remaining : $450,000
-Salary Average : $9,000,000
-Salary Average Remaining : $450,000
Martin Necas $6,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Brett Pesce $4,004,000 (2)
-Salary Remaining : $200,200
-Salary Average : $10,000,000
-Salary Average Remaining : $500,000
Dmitry Kulikov $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Oliver Ekman-Larsson $3,802,000 (2)
-Salary Remaining : $190,100
-Salary Average : $3,802,000
-Salary Average Remaining : $190,100
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $162,500
-Salary Average : $3,250,000
-Salary Average Remaining : $162,500
Nate Schmidt $3,000,000 (2)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Logan Thompson $2,815,000 (2)
-Salary Remaining : $140,750
-Salary Average : $3,098,000
-Salary Average Remaining : $154,900
Drake Batherson $2,778,000 (2)
-Salary Remaining : $138,900
-Salary Average : $804,399
-Salary Average Remaining : $40,220
Nick Schmaltz $2,384,000 (1)
-Salary Remaining : $119,200
-Salary Average : $2,384,000
-Salary Average Remaining : $119,200
Mathieu Joseph $2,273,000 (1)
-Salary Remaining : $113,650
-Salary Average : $2,273,000
-Salary Average Remaining : $113,650
Cole Sillinger $2,009,000 (3)
-Salary Remaining : $100,450
-Salary Average : $2,009,000
-Salary Average Remaining : $100,450
Oliver Bjorkstrand $1,667,000 (2)
-Salary Remaining : $83,350
-Salary Average : $2,022,000
-Salary Average Remaining : $101,100
Juuso Valimaki $1,468,000 (2)
-Salary Remaining : $73,400
-Salary Average : $999,813
-Salary Average Remaining : $49,991
Tristan Luneau $1,411,000 (3)
-Salary Remaining : $70,550
-Salary Average : $1,411,000
-Salary Average Remaining : $70,550
Alexander Nylander $1,119,000 (3)
-Salary Remaining : $55,950
-Salary Average : $1,119,000
-Salary Average Remaining : $55,950
Ivan Fedotov $1,100,000 (3)
-Salary Remaining : $55,000
-Salary Average : $1,100,000
-Salary Average Remaining : $55,000
Ken Appleby $1,094,000 (3)
-Salary Remaining : $54,700
-Salary Average : $1,094,000
-Salary Average Remaining : $54,700
Carter Berger $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Michael Carcone $895,000 (1)
-Salary Remaining : $44,750
-Salary Average : $895,000
-Salary Average Remaining : $44,750
Nick Bjugstad $872,000 (3)
-Salary Remaining : $43,600
-Salary Average : $872,000
-Salary Average Remaining : $43,600
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 : $0
Salary Average : $75,000
Salary Average Remaining : $0
Elias Pettersson2 $141,200 (3)
Salary Remaining : $0
Salary Average : $141,200
Salary Average Remaining : $0
Cole O'Hara $135,400 (3)
Salary Remaining : $0
Salary Average : $135,400
Salary Average Remaining : $0
Philippe Daoust $133,800 (3)
Salary Remaining : $0
Salary Average : $133,800
Salary Average Remaining : $0
Keean Washkurak $133,100 (3)
Salary Remaining : $0
Salary Average : $133,100
Salary Average Remaining : $0
Taylor Makar $132,900 (3)
Salary Remaining : $0
Salary Average : $132,900
Salary Average Remaining : $0
Graham Sward $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Dru Krebs $126,300 (3)
Salary Remaining : $0
Salary Average : $126,300
Salary Average Remaining : $0
Patrick Brown $117,000 (3)
Salary Remaining : $0
Salary Average : $117,000
Salary Average Remaining : $0
Gustav Lindstrom $110,200 (3)
Salary Remaining : $0
Salary Average : $110,200
Salary Average Remaining : $0
Spencer Martin $109,000 (3)
Salary Remaining : $0
Salary Average : $109,000
Salary Average Remaining : $0
Cole Reinhardt $108,200 (2)
Salary Remaining : $0
Salary Average : $85,584
Salary Average Remaining : $0
Vyacheslav Peksa $107,800 (3)
Salary Remaining : $0
Salary Average : $107,800
Salary Average Remaining : $0
Alex Alexeyev $106,300 (1)
Salary Remaining : $0
Salary Average : $89,417
Salary Average Remaining : $0
Riley Kidney $105,500 (3)
Salary Remaining : $0
Salary Average : $105,500
Salary Average Remaining : $0
Jett Woo $101,500 (2)
Salary Remaining : $0
Salary Average : $101,500
Salary Average Remaining : $0
Mason Primeau $100,900 (2)
Salary Remaining : $0
Salary Average : $100,900
Salary Average Remaining : $0
Cole Bardreau $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Colton Dach $96,400 (3)
Salary Remaining : $0
Salary Average : $96,400
Salary Average Remaining : $0
Charles Hudon $89,500 (1)
Salary Remaining : $0
Salary Average : $89,500
Salary Average Remaining : $0
Mikko Kokkonen $84,667 (1)
Salary Remaining : $0
Salary Average : $84,667
Salary Average Remaining : $0
Mason Millman $82,800 (3)
Salary Remaining : $0
Salary Average : $82,800
Salary Average Remaining : $0
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 - 96.18%
Level 2: 5000 - $70 - 3,522 - 70.45%
Level 3: 2000 - $50 - 1,329 - 66.43%
Level 4: 4000 - $20 - 3,893 - 97.31%
Luxury : 1000 - $125 - 997 - 99.69%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,897 - 94.87%
Farm Level 2: 1000 - $15 - 772 - 77.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %15,511 - 86.17%
Average Income per Game$1,541,858
Year to Date Revenue$64,758,047
Farm
Home Games Left0
Average Attendance - %2,670 - 88.98%
Average Income per Game$102,073
Year to Date Revenue$4,389,139

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$72,228,159
Farm Year To Date Expenses$3,546,194
Pro Salary Cap To Date$70,565,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,541,858
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$637,349
Pro Estimated Expenses$3,824,094
Farm Remaining Season Days0
Farm Expenses Per Days$31,261
Farm Estimated Expenses$0
Estimated Season Expenses$3,824,094
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$97,865,269
Projected Bank Account$95,583,033

Pro Players Salaries

Jordan Kyrou $14,900,000 (3)
-Salary Remaining : $745,000
-Salary Average : $14,900,000
-Salary Average Remaining : $745,000
Mika Zibanejad $8,088,000 (1)
-Salary Remaining : $404,400
-Salary Average : $9,733,000
-Salary Average Remaining : $486,650
Tyler Seguin $4,740,000 (2)
-Salary Remaining : $237,000
-Salary Average : $7,028,000
-Salary Average Remaining : $351,400
Adam Pelech $4,052,000 (1)
-Salary Remaining : $202,600
-Salary Average : $4,052,000
-Salary Average Remaining : $202,600
Alex Tuch $4,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Adrian Kempe $3,783,000 (2)
-Salary Remaining : $189,150
-Salary Average : $1,528,000
-Salary Average Remaining : $76,400
Michael McCarron $3,755,500 (3)
-Salary Remaining : $187,775
-Salary Average : $3,755,500
-Salary Average Remaining : $187,775
Alex DeBrincat $3,708,000 (2)
-Salary Remaining : $185,400
-Salary Average : $3,562,250
-Salary Average Remaining : $178,113
Esa Lindell $3,656,000 (3)
-Salary Remaining : $182,800
-Salary Average : $3,656,000
-Salary Average Remaining : $182,800
Ilya Sorokin $3,391,000 (2)
-Salary Remaining : $169,550
-Salary Average : $892,819
-Salary Average Remaining : $44,641
Colton Sissons $3,289,000 (2)
-Salary Remaining : $164,450
-Salary Average : $3,289,000
-Salary Average Remaining : $164,450
Ryan Pulock $3,233,000 (3)
-Salary Remaining : $161,650
-Salary Average : $3,233,000
-Salary Average Remaining : $161,650
Dan Vladar $2,755,500 (3)
-Salary Remaining : $137,775
-Salary Average : $2,755,500
-Salary Average Remaining : $137,775
Brandon Hagel $2,663,000 (3)
-Salary Remaining : $133,150
-Salary Average : $2,663,000
-Salary Average Remaining : $133,150
Ryan Shea $2,555,500 (3)
-Salary Remaining : $127,775
-Salary Average : $2,555,500
-Salary Average Remaining : $127,775
Mario Ferraro $1,502,000 (1)
-Salary Remaining : $75,100
-Salary Average : $812,000
-Salary Average Remaining : $40,600
Simon Holmstrom $997,000 (1)
-Salary Remaining : $49,850
-Salary Average : $997,000
-Salary Average Remaining : $49,850
Logan Cooley $950,000 (2)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
J.J. Moser $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Blake McLaughlin $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Ridly Greig $863,333 (1)
-Salary Remaining : $43,167
-Salary Average : $863,333
-Salary Average Remaining : $43,167
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 : $0
Salary Average : $275,550
Salary Average Remaining : $0
Joona Koppanen $275,550 (3)
Salary Remaining : $0
Salary Average : $275,550
Salary Average Remaining : $0
Mitchell Stephens $222,500 (2)
Salary Remaining : $0
Salary Average : $222,500
Salary Average Remaining : $0
Marc McLaughlin $135,900 (2)
Salary Remaining : $0
Salary Average : $135,900
Salary Average Remaining : $0
Kyle McDonald $135,500 (2)
Salary Remaining : $0
Salary Average : $135,500
Salary Average Remaining : $0
Pierrick Dube $125,500 (2)
Salary Remaining : $0
Salary Average : $125,500
Salary Average Remaining : $0
Walker Duehr $121,200 (1)
Salary Remaining : $0
Salary Average : $121,200
Salary Average Remaining : $0
Nikke Kokko $120,000 (3)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Alex Limoges $117,300 (1)
Salary Remaining : $0
Salary Average : $117,300
Salary Average Remaining : $0
Will Cuylle $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Nikita Tolopilo $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Egor Zamula $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Daniil Miromanov $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jordan Oesterle $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Beck Malenstyn $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jordan Harris $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Sam Poulin $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Grant Hutton $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Arttu Hyry $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Clay Stevenson $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Matt Rempe $82,000 (1)
Salary Remaining : $0
Salary Average : $82,000
Salary Average Remaining : $0
Lleyton Moore $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Vincent Sevigny $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4,403 - 73.38%
Level 2: 5000 - $79 - 3,080 - 61.60%
Level 3: 2000 - $59 - 1,200 - 60.01%
Level 4: 4000 - $39 - 2,400 - 60.00%
Luxury : 1000 - $149 - 967 - 96.74%
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 Left0
Average Attendance - %12,051 - 66.95%
Average Income per Game$1,471,792
Year to Date Revenue$63,287,049
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$56,998,366
Farm Year To Date Expenses$5,183,081
Pro Salary Cap To Date$55,810,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$435,919
Pro Estimated Expenses$2,615,514
Farm Remaining Season Days0
Farm Expenses Per Days$47,943
Farm Estimated Expenses$0
Estimated Season Expenses$2,615,514
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$1,167,518
Projected Bank Account($1,447,996)

Pro Players Salaries

Alexander Kerfoot $9,000,000 (2)
-Salary Remaining : $450,000
-Salary Average : $9,000,000
-Salary Average Remaining : $450,000
Scott Mayfield $5,000,000 (2)
-Salary Remaining : $250,000
-Salary Average : $5,000,000
-Salary Average Remaining : $250,000
Ilya Lyubushkin $4,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Alexander Wennberg $3,860,000 (2)
-Salary Remaining : $193,000
-Salary Average : $3,823,000
-Salary Average Remaining : $191,150
James van Riemsdyk $3,750,000 (1)
-Salary Remaining : $187,500
-Salary Average : $3,750,000
-Salary Average Remaining : $187,500
Dmitry Orlov $3,615,000 (2)
-Salary Remaining : $180,750
-Salary Average : $1,746,000
-Salary Average Remaining : $87,300
Erik Johnson $2,999,999 (2)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Justin Danforth $2,133,000 (1)
-Salary Remaining : $106,650
-Salary Average : $2,133,000
-Salary Average Remaining : $106,650
Ukko-Pekka Luukkonen $2,000,000 (3)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Michael DiPietro $1,958,000 (3)
-Salary Remaining : $97,900
-Salary Average : $1,958,000
-Salary Average Remaining : $97,900
Jakub Vrana $1,600,000 (3)
-Salary Remaining : $80,000
-Salary Average : $1,600,000
-Salary Average Remaining : $80,000
Troy Stecher $1,600,000 (3)
-Salary Remaining : $80,000
-Salary Average : $1,600,000
-Salary Average Remaining : $80,000
Tomas Nosek $1,600,000 (3)
-Salary Remaining : $80,000
-Salary Average : $1,600,000
-Salary Average Remaining : $80,000
Adam Klapka $1,238,000 (2)
-Salary Remaining : $61,900
-Salary Average : $1,238,000
-Salary Average Remaining : $61,900
Collin Delia $1,200,000 (2)
-Salary Remaining : $60,000
-Salary Average : $1,200,000
-Salary Average Remaining : $60,000
Mathew Dumba $1,109,000 (3)
-Salary Remaining : $55,450
-Salary Average : $1,109,000
-Salary Average Remaining : $55,450
Leo Carlsson $950,000 (2)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Tyson Foerster $863,333 (1)
-Salary Remaining : $43,167
-Salary Average : $863,333
-Salary Average Remaining : $43,167
Fedor Svechkov $850,000 (3)
-Salary Remaining : $42,500
-Salary Average : $850,000
-Salary Average Remaining : $42,500
Rasmus Asplund $809,000 (3)
-Salary Remaining : $40,450
-Salary Average : $809,000
-Salary Average Remaining : $40,450
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 : $0
Salary Average : $225,000
Salary Average Remaining : $0
James Reimer $221,100 (3)
Salary Remaining : $0
Salary Average : $221,100
Salary Average Remaining : $0
Joseph Blandisi $219,000 (1)
Salary Remaining : $0
Salary Average : $219,000
Salary Average Remaining : $0
Marcus Hogberg $218,000 (3)
Salary Remaining : $0
Salary Average : $218,000
Salary Average Remaining : $0
Ross Johnston $216,000 (1)
Salary Remaining : $0
Salary Average : $216,000
Salary Average Remaining : $0
Chase Priskie $215,700 (1)
Salary Remaining : $0
Salary Average : $215,700
Salary Average Remaining : $0
Dillon Heatherington $212,600 (1)
Salary Remaining : $0
Salary Average : $212,600
Salary Average Remaining : $0
Oliver Kylington $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Kurtis MacDermid $200,000 (2)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Tyson Jost $200,000 (3)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Phillip Di Giuseppe $175,000 (3)
Salary Remaining : $0
Salary Average : $175,000
Salary Average Remaining : $0
John Klingberg $175,000 (3)
Salary Remaining : $0
Salary Average : $175,000
Salary Average Remaining : $0
Chris Wagner $160,000 (3)
Salary Remaining : $0
Salary Average : $160,000
Salary Average Remaining : $0
Alex Barre-Boulet $152,400 (2)
Salary Remaining : $0
Salary Average : $152,400
Salary Average Remaining : $0
Adam Boqvist $148,400 (3)
Salary Remaining : $0
Salary Average : $148,400
Salary Average Remaining : $0
Joakim Kemell $145,000 (1)
Salary Remaining : $0
Salary Average : $145,000
Salary Average Remaining : $0
Connor Kelley $133,000 (3)
Salary Remaining : $0
Salary Average : $133,000
Salary Average Remaining : $0
Kalan Lind $132,600 (3)
Salary Remaining : $0
Salary Average : $132,600
Salary Average Remaining : $0
David Reinbacher $127,400 (3)
Salary Remaining : $0
Salary Average : $127,400
Salary Average Remaining : $0
Carson Rehkopf $127,100 (3)
Salary Remaining : $0
Salary Average : $127,100
Salary Average Remaining : $0
Devin Kaplan $126,500 (3)
Salary Remaining : $0
Salary Average : $126,500
Salary Average Remaining : $0
Gustav Olofsson $120,000 (2)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Chase Wouters $106,400 (2)
Salary Remaining : $0
Salary Average : $106,400
Salary Average Remaining : $0
Wyatt Bongiovanni $106,333 (1)
Salary Remaining : $0
Salary Average : $106,333
Salary Average Remaining : $0
Nikolas Brouillard $104,100 (1)
Salary Remaining : $0
Salary Average : $104,100
Salary Average Remaining : $0
Kevin Conley $102,600 (1)
Salary Remaining : $0
Salary Average : $102,600
Salary Average Remaining : $0
Thomas Milic $102,500 (3)
Salary Remaining : $0
Salary Average : $102,500
Salary Average Remaining : $0
Travis Howe $100,700 (1)
Salary Remaining : $0
Salary Average : $100,700
Salary Average Remaining : $0
Taylor Ward $97,200 (1)
Salary Remaining : $0
Salary Average : $97,200
Salary Average Remaining : $0
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 - 5,773 - 96.22%
Level 2: 5000 - $50 - 4,812 - 96.25%
Level 3: 2000 - $30 - 1,988 - 99.40%
Level 4: 4000 - $15 - 3,911 - 97.78%
Luxury : 1000 - $140 - 979 - 97.91%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,910 - 95.50%
Farm Level 2: 1000 - $15 - 769 - 76.93%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %17,464 - 97.02%
Average Income per Game$1,427,191
Year to Date Revenue$59,942,035
Farm
Home Games Left0
Average Attendance - %2,679 - 89.31%
Average Income per Game$102,572
Year to Date Revenue$4,410,593

Expense

Pro Players Total Salaries$74,859,000
Farm Players Total Salaries$3,179,100
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($500,000)
Pro Year To Date Expenses$71,942,031
Farm Year To Date Expenses$4,227,592
Pro Salary Cap To Date$70,991,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,427,191
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$632,158
Pro Estimated Expenses$3,792,948
Farm Remaining Season Days0
Farm Expenses Per Days$37,313
Farm Estimated Expenses$0
Estimated Season Expenses$3,792,948
Estimated Season Salary Cap$74,234,947
Estimate Under Maximum Salary Cap of $74,500,000$265,053
Estimate Over Minimum Salary Cap of $58,500,000 $15,734,947
Current Bank Account$59,044
Projected Bank Account($2,306,713)

Pro Players Salaries

Aaron Ekblad $8,550,000 (1)
-Salary Remaining : $427,500
-Salary Average : $8,550,000
-Salary Average Remaining : $427,500
Quinn Hughes $7,500,000 (3)
-Salary Remaining : $375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $375,000
William Karlsson $7,500,000 (1)
-Salary Remaining : $375,000
-Salary Average : $7,500,000
-Salary Average Remaining : $375,000
Matt Boldy $7,000,000 (5)
-Salary Remaining : $350,000
-Salary Average : $7,000,000
-Salary Average Remaining : $350,000
Sean Monahan $6,500,000 (3)
-Salary Remaining : $325,000
-Salary Average : $6,500,000
-Salary Average Remaining : $325,000
Mark Stone $6,500,000 (3)
-Salary Remaining : $325,000
-Salary Average : $6,500,000
-Salary Average Remaining : $325,000
Thatcher Demko $5,007,000 (1)
-Salary Remaining : $250,350
-Salary Average : $1,384,000
-Salary Average Remaining : $69,200
Lucas Raymond $4,883,000 (3)
-Salary Remaining : $244,150
-Salary Average : $4,883,000
-Salary Average Remaining : $244,150
Alex Vlasic $4,831,000 (3)
-Salary Remaining : $241,550
-Salary Average : $4,831,000
-Salary Average Remaining : $241,550
Chandler Stephenson $4,715,000 (2)
-Salary Remaining : $235,750
-Salary Average : $4,155,000
-Salary Average Remaining : $207,750
Shane Pinto $3,125,000 (5)
-Salary Remaining : $156,250
-Salary Average : $3,125,000
-Salary Average Remaining : $156,250
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $78,125
-Salary Average : $1,562,500
-Salary Average Remaining : $78,125
Jacob Moverare $1,133,000 (1)
-Salary Remaining : $56,650
-Salary Average : $853,073
-Salary Average Remaining : $42,654
Chris Ortiz $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Adam McCormick $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Justin Sourdif $902,500 (1)
-Salary Remaining : $45,125
-Salary Average : $902,500
-Salary Average Remaining : $45,125
Brendan Furry $800,000 (1)
-Salary Remaining : $40,000
-Salary Average : $800,000
-Salary Average Remaining : $40,000
Magnus Hellberg $800,000 (2)
-Salary Remaining : $40,000
-Salary Average : $800,000
-Salary Average Remaining : $40,000
Boris Katchouk $800,000 (1)
-Salary Remaining : $40,000
-Salary Average : $800,000
-Salary Average Remaining : $40,000
A.J. Greer $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Alexander Petrovic $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Total Pro Players21
Salary Commitment
Year 2025 : $75,609,000
Year 2026 : $45,854,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Average Commitment
Year 2025 : $71,146,073
Year 2026 : $45,294,000
Year 2027 : $40,339,000
Year 2028 : $10,125,000
Salary Cap with 1 Way Contract
Year 2025 : $75,609,000
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 : $0
Salary Average : $299,500
Salary Average Remaining : $0
Filip Hronek $277,200 (2)
Salary Remaining : $0
Salary Average : $91,688
Salary Average Remaining : $0
Sean Kuraly $255,500 (1)
Salary Remaining : $0
Salary Average : $255,500
Salary Average Remaining : $0
Radek Faksa $234,000 (2)
Salary Remaining : $0
Salary Average : $234,000
Salary Average Remaining : $0
Timothy Liljegren $219,600 (2)
Salary Remaining : $0
Salary Average : $219,600
Salary Average Remaining : $0
Hudson Fasching $211,500 (1)
Salary Remaining : $0
Salary Average : $211,500
Salary Average Remaining : $0
Nick Swaney $142,400 (3)
Salary Remaining : $0
Salary Average : $142,400
Salary Average Remaining : $0
Cedric Pare $135,700 (3)
Salary Remaining : $0
Salary Average : $135,700
Salary Average Remaining : $0
Jaroslav Chmelar $133,900 (3)
Salary Remaining : $0
Salary Average : $133,900
Salary Average Remaining : $0
Ty Murchison $128,800 (3)
Salary Remaining : $0
Salary Average : $128,800
Salary Average Remaining : $0
Emmitt Finnie $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Skyler Brind'Amour $125,800 (3)
Salary Remaining : $0
Salary Average : $125,800
Salary Average Remaining : $0
Vladislav Kolyachonok $124,900 (2)
Salary Remaining : $0
Salary Average : $124,900
Salary Average Remaining : $0
Jonathan Aspirot $120,000 (3)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Alexey Toropchenko $110,100 (2)
Salary Remaining : $0
Salary Average : $93,400
Salary Average Remaining : $0
Donavan Houle $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Andrew Lucas $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Yaroslav Askarov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Austin Poganski $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Alex Doucet $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Mark Sinclair $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2025 : $3,179,100
Year 2026 : $1,960,100
Year 2027 : $914,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,976,888
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 - 4,387 - 73.11%
Level 2: 5000 - $60 - 4,737 - 94.75%
Level 3: 2000 - $35 - 1,961 - 98.04%
Level 4: 4000 - $20 - 3,825 - 95.63%
Luxury : 1000 - $200 - 722 - 72.19%
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 Left0
Average Attendance - %15,632 - 86.84%
Average Income per Game$1,508,530
Year to Date Revenue$64,866,800
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$64,449,748
Farm Year To Date Expenses$3,600,050
Pro Salary Cap To Date$59,699,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$548,597
Pro Estimated Expenses$3,291,582
Farm Remaining Season Days0
Farm Expenses Per Days$32,284
Farm Estimated Expenses$0
Estimated Season Expenses$3,291,582
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$72,962,008
Projected Bank Account$69,670,426

Pro Players Salaries

Charlie Coyle $7,325,000 (1)
-Salary Remaining : $366,250
-Salary Average : $7,325,000
-Salary Average Remaining : $366,250
Artturi Lehkonen $6,555,000 (1)
-Salary Remaining : $327,750
-Salary Average : $6,555,000
-Salary Average Remaining : $327,750
Victor Hedman $5,727,000 (3)
-Salary Remaining : $286,350
-Salary Average : $5,727,000
-Salary Average Remaining : $286,350
Brenden Dillon $4,124,000 (1)
-Salary Remaining : $206,200
-Salary Average : $4,124,000
-Salary Average Remaining : $206,200
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Jason Polin $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Rickard Rakell $3,647,000 (2)
-Salary Remaining : $182,350
-Salary Average : $1,265,000
-Salary Average Remaining : $63,250
Mikael Granlund $3,371,000 (2)
-Salary Remaining : $168,550
-Salary Average : $4,244,000
-Salary Average Remaining : $212,200
Pyotr Kochetkov $3,326,000 (3)
-Salary Remaining : $166,300
-Salary Average : $3,326,000
-Salary Average Remaining : $166,300
Zach Whitecloud $2,500,000 (3)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Jimmy Vesey $2,292,000 (1)
-Salary Remaining : $114,600
-Salary Average : $2,292,000
-Salary Average Remaining : $114,600
John Marino $1,977,000 (1)
-Salary Remaining : $98,850
-Salary Average : $763,000
-Salary Average Remaining : $38,150
Justin Barron $1,561,000 (2)
-Salary Remaining : $78,050
-Salary Average : $1,561,000
-Salary Average Remaining : $78,050
Jack Roslovic $1,517,000 (1)
-Salary Remaining : $75,850
-Salary Average : $1,153,000
-Salary Average Remaining : $57,650
Isak Rosen $1,450,000 (1)
-Salary Remaining : $72,500
-Salary Average : $1,450,000
-Salary Average Remaining : $72,500
Cameron Hughes $1,406,000 (2)
-Salary Remaining : $70,300
-Salary Average : $1,406,000
-Salary Average Remaining : $70,300
Kaiden Guhle $1,283,333 (1)
-Salary Remaining : $64,167
-Salary Average : $1,283,333
-Salary Average Remaining : $64,167
Cameron Whitehead $1,277,000 (3)
-Salary Remaining : $63,850
-Salary Average : $1,277,000
-Salary Average Remaining : $63,850
Nils Aman $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Avery Hayes $900,000 (1)
-Salary Remaining : $45,000
-Salary Average : $900,000
-Salary Average Remaining : $45,000
Dennis Hildeby $843,333 (1)
-Salary Remaining : $42,167
-Salary Average : $843,333
-Salary Average Remaining : $42,167
Connor Zary $825,000 (2)
-Salary Remaining : $41,250
-Salary Average : $825,000
-Salary Average Remaining : $41,250
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 : $0
Salary Average : $146,100
Salary Average Remaining : $0
Chase Bradley $134,500 (3)
Salary Remaining : $0
Salary Average : $134,500
Salary Average Remaining : $0
Blake Biondi $133,500 (3)
Salary Remaining : $0
Salary Average : $133,500
Salary Average Remaining : $0
Eduard Sale $129,000 (3)
Salary Remaining : $0
Salary Average : $129,000
Salary Average Remaining : $0
Sandis Vilmanis $128,800 (3)
Salary Remaining : $0
Salary Average : $128,800
Salary Average Remaining : $0
Charles-Alexis Legault $128,700 (3)
Salary Remaining : $0
Salary Average : $128,700
Salary Average Remaining : $0
Konnor Smith $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Filip Roos $126,800 (2)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Noel Nordh $126,600 (3)
Salary Remaining : $0
Salary Average : $126,600
Salary Average Remaining : $0
Ethan Gauthier $126,600 (3)
Salary Remaining : $0
Salary Average : $126,600
Salary Average Remaining : $0
Lukas Fischer $126,000 (3)
Salary Remaining : $0
Salary Average : $126,000
Salary Average Remaining : $0
Isaac Belliveau $125,500 (3)
Salary Remaining : $0
Salary Average : $125,500
Salary Average Remaining : $0
Sergei Murashov $117,000 (3)
Salary Remaining : $0
Salary Average : $117,000
Salary Average Remaining : $0
Brayden Tracey $114,600 (2)
Salary Remaining : $0
Salary Average : $114,600
Salary Average Remaining : $0
Tanner Dickinson $113,500 (3)
Salary Remaining : $0
Salary Average : $113,500
Salary Average Remaining : $0
Chase Wheatcroft $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tristan Allard $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Wyatt Aamodt $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Ryan Sandelin $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tobie Bisson $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Stefan Matteau $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Dan Renouf $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Matt Villalta $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
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 - 5,613 - 93.54%
Level 2: 5000 - $60 - 4,704 - 94.07%
Level 3: 2000 - $42 - 1,500 - 74.99%
Level 4: 4000 - $19 - 3,815 - 95.38%
Luxury : 1000 - $145 - 969 - 96.92%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,381 - 69.06%
Farm Level 2: 1000 - $15 - 748 - 74.78%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %16,600 - 92.22%
Average Income per Game$1,592,759
Year to Date Revenue$66,895,891
Farm
Home Games Left0
Average Attendance - %2,129 - 70.96%
Average Income per Game$88,739
Year to Date Revenue$3,815,778

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$56,666,976
Farm Year To Date Expenses$4,314,200
Pro Salary Cap To Date$55,716,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,592,759
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$491,938
Pro Estimated Expenses$2,951,628
Farm Remaining Season Days0
Farm Expenses Per Days$39,335
Farm Estimated Expenses$0
Estimated Season Expenses$2,951,628
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$107,258,933
Projected Bank Account$105,900,064

Pro Players Salaries

Marcus Pettersson $5,955,000 (1)
-Salary Remaining : $297,750
-Salary Average : $5,955,000
-Salary Average Remaining : $297,750
Andre Burakovsky $5,355,500 (1)
-Salary Remaining : $267,775
-Salary Average : $5,355,500
-Salary Average Remaining : $267,775
Calvin Pickard $4,995,000 (2)
-Salary Remaining : $249,750
-Salary Average : $4,995,000
-Salary Average Remaining : $249,750
Matt Roy $4,500,000 (3)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Tyler Johnson $3,995,000 (2)
-Salary Remaining : $199,750
-Salary Average : $3,995,000
-Salary Average Remaining : $199,750
Travis Konecny $3,539,000 (3)
-Salary Remaining : $176,950
-Salary Average : $3,539,000
-Salary Average Remaining : $176,950
Yakov Trenin $3,501,000 (2)
-Salary Remaining : $175,050
-Salary Average : $3,501,000
-Salary Average Remaining : $175,050
Calle Jarnkrok $3,207,000 (2)
-Salary Remaining : $160,350
-Salary Average : $3,830,000
-Salary Average Remaining : $191,500
Ivan Barbashev $2,750,000 (2)
-Salary Remaining : $137,500
-Salary Average : $2,750,000
-Salary Average Remaining : $137,500
Adam Gaudette $1,747,000 (3)
-Salary Remaining : $87,350
-Salary Average : $1,747,000
-Salary Average Remaining : $87,350
Joseph Woll $1,736,000 (2)
-Salary Remaining : $86,800
-Salary Average : $1,736,000
-Salary Average Remaining : $86,800
Eeli Tolvanen $1,464,000 (3)
-Salary Remaining : $73,200
-Salary Average : $1,464,000
-Salary Average Remaining : $73,200
Connor McMichael $1,344,000 (2)
-Salary Remaining : $67,200
-Salary Average : $1,344,000
-Salary Average Remaining : $67,200
Robert Mastrosimone $1,319,000 (3)
-Salary Remaining : $65,950
-Salary Average : $1,319,000
-Salary Average Remaining : $65,950
Paul Ludwinski $1,280,000 (3)
-Salary Remaining : $64,000
-Salary Average : $1,280,000
-Salary Average Remaining : $64,000
Scott Reedy $1,253,000 (2)
-Salary Remaining : $62,650
-Salary Average : $1,253,000
-Salary Average Remaining : $62,650
Dante Fabbro $1,200,000 (3)
-Salary Remaining : $60,000
-Salary Average : $1,200,000
-Salary Average Remaining : $60,000
Declan Chisholm $1,180,000 (2)
-Salary Remaining : $59,000
-Salary Average : $1,180,000
-Salary Average Remaining : $59,000
Joel Hofer $1,064,000 (2)
-Salary Remaining : $53,200
-Salary Average : $1,064,000
-Salary Average Remaining : $53,200
Joel Hanley $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Jon Merrill $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Travis Barron $973,000 (2)
-Salary Remaining : $48,650
-Salary Average : $973,000
-Salary Average Remaining : $48,650
Nicolas Roy $950,000 (1)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Elmer Soderblom $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Mason Lohrei $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Alex Laferriere $875,000 (1)
-Salary Remaining : $43,750
-Salary Average : $875,000
-Salary Average Remaining : $43,750
Total Pro Players26
Salary Commitment
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,655,500
Year 2026 : $41,670,000
Year 2027 : $15,049,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,032,500
Year 2026 : $41,047,000
Year 2027 : $15,049,000
Year 2028 : $0

Farm Players Salaries

Rafael Harvey-Pinard $222,700 (2)
Salary Remaining : $0
Salary Average : $222,700
Salary Average Remaining : $0
Ivan Ivan $195,500 (2)
Salary Remaining : $0
Salary Average : $195,500
Salary Average Remaining : $0
Nikolai Kovalenko $149,500 (3)
Salary Remaining : $0
Salary Average : $149,500
Salary Average Remaining : $0
Oliver Wahlstrom $145,200 (3)
Salary Remaining : $0
Salary Average : $145,200
Salary Average Remaining : $0
Bear Hughes $144,200 (3)
Salary Remaining : $0
Salary Average : $144,200
Salary Average Remaining : $0
Justin Robidas $142,100 (3)
Salary Remaining : $0
Salary Average : $142,100
Salary Average Remaining : $0
Ville Koivunen $138,700 (3)
Salary Remaining : $0
Salary Average : $138,700
Salary Average Remaining : $0
Judd Caulfield $138,100 (3)
Salary Remaining : $0
Salary Average : $138,100
Salary Average Remaining : $0
Andre Lee $137,800 (3)
Salary Remaining : $0
Salary Average : $137,800
Salary Average Remaining : $0
Cole Krygier $137,700 (3)
Salary Remaining : $0
Salary Average : $137,700
Salary Average Remaining : $0
Riley Duran $134,500 (3)
Salary Remaining : $0
Salary Average : $134,500
Salary Average Remaining : $0
Cade Webber $134,500 (3)
Salary Remaining : $0
Salary Average : $134,500
Salary Average Remaining : $0
Matias Rajaniemi $134,400 (3)
Salary Remaining : $0
Salary Average : $134,400
Salary Average Remaining : $0
Jack Malone $134,200 (3)
Salary Remaining : $0
Salary Average : $134,200
Salary Average Remaining : $0
Ben McCartney $125,300 (3)
Salary Remaining : $0
Salary Average : $125,300
Salary Average Remaining : $0
Dawson Barteaux $110,600 (3)
Salary Remaining : $0
Salary Average : $110,600
Salary Average Remaining : $0
Jonathan Gruden $109,200 (2)
Salary Remaining : $0
Salary Average : $109,200
Salary Average Remaining : $0
Isaac Ratcliffe $108,800 (2)
Salary Remaining : $0
Salary Average : $108,800
Salary Average Remaining : $0
Keith Petruzzelli $106,100 (3)
Salary Remaining : $0
Salary Average : $106,100
Salary Average Remaining : $0
Tristan Lennox $102,600 (3)
Salary Remaining : $0
Salary Average : $102,600
Salary Average Remaining : $0
Garin Bjorklund $101,900 (3)
Salary Remaining : $0
Salary Average : $101,900
Salary Average Remaining : $0
Jacob MacDonald $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Blade Jenkins $97,100 (2)
Salary Remaining : $0
Salary Average : $97,100
Salary Average Remaining : $0
Kevin Mandolese $94,200 (2)
Salary Remaining : $0
Salary Average : $94,200
Salary Average Remaining : $0
Ryker Evans $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Johnson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olle Lycksell $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
James Malatesta $84,167 (2)
Salary Remaining : $0
Salary Average : $84,167
Salary Average Remaining : $0
Ben King $79,000 (2)
Salary Remaining : $0
Salary Average : $79,000
Salary Average Remaining : $0
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 84.95%
Level 2: 6000 - $60 - 4,997 - 83.28%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 3,875 - 96.86%
Luxury : 1500 - $120 - 1,097 - 73.10%
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 Left1
Average Attendance - %18,364 - 83.47%
Average Income per Game$1,657,390
Year to Date Revenue$69,610,385
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$71,477,855
Farm Year To Date Expenses$6,489,266
Pro Salary Cap To Date$70,432,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,657,390
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$626,970
Pro Estimated Expenses$3,761,820
Farm Remaining Season Days0
Farm Expenses Per Days$57,943
Farm Estimated Expenses$0
Estimated Season Expenses$3,761,820
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$129,337,189
Projected Bank Account$127,232,759

Pro Players Salaries

John Carlson $10,750,000 (2)
-Salary Remaining : $537,500
-Salary Average : $10,750,000
-Salary Average Remaining : $537,500
Jonathan Huberdeau $7,550,000 (1)
-Salary Remaining : $377,500
-Salary Average : $7,550,000
-Salary Average Remaining : $377,500
Connor Murphy $5,500,000 (2)
-Salary Remaining : $275,000
-Salary Average : $5,500,000
-Salary Average Remaining : $275,000
Marc-Andre Fleury $5,250,000 (2)
-Salary Remaining : $262,500
-Salary Average : $5,250,000
-Salary Average Remaining : $262,500
Cam Talbot $4,550,000 (3)
-Salary Remaining : $227,500
-Salary Average : $4,550,000
-Salary Average Remaining : $227,500
Kevin Hayes $3,802,000 (1)
-Salary Remaining : $190,100
-Salary Average : $4,614,000
-Salary Average Remaining : $230,700
Ben Chiarot $3,750,000 (1)
-Salary Remaining : $187,500
-Salary Average : $3,750,000
-Salary Average Remaining : $187,500
Ondrej Palat $3,500,000 (2)
-Salary Remaining : $175,000
-Salary Average : $3,500,000
-Salary Average Remaining : $175,000
Joel Eriksson Ek $3,212,000 (1)
-Salary Remaining : $160,600
-Salary Average : $2,018,000
-Salary Average Remaining : $100,900
Brandon Tanev $3,010,000 (2)
-Salary Remaining : $150,500
-Salary Average : $3,010,000
-Salary Average Remaining : $150,500
Marcus Johansson $3,000,000 (1)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Jordan Martinook $2,995,000 (2)
-Salary Remaining : $149,750
-Salary Average : $2,995,000
-Salary Average Remaining : $149,750
Max Domi $2,374,000 (3)
-Salary Remaining : $118,700
-Salary Average : $2,374,000
-Salary Average Remaining : $118,700
Thomas Chabot $2,350,000 (2)
-Salary Remaining : $117,500
-Salary Average : $906,756
-Salary Average Remaining : $45,338
Alex Newhook $2,030,000 (2)
-Salary Remaining : $101,500
-Salary Average : $2,030,000
-Salary Average Remaining : $101,500
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Erik Cernak $1,754,000 (2)
-Salary Remaining : $87,700
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Philip Tomasino $1,620,000 (2)
-Salary Remaining : $81,000
-Salary Average : $985,769
-Salary Average Remaining : $49,288
Kevin Stenlund $1,139,000 (2)
-Salary Remaining : $56,950
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Wyatt Johnston $1,000,417 (1)
-Salary Remaining : $50,021
-Salary Average : $1,000,417
-Salary Average Remaining : $50,021
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Matt Murray $290,000 (3)
Salary Remaining : $0
Salary Average : $290,000
Salary Average Remaining : $0
Charlie Lindgren $243,700 (3)
Salary Remaining : $0
Salary Average : $243,700
Salary Average Remaining : $0
Frederik Andersen $233,100 (2)
Salary Remaining : $0
Salary Average : $455,200
Salary Average Remaining : $0
Casey DeSmith $225,000 (2)
Salary Remaining : $0
Salary Average : $225,000
Salary Average Remaining : $0
Alexander Romanov $196,300 (2)
Salary Remaining : $0
Salary Average : $89,417
Salary Average Remaining : $0
Dennis Gilbert $162,470 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dakota Mermis $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Jack St. Ivany $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Gabriel Landeskog $148,700 (2)
Salary Remaining : $0
Salary Average : $148,700
Salary Average Remaining : $0
Luke Kunin $146,700 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joel Farabee $145,200 (1)
Salary Remaining : $0
Salary Average : $80,700
Salary Average Remaining : $0
Brendan Lemieux $135,000 (1)
Salary Remaining : $0
Salary Average : $136,100
Salary Average Remaining : $0
Logan Stanley $132,400 (3)
Salary Remaining : $0
Salary Average : $132,400
Salary Average Remaining : $0
Miko Matikka $131,600 (3)
Salary Remaining : $0
Salary Average : $131,600
Salary Average Remaining : $0
Otto Stenberg $128,700 (3)
Salary Remaining : $0
Salary Average : $128,700
Salary Average Remaining : $0
Jake Furlong $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Nathan Villeneuve $126,600 (3)
Salary Remaining : $0
Salary Average : $126,600
Salary Average Remaining : $0
Anders Bjork $114,200 (2)
Salary Remaining : $0
Salary Average : $172,000
Salary Average Remaining : $0
Brett Seney $109,900 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Shepard $108,800 (2)
Salary Remaining : $0
Salary Average : $78,800
Salary Average Remaining : $0
Carter Mazur $107,300 (3)
Salary Remaining : $0
Salary Average : $107,300
Salary Average Remaining : $0
Carson Meyer $107,300 (2)
Salary Remaining : $0
Salary Average : $81,816
Salary Average Remaining : $0
Kailer Yamamoto $106,700 (3)
Salary Remaining : $0
Salary Average : $106,700
Salary Average Remaining : $0
Yan Kuznetsov $105,800 (3)
Salary Remaining : $0
Salary Average : $105,800
Salary Average Remaining : $0
Jeremy Davies $105,600 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Malinski $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matej Blumel $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Callahan Burke $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nolan Allan $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Connor Corcoran $85,000 (5)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
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 - 4,380 - 73.00%
Level 2: 5000 - $62 - 3,913 - 78.26%
Level 3: 2000 - $37 - 1,974 - 98.71%
Level 4: 4000 - $22 - 3,830 - 95.75%
Luxury : 1000 - $200 - 726 - 72.64%
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 Left1
Average Attendance - %14,824 - 82.35%
Average Income per Game$1,478,020
Year to Date Revenue$62,076,842
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$59,674,626
Farm Year To Date Expenses$3,993,331
Pro Salary Cap To Date$56,349,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,478,020
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$525,218
Pro Estimated Expenses$3,151,308
Farm Remaining Season Days0
Farm Expenses Per Days$36,416
Farm Estimated Expenses$0
Estimated Season Expenses$3,151,308
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$53,051,645
Projected Bank Account$51,378,357

Pro Players Salaries

Brandon Saad $4,950,000 (1)
-Salary Remaining : $247,500
-Salary Average : $4,950,000
-Salary Average Remaining : $247,500
Anthony Stolarz $4,500,000 (3)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Ilya Mikheyev $4,500,000 (1)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Andreas Athanasiou $4,200,000 (1)
-Salary Remaining : $210,000
-Salary Average : $4,200,000
-Salary Average Remaining : $210,000
Jayson Megna $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Mason McTavish $3,394,167 (1)
-Salary Remaining : $169,708
-Salary Average : $3,394,167
-Salary Average Remaining : $169,708
Calvin de Haan $3,103,000 (1)
-Salary Remaining : $155,150
-Salary Average : $6,412,500
-Salary Average Remaining : $320,625
Case McCarthy $3,000,001 (1)
-Salary Remaining : $150,000
-Salary Average : $3,000,001
-Salary Average Remaining : $150,000
Brett Davis $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Cade Borchardt $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Brandon Gignac $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Colin Miller $1,722,000 (1)
-Salary Remaining : $86,100
-Salary Average : $1,722,000
-Salary Average Remaining : $86,100
Vasily Podkolzin $1,699,000 (3)
-Salary Remaining : $84,950
-Salary Average : $1,699,000
-Salary Average Remaining : $84,950
Lian Bichsel $1,592,000 (3)
-Salary Remaining : $79,600
-Salary Average : $1,592,000
-Salary Average Remaining : $79,600
Matias Maccelli $1,479,000 (3)
-Salary Remaining : $73,950
-Salary Average : $1,479,000
-Salary Average Remaining : $73,950
Dominik Badinka $1,366,000 (3)
-Salary Remaining : $68,300
-Salary Average : $1,366,000
-Salary Average Remaining : $68,300
Jesper Wallstedt $1,350,000 (1)
-Salary Remaining : $67,500
-Salary Average : $1,350,000
-Salary Average Remaining : $67,500
Luke Henman $1,320,000 (3)
-Salary Remaining : $66,000
-Salary Average : $1,320,000
-Salary Average Remaining : $66,000
Alex Nedeljkovic $1,255,000 (1)
-Salary Remaining : $62,750
-Salary Average : $1,653,000
-Salary Average Remaining : $82,650
Daylan Kuefler $1,130,000 (3)
-Salary Remaining : $56,500
-Salary Average : $1,130,000
-Salary Average Remaining : $56,500
Samuel Laberge $974,000 (1)
-Salary Remaining : $48,700
-Salary Average : $974,000
-Salary Average Remaining : $48,700
Brandon Scanlin $966,000 (1)
-Salary Remaining : $48,300
-Salary Average : $966,000
-Salary Average Remaining : $48,300
Martin Pospisil $941,000 (1)
-Salary Remaining : $47,050
-Salary Average : $941,000
-Salary Average Remaining : $47,050
John Beecher $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Shane Wright $918,333 (2)
-Salary Remaining : $45,917
-Salary Average : $918,333
-Salary Average Remaining : $45,917
Dylan Garand $902,500 (1)
-Salary Remaining : $45,125
-Salary Average : $902,500
-Salary Average Remaining : $45,125
Olen Zellweger $844,167 (2)
-Salary Remaining : $42,208
-Salary Average : $844,167
-Salary Average Remaining : $42,208
Adam Wilsby $842,500 (1)
-Salary Remaining : $42,125
-Salary Average : $842,500
-Salary Average Remaining : $42,125
Pontus Holmberg $827,500 (1)
-Salary Remaining : $41,375
-Salary Average : $827,500
-Salary Average Remaining : $41,375
Zack Ostapchuk $825,000 (2)
-Salary Remaining : $41,250
-Salary Average : $825,000
-Salary Average Remaining : $41,250
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 : $0
Salary Average : $200,000
Salary Average Remaining : $0
C.J. Smith $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Brian Pinho $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Brayden Low $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Jake Schmaltz $135,400 (3)
Salary Remaining : $0
Salary Average : $135,400
Salary Average Remaining : $0
Topi Niemela $134,200 (3)
Salary Remaining : $0
Salary Average : $134,200
Salary Average Remaining : $0
Aleksanteri Kaskimaki $134,000 (3)
Salary Remaining : $0
Salary Average : $134,000
Salary Average Remaining : $0
Lucas Mercuri $133,800 (3)
Salary Remaining : $0
Salary Average : $133,800
Salary Average Remaining : $0
Christian Krygier $132,200 (3)
Salary Remaining : $0
Salary Average : $132,200
Salary Average Remaining : $0
Ty Nelson $130,900 (3)
Salary Remaining : $0
Salary Average : $130,900
Salary Average Remaining : $0
Damian Clara $129,100 (3)
Salary Remaining : $0
Salary Average : $129,100
Salary Average Remaining : $0
Vsevolod Komarov $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Ryan Mast $128,500 (3)
Salary Remaining : $0
Salary Average : $128,500
Salary Average Remaining : $0
Jack Peart $127,500 (3)
Salary Remaining : $0
Salary Average : $127,500
Salary Average Remaining : $0
Jack Beck $127,300 (3)
Salary Remaining : $0
Salary Average : $127,300
Salary Average Remaining : $0
Graeme Clarke $126,000 (2)
Salary Remaining : $0
Salary Average : $126,000
Salary Average Remaining : $0
Lane Pederson $117,200 (1)
Salary Remaining : $0
Salary Average : $117,200
Salary Average Remaining : $0
Brett Harrison $110,600 (3)
Salary Remaining : $0
Salary Average : $110,600
Salary Average Remaining : $0
Josiah Slavin $106,500 (2)
Salary Remaining : $0
Salary Average : $106,500
Salary Average Remaining : $0
Tyce Thompson $100,700 (2)
Salary Remaining : $0
Salary Average : $100,700
Salary Average Remaining : $0
Matthew Murray $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Aatu Raty $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Jesper Vikman $85,800 (2)
Salary Remaining : $0
Salary Average : $85,800
Salary Average Remaining : $0
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 - 3,647 - 60.78%
Level 2: 5000 - $65 - 3,727 - 74.54%
Level 3: 2000 - $35 - 1,956 - 97.79%
Level 4: 4000 - $25 - 2,985 - 74.62%
Luxury : 1000 - $225 - 654 - 65.38%
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 Left0
Average Attendance - %12,968 - 72.05%
Average Income per Game$1,472,608
Year to Date Revenue$63,322,123
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$67,920,972
Farm Year To Date Expenses$5,349,456
Pro Salary Cap To Date$66,971,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$595,798
Pro Estimated Expenses$3,574,788
Farm Remaining Season Days0
Farm Expenses Per Days$47,763
Farm Estimated Expenses$0
Estimated Season Expenses$3,574,788
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$23,702,946
Projected Bank Account$20,128,158

Pro Players Salaries

Dustin Tokarski $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Ethan de Jong $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Alex Gallant $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Kale Kessy $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Justin Hryckowian $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Simon Pinard $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Brett Budgell $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Dennis Cesana $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Grant Cruikshank $2,999,999 (1)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Noah Juulsen $2,999,900 (3)
-Salary Remaining : $149,995
-Salary Average : $2,999,900
-Salary Average Remaining : $149,995
Haydn Fleury $2,999,900 (3)
-Salary Remaining : $149,995
-Salary Average : $2,999,900
-Salary Average Remaining : $149,995
Brett Howden $2,992,000 (3)
-Salary Remaining : $149,600
-Salary Average : $2,992,000
-Salary Average Remaining : $149,600
Frank Nazar $2,528,000 (3)
-Salary Remaining : $126,400
-Salary Average : $2,528,000
-Salary Average Remaining : $126,400
Connor Clifton $2,302,000 (2)
-Salary Remaining : $115,100
-Salary Average : $2,302,000
-Salary Average Remaining : $115,100
Noah Dobson $1,955,000 (1)
-Salary Remaining : $97,750
-Salary Average : $788,000
-Salary Average Remaining : $39,400
David Jiricek $1,950,000 (1)
-Salary Remaining : $97,500
-Salary Average : $1,950,000
-Salary Average Remaining : $97,500
Jani Nyman $1,852,000 (3)
-Salary Remaining : $92,600
-Salary Average : $1,852,000
-Salary Average Remaining : $92,600
Kieffer Bellows $1,565,000 (3)
-Salary Remaining : $78,250
-Salary Average : $1,565,000
-Salary Average Remaining : $78,250
Cam Hausinger $1,471,000 (3)
-Salary Remaining : $73,550
-Salary Average : $1,471,000
-Salary Average Remaining : $73,550
Matthew Kessel $1,407,000 (3)
-Salary Remaining : $70,350
-Salary Average : $1,407,000
-Salary Average Remaining : $70,350
Jonathan Lekkerimaki $1,389,000 (3)
-Salary Remaining : $69,450
-Salary Average : $1,389,000
-Salary Average Remaining : $69,450
Reece Vitelli $1,382,000 (3)
-Salary Remaining : $69,100
-Salary Average : $1,382,000
-Salary Average Remaining : $69,100
Jackson Dorrington $1,316,000 (3)
-Salary Remaining : $65,800
-Salary Average : $1,316,000
-Salary Average Remaining : $65,800
Jaden Lipinski $1,266,000 (3)
-Salary Remaining : $63,300
-Salary Average : $1,266,000
-Salary Average Remaining : $63,300
Bryce McConnell-Barker $1,263,000 (3)
-Salary Remaining : $63,150
-Salary Average : $1,263,000
-Salary Average Remaining : $63,150
Jack Studnicka $1,169,000 (1)
-Salary Remaining : $58,450
-Salary Average : $1,169,000
-Salary Average Remaining : $58,450
Matt Kiersted $1,119,000 (1)
-Salary Remaining : $55,950
-Salary Average : $1,119,000
-Salary Average Remaining : $55,950
Greg Meireles $1,094,000 (3)
-Salary Remaining : $54,700
-Salary Average : $1,094,000
-Salary Average Remaining : $54,700
Justin Kirkland $1,077,000 (1)
-Salary Remaining : $53,850
-Salary Average : $1,077,000
-Salary Average Remaining : $53,850
Ben Kraws $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Corey Andonovski $987,000 (2)
-Salary Remaining : $49,350
-Salary Average : $987,000
-Salary Average Remaining : $49,350
Navrin Mutter $969,000 (2)
-Salary Remaining : $48,450
-Salary Average : $969,000
-Salary Average Remaining : $48,450
Patrick Giles $961,000 (2)
-Salary Remaining : $48,050
-Salary Average : $961,000
-Salary Average Remaining : $48,050
Joey Abate $956,000 (2)
-Salary Remaining : $47,800
-Salary Average : $956,000
-Salary Average Remaining : $47,800
Michael Milne $950,000 (1)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Adam Fantilli $950,000 (2)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Jaxson Stauber $876,000 (1)
-Salary Remaining : $43,800
-Salary Average : $876,000
-Salary Average Remaining : $43,800
Alex Lyon $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Total Pro Players38
Salary Commitment
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,328,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,495,791
Year 2026 : $32,649,800
Year 2027 : $25,524,800
Year 2028 : $0

Farm Players Salaries

Matt Stienburg $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Akito Hirose $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Cooper Walker $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Tag Bertuzzi $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Luke Krys $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Colin Felix $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Ben Berard $300,000 (1)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Jacob Fowler $171,500 (3)
Salary Remaining : $0
Salary Average : $171,500
Salary Average Remaining : $0
Trenton Bliss $142,000 (3)
Salary Remaining : $0
Salary Average : $142,000
Salary Average Remaining : $0
Griffin Luce $140,600 (3)
Salary Remaining : $0
Salary Average : $140,600
Salary Average Remaining : $0
Eamon Powell $136,600 (3)
Salary Remaining : $0
Salary Average : $136,600
Salary Average Remaining : $0
Oscar Fisker Molgaard $130,400 (3)
Salary Remaining : $0
Salary Average : $130,400
Salary Average Remaining : $0
Viktor Neuchev $128,900 (3)
Salary Remaining : $0
Salary Average : $128,900
Salary Average Remaining : $0
Connor Kurth $128,700 (3)
Salary Remaining : $0
Salary Average : $128,700
Salary Average Remaining : $0
Jagger Firkus $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Matvey Petrov $128,500 (3)
Salary Remaining : $0
Salary Average : $128,500
Salary Average Remaining : $0
Noah Warren $128,400 (3)
Salary Remaining : $0
Salary Average : $128,400
Salary Average Remaining : $0
Gavin Brindley $128,000 (3)
Salary Remaining : $0
Salary Average : $128,000
Salary Average Remaining : $0
Filip Mesar $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Akil Thomas $113,200 (2)
Salary Remaining : $0
Salary Average : $113,200
Salary Average Remaining : $0
Joel Teasdale $107,800 (1)
Salary Remaining : $0
Salary Average : $107,800
Salary Average Remaining : $0
Ryan Fanti $107,600 (3)
Salary Remaining : $0
Salary Average : $107,600
Salary Average Remaining : $0
Jackson Cates $104,000 (1)
Salary Remaining : $0
Salary Average : $104,000
Salary Average Remaining : $0
Roman Ahcan $98,600 (2)
Salary Remaining : $0
Salary Average : $98,600
Salary Average Remaining : $0
Alex Kannok Leipert $98,400 (2)
Salary Remaining : $0
Salary Average : $98,400
Salary Average Remaining : $0
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 - 5,938 - 98.96%
Level 2: 5000 - $65 - 3,882 - 77.63%
Level 3: 2000 - $35 - 1,989 - 99.47%
Level 4: 4000 - $25 - 3,076 - 76.89%
Luxury : 1000 - $170 - 983 - 98.34%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,925 - 96.27%
Farm Level 2: 1000 - $4 - 1,000 - 99.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,868 - 88.16%
Average Income per Game$1,480,351
Year to Date Revenue$63,655,097
Farm
Home Games Left0
Average Attendance - %2,925 - 97.50%
Average Income per Game$92,020
Year to Date Revenue$3,956,878

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$56,901,571
Farm Year To Date Expenses$3,985,868
Pro Salary Cap To Date$55,951,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$492,817
Pro Estimated Expenses$2,956,902
Farm Remaining Season Days0
Farm Expenses Per Days$38,281
Farm Estimated Expenses$0
Estimated Season Expenses$2,956,902
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$17,747,771
Projected Bank Account$14,790,869

Pro Players Salaries

Andrei Vasilevskiy $4,316,000 (2)
-Salary Remaining : $215,800
-Salary Average : $3,041,000
-Salary Average Remaining : $152,050
Artemi Panarin $3,627,000 (2)
-Salary Remaining : $181,350
-Salary Average : $6,666,000
-Salary Average Remaining : $333,300
David Pastrnak $3,625,000 (1)
-Salary Remaining : $181,250
-Salary Average : $1,682,000
-Salary Average Remaining : $84,100
Marco Rossi $3,382,000 (3)
-Salary Remaining : $169,100
-Salary Average : $3,382,000
-Salary Average Remaining : $169,100
Blake Hillman $3,100,000 (1)
-Salary Remaining : $155,000
-Salary Average : $3,100,000
-Salary Average Remaining : $155,000
Roman Josi $3,000,000 (3)
-Salary Remaining : $150,000
-Salary Average : $3,795,000
-Salary Average Remaining : $189,750
Mats Zuccarello $2,894,000 (1)
-Salary Remaining : $144,700
-Salary Average : $4,728,000
-Salary Average Remaining : $236,400
Cam York $2,864,000 (3)
-Salary Remaining : $143,200
-Salary Average : $2,864,000
-Salary Average Remaining : $143,200
Carter Verhaeghe $2,705,000 (3)
-Salary Remaining : $135,250
-Salary Average : $2,705,000
-Salary Average Remaining : $135,250
Miro Heiskanen $2,645,000 (3)
-Salary Remaining : $132,250
-Salary Average : $2,405,000
-Salary Average Remaining : $120,250
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Carl Grundstrom $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Chas Sharpe $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Chad Hillebrand $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Cal O'Reilly $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Owen Power $1,850,000 (1)
-Salary Remaining : $92,500
-Salary Average : $1,850,000
-Salary Average Remaining : $92,500
Jake Christiansen $1,468,000 (3)
-Salary Remaining : $73,400
-Salary Average : $1,468,000
-Salary Average Remaining : $73,400
Cameron Butler $1,309,000 (3)
-Salary Remaining : $65,450
-Salary Average : $1,309,000
-Salary Average Remaining : $65,450
Justin Gill $1,259,000 (3)
-Salary Remaining : $62,950
-Salary Average : $1,259,000
-Salary Average Remaining : $62,950
Dennis Cholowski $1,256,000 (2)
-Salary Remaining : $62,800
-Salary Average : $1,256,000
-Salary Average Remaining : $62,800
Cole Koepke $1,142,000 (2)
-Salary Remaining : $57,100
-Salary Average : $1,142,000
-Salary Average Remaining : $57,100
Ben Meyers $1,130,000 (2)
-Salary Remaining : $56,500
-Salary Average : $1,130,000
-Salary Average Remaining : $56,500
Chad Nychuk $1,065,000 (2)
-Salary Remaining : $53,250
-Salary Average : $1,065,000
-Salary Average Remaining : $53,250
Matthew Seminoff $1,041,000 (3)
-Salary Remaining : $52,050
-Salary Average : $1,041,000
-Salary Average Remaining : $52,050
Jiri Patera $1,020,000 (2)
-Salary Remaining : $51,000
-Salary Average : $1,020,000
-Salary Average Remaining : $51,000
Ville Heinola $1,015,000 (1)
-Salary Remaining : $50,750
-Salary Average : $1,015,000
-Salary Average Remaining : $50,750
Chris Terry $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Juuso Parssinen $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
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 : $0
Salary Average : $200,000
Salary Average Remaining : $0
Brandon Hickey $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Cam Berg $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Cam Thiesing $200,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
C.J. Suess $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Ben Harpur $140,100 (3)
Salary Remaining : $0
Salary Average : $140,100
Salary Average Remaining : $0
Ben Jones $138,600 (3)
Salary Remaining : $0
Salary Average : $138,600
Salary Average Remaining : $0
Ethan Keppen $133,900 (3)
Salary Remaining : $0
Salary Average : $133,900
Salary Average Remaining : $0
Yegor Sidorov $131,500 (3)
Salary Remaining : $0
Salary Average : $131,500
Salary Average Remaining : $0
Otto Salin $129,300 (3)
Salary Remaining : $0
Salary Average : $129,300
Salary Average Remaining : $0
Artem Duda $128,900 (3)
Salary Remaining : $0
Salary Average : $128,900
Salary Average Remaining : $0
Jordan Dumais $127,900 (3)
Salary Remaining : $0
Salary Average : $127,900
Salary Average Remaining : $0
Joshua Brown $127,500 (1)
Salary Remaining : $0
Salary Average : $127,500
Salary Average Remaining : $0
Ryan Leonard $126,800 (3)
Salary Remaining : $0
Salary Average : $126,800
Salary Average Remaining : $0
Gabe Perreault $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Angus Booth $126,300 (3)
Salary Remaining : $0
Salary Average : $126,300
Salary Average Remaining : $0
Jesse Pulkkinen $126,300 (3)
Salary Remaining : $0
Salary Average : $126,300
Salary Average Remaining : $0
Adam Scheel $114,000 (3)
Salary Remaining : $0
Salary Average : $114,000
Salary Average Remaining : $0
Bradley Marek $111,100 (3)
Salary Remaining : $0
Salary Average : $111,100
Salary Average Remaining : $0
Carl Berglund $110,900 (3)
Salary Remaining : $0
Salary Average : $110,900
Salary Average Remaining : $0
Tye Felhaber $104,500 (1)
Salary Remaining : $0
Salary Average : $104,500
Salary Average Remaining : $0
Dryden McKay $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nolan Maier $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Joshua Roy $83,500 (2)
Salary Remaining : $0
Salary Average : $83,500
Salary Average Remaining : $0
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 - 4,220 - 70.33%
Level 2: 5000 - $55 - 4,765 - 95.31%
Level 3: 2000 - $40 - 1,604 - 80.21%
Level 4: 4000 - $25 - 2,905 - 72.64%
Luxury : 1000 - $205 - 693 - 69.26%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,398 - 69.91%
Farm Level 2: 1000 - $15 - 740 - 74.01%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %14,187 - 78.82%
Average Income per Game$1,447,246
Year to Date Revenue$60,784,311
Farm
Home Games Left0
Average Attendance - %2,138 - 71.28%
Average Income per Game$89,461
Year to Date Revenue$3,846,838

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$57,098,838
Farm Year To Date Expenses$3,636,781
Pro Salary Cap To Date$56,148,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,447,246
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$500,867
Pro Estimated Expenses$3,005,202
Farm Remaining Season Days0
Farm Expenses Per Days$32,814
Farm Estimated Expenses$0
Estimated Season Expenses$3,005,202
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$123,078,667
Projected Bank Account$121,520,711

Pro Players Salaries

Frank Vatrano $12,255,000 (2)
-Salary Remaining : $612,750
-Salary Average : $12,255,000
-Salary Average Remaining : $612,750
Phillip Danault (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Conor Garland $4,000,000 (3)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Brady Skjei $3,753,000 (2)
-Salary Remaining : $187,650
-Salary Average : $5,500,000
-Salary Average Remaining : $275,000
Neal Pionk $3,623,000 (2)
-Salary Remaining : $181,150
-Salary Average : $3,561,000
-Salary Average Remaining : $178,050
Michael Rasmussen $3,500,000 (2)
-Salary Remaining : $175,000
-Salary Average : $3,500,000
-Salary Average Remaining : $175,000
Brayden McNabb $3,467,000 (1)
-Salary Remaining : $173,350
-Salary Average : $4,232,000
-Salary Average Remaining : $211,600
Lawson Crouse $2,816,000 (2)
-Salary Remaining : $140,800
-Salary Average : $2,484,000
-Salary Average Remaining : $124,200
Bobby Brink $2,651,000 (3)
-Salary Remaining : $132,550
-Salary Average : $2,651,000
-Salary Average Remaining : $132,550
Travis Sanheim $2,426,000 (1)
-Salary Remaining : $121,300
-Salary Average : $1,862,000
-Salary Average Remaining : $93,100
Dustin Wolf $2,234,000 (2)
-Salary Remaining : $111,700
-Salary Average : $2,234,000
-Salary Average Remaining : $111,700
Vincent Hinostroza $1,952,000 (1)
-Salary Remaining : $97,600
-Salary Average : $1,952,000
-Salary Average Remaining : $97,600
Henry Thrun $1,691,000 (3)
-Salary Remaining : $84,550
-Salary Average : $1,691,000
-Salary Average Remaining : $84,550
Joseph Veleno $1,665,000 (3)
-Salary Remaining : $83,250
-Salary Average : $1,665,000
-Salary Average Remaining : $83,250
Nicholas Robertson $1,600,000 (3)
-Salary Remaining : $80,000
-Salary Average : $1,600,000
-Salary Average Remaining : $80,000
Josh Mahura $1,389,000 (2)
-Salary Remaining : $69,450
-Salary Average : $1,389,000
-Salary Average Remaining : $69,450
Rasmus Kupari $1,322,000 (1)
-Salary Remaining : $66,100
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Parker Wotherspoon $1,173,000 (2)
-Salary Remaining : $58,650
-Salary Average : $1,173,000
-Salary Average Remaining : $58,650
Dylan Ferguson $1,164,000 (3)
-Salary Remaining : $58,200
-Salary Average : $1,164,000
-Salary Average Remaining : $58,200
Jan Bednar $1,073,000 (3)
-Salary Remaining : $53,650
-Salary Average : $1,073,000
-Salary Average Remaining : $53,650
Kent Johnson $850,000 (1)
-Salary Remaining : $42,500
-Salary Average : $850,000
-Salary Average Remaining : $42,500
Total Pro Players21
Salary Commitment
Year 2025 : $59,104,000
Year 2026 : $48,350,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $60,086,000
Year 2026 : $50,440,000
Year 2027 : $18,344,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $59,104,000
Year 2026 : $49,087,000
Year 2027 : $18,344,000
Year 2028 : $0

Farm Players Salaries

Ethan Bear $228,800 (2)
Salary Remaining : $0
Salary Average : $228,800
Salary Average Remaining : $0
Nikolas Matinpalo $147,100 (3)
Salary Remaining : $0
Salary Average : $147,100
Salary Average Remaining : $0
Jonah Gadjovich $145,300 (3)
Salary Remaining : $0
Salary Average : $145,300
Salary Average Remaining : $0
Matthew Phillips $143,100 (3)
Salary Remaining : $0
Salary Average : $143,100
Salary Average Remaining : $0
Ryan Chesley $132,400 (3)
Salary Remaining : $0
Salary Average : $132,400
Salary Average Remaining : $0
Alex Ciernik $129,600 (3)
Salary Remaining : $0
Salary Average : $129,600
Salary Average Remaining : $0
Simon Robertsson $129,200 (3)
Salary Remaining : $0
Salary Average : $129,200
Salary Average Remaining : $0
Carson Lambos $127,200 (3)
Salary Remaining : $0
Salary Average : $127,200
Salary Average Remaining : $0
Jorian Donovan $126,300 (3)
Salary Remaining : $0
Salary Average : $126,300
Salary Average Remaining : $0
Ben Gleason $121,500 (3)
Salary Remaining : $0
Salary Average : $121,500
Salary Average Remaining : $0
Noel Gunler $120,000 (3)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Riley Tufte $117,100 (1)
Salary Remaining : $0
Salary Average : $117,100
Salary Average Remaining : $0
Alex Turcotte $113,600 (2)
Salary Remaining : $0
Salary Average : $113,600
Salary Average Remaining : $0
Ruslan Khazheyev $111,400 (3)
Salary Remaining : $0
Salary Average : $111,400
Salary Average Remaining : $0
Nikita Chibrikov $111,100 (3)
Salary Remaining : $0
Salary Average : $111,100
Salary Average Remaining : $0
Fabian Lysell $106,500 (1)
Salary Remaining : $0
Salary Average : $106,500
Salary Average Remaining : $0
Charles Martin $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Colson Gengenbach $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jiri Kulich $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Louis Crevier $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Finley $89,667 (1)
Salary Remaining : $0
Salary Average : $89,667
Salary Average Remaining : $0
Calle Clang $87,833 (1)
Salary Remaining : $0
Salary Average : $87,833
Salary Average Remaining : $0
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 - 4,362 - 72.69%
Level 2: 5000 - $60 - 4,772 - 95.44%
Level 3: 2000 - $35 - 1,967 - 98.33%
Level 4: 4000 - $20 - 3,831 - 95.78%
Luxury : 1000 - $200 - 729 - 72.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,390 - 69.52%
Farm Level 2: 1000 - $15 - 768 - 76.79%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %15,660 - 87.00%
Average Income per Game$1,510,444
Year to Date Revenue$63,438,630
Farm
Home Games Left0
Average Attendance - %2,158 - 71.94%
Average Income per Game$89,669
Year to Date Revenue$3,855,764

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$57,063,524
Farm Year To Date Expenses$3,927,623
Pro Salary Cap To Date$56,113,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,510,444
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$500,508
Pro Estimated Expenses$3,003,048
Farm Remaining Season Days0
Farm Expenses Per Days$36,668
Farm Estimated Expenses$0
Estimated Season Expenses$3,003,048
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$139,268,317
Projected Bank Account$137,775,713

Pro Players Salaries

John Gibson $4,860,000 (1)
-Salary Remaining : $243,000
-Salary Average : $4,860,000
-Salary Average Remaining : $243,000
Jake DeBrusk $4,099,000 (1)
-Salary Remaining : $204,950
-Salary Average : $4,099,000
-Salary Average Remaining : $204,950
Clayton Keller $3,830,000 (2)
-Salary Remaining : $191,500
-Salary Average : $773,256
-Salary Average Remaining : $38,663
Adam Lowry $3,727,000 (2)
-Salary Remaining : $186,350
-Salary Average : $1,093,000
-Salary Average Remaining : $54,650
Ivan Provorov $3,315,000 (1)
-Salary Remaining : $165,750
-Salary Average : $4,361,000
-Salary Average Remaining : $218,050
Nino Niederreiter (1 Way Contract) $3,208,000 (1)
-Salary Remaining : $160,400
-Salary Average : $8,800,000
-Salary Average Remaining : $440,000
Jared Spurgeon $3,032,000 (1)
-Salary Remaining : $151,600
-Salary Average : $4,791,000
-Salary Average Remaining : $239,550
Charlie Wright $3,000,000 (1)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Max Pacioretty $2,925,000 (1)
-Salary Remaining : $146,250
-Salary Average : $2,925,000
-Salary Average Remaining : $146,250
Adam Fox $2,786,000 (1)
-Salary Remaining : $139,300
-Salary Average : $820,000
-Salary Average Remaining : $41,000
Alec Martinez $2,650,000 (1)
-Salary Remaining : $132,500
-Salary Average : $2,650,000
-Salary Average Remaining : $132,500
Frederick Gaudreau $2,580,000 (1)
-Salary Remaining : $129,000
-Salary Average : $2,580,000
-Salary Average Remaining : $129,000
Christian Dvorak $2,492,000 (1)
-Salary Remaining : $124,600
-Salary Average : $1,971,000
-Salary Average Remaining : $98,550
Alex Iafallo $2,267,000 (2)
-Salary Remaining : $113,350
-Salary Average : $1,631,000
-Salary Average Remaining : $81,550
Isac Lundestrom $2,230,000 (3)
-Salary Remaining : $111,500
-Salary Average : $2,230,000
-Salary Average Remaining : $111,500
Braeden Kressler $2,000,000 (1)
-Salary Remaining : $100,000
-Salary Average : $2,000,000
-Salary Average Remaining : $100,000
Georgi Romanov $1,500,000 (3)
-Salary Remaining : $75,000
-Salary Average : $1,500,000
-Salary Average Remaining : $75,000
Michael Callahan $1,407,000 (3)
-Salary Remaining : $70,350
-Salary Average : $1,407,000
-Salary Average Remaining : $70,350
William Stromgren $1,390,000 (3)
-Salary Remaining : $69,500
-Salary Average : $1,390,000
-Salary Average Remaining : $69,500
Alex Suzdalev $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Brett Chorske $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Jaxon Castor $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Scott Perunovich $968,000 (1)
-Salary Remaining : $48,400
-Salary Average : $968,000
-Salary Average Remaining : $48,400
Emil Heineman $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Matthew Poitras $870,000 (2)
-Salary Remaining : $43,500
-Salary Average : $870,000
-Salary Average Remaining : $43,500
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 : $0
Salary Average : $200,000
Salary Average Remaining : $0
Brandon Baddock $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Cam Lund $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Braeden Bowman $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Andy Welinski $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Frederic Brunet $133,100 (3)
Salary Remaining : $0
Salary Average : $133,100
Salary Average Remaining : $0
Nate Danielson $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Lucas Ciona $128,300 (3)
Salary Remaining : $0
Salary Average : $128,300
Salary Average Remaining : $0
Nico Myatovic $128,200 (3)
Salary Remaining : $0
Salary Average : $128,200
Salary Average Remaining : $0
Jeremy Hanzel $128,000 (3)
Salary Remaining : $0
Salary Average : $128,000
Salary Average Remaining : $0
Jackson Edward $127,800 (3)
Salary Remaining : $0
Salary Average : $127,800
Salary Average Remaining : $0
Adam Beckman $124,100 (2)
Salary Remaining : $0
Salary Average : $124,100
Salary Average Remaining : $0
Jean-Luc Foudy $122,000 (2)
Salary Remaining : $0
Salary Average : $122,000
Salary Average Remaining : $0
Xavier Bourgault $116,750 (1)
Salary Remaining : $0
Salary Average : $116,750
Salary Average Remaining : $0
Nathan Gaucher $110,700 (3)
Salary Remaining : $0
Salary Average : $110,700
Salary Average Remaining : $0
Brady Stonehouse $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Carrick $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Hunter Miska $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Campbell $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brandon Halverson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Joseph Cecconi $99,400 (1)
Salary Remaining : $0
Salary Average : $99,400
Salary Average Remaining : $0
Andrew Perrott $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter Drew $89,900 (1)
Salary Remaining : $0
Salary Average : $89,900
Salary Average Remaining : $0
Filip Engaras $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 3,871 - 64.51%
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 - 745 - 74.51%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,934 - 96.72%
Farm Level 2: 1000 - $15 - 763 - 76.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %11,216 - 62.31%
Average Income per Game$1,631,199
Year to Date Revenue$68,510,341
Farm
Home Games Left0
Average Attendance - %2,697 - 89.90%
Average Income per Game$91,982
Year to Date Revenue$3,955,233

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$69,943,747
Farm Year To Date Expenses$4,438,846
Pro Salary Cap To Date$65,193,754
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,631,199
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$618,756
Pro Estimated Expenses$3,712,536
Farm Remaining Season Days0
Farm Expenses Per Days$39,630
Farm Estimated Expenses$0
Estimated Season Expenses$3,712,536
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$103,672,388
Projected Bank Account$101,591,051

Pro Players Salaries

Anze Kopitar $8,500,000 (2)
-Salary Remaining : $425,000
-Salary Average : $8,500,000
-Salary Average Remaining : $425,000
Semyon Varlamov $7,000,000 (1)
-Salary Remaining : $350,000
-Salary Average : $7,000,000
-Salary Average Remaining : $350,000
Tomas Tatar $5,500,000 (1)
-Salary Remaining : $275,000
-Salary Average : $5,500,000
-Salary Average Remaining : $275,000
Nikita Zadorov $4,500,000 (1)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Simon Nemec $4,200,000 (1)
-Salary Remaining : $210,000
-Salary Average : $4,200,000
-Salary Average Remaining : $210,000
Adam Henrique $3,770,000 (1)
-Salary Remaining : $188,500
-Salary Average : $3,770,000
-Salary Average Remaining : $188,500
Brock Boeser $3,621,000 (2)
-Salary Remaining : $181,050
-Salary Average : $4,621,000
-Salary Average Remaining : $231,050
Cam Fowler $3,574,000 (1)
-Salary Remaining : $178,700
-Salary Average : $4,239,000
-Salary Average Remaining : $211,950
Ryan Suter $3,500,000 (2)
-Salary Remaining : $175,000
-Salary Average : $3,500,000
-Salary Average Remaining : $175,000
Trevor Moore $2,999,000 (1)
-Salary Remaining : $149,950
-Salary Average : $2,999,000
-Salary Average Remaining : $149,950
Tristan Jarry $2,995,500 (3)
-Salary Remaining : $149,775
-Salary Average : $2,995,500
-Salary Average Remaining : $149,775
Michael Bunting $2,950,000 (3)
-Salary Remaining : $147,500
-Salary Average : $2,950,000
-Salary Average Remaining : $147,500
Rasmus Sandin $2,840,000 (3)
-Salary Remaining : $142,000
-Salary Average : $2,840,000
-Salary Average Remaining : $142,000
Nicolas Hague $2,601,000 (3)
-Salary Remaining : $130,050
-Salary Average : $2,601,000
-Salary Average Remaining : $130,050
Daniel Sprong $2,500,000 (1)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Kaapo Kakko $2,166,000 (1)
-Salary Remaining : $108,300
-Salary Average : $2,166,000
-Salary Average Remaining : $108,300
Morgan Barron $1,791,000 (2)
-Salary Remaining : $89,550
-Salary Average : $1,235,000
-Salary Average Remaining : $61,750
Fraser Minten $1,476,000 (3)
-Salary Remaining : $73,800
-Salary Average : $1,476,000
-Salary Average Remaining : $73,800
Jesper Boqvist $1,028,000 (1)
-Salary Remaining : $51,400
-Salary Average : $774,000
-Salary Average Remaining : $38,700
Spencer Stastney $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Logan Stankoven $814,167 (2)
-Salary Remaining : $40,708
-Salary Average : $814,167
-Salary Average Remaining : $40,708
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 : $0
Salary Average : $299,900
Salary Average Remaining : $0
Jon-Randall Avon $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Marshall Rifai $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Graham Slaggert $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Jacob Gaucher $299,900 (1)
Salary Remaining : $0
Salary Average : $299,900
Salary Average Remaining : $0
Victor Mancini $153,800 (3)
Salary Remaining : $0
Salary Average : $153,800
Salary Average Remaining : $0
Filip Kral $134,900 (3)
Salary Remaining : $0
Salary Average : $134,900
Salary Average Remaining : $0
Noah Ostlund $133,700 (3)
Salary Remaining : $0
Salary Average : $133,700
Salary Average Remaining : $0
Maxence Guenette $129,000 (3)
Salary Remaining : $0
Salary Average : $129,000
Salary Average Remaining : $0
Konsta Helenius $128,900 (3)
Salary Remaining : $0
Salary Average : $128,900
Salary Average Remaining : $0
Axel Landen $127,800 (3)
Salary Remaining : $0
Salary Average : $127,800
Salary Average Remaining : $0
Coulson Pitre $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Matthew Wood $126,900 (3)
Salary Remaining : $0
Salary Average : $126,900
Salary Average Remaining : $0
Chris Harpur $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Callum Tung $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Axel Jonsson-Fjallby $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Aleksandr Kisakov $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cam McDonald $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Anthony Callin $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Gabriel Carriere $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Drew Commesso $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Angus Crookshank $83,833 (1)
Salary Remaining : $0
Salary Average : $83,833
Salary Average Remaining : $0
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 - 5,761 - 96.01%
Level 2: 5000 - $55 - 4,900 - 97.99%
Level 3: 2000 - $35 - 1,977 - 98.85%
Level 4: 4000 - $20 - 3,888 - 97.21%
Luxury : 1000 - $180 - 922 - 92.20%
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 Left1
Average Attendance - %17,448 - 96.93%
Average Income per Game$1,640,308
Year to Date Revenue$68,892,955
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$67,768,014
Farm Year To Date Expenses$3,609,107
Pro Salary Cap To Date$64,443,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,640,308
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$597,746
Pro Estimated Expenses$3,586,476
Farm Remaining Season Days0
Farm Expenses Per Days$31,977
Farm Estimated Expenses$0
Estimated Season Expenses$3,586,476
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$139,860,971
Projected Bank Account$137,914,803

Pro Players Salaries

Jeremy Swayman $9,250,000 (4)
-Salary Remaining : $462,500
-Salary Average : $9,250,000
-Salary Average Remaining : $462,500
Mikko Rantanen $6,657,000 (2)
-Salary Remaining : $332,850
-Salary Average : $4,052,000
-Salary Average Remaining : $202,600
Filip Forsberg $6,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Elias Lindholm $5,320,000 (1)
-Salary Remaining : $266,000
-Salary Average : $7,157,000
-Salary Average Remaining : $357,850
Nico Hischier $4,873,000 (2)
-Salary Remaining : $243,650
-Salary Average : $4,873,000
-Salary Average Remaining : $243,650
Jamie Benn $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Braden Schneider $3,925,000 (3)
-Salary Remaining : $196,250
-Salary Average : $3,925,000
-Salary Average Remaining : $196,250
Roope Hintz $3,768,000 (1)
-Salary Remaining : $188,400
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Shayne Gostisbehere $3,250,000 (1)
-Salary Remaining : $162,500
-Salary Average : $3,250,000
-Salary Average Remaining : $162,500
Sean Durzi $3,250,000 (3)
-Salary Remaining : $162,500
-Salary Average : $3,250,000
-Salary Average Remaining : $162,500
Martin Fehervary $3,215,000 (1)
-Salary Remaining : $160,750
-Salary Average : $3,215,000
-Salary Average Remaining : $160,750
Viktor Arvidsson $3,000,000 (2)
-Salary Remaining : $150,000
-Salary Average : $3,000,000
-Salary Average Remaining : $150,000
Cole Caufield $2,834,000 (2)
-Salary Remaining : $141,700
-Salary Average : $2,834,000
-Salary Average Remaining : $141,700
Jacob Bryson $1,462,000 (1)
-Salary Remaining : $73,100
-Salary Average : $1,462,000
-Salary Average Remaining : $73,100
Sam Colangelo $1,250,000 (5)
-Salary Remaining : $62,500
-Salary Average : $1,250,000
-Salary Average Remaining : $62,500
Nico Daws $1,188,000 (3)
-Salary Remaining : $59,400
-Salary Average : $1,188,000
-Salary Average Remaining : $59,400
Yegor Sharangovich $1,152,000 (1)
-Salary Remaining : $57,600
-Salary Average : $1,914,000
-Salary Average Remaining : $95,700
Morgan Frost $1,078,000 (1)
-Salary Remaining : $53,900
-Salary Average : $824,000
-Salary Average Remaining : $41,200
Domenic DiVincentiis $1,000,000 (1)
-Salary Remaining : $50,000
-Salary Average : $1,000,000
-Salary Average Remaining : $50,000
Vincent Iorio $894,167 (1)
-Salary Remaining : $44,708
-Salary Average : $894,167
-Salary Average Remaining : $44,708
Jake Neighbours $863,333 (1)
-Salary Remaining : $43,167
-Salary Average : $863,333
-Salary Average Remaining : $43,167
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 : $0
Salary Average : $153,000
Salary Average Remaining : $0
Nate Smith $140,900 (3)
Salary Remaining : $0
Salary Average : $140,900
Salary Average Remaining : $0
Massimo Rizzo $134,100 (3)
Salary Remaining : $0
Salary Average : $134,100
Salary Average Remaining : $0
Luke Reid $133,800 (3)
Salary Remaining : $0
Salary Average : $133,800
Salary Average Remaining : $0
Hunter Haight $131,400 (3)
Salary Remaining : $0
Salary Average : $131,400
Salary Average Remaining : $0
Aleksi Heimosalmi $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Akira Schmid $127,200 (3)
Salary Remaining : $0
Salary Average : $127,200
Salary Average Remaining : $0
Brad Lambert $120,000 (1)
Salary Remaining : $0
Salary Average : $120,000
Salary Average Remaining : $0
Hunter McDonald $119,200 (3)
Salary Remaining : $0
Salary Average : $119,200
Salary Average Remaining : $0
Simon Lundmark $116,100 (3)
Salary Remaining : $0
Salary Average : $116,100
Salary Average Remaining : $0
Hardy Haman Aktell $115,400 (3)
Salary Remaining : $0
Salary Average : $115,400
Salary Average Remaining : $0
Jakub Brabenec $110,700 (3)
Salary Remaining : $0
Salary Average : $110,700
Salary Average Remaining : $0
Gavin Hain $109,600 (3)
Salary Remaining : $0
Salary Average : $109,600
Salary Average Remaining : $0
Ales Stezka $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alexandre Texier $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Adam Mechura $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mac Hollowell $97,100 (1)
Salary Remaining : $0
Salary Average : $97,100
Salary Average Remaining : $0
Henri Nikkanen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brendan Brisson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lukas Svejkovsky $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cross Hanas $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Daemon Hunt $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Tyson Kozak $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
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 - 5,633 - 93.88%
Level 2: 5000 - $75 - 4,721 - 94.41%
Level 3: 2000 - $50 - 1,887 - 94.33%
Level 4: 4000 - $25 - 3,752 - 93.80%
Luxury : 1000 - $150 - 983 - 98.35%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 988 - 98.78%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %16,975 - 94.31%
Average Income per Game$1,416,821
Year to Date Revenue$59,506,502
Farm
Home Games Left0
Average Attendance - %2,988 - 99.59%
Average Income per Game$59,419
Year to Date Revenue$2,555,007

Expense

Pro Players Total Salaries$82,377,100
Farm Players Total Salaries$3,272,216
Coaches Total Salaries$2,750,000
Luxury Taxe Total$3,373,518
Special Salary Cap Value($5,000,000)
Pro Year To Date Expenses$77,269,378
Farm Year To Date Expenses$4,419,133
Pro Salary Cap To Date$75,369,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,416,821
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$703,142
Pro Estimated Expenses$4,218,852
Farm Remaining Season Days0
Farm Expenses Per Days$35,913
Farm Estimated Expenses$0
Estimated Season Expenses$4,218,852
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$92,943,432
Projected Bank Account$90,141,401

Pro Players Salaries

Cale Makar $14,000,100 (3)
-Salary Remaining : $700,005
-Salary Average : $14,000,099
-Salary Average Remaining : $700,005
Sean Couturier $5,250,000 (2)
-Salary Remaining : $262,500
-Salary Average : $5,250,000
-Salary Average Remaining : $262,500
Tomas Hertl $5,019,000 (2)
-Salary Remaining : $250,950
-Salary Average : $5,166,000
-Salary Average Remaining : $258,300
Jackson LaCombe $4,360,000 (3)
-Salary Remaining : $218,000
-Salary Average : $4,360,000
-Salary Average Remaining : $218,000
Mark Scheifele $4,355,000 (2)
-Salary Remaining : $217,750
-Salary Average : $1,907,000
-Salary Average Remaining : $95,350
Chris Tanev $4,164,000 (1)
-Salary Remaining : $208,200
-Salary Average : $4,164,000
-Salary Average Remaining : $208,200
Mattias Ekholm $4,138,000 (1)
-Salary Remaining : $206,900
-Salary Average : $4,138,000
-Salary Average Remaining : $206,900
Jacob Markstrom $3,816,000 (2)
-Salary Remaining : $190,800
-Salary Average : $1,461,000
-Salary Average Remaining : $73,050
Tage Thompson $3,562,000 (3)
-Salary Remaining : $178,100
-Salary Average : $3,562,000
-Salary Average Remaining : $178,100
Dylan Holloway $3,365,000 (3)
-Salary Remaining : $168,250
-Salary Average : $3,365,000
-Salary Average Remaining : $168,250
Damon Severson $3,150,000 (3)
-Salary Remaining : $157,500
-Salary Average : $3,150,000
-Salary Average Remaining : $157,500
Mikhail Sergachev $3,080,000 (2)
-Salary Remaining : $154,000
-Salary Average : $826,928
-Salary Average Remaining : $41,346
Matty Beniers $2,900,000 (3)
-Salary Remaining : $145,000
-Salary Average : $2,900,000
-Salary Average Remaining : $145,000
Cutter Gauthier $2,762,000 (3)
-Salary Remaining : $138,100
-Salary Average : $2,762,000
-Salary Average Remaining : $138,100
Timo Meier $2,618,000 (2)
-Salary Remaining : $130,900
-Salary Average : $3,298,000
-Salary Average Remaining : $164,900
Charlie McAvoy $2,611,000 (2)
-Salary Remaining : $130,550
-Salary Average : $816,658
-Salary Average Remaining : $40,833
Mathew Barzal $2,610,000 (2)
-Salary Remaining : $130,500
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Nick Suzuki $2,586,000 (1)
-Salary Remaining : $129,300
-Salary Average : $795,000
-Salary Average Remaining : $39,750
Anthony Cirelli $2,564,000 (2)
-Salary Remaining : $128,200
-Salary Average : $835,791
-Salary Average Remaining : $41,790
Adin Hill $2,150,000 (1)
-Salary Remaining : $107,500
-Salary Average : $2,150,000
-Salary Average Remaining : $107,500
Alexis Lafreniere $1,797,000 (2)
-Salary Remaining : $89,850
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Corey Perry $1,520,000 (1)
-Salary Remaining : $76,000
-Salary Average : $1,520,000
-Salary Average Remaining : $76,000
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 : $0
Salary Average : $285,000
Salary Average Remaining : $0
Justin Brazeau $285,000 (3)
Salary Remaining : $0
Salary Average : $285,000
Salary Average Remaining : $0
Tyson Barrie $246,300 (1)
Salary Remaining : $0
Salary Average : $346,700
Salary Average Remaining : $0
Bobby McMann $212,500 (2)
Salary Remaining : $0
Salary Average : $212,500
Salary Average Remaining : $0
Keegan Kolesar $175,000 (2)
Salary Remaining : $0
Salary Average : $175,000
Salary Average Remaining : $0
Gage Goncalves $148,700 (3)
Salary Remaining : $0
Salary Average : $148,700
Salary Average Remaining : $0
Arber Xhekaj $134,000 (1)
Salary Remaining : $0
Salary Average : $148,833
Salary Average Remaining : $0
Liam Ohgren $133,800 (3)
Salary Remaining : $0
Salary Average : $133,800
Salary Average Remaining : $0
Oliver Kapanen $130,700 (3)
Salary Remaining : $0
Salary Average : $130,700
Salary Average Remaining : $0
Sam Rinzel $127,500 (3)
Salary Remaining : $0
Salary Average : $127,500
Salary Average Remaining : $0
Jimmy Snuggerud $126,400 (3)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Reid Schaefer $114,700 (3)
Salary Remaining : $0
Salary Average : $114,700
Salary Average Remaining : $0
Artem Grushnikov $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Samuel Hlavaj $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Murphy2 $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cavan Fitzgerald $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jake Leschyshyn $99,700 (1)
Salary Remaining : $0
Salary Average : $99,700
Salary Average Remaining : $0
Zach Benson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Robins $86,333 (1)
Salary Remaining : $0
Salary Average : $86,333
Salary Average Remaining : $0
Brandt Clarke $86,333 (2)
Salary Remaining : $0
Salary Average : $86,333
Salary Average Remaining : $0
Zach Dean $85,250 (2)
Salary Remaining : $0
Salary Average : $85,250
Salary Average Remaining : $0
Nick Cousins $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Liam O'Brien $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cooper Gay $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Pheonix Copley $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4,458 - 74.30%
Level 2: 5000 - $60 - 4,796 - 95.92%
Level 3: 2000 - $35 - 1,982 - 99.11%
Level 4: 4000 - $20 - 3,859 - 96.47%
Luxury : 1000 - $200 - 741 - 74.15%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,441 - 72.07%
Farm Level 2: 1000 - $15 - 783 - 78.35%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,837 - 87.98%
Average Income per Game$1,532,335
Year to Date Revenue$65,890,416
Farm
Home Games Left0
Average Attendance - %2,225 - 74.16%
Average Income per Game$92,682
Year to Date Revenue$3,985,334

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$75,248,791
Farm Year To Date Expenses$9,324,568
Pro Salary Cap To Date$70,498,767
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$673,391
Pro Estimated Expenses$4,040,346
Farm Remaining Season Days0
Farm Expenses Per Days$81,904
Farm Estimated Expenses$0
Estimated Season Expenses$4,040,346
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$104,030,310
Projected Bank Account$99,989,964

Pro Players Salaries

Jean-Gabriel Pageau $6,500,000 (2)
-Salary Remaining : $325,000
-Salary Average : $6,500,000
-Salary Average Remaining : $325,000
Moritz Seider $5,737,000 (3)
-Salary Remaining : $286,850
-Salary Average : $5,737,000
-Salary Average Remaining : $286,850
Nick Foligno $5,500,000 (2)
-Salary Remaining : $275,000
-Salary Average : $5,500,000
-Salary Average Remaining : $275,000
Robert Thomas $4,892,000 (3)
-Salary Remaining : $244,600
-Salary Average : $4,892,000
-Salary Average Remaining : $244,600
Elias Pettersson $4,884,000 (3)
-Salary Remaining : $244,200
-Salary Average : $4,884,000
-Salary Average Remaining : $244,200
Ryan Strome $4,500,000 (1)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Jeff Skinner $4,073,000 (3)
-Salary Remaining : $203,650
-Salary Average : $4,073,000
-Salary Average Remaining : $203,650
Miles Wood $4,000,000 (2)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Anton Lundell $3,340,000 (3)
-Salary Remaining : $167,000
-Salary Average : $3,340,000
-Salary Average Remaining : $167,000
Dylan Strome $3,246,000 (1)
-Salary Remaining : $162,300
-Salary Average : $3,246,000
-Salary Average Remaining : $162,300
Anton Forsberg $2,999,999 (2)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Sam Montembeault $2,999,999 (2)
-Salary Remaining : $150,000
-Salary Average : $2,999,999
-Salary Average Remaining : $150,000
Lars Eller $2,739,000 (2)
-Salary Remaining : $136,950
-Salary Average : $2,739,000
-Salary Average Remaining : $136,950
Will Borgen $2,500,000 (2)
-Salary Remaining : $125,000
-Salary Average : $2,500,000
-Salary Average Remaining : $125,000
Kiefer Sherwood $2,499,999 (2)
-Salary Remaining : $125,000
-Salary Average : $2,499,999
-Salary Average Remaining : $125,000
Scott Wedgewood $2,499,999 (1)
-Salary Remaining : $125,000
-Salary Average : $2,499,999
-Salary Average Remaining : $125,000
Brian Dumoulin $2,499,999 (2)
-Salary Remaining : $125,000
-Salary Average : $2,499,999
-Salary Average Remaining : $125,000
Nikolaj Ehlers $2,492,000 (3)
-Salary Remaining : $124,600
-Salary Average : $2,492,000
-Salary Average Remaining : $124,600
Brandon Carlo $2,490,000 (1)
-Salary Remaining : $124,500
-Salary Average : $4,161,000
-Salary Average Remaining : $208,050
Evan Bouchard $1,610,000 (1)
-Salary Remaining : $80,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Jamie Drysdale $1,080,000 (2)
-Salary Remaining : $54,000
-Salary Average : $1,006,081
-Salary Average Remaining : $50,304
Simon Edvinsson $1,071,439 (1)
-Salary Remaining : $53,572
-Salary Average : $1,071,439
-Salary Average Remaining : $53,572
Eemil Viro $902,500 (1)
-Salary Remaining : $45,125
-Salary Average : $902,500
-Salary Average Remaining : $45,125
Brent Burns $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $293,600
Salary Average Remaining : $0
Garnet Hathaway $292,800 (2)
Salary Remaining : $0
Salary Average : $292,800
Salary Average Remaining : $0
Sam Steel $290,000 (3)
Salary Remaining : $0
Salary Average : $290,000
Salary Average Remaining : $0
Filip Chytil $280,000 (3)
Salary Remaining : $0
Salary Average : $280,000
Salary Average Remaining : $0
Joel Kiviranta $258,100 (3)
Salary Remaining : $0
Salary Average : $258,100
Salary Average Remaining : $0
Noel Acciari $250,000 (3)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
Colin Blackwell $250,000 (2)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
Nick Seeler $250,000 (2)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
Rem Pitlick $250,000 (2)
Salary Remaining : $0
Salary Average : $250,000
Salary Average Remaining : $0
Jarred Tinordi $240,000 (1)
Salary Remaining : $0
Salary Average : $240,000
Salary Average Remaining : $0
Brendan Smith $240,000 (1)
Salary Remaining : $0
Salary Average : $240,000
Salary Average Remaining : $0
Brock McGinn $230,000 (2)
Salary Remaining : $0
Salary Average : $230,000
Salary Average Remaining : $0
Nick Leddy $230,000 (3)
Salary Remaining : $0
Salary Average : $230,000
Salary Average Remaining : $0
Henri Jokiharju $224,700 (3)
Salary Remaining : $0
Salary Average : $224,700
Salary Average Remaining : $0
Eric Robinson $220,000 (3)
Salary Remaining : $0
Salary Average : $220,000
Salary Average Remaining : $0
Nathan Walker $220,000 (2)
Salary Remaining : $0
Salary Average : $220,000
Salary Average Remaining : $0
Conor Sheary $220,000 (3)
Salary Remaining : $0
Salary Average : $220,000
Salary Average Remaining : $0
Barclay Goodrow $220,000 (3)
Salary Remaining : $0
Salary Average : $220,000
Salary Average Remaining : $0
Kevin Rooney $200,000 (1)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Nolan Foote $150,000 (3)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Brad Hunt $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Derrick Pouliot $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Travis Boyd $150,000 (1)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Zach Aston-Reese $150,000 (2)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Jakov Novak $141,700 (3)
Salary Remaining : $0
Salary Average : $141,700
Salary Average Remaining : $0
Antti Tuomisto $134,600 (3)
Salary Remaining : $0
Salary Average : $134,600
Salary Average Remaining : $0
Noah Beck $134,300 (3)
Salary Remaining : $0
Salary Average : $134,300
Salary Average Remaining : $0
Justus Annunen $130,700 (2)
Salary Remaining : $0
Salary Average : $130,700
Salary Average Remaining : $0
Santeri Hatakka $130,500 (3)
Salary Remaining : $0
Salary Average : $130,500
Salary Average Remaining : $0
Jared Wright $129,500 (3)
Salary Remaining : $0
Salary Average : $129,500
Salary Average Remaining : $0
Matyas Sapovaliv $128,600 (3)
Salary Remaining : $0
Salary Average : $128,600
Salary Average Remaining : $0
Jack Matier $127,800 (3)
Salary Remaining : $0
Salary Average : $127,800
Salary Average Remaining : $0
Aydar Suniev $126,500 (3)
Salary Remaining : $0
Salary Average : $126,500
Salary Average Remaining : $0
Ian Mitchell $126,400 (2)
Salary Remaining : $0
Salary Average : $126,400
Salary Average Remaining : $0
Chase Stillman $125,100 (3)
Salary Remaining : $0
Salary Average : $125,100
Salary Average Remaining : $0
Reilly Walsh $118,100 (2)
Salary Remaining : $0
Salary Average : $118,100
Salary Average Remaining : $0
Arturs Silovs $110,600 (2)
Salary Remaining : $0
Salary Average : $110,600
Salary Average Remaining : $0
Daniil Tarasov $109,400 (2)
Salary Remaining : $0
Salary Average : $109,400
Salary Average Remaining : $0
Artur Akhtyamov $109,000 (3)
Salary Remaining : $0
Salary Average : $109,000
Salary Average Remaining : $0
Danny Zhilkin $104,200 (3)
Salary Remaining : $0
Salary Average : $104,200
Salary Average Remaining : $0
Riley Sutter $104,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyrel Bauer $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Thomas Bordeleau $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Daniil Chayka $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Elliot Desnoyers $85,417 (1)
Salary Remaining : $0
Salary Average : $85,417
Salary Average Remaining : $0
Will Smith $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Lukas Cormier $79,333 (1)
Salary Remaining : $0
Salary Average : $79,333
Salary Average Remaining : $0
Anthony Richard $78,000 (3)
Salary Remaining : $0
Salary Average : $78,000
Salary Average Remaining : $0
Xavier Simoneau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4,062 - 67.69%
Level 2: 5000 - $65 - 3,657 - 73.14%
Level 3: 2000 - $40 - 1,642 - 82.10%
Level 4: 4000 - $24 - 3,111 - 77.78%
Luxury : 1000 - $212 - 693 - 69.33%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,401 - 70.05%
Farm Level 2: 1000 - $16 - 707 - 70.75%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %13,165 - 73.14%
Average Income per Game$1,447,979
Year to Date Revenue$60,815,111
Farm
Home Games Left0
Average Attendance - %2,108 - 70.28%
Average Income per Game$89,923
Year to Date Revenue$3,866,703

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$71,576,485
Farm Year To Date Expenses$4,574,074
Pro Salary Cap To Date$70,626,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,447,979
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$635,286
Pro Estimated Expenses$3,811,716
Farm Remaining Season Days0
Farm Expenses Per Days$40,244
Farm Estimated Expenses$0
Estimated Season Expenses$3,811,716
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$71,913,067
Projected Bank Account$69,549,330

Pro Players Salaries

David Savard $7,120,000 (1)
-Salary Remaining : $356,000
-Salary Average : $7,120,000
-Salary Average Remaining : $356,000
Vladimir Tarasenko $6,255,000 (2)
-Salary Remaining : $312,750
-Salary Average : $6,255,000
-Salary Average Remaining : $312,750
Mikael Backlund $5,650,000 (3)
-Salary Remaining : $282,500
-Salary Average : $5,650,000
-Salary Average Remaining : $282,500
Jordan Staal $5,650,000 (3)
-Salary Remaining : $282,500
-Salary Average : $5,650,000
-Salary Average Remaining : $282,500
Kyle Palmieri $5,650,000 (3)
-Salary Remaining : $282,500
-Salary Average : $5,650,000
-Salary Average Remaining : $282,500
Jani Hakanpaa $4,755,000 (1)
-Salary Remaining : $237,750
-Salary Average : $4,755,000
-Salary Average Remaining : $237,750
Simon Benoit $4,107,000 (3)
-Salary Remaining : $205,350
-Salary Average : $4,107,000
-Salary Average Remaining : $205,350
Tory Dello $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $200,000
-Salary Average : $4,000,000
-Salary Average Remaining : $200,000
Jared McCann $3,560,000 (1)
-Salary Remaining : $178,000
-Salary Average : $2,984,000
-Salary Average Remaining : $149,200
Nick Blankenburg $3,550,000 (3)
-Salary Remaining : $177,500
-Salary Average : $3,550,000
-Salary Average Remaining : $177,500
Barrett Hayton $3,370,000 (3)
-Salary Remaining : $168,500
-Salary Average : $3,370,000
-Salary Average Remaining : $168,500
Andrei Kuzmenko $3,336,000 (1)
-Salary Remaining : $166,800
-Salary Average : $3,336,000
-Salary Average Remaining : $166,800
Devon Toews $3,312,000 (1)
-Salary Remaining : $165,600
-Salary Average : $2,189,000
-Salary Average Remaining : $109,450
Elvis Merzlikins $3,179,000 (1)
-Salary Remaining : $158,950
-Salary Average : $780,000
-Salary Average Remaining : $39,000
Urho Vaakanainen $1,893,000 (3)
-Salary Remaining : $94,650
-Salary Average : $1,893,000
-Salary Average Remaining : $94,650
Ty Young $1,245,000 (3)
-Salary Remaining : $62,250
-Salary Average : $1,245,000
-Salary Average Remaining : $62,250
Cayden Primeau $983,000 (1)
-Salary Remaining : $49,150
-Salary Average : $824,000
-Salary Average Remaining : $41,200
Keaton Mastrodonato $950,000 (1)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Sam Morton $950,000 (1)
-Salary Remaining : $47,500
-Salary Average : $950,000
-Salary Average Remaining : $47,500
Ozzy Wiesblatt $863,333 (1)
-Salary Remaining : $43,167
-Salary Average : $863,333
-Salary Average Remaining : $43,167
Paul Cotter $856,000 (1)
-Salary Remaining : $42,800
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Bennett $205,000 (1)
Salary Remaining : $0
Salary Average : $120,900
Salary Average Remaining : $0
Jack Quinn $181,100 (2)
Salary Remaining : $0
Salary Average : $89,004
Salary Average Remaining : $0
Ryan Donato $176,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
William Wallinder $160,000 (3)
Salary Remaining : $0
Salary Average : $160,000
Salary Average Remaining : $0
Mikey Eyssimont $154,300 (2)
Salary Remaining : $0
Salary Average : $82,276
Salary Average Remaining : $0
Matt Savoie $147,100 (3)
Salary Remaining : $0
Salary Average : $147,100
Salary Average Remaining : $0
Joakim Ryan $141,400 (2)
Salary Remaining : $0
Salary Average : $141,400
Salary Average Remaining : $0
Ian Moore $138,200 (3)
Salary Remaining : $0
Salary Average : $138,200
Salary Average Remaining : $0
Artem Shlaine $133,900 (3)
Salary Remaining : $0
Salary Average : $133,900
Salary Average Remaining : $0
Quinn Olson $133,300 (3)
Salary Remaining : $0
Salary Average : $133,300
Salary Average Remaining : $0
Samuel Savoie $128,900 (3)
Salary Remaining : $0
Salary Average : $128,900
Salary Average Remaining : $0
Samuel Honzek $127,700 (3)
Salary Remaining : $0
Salary Average : $127,700
Salary Average Remaining : $0
Aatu Jamsen $126,600 (3)
Salary Remaining : $0
Salary Average : $126,600
Salary Average Remaining : $0
Koehn Ziemmer $126,500 (3)
Salary Remaining : $0
Salary Average : $126,500
Salary Average Remaining : $0
Mathieu Olivier $124,000 (1)
Salary Remaining : $0
Salary Average : $124,000
Salary Average Remaining : $0
Eetu Luostarinen $114,800 (1)
Salary Remaining : $0
Salary Average : $80,100
Salary Average Remaining : $0
Carsen Twarynski $104,400 (1)
Salary Remaining : $0
Salary Average : $104,400
Salary Average Remaining : $0
Jeremy Brodeur $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cooper Black $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Aidan Fulp $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anton Malmstrom $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Will MacKinnon $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Montana Onyebuchi $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremie Bucheler $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniel Torgersson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Chris Jandric $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
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 - 5,382 - 89.70%
Level 2: 5000 - $60 - 4,912 - 98.24%
Level 3: 2000 - $40 - 1,870 - 93.49%
Level 4: 4000 - $25 - 3,518 - 87.94%
Luxury : 1000 - $400 - 605 - 60.51%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.76%
Farm Level 2: 1000 - $10 - 995 - 99.45%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left1
Average Attendance - %16,287 - 90.48%
Average Income per Game$1,659,287
Year to Date Revenue$69,690,050
Farm
Home Games Left0
Average Attendance - %2,970 - 98.99%
Average Income per Game$88,397
Year to Date Revenue$3,801,063

Expense

Pro Players Total Salaries$76,326,334
Farm Players Total Salaries$4,983,516
Coaches Total Salaries$7,500,000
Luxury Taxe Total$82,512
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$72,262,179
Farm Year To Date Expenses$6,389,097
Pro Salary Cap To Date$66,087,246
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,659,287
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$690,219
Pro Estimated Expenses$4,141,314
Farm Remaining Season Days0
Farm Expenses Per Days$53,424
Farm Estimated Expenses$0
Estimated Season Expenses$4,141,314
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$178,971,524
Projected Bank Account$176,489,497

Pro Players Salaries

J.T. Miller $11,200,000 (1)
-Salary Remaining : $560,000
-Salary Average : $11,200,000
-Salary Average Remaining : $560,000
Mike Matheson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Ryan McDonagh $6,000,000 (2)
-Salary Remaining : $300,000
-Salary Average : $6,000,000
-Salary Average Remaining : $300,000
Joshua Norris $5,512,000 (3)
-Salary Remaining : $275,600
-Salary Average : $5,512,000
-Salary Average Remaining : $275,600
Sean Walker $5,500,000 (2)
-Salary Remaining : $275,000
-Salary Average : $5,500,000
-Salary Average Remaining : $275,000
Matt Duchene $4,569,000 (3)
-Salary Remaining : $228,450
-Salary Average : $4,569,000
-Salary Average Remaining : $228,450
Andrei Svechnikov $4,500,000 (5)
-Salary Remaining : $225,000
-Salary Average : $4,500,000
-Salary Average Remaining : $225,000
Juraj Slafkovsky $4,450,000 (1)
-Salary Remaining : $222,500
-Salary Average : $4,450,000
-Salary Average Remaining : $222,500
Jake Oettinger $3,974,000 (3)
-Salary Remaining : $198,700
-Salary Average : $3,612,000
-Salary Average Remaining : $180,600
Pierre-Luc Dubois $3,620,000 (2)
-Salary Remaining : $181,000
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Dylan Cozens $3,172,000 (2)
-Salary Remaining : $158,600
-Salary Average : $894,167
-Salary Average Remaining : $44,708
Trevor Zegras $3,101,000 (2)
-Salary Remaining : $155,050
-Salary Average : $750,830
-Salary Average Remaining : $37,542
Jason Robertson $2,945,000 (1)
-Salary Remaining : $147,250
-Salary Average : $816,000
-Salary Average Remaining : $40,800
Kevin Lankinen $2,800,000 (1)
-Salary Remaining : $140,000
-Salary Average : $2,800,000
-Salary Average Remaining : $140,000
Quinton Byfield $1,756,000 (2)
-Salary Remaining : $87,800
-Salary Average : $1,756,000
-Salary Average Remaining : $87,800
William Eklund $1,744,167 (1)
-Salary Remaining : $87,208
-Salary Average : $1,744,167
-Salary Average Remaining : $87,208
Dylan Guenther $1,744,167 (1)
-Salary Remaining : $87,208
-Salary Average : $1,744,167
-Salary Average Remaining : $87,208
Thomas Harley $1,314,000 (2)
-Salary Remaining : $65,700
-Salary Average : $968,892
-Salary Average Remaining : $48,445
Matthew Knies $925,000 (1)
-Salary Remaining : $46,250
-Salary Average : $925,000
-Salary Average Remaining : $46,250
Zach Bogosian $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $37,500
-Salary Average : $750,000
-Salary Average Remaining : $37,500
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 : $0
Salary Average : $300,000
Salary Average Remaining : $0
Arvid Soderblom $254,300 (3)
Salary Remaining : $0
Salary Average : $254,300
Salary Average Remaining : $0
Andrew Mangiapane $200,600 (3)
Salary Remaining : $0
Salary Average : $200,600
Salary Average Remaining : $0
Jonas Siegenthaler $193,300 (2)
Salary Remaining : $0
Salary Average : $75,478
Salary Average Remaining : $0
Jack Drury $170,100 (3)
Salary Remaining : $0
Salary Average : $170,100
Salary Average Remaining : $0
Kirby Dach $169,400 (1)
Salary Remaining : $0
Salary Average : $77,300
Salary Average Remaining : $0
Mark Jankowski $150,000 (1)
Salary Remaining : $0
Salary Average : $150,000
Salary Average Remaining : $0
Jackson Blake $148,700 (3)
Salary Remaining : $0
Salary Average : $148,700
Salary Average Remaining : $0
Peyton Krebs $146,700 (2)
Salary Remaining : $0
Salary Average : $90,937
Salary Average Remaining : $0
Dylan Samberg $145,000 (2)
Salary Remaining : $0
Salary Average : $80,185
Salary Average Remaining : $0
Brett Berard $142,200 (3)
Salary Remaining : $0
Salary Average : $142,200
Salary Average Remaining : $0
Dalibor Dvorsky $142,000 (3)
Salary Remaining : $0
Salary Average : $142,000
Salary Average Remaining : $0
Brandon Bussi $141,300 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sean Farrell $141,100 (3)
Salary Remaining : $0
Salary Average : $141,100
Salary Average Remaining : $0
Maveric Lamoureux $141,000 (3)
Salary Remaining : $0
Salary Average : $141,000
Salary Average Remaining : $0
Arthur Kaliyev $139,700 (2)
Salary Remaining : $0
Salary Average : $85,967
Salary Average Remaining : $0
Josh Filmon $131,700 (3)
Salary Remaining : $0
Salary Average : $131,700
Salary Average Remaining : $0
Mats Lindgren $131,200 (3)
Salary Remaining : $0
Salary Average : $131,200
Salary Average Remaining : $0
Niko Huuhtanen $129,200 (3)
Salary Remaining : $0
Salary Average : $129,200
Salary Average Remaining : $0
Alexis Gendron $128,800 (3)
Salary Remaining : $0
Salary Average : $128,800
Salary Average Remaining : $0
Jack Devine $128,500 (3)
Salary Remaining : $0
Salary Average : $128,500
Salary Average Remaining : $0
Samu Tuomaala $128,200 (3)
Salary Remaining : $0
Salary Average : $128,200
Salary Average Remaining : $0
Stanislav Svozil $113,400 (3)
Salary Remaining : $0
Salary Average : $113,400
Salary Average Remaining : $0
Chad Ruhwedel $101,800 (1)
Salary Remaining : $0
Salary Average : $101,800
Salary Average Remaining : $0
Lane Hutson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Collin Graf $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Carl Lindbom $98,300 (3)
Salary Remaining : $0
Salary Average : $98,300
Salary Average Remaining : $0
Aleksei Kolosov $98,000 (3)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Brock Faber $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jakub Dobes $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Pavel Mintyukov $91,833 (2)
Salary Remaining : $0
Salary Average : $91,833
Salary Average Remaining : $0
Wyatt Kaiser $91,667 (1)
Salary Remaining : $0
Salary Average : $91,667
Salary Average Remaining : $0
Jack Thompson $90,250 (1)
Salary Remaining : $0
Salary Average : $90,250
Salary Average Remaining : $0
Samuel Fagemo $89,100 (1)
Salary Remaining : $0
Salary Average : $81,014
Salary Average Remaining : $0
Jeremie Poirier $83,333 (1)
Salary Remaining : $0
Salary Average : $83,333
Salary Average Remaining : $0
Trent Miner $82,833 (2)
Salary Remaining : $0
Salary Average : $82,833
Salary Average Remaining : $0
Marshall Warren $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Tye Kartye $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 $102,596,782 $67,460,304 $7,039,696 $8,960,304 $2,899,688 $96,100,312 212546
Blackhawks $69,223,533 $59,207,358 $15,292,642 $707,358 $3,294,534 $95,705,466 282957
Blue Jackets $96,113,252 $61,331,972 $13,168,028 $2,831,972 $2,612,469 $96,387,531 212243
Blues $242,047,095 $64,975,308 $9,524,692 $6,475,308 $5,194,902 $93,805,098 223658
Bruins $82,533,984 $73,600,340 $899,660 $15,100,340 $5,354,535 $93,645,465 223658
Canadiens $66,655,191 $66,474,105 $8,025,895 $7,974,105 $3,086,372 $95,913,628 202646
Canucks $21,976,286 $60,606,643 $13,893,357 $2,106,643 $2,445,281 $96,554,719 352257
Capitals $109,517,749 $72,992,100 $1,507,900 $14,492,100 $5,367,049 $93,632,951 213657
Coyotes $69,629,124 $62,164,378 $12,335,622 $3,664,378 $4,182,221 $94,817,779 343266
Devils ($4,522,866) $73,971,622 $528,378 $15,471,622 $3,065,423 $95,934,577 212445
Ducks $111,341,514 $73,607,099 $892,901 $15,107,099 $3,721,071 $95,278,929 202646
Flames $49,362,443 $74,429,583 $70,417 $15,929,583 $2,943,100 $96,056,900 202242
Flyers $12,267,358 $73,662,538 $837,462 $15,162,538 $5,989,604 $93,010,396 244670
Golden Knights $23,308,159 $64,270,257 $10,229,743 $5,770,257 $2,683,494 $96,316,506 222244
Islanders $97,865,269 $74,302,214 $197,786 $15,802,214 $2,751,218 $96,248,782 212344
Jets $1,167,518 $61,488,865 $13,011,135 $2,988,865 $4,383,065 $94,616,935 212950
Kings $59,044 $74,234,947 $265,053 $15,734,947 $3,227,608 $95,772,392 212142
Lightning $72,962,008 $62,741,409 $11,758,591 $4,241,409 $2,600,052 $96,399,948 222345
Maple Leafs $107,258,933 $58,618,554 $15,881,446 $118,554 $3,526,216 $95,473,784 263258
Oilers $129,337,189 $74,139,635 $360,365 $15,639,635 $4,489,281 $94,510,719 213152
Panthers $53,051,645 $59,325,894 $15,174,106 $825,894 $2,962,255 $96,037,745 302555
Penguins $23,702,946 $70,495,800 $4,004,200 $11,995,800 $4,349,520 $94,650,480 382664
Predators $17,747,771 $58,858,470 $15,641,530 $358,470 $2,967,954 $96,032,046 282452
Rangers $123,078,667 $59,103,960 $15,396,040 $603,960 $2,636,833 $96,363,167 212243
Red Wings $139,268,317 $59,066,594 $15,433,406 $566,594 $2,927,645 $96,072,355 252449
Sabres $103,672,388 $68,656,288 $5,843,712 $10,156,288 $3,438,808 $95,561,192 212243
Senators $139,860,971 $67,854,495 $6,645,505 $9,354,495 $2,609,171 $96,390,829 212344
Sharks $92,943,432 $74,488,221 $11,779 $15,988,221 $3,669,107 $95,330,893 222547
Stars $104,030,310 $74,289,111 $210,889 $15,789,111 $8,324,564 $90,675,436 245074
Whalers $71,913,067 $74,388,232 $111,768 $15,888,232 $3,574,047 $95,425,953 222749
Wild $178,971,524 $68,903,564 $5,596,436 $10,403,564 $5,389,066 $93,610,934 213859