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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,918,465
Pro Players Total Average Salaries$89,918,465
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,481,530
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$462,466
Pro Salary Cap To Date$76,807,745
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$468,325
Pro Estimated Expenses$7,961,525
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,961,525
Estimated Season Salary Cap$84,669,667
Estimate Under Maximum Salary Cap of $88,000,000$3,330,333
Estimate Over Minimum Salary Cap of $65,000,000 $19,669,667
Current Bank Account$118,789,953
Projected Bank Account$125,646,478

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (4)
-Salary Remaining : $1,182,563
-Salary Average : $13,356,000
-Salary Average Remaining : $1,182,563
Artemi Panarin (1 Way Contract) $11,060,720 (1)
-Salary Remaining : $979,334
-Salary Average : $11,060,715
-Salary Average Remaining : $979,334
Elias Lindholm (1 Way Contract) $7,905,000 (5)
-Salary Remaining : $699,922
-Salary Average : $7,905,000
-Salary Average Remaining : $699,922
Vince Dunn (1 Way Contract) $7,791,000 (5)
-Salary Remaining : $689,828
-Salary Average : $7,791,000
-Salary Average Remaining : $689,828
Morgan Rielly (1 Way Contract) $7,275,000 (1)
-Salary Remaining : $644,141
-Salary Average : $7,275,000
-Salary Average Remaining : $644,141
Erik Cernak (1 Way Contract) $5,512,000 (5)
-Salary Remaining : $488,042
-Salary Average : $5,512,000
-Salary Average Remaining : $488,042
Ryan Pulock (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $460,417
-Salary Average : $5,200,000
-Salary Average Remaining : $460,417
Ryan Strome (1 Way Contract) $4,770,000 (2)
-Salary Remaining : $422,344
-Salary Average : $4,770,000
-Salary Average Remaining : $422,344
Samuel Girard (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Filip Hronek (1 Way Contract) $4,180,000 (1)
-Salary Remaining : $370,104
-Salary Average : $4,180,000
-Salary Average Remaining : $370,104
Alex Iafallo (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $347,083
-Salary Average : $3,920,000
-Salary Average Remaining : $347,083
Karel Vejmelka (1 Way Contract) $2,861,250 (3)
-Salary Remaining : $253,340
-Salary Average : $2,861,250
-Salary Average Remaining : $253,340
Vincent Desharnais (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $82,786
-Salary Remaining : $182,396
-Salary Average : $2,060,000
-Salary Average Remaining : $182,396
Michael Eyssimont $1,508,000 (3)
-Salary Remaining : $133,521
-Salary Average : $1,508,000
-Salary Average Remaining : $133,521
Scott Wedgewood $1,500,000 (1)
-Salary Remaining : $132,813
-Salary Average : $1,500,000
-Salary Average Remaining : $132,813
Tomas Nosek $1,325,000 (1)
-Salary Remaining : $117,318
-Salary Average : $1,325,000
-Salary Average Remaining : $117,318
Macklin Celebrini $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Ty Emberson $893,000 (2)
-Salary Remaining : $79,068
-Salary Average : $893,000
-Salary Average Remaining : $79,068
David Gustafsson $876,500 (1)
-Salary Remaining : $77,607
-Salary Average : $876,500
-Salary Average Remaining : $77,607
Jonah Gadjovich $750,000 (2)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Taylor Ward $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Samuel Morton $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Guillaume Brisebois $0 (0)
Noah Philp $0 (0)
Total Pro Players24
Salary Commitment
Year 2025 : $89,918,465
Year 2026 : $47,021,250
Year 2027 : $40,608,250
Year 2028 : $34,564,000
Salary Average Commitment
Year 2025 : $89,918,465
Year 2026 : $47,021,250
Year 2027 : $40,608,250
Year 2028 : $34,564,000
Salary Cap with 1 Way Contract
Year 2025 : $88,793,468
Year 2026 : $47,021,250
Year 2027 : $40,608,250
Year 2028 : $34,564,000

Farm Players Salaries

Justin Kirkland $936,000 (3)
Salary Remaining : $936,000
Salary Average : $936,000
Salary Average Remaining : $936,000
Braeden Bowman $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Miko Matikka $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Max McCue $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Luke Prokop $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Marcel Marcel $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Xavier Bernard $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Samuel Johannesson $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Carter Mazur $905,833 (2)
Salary Remaining : $905,833
Salary Average : $905,833
Salary Average Remaining : $905,833
Caedan Bankier $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Trent Miner $828,333 (2)
Salary Remaining : $828,333
Salary Average : $828,333
Salary Average Remaining : $828,333
Tory Dello $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Oskar Olausson $802,901 (3)
Salary Remaining : $802,901
Salary Average : $802,901
Salary Average Remaining : $802,901
Hunter Shepard $798,250 (1)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Jake Massie $780,000 (3)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
Lucas Condotta $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Will MacKinnon $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Hunter Drew $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Colin Felix $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Chase Wouters $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Dylan Wells $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players21
Salary Commitment
Year 2025 : $17,699,817
Year 2026 : $14,476,567
Year 2027 : $8,524,901
Year 2028 : $0
Salary Average Commitment
Year 2025 : $17,699,817
Year 2026 : $14,476,567
Year 2027 : $8,524,901
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,739,430
Pro Players Total Average Salaries$71,739,430
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,841,531
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$367,783
Pro Salary Cap To Date$62,540,659
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$373,643
Pro Estimated Expenses$6,351,931
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,351,931
Estimated Season Salary Cap$68,792,970
Estimate Under Maximum Salary Cap of $88,000,000$19,207,030
Estimate Over Minimum Salary Cap of $65,000,000 $3,792,970
Current Bank Account$120,995,689
Projected Bank Account$129,461,808

Pro Players Salaries

Brian Dumoulin (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $796,875
-Salary Average : $9,000,000
-Salary Average Remaining : $796,875
Anders Lee (1 Way Contract) $6,580,000 (2)
-Salary Remaining : $582,604
-Salary Average : $6,580,000
-Salary Average Remaining : $582,604
Pavel Zacha (1 Way Contract) $5,035,000 (5)
-Salary Remaining : $445,807
-Salary Average : $5,035,000
-Salary Average Remaining : $445,807
Jason Zucker (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $442,708
-Salary Average : $5,000,000
-Salary Average Remaining : $442,708
Nikita Zadorov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $442,708
-Salary Average : $5,000,000
-Salary Average Remaining : $442,708
Andreas Athanasiou (1 Way Contract) $4,250,000 (2)
-1 Way Contract Salary Cap : $3,125,000
-1 Way Contract Salary Cap Remaining : $276,693
-Salary Remaining : $376,302
-Salary Average : $4,250,000
-Salary Average Remaining : $376,302
Robby Fabbri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $354,167
-Salary Average : $4,000,000
-Salary Average Remaining : $354,167
Josh Manson (1 Way Contract) $3,950,000 (2)
-Salary Remaining : $349,740
-Salary Average : $3,950,000
-Salary Average Remaining : $349,740
Viktor Arvidsson (1 Way Contract) $3,840,000 (2)
-Salary Remaining : $340,000
-Salary Average : $3,840,000
-Salary Average Remaining : $340,000
Thomas Harley $3,800,000 (5)
-Salary Remaining : $336,458
-Salary Average : $3,800,000
-Salary Average Remaining : $336,458
K'Andre Miller (1 Way Contract) $3,639,680 (2)
-Salary Remaining : $322,263
-Salary Average : $3,639,680
-Salary Average Remaining : $322,263
Kirby Dach $3,362,500 (2)
-Salary Remaining : $297,721
-Salary Average : $3,362,500
-Salary Average Remaining : $297,721
Frederik Andersen (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $243,490
-Salary Average : $2,750,000
-Salary Average Remaining : $243,490
Semyon Varlamov (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $243,490
-Salary Average : $2,750,000
-Salary Average Remaining : $243,490
Jonas Johansson $952,750 (1)
-Salary Remaining : $84,358
-Salary Average : $952,750
-Salary Average Remaining : $84,358
Oliver Wahlstrom $947,500 (2)
-Salary Remaining : $83,893
-Salary Average : $947,500
-Salary Average Remaining : $83,893
Rasmus Kupari $940,000 (2)
-Salary Remaining : $83,229
-Salary Average : $940,000
-Salary Average Remaining : $83,229
Talyn Boyko $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Leo Carlsson $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Jackson LaCombe $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Ryan Lomberg $832,000 (1)
-Salary Remaining : $73,667
-Salary Average : $832,000
-Salary Average Remaining : $73,667
Colton Dach $825,000 (2)
-Salary Remaining : $73,047
-Salary Average : $825,000
-Salary Average Remaining : $73,047
Givani Smith $760,000 (1)
-Salary Remaining : $67,292
-Salary Average : $760,000
-Salary Average Remaining : $67,292
Jack St. Ivany $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $71,739,430
Year 2026 : $47,519,680
Year 2027 : $13,260,000
Year 2028 : $8,835,000
Salary Average Commitment
Year 2025 : $71,739,430
Year 2026 : $47,519,680
Year 2027 : $13,260,000
Year 2028 : $8,835,000
Salary Cap with 1 Way Contract
Year 2025 : $70,614,430
Year 2026 : $46,394,680
Year 2027 : $13,260,000
Year 2028 : $8,835,000

Farm Players Salaries

Dysin Mayo $969,000 (1)
Salary Remaining : $969,000
Salary Average : $969,000
Salary Average Remaining : $969,000
Artyom Levshunov $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Vsevolod Komarov $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jaroslav Chmelar $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Otto Stenberg $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Aku Raty $896,250 (1)
Salary Remaining : $896,250
Salary Average : $896,250
Salary Average Remaining : $896,250
Hunter McDonald $883,500 (3)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Scott Reedy $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Ian Mitchell $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Ty Smith $869,500 (2)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Kyle Masters $865,000 (2)
Salary Remaining : $865,000
Salary Average : $865,000
Salary Average Remaining : $865,000
Josh Dunne $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Arthur Kaliyev $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Jett Jones $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Gavin Hain $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Brandon Gignac $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players16
Salary Commitment
Year 2025 : $13,672,250
Year 2026 : $9,318,000
Year 2027 : $6,833,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,672,250
Year 2026 : $9,318,000
Year 2027 : $6,833,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,715,689
Pro Players Total Average Salaries$83,715,689
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,520,135
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$436,019
Pro Salary Cap To Date$76,520,135
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$436,019
Pro Estimated Expenses$7,412,323
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,412,323
Estimated Season Salary Cap$83,932,458
Estimate Under Maximum Salary Cap of $88,000,000$4,067,542
Estimate Over Minimum Salary Cap of $65,000,000 $18,932,458
Current Bank Account$99,223,559
Projected Bank Account$103,665,676

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,930,000 (4)
-Salary Remaining : $790,677
-Salary Average : $8,930,000
-Salary Average Remaining : $790,677
Mika Zibanejad (1 Way Contract) $8,075,000 (2)
-Salary Remaining : $714,974
-Salary Average : $8,075,000
-Salary Average Remaining : $714,974
Shea Theodore (1 Way Contract) $7,499,250 (4)
-Salary Remaining : $663,996
-Salary Average : $7,499,250
-Salary Average Remaining : $663,996
Tage Thompson (1 Way Contract) $7,428,571 (4)
-Salary Remaining : $657,738
-Salary Average : $7,428,571
-Salary Average Remaining : $657,738
Neal Pionk (1 Way Contract) $7,070,000 (4)
-Salary Remaining : $625,990
-Salary Average : $7,070,000
-Salary Average Remaining : $625,990
Rasmus Dahlin (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $504,688
-Salary Average : $5,700,000
-Salary Average Remaining : $504,688
Jared McCann (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $464,844
-Salary Average : $5,250,000
-Salary Average Remaining : $464,844
Linus Ullmark (1 Way Contract) $4,700,000 (4)
-Salary Remaining : $416,146
-Salary Average : $4,700,000
-Salary Average Remaining : $416,146
Lawson Crouse (1 Way Contract) $4,472,000 (3)
-Salary Remaining : $395,958
-Salary Average : $4,472,000
-Salary Average Remaining : $395,958
Roman Josi (1 Way Contract) $4,438,910 (1)
-Salary Remaining : $393,028
-Salary Average : $4,438,910
-Salary Average Remaining : $393,028
Claude Giroux (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $287,760
-Salary Average : $3,250,000
-Salary Average Remaining : $287,760
Mackenzie Blackwood (1 Way Contract) $3,060,000 (1)
-Salary Remaining : $270,938
-Salary Average : $3,060,000
-Salary Average Remaining : $270,938
Jalen Chatfield $3,000,000 (4)
-Salary Remaining : $265,625
-Salary Average : $3,000,000
-Salary Average Remaining : $265,625
Adam Henrique (1 Way Contract) $2,790,000 (2)
-Salary Remaining : $247,031
-Salary Average : $2,790,000
-Salary Average Remaining : $247,031
Vincent Trocheck (1 Way Contract) $2,728,125 (1)
-Salary Remaining : $241,553
-Salary Average : $2,728,125
-Salary Average Remaining : $241,553
Radek Faksa (1 Way Contract) $1,940,000 (4)
-Salary Remaining : $171,771
-Salary Average : $1,940,000
-Salary Average Remaining : $171,771
Maxim Tsyplakov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Marco Kasper $918,333 (2)
-Salary Remaining : $81,311
-Salary Average : $918,333
-Salary Average Remaining : $81,311
Luke Schenn $790,500 (1)
-Salary Remaining : $69,992
-Salary Average : $790,500
-Salary Average Remaining : $69,992
Colin Blackwell $750,000 (2)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players20
Salary Commitment
Year 2025 : $83,715,689
Year 2026 : $68,523,154
Year 2027 : $50,289,821
Year 2028 : $40,567,821
Salary Average Commitment
Year 2025 : $83,715,689
Year 2026 : $68,523,154
Year 2027 : $50,289,821
Year 2028 : $40,567,821
Salary Cap with 1 Way Contract
Year 2025 : $83,715,689
Year 2026 : $68,523,154
Year 2027 : $50,289,821
Year 2028 : $40,567,821

Farm Players Salaries

Nikita Tolopilo $950,000 (1)
Salary Remaining : $950,000
Salary Average : $950,000
Salary Average Remaining : $950,000
Vyacheslav Peksa $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jesse Pulkkinen $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Charles-Alexis Legault $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jakub Rychlovsky $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Calle Rosen $876,875 (1)
Salary Remaining : $876,875
Salary Average : $876,875
Salary Average Remaining : $876,875
Chase Stillman $863,334 (2)
Salary Remaining : $863,334
Salary Average : $863,334
Salary Average Remaining : $863,334
Frederic Brunet $860,000 (2)
Salary Remaining : $860,000
Salary Average : $860,000
Salary Average Remaining : $860,000
Zack Ostapchuk $825,000 (2)
Salary Remaining : $825,000
Salary Average : $825,000
Salary Average Remaining : $825,000
Nick Abruzzese $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Filip Roos $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Nils Aman $775,500 (2)
Salary Remaining : $775,500
Salary Average : $775,500
Salary Average Remaining : $775,500
Cole Reinhardt $771,875 (3)
Salary Remaining : $771,875
Salary Average : $771,875
Salary Average Remaining : $771,875
Andrew Poturalski $760,000 (2)
Salary Remaining : $760,000
Salary Average : $760,000
Salary Average Remaining : $760,000
Nathan Legare $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Fredrik Karlstrom $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Matthew Robertson $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players17
Salary Commitment
Year 2025 : $14,260,084
Year 2026 : $11,683,209
Year 2027 : $5,046,875
Year 2028 : $0
Salary Average Commitment
Year 2025 : $14,260,084
Year 2026 : $11,683,209
Year 2027 : $5,046,875
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 2000 - $195 - 1,960 - 98.00%
Level 2: 4000 - $140 - 3,920 - 98.00%
Level 3: 5000 - $90 - 4,900 - 98.00%
Level 4: 6000 - $49 - 5,880 - 98.00%
Luxury : 1000 - $295 - 980 - 98.00%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$107,460,506
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,701,678
Pro Players Total Average Salaries$66,701,678
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,438,910
Pro Year To Date Expenses$59,291,993
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$347,405
Pro Salary Cap To Date$59,291,993
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,617,352
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$347,405
Pro Estimated Expenses$5,905,885
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$5,905,885
Estimated Season Salary Cap$69,636,788
Estimate Under Maximum Salary Cap of $88,000,000$18,363,212
Estimate Over Minimum Salary Cap of $65,000,000 $4,636,788
Current Bank Account$92,904,413
Projected Bank Account$98,615,880

Pro Players Salaries

Roope Hintz (1 Way Contract) $8,957,000 (5)
-Salary Remaining : $793,068
-Salary Average : $8,957,000
-Salary Average Remaining : $793,068
Brady Tkachuk (1 Way Contract) $7,795,428 (2)
-Salary Remaining : $690,220
-Salary Average : $7,795,428
-Salary Average Remaining : $690,220
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
-Salary Remaining : $670,703
-Salary Average : $7,575,000
-Salary Average Remaining : $670,703
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $540,104
-Salary Average : $6,100,000
-Salary Average Remaining : $540,104
J.T. Compher (1 Way Contract) $4,896,000 (3)
-Salary Remaining : $433,500
-Salary Average : $4,896,000
-Salary Average Remaining : $433,500
Matt Duchene (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $398,438
-Salary Average : $4,500,000
-Salary Average Remaining : $398,438
Nick Foligno (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $394,010
-Salary Average : $4,450,000
-Salary Average Remaining : $394,010
Boone Jenner (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $332,031
-Salary Average : $3,750,000
-Salary Average Remaining : $332,031
Patrick Kane (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $322,292
-Salary Average : $3,640,000
-Salary Average Remaining : $322,292
Casey Mittelstadt (1 Way Contract) $2,970,000 (1)
-Salary Remaining : $262,969
-Salary Average : $2,970,000
-Salary Average Remaining : $262,969
Ilya Samsonov (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $182,396
-Salary Average : $2,060,000
-Salary Average Remaining : $182,396
Corey Perry (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $177,083
-Salary Average : $2,000,000
-Salary Average Remaining : $177,083
Ridly Greig $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Parker Kelly $869,500 (1)
-Salary Remaining : $76,987
-Salary Average : $869,500
-Salary Average Remaining : $76,987
Jack Rathbone $867,000 (3)
-Salary Remaining : $76,766
-Salary Average : $867,000
-Salary Average Remaining : $76,766
Mark Kastelic $793,250 (2)
-Salary Remaining : $70,236
-Salary Average : $793,250
-Salary Average Remaining : $70,236
Stuart Skinner $787,500 (2)
-Salary Remaining : $69,727
-Salary Average : $787,500
-Salary Average Remaining : $69,727
Erik Gustafsson (1 Way Contract) $760,000 (1)
-Salary Remaining : $67,292
-Salary Average : $760,000
-Salary Average Remaining : $67,292
Troy Stecher $756,000 (2)
-Salary Remaining : $66,938
-Salary Average : $756,000
-Salary Average Remaining : $66,938
Travis Mitchell $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Dustin Tokarski $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Nick Seeler $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players22
Salary Commitment
Year 2025 : $66,701,678
Year 2026 : $35,802,178
Year 2027 : $19,970,000
Year 2028 : $13,457,000
Salary Average Commitment
Year 2025 : $66,701,678
Year 2026 : $35,802,178
Year 2027 : $19,970,000
Year 2028 : $13,457,000
Salary Cap with 1 Way Contract
Year 2025 : $66,701,678
Year 2026 : $35,802,178
Year 2027 : $19,970,000
Year 2028 : $13,457,000

Farm Players Salaries

Stian Solberg $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Harrison Brunicke $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Aatu Jamsen $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nikita Grebenkin $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Dalibor Dvorsky $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Gabriel Szturc $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Marc Gatcomb $855,000 (3)
Salary Remaining : $855,000
Salary Average : $855,000
Salary Average Remaining : $855,000
Bokondji Imama $790,500 (1)
Salary Remaining : $790,500
Salary Average : $790,500
Salary Average Remaining : $790,500
Curtis Douglas $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Curtis Hall $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Navrin Mutter $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Samuel Bitten $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Angus Crookshank $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players13
Salary Commitment
Year 2025 : $10,945,500
Year 2026 : $10,155,000
Year 2027 : $7,555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,945,500
Year 2026 : $10,155,000
Year 2027 : $7,555,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 2000 - $100 - 1,960 - 98.00%
Level 2: 4000 - $80 - 3,920 - 98.00%
Level 3: 5000 - $60 - 4,900 - 98.00%
Level 4: 6000 - $40 - 5,880 - 98.00%
Luxury : 1000 - $200 - 980 - 98.00%
Total Capacity :18000
Team Popularity : 40.00%
Farm
Farm Level 1: 3500 - $10 - 0 - 0.00%
Farm Level 2: 1500 - $5 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$69,914,376
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,249,000
Pro Players Total Average Salaries$77,249,000
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,382,086
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$396,479
Pro Salary Cap To Date$64,462,812
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,519,556
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$402,339
Pro Estimated Expenses$6,839,763
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,839,763
Estimated Season Salary Cap$71,202,955
Estimate Under Maximum Salary Cap of $88,000,000$16,797,045
Estimate Over Minimum Salary Cap of $65,000,000 $6,202,955
Current Bank Account$20,522,141
Projected Bank Account$19,201,934

Pro Players Salaries

Austin Poganski (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $973,958
-Salary Average : $11,000,000
-Salary Average Remaining : $973,958
Brad Hunt (1 Way Contract) $10,000,000 (1)
-1 Way Contract Salary Cap : $8,875,000
-1 Way Contract Salary Cap Remaining : $785,807
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Miro Heiskanen (1 Way Contract) $8,027,500 (2)
-Salary Remaining : $710,768
-Salary Average : $8,027,500
-Salary Average Remaining : $710,768
Sean Couturier $7,750,000 (4)
-Salary Remaining : $686,198
-Salary Average : $7,750,000
-Salary Average Remaining : $686,198
Brock Boeser (1 Way Contract) $6,916,000 (3)
-Salary Remaining : $612,354
-Salary Average : $6,916,000
-Salary Average Remaining : $612,354
John Gibson (1 Way Contract) $6,592,000 (1)
-Salary Remaining : $583,667
-Salary Average : $6,592,000
-Salary Average Remaining : $583,667
Hampus Lindholm (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $552,500
-Salary Average : $6,240,000
-Salary Average Remaining : $552,500
Joel Farabee (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Chandler Stephenson (1 Way Contract) $2,846,250 (1)
-Salary Remaining : $252,012
-Salary Average : $2,846,250
-Salary Average Remaining : $252,012
Logan Stanley $1,187,500 (1)
-Salary Remaining : $105,143
-Salary Average : $1,187,500
-Salary Average Remaining : $105,143
David Rittich $1,000,000 (1)
-Salary Remaining : $88,542
-Salary Average : $1,000,000
-Salary Average Remaining : $88,542
Ryan McLeod $952,750 (1)
-Salary Remaining : $84,358
-Salary Average : $952,750
-Salary Average Remaining : $84,358
Angus Booth $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Conor Geekie $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Mikael Pyyhtia $897,500 (2)
-Salary Remaining : $79,466
-Salary Average : $897,500
-Salary Average Remaining : $79,466
Joel Kiviranta $883,500 (2)
-Salary Remaining : $78,227
-Salary Average : $883,500
-Salary Average Remaining : $78,227
Maxwell Crozier $867,500 (1)
-Salary Remaining : $76,810
-Salary Average : $867,500
-Salary Average Remaining : $76,810
Alexey Toropchenko $806,000 (1)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Mitchell Stephens $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Tyler Madden $806,000 (2)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Hendrix Lapierre $790,500 (3)
-Salary Remaining : $69,992
-Salary Average : $790,500
-Salary Average Remaining : $69,992
Devante Stephens $780,000 (3)
-Salary Remaining : $69,063
-Salary Average : $780,000
-Salary Average Remaining : $69,063
Wyatt Aamodt $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Gabriel Carriere $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $77,249,000
Year 2026 : $41,247,000
Year 2027 : $24,392,500
Year 2028 : $7,750,000
Salary Average Commitment
Year 2025 : $77,249,000
Year 2026 : $41,247,000
Year 2027 : $24,392,500
Year 2028 : $7,750,000
Salary Cap with 1 Way Contract
Year 2025 : $76,124,000
Year 2026 : $41,247,000
Year 2027 : $24,392,500
Year 2028 : $7,750,000

Farm Players Salaries

Carter George $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ole Bjorgvik-Holm $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Dylan Peterson $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ryder Rolston $895,000 (2)
Salary Remaining : $895,000
Salary Average : $895,000
Salary Average Remaining : $895,000
Xavier Simoneau $880,650 (2)
Salary Remaining : $880,650
Salary Average : $880,650
Salary Average Remaining : $880,650
Christian Kyrou $878,333 (2)
Salary Remaining : $878,333
Salary Average : $878,333
Salary Average Remaining : $878,333
Gabriel Fortier $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jacob Perreault $802,900 (3)
Salary Remaining : $802,900
Salary Average : $802,900
Salary Average Remaining : $802,900
Dawson Barteaux $783,333 (2)
Salary Remaining : $783,333
Salary Average : $783,333
Salary Average Remaining : $783,333
Wyatte Wylie $780,000 (2)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
Chad Nychuk $772,500 (2)
Salary Remaining : $772,500
Salary Average : $772,500
Salary Average Remaining : $772,500
Luke Cavallin $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Hunter Skinner $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Skyler Brind'Amour $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Keaton Mastrodonato $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Jason Polin $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players16
Salary Commitment
Year 2025 : $13,123,716
Year 2026 : $13,123,716
Year 2027 : $4,727,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,123,716
Year 2026 : $13,123,716
Year 2027 : $4,727,900
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 45.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,588,304
Pro Players Total Average Salaries$71,588,304
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,308,913
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$372,856
Pro Salary Cap To Date$64,308,913
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$372,856
Pro Estimated Expenses$6,338,552
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,338,552
Estimated Season Salary Cap$70,647,465
Estimate Under Maximum Salary Cap of $88,000,000$17,352,535
Estimate Over Minimum Salary Cap of $65,000,000 $5,647,465
Current Bank Account$192,569,770
Projected Bank Account$198,085,658

Pro Players Salaries

Moritz Seider $8,122,500 (4)
-Salary Remaining : $719,180
-Salary Average : $8,122,500
-Salary Average Remaining : $719,180
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Quinn Hughes (1 Way Contract) $7,457,500 (2)
-Salary Remaining : $660,299
-Salary Average : $7,457,500
-Salary Average Remaining : $660,299
Juuse Saros (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $509,115
-Salary Average : $5,750,000
-Salary Average Remaining : $509,115
Christian Dvorak (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $478,125
-Salary Average : $5,400,000
-Salary Average Remaining : $478,125
Jordan Eberle (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $407,292
-Salary Average : $4,600,000
-Salary Average Remaining : $407,292
Robert Thomas (1 Way Contract) $4,363,095 (2)
-Salary Remaining : $386,316
-Salary Average : $4,363,095
-Salary Average Remaining : $386,316
Tyler Bertuzzi (1 Way Contract) $3,640,000 (1)
-Salary Remaining : $322,292
-Salary Average : $3,640,000
-Salary Average Remaining : $322,292
Erik Haula (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $278,906
-Salary Average : $3,150,000
-Salary Average Remaining : $278,906
Marcus Foligno (1 Way Contract) $3,038,000 (2)
-Salary Remaining : $268,990
-Salary Average : $3,038,000
-Salary Average Remaining : $268,990
Mason Appleton $2,513,334 (4)
-Salary Remaining : $222,535
-Salary Average : $2,513,334
-Salary Average Remaining : $222,535
Connor McMichael $1,995,000 (4)
-Salary Remaining : $176,641
-Salary Average : $1,995,000
-Salary Average Remaining : $176,641
Isak Rosen $938,875 (5)
-Salary Remaining : $83,130
-Salary Average : $938,875
-Salary Average Remaining : $83,130
JJ Peterka $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Mason Lohrei $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Luca Del Bel Belluz $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Denton Mateychuk $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Zachary L'Heureux $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Alex Laferriere $875,000 (2)
-Salary Remaining : $77,474
-Salary Average : $875,000
-Salary Average Remaining : $77,474
Matthew Poitras $870,000 (2)
-Salary Remaining : $77,031
-Salary Average : $870,000
-Salary Average Remaining : $77,031
Dylan Garand $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Domenick Fensore $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players23
Salary Commitment
Year 2025 : $71,588,304
Year 2026 : $44,798,304
Year 2027 : $15,994,709
Year 2028 : $13,569,709
Salary Average Commitment
Year 2025 : $71,588,304
Year 2026 : $44,798,304
Year 2027 : $15,994,709
Year 2028 : $13,569,709
Salary Cap with 1 Way Contract
Year 2025 : $71,588,304
Year 2026 : $44,798,304
Year 2027 : $15,994,709
Year 2028 : $13,569,709

Farm Players Salaries

Cayden Primeau $952,750 (1)
Salary Remaining : $952,750
Salary Average : $952,750
Salary Average Remaining : $952,750
Oliver Kapanen $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Rutger McGroarty $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Owen Beck $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Philippe Daoust $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Noah Ostlund $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Anton Wahlberg $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Matyas Sapovaliv $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Bryce McConnell-Barker $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ben Hemmerling $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jake Furlong $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jean-Luc Foudy $881,400 (4)
Salary Remaining : $881,400
Salary Average : $881,400
Salary Average Remaining : $881,400
Magnus Chrona $867,500 (1)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Sam Poulin $813,750 (3)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Akil Thomas $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Cameron Butler $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Roman Kinal $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Lukas Cormier $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Alex Swetlikoff $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players19
Salary Commitment
Year 2025 : $16,619,650
Year 2026 : $14,799,400
Year 2027 : $12,318,400
Year 2028 : $881,400
Salary Average Commitment
Year 2025 : $16,619,650
Year 2026 : $14,799,400
Year 2027 : $12,318,400
Year 2028 : $881,400

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 65.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,293,921
Pro Players Total Average Salaries$93,293,921
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,344,229
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$457,864
Pro Salary Cap To Date$78,220,060
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$485,906
Pro Estimated Expenses$8,260,402
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$8,260,402
Estimated Season Salary Cap$86,003,748
Estimate Under Maximum Salary Cap of $88,000,000$1,996,252
Estimate Over Minimum Salary Cap of $65,000,000 $21,003,748
Current Bank Account$193,564,714
Projected Bank Account$194,195,142

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (4)
-Salary Remaining : $942,969
-Salary Average : $10,650,000
-Salary Average Remaining : $942,969
Jake Sanderson $7,647,500 (5)
-Salary Remaining : $677,122
-Salary Average : $7,647,500
-Salary Average Remaining : $677,122
Nico Hischier (1 Way Contract) $6,887,500 (1)
-Salary Remaining : $609,831
-Salary Average : $6,887,500
-Salary Average Remaining : $609,831
Logan Thompson $6,142,500 (4)
-Salary Remaining : $543,867
-Salary Average : $6,142,500
-Salary Average Remaining : $543,867
Jaccob Slavin (1 Way Contract) $5,948,338 (4)
-Salary Remaining : $526,676
-Salary Average : $5,948,338
-Salary Average Remaining : $526,676
Rasmus Andersson (1 Way Contract) $4,823,000 (5)
-Salary Remaining : $427,036
-Salary Average : $4,823,000
-Salary Average Remaining : $427,036
Noah Dobson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $354,167
-Salary Average : $4,000,000
-Salary Average Remaining : $354,167
Kirill Marchenko (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $349,740
-Salary Average : $3,950,000
-Salary Average Remaining : $349,740
Shane Pinto (1 Way Contract) $3,862,500 (4)
-Salary Remaining : $341,992
-Salary Average : $3,862,500
-Salary Average Remaining : $341,992
Jake Oettinger (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $336,458
-Salary Average : $3,800,000
-Salary Average Remaining : $336,458
Tyson Foerster $3,562,500 (5)
-Salary Remaining : $315,430
-Salary Average : $3,562,500
-Salary Average Remaining : $315,430
Martin Necas (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $278,906
-Salary Average : $3,150,000
-Salary Average Remaining : $278,906
Alex Newhook (1 Way Contract) $2,952,500 (4)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $161,810
-Salary Remaining : $261,419
-Salary Average : $2,952,500
-Salary Average Remaining : $261,419
Jesper Bratt (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $231,315
-Salary Average : $2,612,500
-Salary Average Remaining : $231,315
Martin Fehervary (1 Way Contract) $2,558,750 (3)
-Salary Remaining : $226,556
-Salary Average : $2,558,750
-Salary Average Remaining : $226,556
Yanni Gourde (1 Way Contract) $2,520,000 (3)
-Salary Remaining : $223,125
-Salary Average : $2,520,000
-Salary Average Remaining : $223,125
Carson Soucy (1 Way Contract) $2,487,500 (2)
-Salary Remaining : $220,247
-Salary Average : $2,487,500
-Salary Average Remaining : $220,247
Filip Chytil (1 Way Contract) $2,315,000 (2)
-Salary Remaining : $204,974
-Salary Average : $2,315,000
-Salary Average Remaining : $204,974
Yegor Chinakhov (1 Way Contract) $2,205,000 (4)
-Salary Remaining : $195,234
-Salary Average : $2,205,000
-Salary Average Remaining : $195,234
Kaapo Kakko (1 Way Contract) $2,005,000 (3)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $77,917
-Salary Remaining : $177,526
-Salary Average : $2,005,000
-Salary Average Remaining : $177,526
Brandon Duhaime $1,942,333 (3)
-Salary Remaining : $171,977
-Salary Average : $1,942,333
-Salary Average Remaining : $171,977
Eric Robinson (1 Way Contract) $1,807,000 (2)
-Salary Remaining : $159,995
-Salary Average : $1,807,000
-Salary Average Remaining : $159,995
Blake Lizotte (1 Way Contract) $1,758,750 (1)
-1 Way Contract Salary Cap : $633,750
-1 Way Contract Salary Cap Remaining : $56,113
-Salary Remaining : $155,723
-Salary Average : $1,758,750
-Salary Average Remaining : $155,723
Kyle Burroughs (1 Way Contract) $1,144,000 (2)
-1 Way Contract Salary Cap : $19,000
-1 Way Contract Salary Cap Remaining : $1,682
-Salary Remaining : $101,292
-Salary Average : $1,144,000
-Salary Average Remaining : $101,292
Philippe Myers (1 Way Contract) $884,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $78,271
-Salary Average : $884,000
-Salary Average Remaining : $78,271
Nick Bjugstad $864,000 (1)
-Salary Remaining : $76,500
-Salary Average : $864,000
-Salary Average Remaining : $76,500
Nick Blankenburg $813,750 (1)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Nikita Prishchepov $0 (0)
Total Pro Players28
Salary Commitment
Year 2025 : $93,293,921
Year 2026 : $80,357,421
Year 2027 : $65,653,921
Year 2028 : $51,743,838
Salary Average Commitment
Year 2025 : $93,293,921
Year 2026 : $80,357,421
Year 2027 : $65,653,921
Year 2028 : $51,743,838
Salary Cap with 1 Way Contract
Year 2025 : $87,909,926
Year 2026 : $76,098,424
Year 2027 : $62,519,916
Year 2028 : $50,618,836

Farm Players Salaries

Isaac Ratcliffe $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Caleb Jones $936,000 (3)
Salary Remaining : $936,000
Salary Average : $936,000
Salary Average Remaining : $936,000
Shakir Mukhamadullin $930,000 (3)
Salary Remaining : $930,000
Salary Average : $930,000
Salary Average Remaining : $930,000
Peter DiLiberatore $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Fedor Svechkov $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Joey Keane $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Damian Clara $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Drew Commesso $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Liam Ohgren $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Henry Thrun $912,500 (1)
Salary Remaining : $912,500
Salary Average : $912,500
Salary Average Remaining : $912,500
Spencer Martin $876,875 (2)
Salary Remaining : $876,875
Salary Average : $876,875
Salary Average Remaining : $876,875
Erik Portillo $875,000 (1)
Salary Remaining : $875,000
Salary Average : $875,000
Salary Average Remaining : $875,000
Topi Niemela $856,667 (2)
Salary Remaining : $856,667
Salary Average : $856,667
Salary Average Remaining : $856,667
Matthew Seminoff $850,000 (2)
Salary Remaining : $850,000
Salary Average : $850,000
Salary Average Remaining : $850,000
Amadeus Lombardi $838,333 (2)
Salary Remaining : $838,333
Salary Average : $838,333
Salary Average Remaining : $838,333
Carson Meyer $813,750 (1)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Sammy Walker $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Jaxson Stauber $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Marc McLaughlin $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Andre Lee $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
John Ludvig $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Akito Hirose $787,500 (1)
Salary Remaining : $787,500
Salary Average : $787,500
Salary Average Remaining : $787,500
Mark Friedman $786,833 (2)
Salary Remaining : $786,833
Salary Average : $786,833
Salary Average Remaining : $786,833
Tyler Tullio $765,700 (3)
Salary Remaining : $765,700
Salary Average : $765,700
Salary Average Remaining : $765,700
Devon Levi $753,542 (3)
Salary Remaining : $753,542
Salary Average : $753,542
Salary Average Remaining : $753,542
Cole Guttman $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players26
Salary Commitment
Year 2025 : $22,274,700
Year 2026 : $16,073,950
Year 2027 : $5,235,242
Year 2028 : $0
Salary Average Commitment
Year 2025 : $22,274,700
Year 2026 : $16,073,950
Year 2027 : $5,235,242
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 2000 - $175 - 2,000 - 100.00%
Level 2: 4000 - $120 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $275 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,755,010
Year to Date Revenue$104,690,380
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,696,608
Pro Players Total Average Salaries$76,696,608
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$69,744,690
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$393,602
Pro Salary Cap To Date$68,719,224
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,265,030
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$399,462
Pro Estimated Expenses$6,790,854
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,790,854
Estimated Season Salary Cap$77,660,458
Estimate Under Maximum Salary Cap of $88,000,000$10,339,542
Estimate Over Minimum Salary Cap of $65,000,000 $12,660,458
Current Bank Account$107,798,276
Projected Bank Account$109,272,452

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Brady Skjei (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $619,792
-Salary Average : $7,000,000
-Salary Average Remaining : $619,792
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $553,385
-Salary Average : $6,250,000
-Salary Average Remaining : $553,385
Brendan Gallagher (1 Way Contract) $6,110,000 (1)
-Salary Remaining : $540,990
-Salary Average : $6,110,000
-Salary Average Remaining : $540,990
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $433,854
-Salary Average : $4,900,000
-Salary Average Remaining : $433,854
Jason Dickinson (1 Way Contract) $4,637,500 (3)
-Salary Remaining : $410,612
-Salary Average : $4,637,500
-Salary Average Remaining : $410,612
Alex Wennberg (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $386,484
-Salary Average : $4,365,000
-Salary Average Remaining : $386,484
Brandon Saad (1 Way Contract) $4,365,000 (1)
-Salary Remaining : $386,484
-Salary Average : $4,365,000
-Salary Average Remaining : $386,484
Nick Jensen (1 Way Contract) $3,847,500 (1)
-Salary Remaining : $340,664
-Salary Average : $3,847,500
-Salary Average Remaining : $340,664
Joonas Korpisalo (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $336,458
-Salary Average : $3,800,000
-Salary Average Remaining : $336,458
Tanner Pearson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $287,760
-Salary Average : $3,250,000
-Salary Average Remaining : $287,760
Will Borgen $3,024,000 (1)
-Salary Remaining : $267,750
-Salary Average : $3,024,000
-Salary Average Remaining : $267,750
Michael Amadio (1 Way Contract) $2,740,000 (3)
-Salary Remaining : $242,604
-Salary Average : $2,740,000
-Salary Average Remaining : $242,604
Cam Talbot (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $221,354
-Salary Average : $2,500,000
-Salary Average Remaining : $221,354
Casey Cizikas (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $221,354
-Salary Average : $2,500,000
-Salary Average Remaining : $221,354
Danton Heinen (1 Way Contract) $2,362,500 (3)
-Salary Remaining : $209,180
-Salary Average : $2,362,500
-Salary Average Remaining : $209,180
Derek Forbort (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $177,083
-Salary Average : $2,000,000
-Salary Average Remaining : $177,083
Jarred Tinordi (1 Way Contract) $1,175,000 (1)
-1 Way Contract Salary Cap : $50,000
-1 Way Contract Salary Cap Remaining : $4,427
-Salary Remaining : $104,036
-Salary Average : $1,175,000
-Salary Average Remaining : $104,036
Elmer Soderblom $1,158,750 (3)
-Salary Remaining : $102,598
-Salary Average : $1,158,750
-Salary Average Remaining : $102,598
Juraj Slafkovsky $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Dennis Gilbert $910,000 (3)
-Salary Remaining : $80,573
-Salary Average : $910,000
-Salary Average Remaining : $80,573
Louis Crevier $876,358 (2)
-Salary Remaining : $77,594
-Salary Average : $876,358
-Salary Average Remaining : $77,594
Total Pro Players22
Salary Commitment
Year 2025 : $76,696,608
Year 2026 : $52,000,108
Year 2027 : $41,758,750
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $76,696,608
Year 2026 : $52,000,108
Year 2027 : $41,758,750
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,571,612
Year 2026 : $52,000,108
Year 2027 : $41,758,750
Year 2028 : $15,000,000

Farm Players Salaries

Jakub Dobes $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Joni Jurmo $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Emmitt Finnie $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Hunter Haight $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
David Reinbacher $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Eduard Sale $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Carson Bantle $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ryan Fanti $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Noah Laba $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Alex Nylander $917,831 (1)
Salary Remaining : $917,831
Salary Average : $917,831
Salary Average Remaining : $917,831
Landon Slaggert $912,500 (1)
Salary Remaining : $912,500
Salary Average : $912,500
Salary Average Remaining : $912,500
Tobie Bisson $875,750 (2)
Salary Remaining : $875,750
Salary Average : $875,750
Salary Average Remaining : $875,750
Maxim Groshev $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Ryder Korczak $859,167 (2)
Salary Remaining : $859,167
Salary Average : $859,167
Salary Average Remaining : $859,167
Maksymilian Szuber $859,167 (2)
Salary Remaining : $859,167
Salary Average : $859,167
Salary Average Remaining : $859,167
Alex Barre-Boulet $849,333 (1)
Salary Remaining : $849,333
Salary Average : $849,333
Salary Average Remaining : $849,333
Samuel Helenius $830,008 (3)
Salary Remaining : $830,008
Salary Average : $830,008
Salary Average Remaining : $830,008
Tyson Hinds $829,444 (2)
Salary Remaining : $829,444
Salary Average : $829,444
Salary Average Remaining : $829,444
Eetu Makiniemi $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Nikita Alexandrov $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Pavol Regenda $798,250 (1)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Mason Shaw $787,500 (2)
Salary Remaining : $787,500
Salary Average : $787,500
Salary Average Remaining : $787,500
Alex Kannok-Leipert $780,000 (3)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
Milos Kelemen $772,500 (1)
Salary Remaining : $772,500
Salary Average : $772,500
Salary Average Remaining : $772,500
Tristen Robins $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Maxime Lajoie $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players26
Salary Commitment
Year 2025 : $22,375,950
Year 2026 : $14,600,536
Year 2027 : $6,060,008
Year 2028 : $0
Salary Average Commitment
Year 2025 : $22,375,950
Year 2026 : $14,600,536
Year 2027 : $6,060,008
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,327,667
Pro Players Total Average Salaries$87,327,667
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value($4,750,000)
Pro Year To Date Expenses$77,834,830
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$454,832
Pro Salary Cap To Date$77,834,830
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$454,832
Pro Estimated Expenses$7,732,144
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,732,144
Estimated Season Salary Cap$80,816,974
Estimate Under Maximum Salary Cap of $88,000,000$7,183,026
Estimate Over Minimum Salary Cap of $65,000,000 $15,816,974
Current Bank Account$98,216,948
Projected Bank Account$105,302,854

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $828,750
-Salary Average : $9,360,000
-Salary Average Remaining : $828,750
Sebastian Aho (1 Way Contract) $9,262,500 (1)
-Salary Remaining : $820,117
-Salary Average : $9,262,500
-Salary Average Remaining : $820,117
Tomas Hertl (1 Way Contract) $7,812,000 (2)
-Salary Remaining : $691,688
-Salary Average : $7,812,000
-Salary Average Remaining : $691,688
Chris Kreider (1 Way Contract) $6,240,000 (1)
-Salary Remaining : $552,500
-Salary Average : $6,240,000
-Salary Average Remaining : $552,500
Adam Pelech (1 Way Contract) $5,980,000 (1)
-Salary Remaining : $529,479
-Salary Average : $5,980,000
-Salary Average Remaining : $529,479
Zach Hyman (1 Way Contract) $5,555,000 (1)
-Salary Remaining : $491,849
-Salary Average : $5,555,000
-Salary Average Remaining : $491,849
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $469,271
-Salary Average : $5,300,000
-Salary Average Remaining : $469,271
Darcy Kuemper (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $464,844
-Salary Average : $5,250,000
-Salary Average Remaining : $464,844
Alex Ovechkin (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Michael Bunting (1 Way Contract) $4,635,000 (1)
-Salary Remaining : $410,391
-Salary Average : $4,635,000
-Salary Average Remaining : $410,391
Ryan McDonagh (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $363,021
-Salary Average : $4,100,000
-Salary Average Remaining : $363,021
Warren Foegele (1 Way Contract) $3,955,000 (1)
-Salary Remaining : $350,182
-Salary Average : $3,955,000
-Salary Average Remaining : $350,182
Jake Walman (1 Way Contract) $3,298,000 (3)
-Salary Remaining : $292,010
-Salary Average : $3,298,000
-Salary Average Remaining : $292,010
Brayden McNabb (1 Way Contract) $2,679,000 (1)
-Salary Remaining : $237,203
-Salary Average : $2,679,000
-Salary Average Remaining : $237,203
Garnet Hathaway (1 Way Contract) $2,232,500 (2)
-Salary Remaining : $197,669
-Salary Average : $2,232,500
-Salary Average Remaining : $197,669
Charlie Lindgren $1,067,000 (1)
-Salary Remaining : $94,474
-Salary Average : $1,067,000
-Salary Average Remaining : $94,474
Jayden Struble $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Tyler Kleven $916,667 (2)
-Salary Remaining : $81,163
-Salary Average : $916,667
-Salary Average Remaining : $81,163
Mark Jankowski $856,000 (2)
-Salary Remaining : $75,792
-Salary Average : $856,000
-Salary Average Remaining : $75,792
Vinni Lettieri $855,000 (1)
-Salary Remaining : $75,703
-Salary Average : $855,000
-Salary Average Remaining : $75,703
Ryan Poehling $787,500 (2)
-Salary Remaining : $69,727
-Salary Average : $787,500
-Salary Average Remaining : $69,727
Devin Shore $759,500 (1)
-Salary Remaining : $67,247
-Salary Average : $759,500
-Salary Average Remaining : $67,247
Calvin de Haan $752,000 (1)
-Salary Remaining : $66,583
-Salary Average : $752,000
-Salary Average Remaining : $66,583
Total Pro Players23
Salary Commitment
Year 2025 : $87,327,667
Year 2026 : $29,362,667
Year 2027 : $12,658,000
Year 2028 : $9,360,000
Salary Average Commitment
Year 2025 : $87,327,667
Year 2026 : $29,362,667
Year 2027 : $12,658,000
Year 2028 : $9,360,000
Salary Cap with 1 Way Contract
Year 2025 : $87,327,667
Year 2026 : $29,362,667
Year 2027 : $12,658,000
Year 2028 : $9,360,000

Farm Players Salaries

Arvid Soderblom $1,001,000 (2)
Salary Remaining : $1,001,000
Salary Average : $1,001,000
Salary Average Remaining : $1,001,000
Ryan Mast $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ryan Chyzowski $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Clay Stevenson $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Noel Gunler $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Calle Odelius $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Michael Carcone $883,500 (2)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Hudson Fasching $883,500 (2)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Parker Wotherspoon $840,000 (1)
Salary Remaining : $840,000
Salary Average : $840,000
Salary Average Remaining : $840,000
Mitchell Chaffee $840,000 (1)
Salary Remaining : $840,000
Salary Average : $840,000
Salary Average Remaining : $840,000
Isaak Phillips $836,875 (3)
Salary Remaining : $836,875
Salary Average : $836,875
Salary Average Remaining : $836,875
Brett Harrison $836,667 (2)
Salary Remaining : $836,667
Salary Average : $836,667
Salary Average Remaining : $836,667
Adam Ginning $819,000 (2)
Salary Remaining : $819,000
Salary Average : $819,000
Salary Average Remaining : $819,000
Brian Halonen $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Reece Newkirk $772,500 (2)
Salary Remaining : $772,500
Salary Average : $772,500
Salary Average Remaining : $772,500
Trevor Carrick $767,250 (1)
Salary Remaining : $767,250
Salary Average : $767,250
Salary Average Remaining : $767,250
Jacob MacDonald $751,750 (1)
Salary Remaining : $751,750
Salary Average : $751,750
Salary Average Remaining : $751,750
T.J. Tynan $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Jordan Oesterle $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Charles Hudon $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Nick Swaney $0 (0)
Salary Remaining : $0
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players21
Salary Commitment
Year 2025 : $16,920,792
Year 2026 : $10,371,792
Year 2027 : $2,686,875
Year 2028 : $0
Salary Average Commitment
Year 2025 : $16,920,792
Year 2026 : $10,371,792
Year 2027 : $2,686,875
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 15.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,896,648
Pro Players Total Average Salaries$73,896,648
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,529,059
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$379,019
Pro Salary Cap To Date$64,509,476
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$384,878
Pro Estimated Expenses$6,542,926
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,542,926
Estimated Season Salary Cap$70,952,799
Estimate Under Maximum Salary Cap of $88,000,000$17,047,201
Estimate Over Minimum Salary Cap of $65,000,000 $5,952,799
Current Bank Account$129,396,888
Projected Bank Account$137,672,012

Pro Players Salaries

C.J. Smith (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Tim Stutzle (1 Way Contract) $7,392,500 (4)
-Salary Remaining : $654,544
-Salary Average : $7,392,500
-Salary Average Remaining : $654,544
Clayton Keller (1 Way Contract) $6,792,500 (2)
-Salary Remaining : $601,419
-Salary Average : $6,792,500
-Salary Average Remaining : $601,419
Matty Beniers $6,642,857 (3)
-Salary Remaining : $588,170
-Salary Average : $6,642,857
-Salary Average Remaining : $588,170
Damon Severson (1 Way Contract) $6,187,500 (1)
-Salary Remaining : $547,852
-Salary Average : $6,187,500
-Salary Average Remaining : $547,852
Adrian Kempe (1 Way Contract) $5,775,000 (4)
-Salary Remaining : $511,328
-Salary Average : $5,775,000
-Salary Average Remaining : $511,328
Kyle Palmieri (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Brenden Dillon (1 Way Contract) $3,666,000 (1)
-Salary Remaining : $324,594
-Salary Average : $3,666,000
-Salary Average Remaining : $324,594
Connor Clifton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $292,188
-Salary Average : $3,300,000
-Salary Average Remaining : $292,188
Alex Nedeljkovic (1 Way Contract) $3,120,000 (2)
-Salary Remaining : $276,250
-Salary Average : $3,120,000
-Salary Average Remaining : $276,250
Henri Jokiharju (1 Way Contract) $2,375,000 (2)
-Salary Remaining : $210,286
-Salary Average : $2,375,000
-Salary Average Remaining : $210,286
Jake Bean (1 Way Contract) $2,216,666 (1)
-Salary Remaining : $196,267
-Salary Average : $2,216,666
-Salary Average Remaining : $196,267
Philip Tomasino $1,627,500 (3)
-Salary Remaining : $144,102
-Salary Average : $1,627,500
-Salary Average Remaining : $144,102
Morgan Barron (1 Way Contract) $1,525,500 (4)
-Salary Remaining : $135,070
-Salary Average : $1,525,500
-Salary Average Remaining : $135,070
Dylan Samberg (1 Way Contract) $1,442,000 (4)
-Salary Remaining : $127,677
-Salary Average : $1,442,000
-Salary Average Remaining : $127,677
Anthony Beauvillier (1 Way Contract) $1,437,500 (4)
-Salary Remaining : $127,279
-Salary Average : $1,437,500
-Salary Average Remaining : $127,279
Nils Hoglander (1 Way Contract) $1,155,000 (4)
-Salary Remaining : $102,266
-Salary Average : $1,155,000
-Salary Average Remaining : $102,266
Kasperi Kapanen (1 Way Contract) $1,150,000 (4)
-Salary Remaining : $101,823
-Salary Average : $1,150,000
-Salary Average Remaining : $101,823
Justin Danforth $975,000 (1)
-Salary Remaining : $86,328
-Salary Average : $975,000
-Salary Average Remaining : $86,328
Mason McTavish $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Owen Pickering $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Aleksei Kolosov $860,250 (3)
-Salary Remaining : $76,168
-Salary Average : $860,250
-Salary Average Remaining : $76,168
Isaac Poulter $836,875 (2)
-Salary Remaining : $74,098
-Salary Average : $836,875
-Salary Average Remaining : $74,098
Jansen Harkins $819,000 (3)
-Salary Remaining : $72,516
-Salary Average : $819,000
-Salary Average Remaining : $72,516
Total Pro Players24
Salary Commitment
Year 2025 : $73,896,648
Year 2026 : $47,176,482
Year 2027 : $30,752,107
Year 2028 : $19,877,500
Salary Average Commitment
Year 2025 : $73,896,648
Year 2026 : $47,176,482
Year 2027 : $30,752,107
Year 2028 : $19,877,500
Salary Cap with 1 Way Contract
Year 2025 : $72,771,648
Year 2026 : $47,176,482
Year 2027 : $30,752,107
Year 2028 : $19,877,500

Farm Players Salaries

Jack LaFontaine $956,454 (1)
Salary Remaining : $956,454
Salary Average : $956,454
Salary Average Remaining : $956,454
Benjamin Gaudreau $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Justin Gill $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jakub Stancl $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Sandis Vilmanis $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jake Chiasson $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nico Myatovic $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Anton Johansson $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Aleksandr Kisakov $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Tyler Boucher $863,334 (2)
Salary Remaining : $863,334
Salary Average : $863,334
Salary Average Remaining : $863,334
Tanner Dickinson $826,667 (2)
Salary Remaining : $826,667
Salary Average : $826,667
Salary Average Remaining : $826,667
Samuel Bolduc $824,000 (2)
Salary Remaining : $824,000
Salary Average : $824,000
Salary Average Remaining : $824,000
Ty Glover $807,617 (3)
Salary Remaining : $807,617
Salary Average : $807,617
Salary Average Remaining : $807,617
Tarun Fizer $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Thomas Miller $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Henri Nikkanen $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Alex Beaucage $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Daniel Torgersson $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Cooper Walker $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
William Trudeau $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players20
Salary Commitment
Year 2025 : $16,928,072
Year 2026 : $14,121,618
Year 2027 : $10,857,617
Year 2028 : $0
Salary Average Commitment
Year 2025 : $16,928,072
Year 2026 : $14,121,618
Year 2027 : $10,857,617
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,400 - 70.01%
Level 2: 4000 - $140 - 2,811 - 70.26%
Level 3: 5000 - $90 - 3,503 - 70.05%
Level 4: 6000 - $49 - 4,218 - 70.30%
Luxury : 1000 - $295 - 703 - 70.30%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %12,635 - 70.19%
Average Income per Game$2,079,797
Year to Date Revenue$79,032,272
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,071,000
Pro Players Total Average Salaries$69,071,000
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,776,887
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$359,745
Pro Salary Cap To Date$62,776,887
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,239,390
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$359,745
Pro Estimated Expenses$6,115,665
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,115,665
Estimated Season Salary Cap$68,892,552
Estimate Under Maximum Salary Cap of $88,000,000$19,107,448
Estimate Over Minimum Salary Cap of $65,000,000 $3,892,552
Current Bank Account$40,100,004
Projected Bank Account$40,223,729

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,130,000 (3)
-Salary Remaining : $985,469
-Salary Average : $11,130,000
-Salary Average Remaining : $985,469
James van Riemsdyk (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $619,792
-Salary Average : $7,000,000
-Salary Average Remaining : $619,792
Matt Boldy (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $588,802
-Salary Average : $6,650,000
-Salary Average Remaining : $588,802
Andrew Mangiapane (1 Way Contract) $6,380,000 (4)
-Salary Remaining : $564,896
-Salary Average : $6,380,000
-Salary Average Remaining : $564,896
Brett Pesce (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $506,458
-Salary Average : $5,720,000
-Salary Average Remaining : $506,458
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (2)
-Salary Remaining : $502,031
-Salary Average : $5,670,000
-Salary Average Remaining : $502,031
Evgenii Dadonov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $442,708
-Salary Average : $5,000,000
-Salary Average Remaining : $442,708
Joel Armia (1 Way Contract) $3,298,000 (1)
-Salary Remaining : $292,010
-Salary Average : $3,298,000
-Salary Average Remaining : $292,010
Mikael Backlund (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $287,760
-Salary Average : $3,250,000
-Salary Average Remaining : $287,760
Oliver Kylington $2,500,000 (1)
-Salary Remaining : $221,354
-Salary Average : $2,500,000
-Salary Average Remaining : $221,354
Marc-Andre Fleury (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $221,354
-Salary Average : $2,500,000
-Salary Average Remaining : $221,354
Kevin Rooney (1 Way Contract) $1,261,000 (1)
-Salary Remaining : $111,651
-Salary Average : $1,261,000
-Salary Average Remaining : $111,651
Owen Power $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Adam Engstrom $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
David Jiricek $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Connor Bedard $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Sean Farrell $897,500 (2)
-Salary Remaining : $79,466
-Salary Average : $897,500
-Salary Average Remaining : $79,466
Felix Sandstrom $891,250 (4)
-Salary Remaining : $78,913
-Salary Average : $891,250
-Salary Average Remaining : $78,913
Danil Gushchin $798,250 (3)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Tobias Bjornfot $750,000 (2)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Benoit-Olivier Groulx $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Dylan Ferguson $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $69,071,000
Year 2026 : $41,662,000
Year 2027 : $32,494,500
Year 2028 : $13,921,250
Salary Average Commitment
Year 2025 : $69,071,000
Year 2026 : $41,662,000
Year 2027 : $32,494,500
Year 2028 : $13,921,250
Salary Cap with 1 Way Contract
Year 2025 : $69,071,000
Year 2026 : $41,662,000
Year 2027 : $32,494,500
Year 2028 : $13,921,250

Farm Players Salaries

Aliaksei Protas $3,293,750 (4)
Salary Remaining : $3,293,750
Salary Average : $3,293,750
Salary Average Remaining : $3,293,750
Elias Salomonsson $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Filip Kral $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Adam Sykora $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Gustav Olofsson $883,500 (1)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Brennan Othmann $863,334 (2)
Salary Remaining : $863,334
Salary Average : $863,334
Salary Average Remaining : $863,334
Cole Schwindt $858,000 (3)
Salary Remaining : $858,000
Salary Average : $858,000
Salary Average Remaining : $858,000
Joshua Roy $835,000 (2)
Salary Remaining : $835,000
Salary Average : $835,000
Salary Average Remaining : $835,000
Jan Mysak $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Jeremy Brodeur $780,000 (3)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
William Lockwood $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Matteo Pietroniro $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Riley Stillman $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Shawn Element $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Matthew Strome $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players15
Salary Commitment
Year 2025 : $14,836,834
Year 2026 : $11,528,334
Year 2027 : $7,405,000
Year 2028 : $3,293,750
Salary Average Commitment
Year 2025 : $14,836,834
Year 2026 : $11,528,334
Year 2027 : $7,405,000
Year 2028 : $3,293,750

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 2000 - $195 - 1,580 - 79.00%
Level 2: 4000 - $140 - 3,160 - 79.00%
Level 3: 5000 - $90 - 3,950 - 79.00%
Level 4: 6000 - $49 - 4,741 - 79.01%
Luxury : 1000 - $295 - 790 - 79.02%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %14,221 - 79.00%
Average Income per Game$2,341,394
Year to Date Revenue$86,631,592
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,751,439
Pro Players Total Average Salaries$75,751,439
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,269,251
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$376,961
Pro Salary Cap To Date$65,193,101
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,365,578
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$394,539
Pro Estimated Expenses$6,707,163
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,707,163
Estimated Season Salary Cap$71,601,438
Estimate Under Maximum Salary Cap of $88,000,000$16,398,562
Estimate Over Minimum Salary Cap of $65,000,000 $6,601,438
Current Bank Account$61,826,127
Projected Bank Account$64,484,542

Pro Players Salaries

Victor Hedman (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Cole Caufield (1 Way Contract) $7,457,500 (4)
-Salary Remaining : $660,299
-Salary Average : $7,457,500
-Salary Average Remaining : $660,299
Dmitry Orlov (1 Way Contract) $7,440,000 (1)
-Salary Remaining : $658,750
-Salary Average : $7,440,000
-Salary Average Remaining : $658,750
Trevor Zegras $5,980,000 (3)
-Salary Remaining : $529,479
-Salary Average : $5,980,000
-Salary Average Remaining : $529,479
Igor Shesterkin (1 Way Contract) $5,893,334 (2)
-Salary Remaining : $521,806
-Salary Average : $5,893,334
-Salary Average Remaining : $521,806
Gabriel Vilardi (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $425,000
-Salary Average : $4,800,000
-Salary Average Remaining : $425,000
Mikhail Sergachev (1 Way Contract) $4,560,000 (1)
-Salary Remaining : $403,750
-Salary Average : $4,560,000
-Salary Average Remaining : $403,750
Nate Schmidt (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $325,391
-Salary Average : $3,675,000
-Salary Average Remaining : $325,391
Tyler Myers (1 Way Contract) $3,210,000 (1)
-Salary Remaining : $284,219
-Salary Average : $3,210,000
-Salary Average Remaining : $284,219
Mathieu Joseph $3,127,000 (5)
-Salary Remaining : $276,870
-Salary Average : $3,127,000
-Salary Average Remaining : $276,870
Dylan Holloway $2,404,980 (5)
-Salary Remaining : $212,941
-Salary Average : $2,404,980
-Salary Average Remaining : $212,941
Adam Erne (1 Way Contract) $2,283,750 (1)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $102,598
-Salary Remaining : $202,207
-Salary Average : $2,283,750
-Salary Average Remaining : $202,207
Anton Forsberg (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $199,219
-Salary Average : $2,250,000
-Salary Average Remaining : $199,219
Alexis Lafreniere (1 Way Contract) $2,208,750 (4)
-Salary Remaining : $195,566
-Salary Average : $2,208,750
-Salary Average Remaining : $195,566
Matt Benning (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $77,474
-Salary Remaining : $177,083
-Salary Average : $2,000,000
-Salary Average Remaining : $177,083
Pavel Dorofeyev (1 Way Contract) $1,743,250 (4)
-Salary Remaining : $154,350
-Salary Average : $1,743,250
-Salary Average Remaining : $154,350
Michael Rasmussen $1,499,000 (2)
-Salary Remaining : $132,724
-Salary Average : $1,499,000
-Salary Average Remaining : $132,724
Brett Howden $1,425,000 (1)
-Salary Remaining : $126,172
-Salary Average : $1,425,000
-Salary Average Remaining : $126,172
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (2)
-1 Way Contract Salary Cap : $30,000
-1 Way Contract Salary Cap Remaining : $2,656
-Salary Remaining : $102,266
-Salary Average : $1,155,000
-Salary Average Remaining : $102,266
Simon Edvinsson $938,875 (5)
-Salary Remaining : $83,130
-Salary Average : $938,875
-Salary Average Remaining : $83,130
Sergei Murashov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matthew Knies $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matvei Michkov $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Mackie Samoskevich $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Total Pro Players24
Salary Commitment
Year 2025 : $75,751,439
Year 2026 : $53,907,689
Year 2027 : $37,585,355
Year 2028 : $25,880,355
Salary Average Commitment
Year 2025 : $75,751,439
Year 2026 : $53,907,689
Year 2027 : $37,585,355
Year 2028 : $25,880,355
Salary Cap with 1 Way Contract
Year 2025 : $72,376,443
Year 2026 : $52,782,691
Year 2027 : $37,585,355
Year 2028 : $25,880,355

Farm Players Salaries

Matt Rempe $994,500 (2)
Salary Remaining : $994,500
Salary Average : $994,500
Salary Average Remaining : $994,500
Brett Murray $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Emil Bemstrom $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Tristan Lennox $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Konsta Helenius $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Gavin Hayes $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Samuel Savoie $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nate Danielson $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Maveric Lamoureux $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ty Young $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Casey Fitzgerald $891,250 (4)
Salary Remaining : $891,250
Salary Average : $891,250
Salary Average Remaining : $891,250
Carson Lambos $863,334 (2)
Salary Remaining : $863,334
Salary Average : $863,334
Salary Average Remaining : $863,334
Jesper Vikman $858,000 (2)
Salary Remaining : $858,000
Salary Average : $858,000
Salary Average Remaining : $858,000
Elliot Desnoyers $849,750 (3)
Salary Remaining : $849,750
Salary Average : $849,750
Salary Average Remaining : $849,750
James Malatesta $841,666 (2)
Salary Remaining : $841,666
Salary Average : $841,666
Salary Average Remaining : $841,666
Yan Kuznetsov $836,875 (3)
Salary Remaining : $836,875
Salary Average : $836,875
Salary Average Remaining : $836,875
Zayde Wisdom $821,425 (3)
Salary Remaining : $821,425
Salary Average : $821,425
Salary Average Remaining : $821,425
Jesse Ylonen $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Riley Sutter $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jeremie Poirier $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Nikolai Knyzhov $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Collin Delia $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Brendan Brisson $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Brett Brochu $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players24
Salary Commitment
Year 2025 : $20,766,050
Year 2026 : $17,342,050
Year 2027 : $12,172,550
Year 2028 : $891,250
Salary Average Commitment
Year 2025 : $20,766,050
Year 2026 : $17,342,050
Year 2027 : $12,172,550
Year 2028 : $891,250

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 2000 - $190 - 1,490 - 74.52%
Level 2: 4000 - $130 - 3,637 - 90.93%
Level 3: 5000 - $85 - 4,573 - 91.45%
Level 4: 6000 - $44 - 5,478 - 91.31%
Luxury : 1000 - $283 - 910 - 90.97%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %16,088 - 89.38%
Average Income per Game$2,448,286
Year to Date Revenue$93,034,876
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,723,250
Pro Players Total Average Salaries$72,723,250
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,564,364
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$378,767
Pro Salary Cap To Date$64,564,364
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,344,859
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$378,767
Pro Estimated Expenses$6,439,039
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,439,039
Estimated Season Salary Cap$71,003,403
Estimate Under Maximum Salary Cap of $88,000,000$16,996,597
Estimate Over Minimum Salary Cap of $65,000,000 $6,003,403
Current Bank Account$102,363,245
Projected Bank Account$103,269,065

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,720,000 (5)
-Salary Remaining : $1,126,250
-Salary Average : $12,720,000
-Salary Average Remaining : $1,126,250
Adam Fox (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $799,089
-Salary Average : $9,025,000
-Salary Average Remaining : $799,089
Matthew Tkachuk (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $799,089
-Salary Average : $9,025,000
-Salary Average Remaining : $799,089
Jakob Chychrun (1 Way Contract) $8,550,000 (1)
-Salary Remaining : $757,031
-Salary Average : $8,550,000
-Salary Average Remaining : $757,031
Jack Hughes (1 Way Contract) $7,600,000 (3)
-Salary Remaining : $672,917
-Salary Average : $7,600,000
-Salary Average Remaining : $672,917
Joey Daccord (1 Way Contract) $5,300,000 (5)
-Salary Remaining : $469,271
-Salary Average : $5,300,000
-Salary Average Remaining : $469,271
Jake DeBrusk (1 Way Contract) $3,748,500 (1)
-Salary Remaining : $331,898
-Salary Average : $3,748,500
-Salary Average Remaining : $331,898
Artturi Lehkonen (1 Way Contract) $2,392,000 (2)
-Salary Remaining : $211,792
-Salary Average : $2,392,000
-Salary Average Remaining : $211,792
Noel Acciari (1 Way Contract) $1,187,500 (1)
-Salary Remaining : $105,143
-Salary Average : $1,187,500
-Salary Average Remaining : $105,143
Daniil Tarasov $1,102,500 (2)
-Salary Remaining : $97,617
-Salary Average : $1,102,500
-Salary Average Remaining : $97,617
Pierre-Olivier Joseph $962,000 (1)
-Salary Remaining : $85,177
-Salary Average : $962,000
-Salary Average Remaining : $85,177
Ryan Ufko $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Chase Priskie $883,500 (2)
-Salary Remaining : $78,227
-Salary Average : $883,500
-Salary Average Remaining : $78,227
Corey Schueneman $883,500 (2)
-Salary Remaining : $78,227
-Salary Average : $883,500
-Salary Average Remaining : $78,227
Carl Grundstrom $878,500 (1)
-Salary Remaining : $77,784
-Salary Average : $878,500
-Salary Average Remaining : $77,784
Justus Annunen $871,000 (2)
-Salary Remaining : $77,120
-Salary Average : $871,000
-Salary Average Remaining : $77,120
Bobby McMann $869,250 (1)
-Salary Remaining : $76,965
-Salary Average : $869,250
-Salary Average Remaining : $76,965
Nathan Bastian $866,250 (1)
-Salary Remaining : $76,699
-Salary Average : $866,250
-Salary Average Remaining : $76,699
Mason Marchment $840,000 (2)
-Salary Remaining : $74,375
-Salary Average : $840,000
-Salary Average Remaining : $74,375
Mac Hollowell $813,750 (2)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Jeffrey Viel $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Xavier Parent $799,000 (3)
-Salary Remaining : $70,745
-Salary Average : $799,000
-Salary Average Remaining : $70,745
Ilya Solovyov $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $72,723,250
Year 2026 : $36,686,250
Year 2027 : $28,900,000
Year 2028 : $18,020,000
Salary Average Commitment
Year 2025 : $72,723,250
Year 2026 : $36,686,250
Year 2027 : $28,900,000
Year 2028 : $18,020,000
Salary Cap with 1 Way Contract
Year 2025 : $72,723,250
Year 2026 : $36,686,250
Year 2027 : $28,900,000
Year 2028 : $18,020,000

Farm Players Salaries

Matt Villalta $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Jan Bednar $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Niko Huuhtanen $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
John Farinacci $910,000 (1)
Salary Remaining : $910,000
Salary Average : $910,000
Salary Average Remaining : $910,000
Lukas Rousek $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Travis Dermott $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Daemon Hunt $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players7
Salary Commitment
Year 2025 : $6,091,750
Year 2026 : $4,219,750
Year 2027 : $3,406,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,091,750
Year 2026 : $4,219,750
Year 2027 : $3,406,000
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $135 - 4,000 - 100.00%
Level 3: 5000 - $85 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $285 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 75.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$108,144,200
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,397,542
Pro Players Total Average Salaries$80,397,542
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,368,000
Pro Year To Date Expenses$72,936,386
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$407,018
Pro Salary Cap To Date$70,718,700
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,537,700
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$418,737
Pro Estimated Expenses$7,118,529
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,118,529
Estimated Season Salary Cap$80,006,006
Estimate Under Maximum Salary Cap of $88,000,000$7,993,994
Estimate Over Minimum Salary Cap of $65,000,000 $15,006,006
Current Bank Account$96,048,907
Projected Bank Account$97,468,078

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (4)
-Salary Remaining : $818,125
-Salary Average : $9,240,000
-Salary Average Remaining : $818,125
Noah Hanifin (1 Way Contract) $7,791,000 (5)
-Salary Remaining : $689,828
-Salary Average : $7,791,000
-Salary Average Remaining : $689,828
J.T. Miller (1 Way Contract) $7,440,000 (4)
-Salary Remaining : $658,750
-Salary Average : $7,440,000
-Salary Average Remaining : $658,750
Jason Robertson (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $651,888
-Salary Average : $7,362,500
-Salary Average Remaining : $651,888
Nazem Kadri (1 Way Contract) $6,510,000 (2)
-Salary Remaining : $576,406
-Salary Average : $6,510,000
-Salary Average Remaining : $576,406
Pavel Buchnevich (1 Way Contract) $6,090,000 (2)
-Salary Remaining : $539,219
-Salary Average : $6,090,000
-Salary Average Remaining : $539,219
Carter Verhaeghe (1 Way Contract) $4,416,667 (4)
-Salary Remaining : $391,059
-Salary Average : $4,416,667
-Salary Average Remaining : $391,059
Mikey Anderson (1 Way Contract) $4,207,500 (3)
-Salary Remaining : $372,539
-Salary Average : $4,207,500
-Salary Average Remaining : $372,539
Adam Larsson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $354,167
-Salary Average : $4,000,000
-Salary Average Remaining : $354,167
Tyson Barrie (1 Way Contract) $3,562,500 (1)
-1 Way Contract Salary Cap : $2,437,500
-1 Way Contract Salary Cap Remaining : $215,820
-Salary Remaining : $315,430
-Salary Average : $3,562,500
-Salary Average Remaining : $315,430
Sean Walker (1 Way Contract) $3,420,000 (4)
-Salary Remaining : $302,813
-Salary Average : $3,420,000
-Salary Average Remaining : $302,813
Nicholas Paul (1 Way Contract) $3,276,000 (1)
-Salary Remaining : $290,063
-Salary Average : $3,276,000
-Salary Average Remaining : $290,063
Owen Tippett (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $146,094
-Salary Average : $1,650,000
-Salary Average Remaining : $146,094
Samuel Ersson $1,522,500 (3)
-Salary Remaining : $134,805
-Salary Average : $1,522,500
-Salary Average Remaining : $134,805
Austin Watson (1 Way Contract) $1,410,000 (1)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $25,234
-Salary Remaining : $124,844
-Salary Average : $1,410,000
-Salary Average Remaining : $124,844
Eeli Tolvanen $1,377,500 (2)
-Salary Remaining : $121,966
-Salary Average : $1,377,500
-Salary Average Remaining : $121,966
Ryan Donato (1 Way Contract) $1,236,000 (1)
-Salary Remaining : $109,438
-Salary Average : $1,236,000
-Salary Average Remaining : $109,438
Martin Pospisil $950,000 (3)
-Salary Remaining : $84,115
-Salary Average : $950,000
-Salary Average Remaining : $84,115
Florian Xhekaj $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Filip Gustavsson $826,875 (1)
-Salary Remaining : $73,213
-Salary Average : $826,875
-Salary Average Remaining : $73,213
Ethan Bear (1 Way Contract) $821,500 (5)
-Salary Remaining : $72,737
-Salary Average : $821,500
-Salary Average Remaining : $72,737
Kyle Capobianco $813,750 (1)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Albert Johansson $798,250 (2)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Stefan Noesen $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $80,397,542
Year 2026 : $68,522,417
Year 2027 : $49,746,667
Year 2028 : $33,129,167
Salary Average Commitment
Year 2025 : $80,397,542
Year 2026 : $68,522,417
Year 2027 : $49,746,667
Year 2028 : $33,129,167
Salary Cap with 1 Way Contract
Year 2025 : $78,147,539
Year 2026 : $68,522,417
Year 2027 : $49,746,667
Year 2028 : $33,129,167

Farm Players Salaries

Jesper Wallstedt $2,090,000 (5)
Salary Remaining : $2,090,000
Salary Average : $2,090,000
Salary Average Remaining : $2,090,000
Ross Johnston $1,056,000 (1)
Salary Remaining : $1,056,000
Salary Average : $1,056,000
Salary Average Remaining : $1,056,000
Kurtis MacDermid $948,000 (1)
Salary Remaining : $948,000
Salary Average : $948,000
Salary Average Remaining : $948,000
Vyacheslav Buteyets $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Isaiah George $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Tristan Broz $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ethan Edwards $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jackson Edward $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Rodwin Dionicio $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Stephen Halliday $883,500 (3)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Anthony Angello $883,500 (2)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Scott Perunovich $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Eetu Liukas $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Kaedan Korczak $849,750 (2)
Salary Remaining : $849,750
Salary Average : $849,750
Salary Average Remaining : $849,750
Reilly Walsh $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Aatu Raty $778,100 (3)
Salary Remaining : $778,100
Salary Average : $778,100
Salary Average Remaining : $778,100
Tye Felhaber $775,000 (1)
Salary Remaining : $775,000
Salary Average : $775,000
Salary Average Remaining : $775,000
Mitchell Gibson $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Nathan Walker $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players19
Salary Commitment
Year 2025 : $17,864,600
Year 2026 : $13,466,100
Year 2027 : $7,451,600
Year 2028 : $2,090,000
Salary Average Commitment
Year 2025 : $17,864,600
Year 2026 : $13,466,100
Year 2027 : $7,451,600
Year 2028 : $2,090,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,206,668
Pro Players Total Average Salaries$85,206,668
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,650,887
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$443,785
Pro Salary Cap To Date$77,604,013
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$443,785
Pro Estimated Expenses$7,544,345
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,544,345
Estimated Season Salary Cap$85,148,358
Estimate Under Maximum Salary Cap of $88,000,000$2,851,642
Estimate Over Minimum Salary Cap of $65,000,000 $20,148,358
Current Bank Account$75,720,190
Projected Bank Account$82,993,895

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $9,860,000 (5)
-Salary Remaining : $873,021
-Salary Average : $9,860,000
-Salary Average Remaining : $873,021
Connor Hellebuyck (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $797,760
-Salary Average : $9,010,000
-Salary Average Remaining : $797,760
Thomas Chabot (1 Way Contract) $8,480,000 (5)
-Salary Remaining : $750,833
-Salary Average : $8,480,000
-Salary Average Remaining : $750,833
Andrei Svechnikov (1 Way Contract) $7,362,500 (2)
-Salary Remaining : $651,888
-Salary Average : $7,362,500
-Salary Average Remaining : $651,888
Dylan Cozens (1 Way Contract) $6,745,000 (4)
-Salary Remaining : $597,214
-Salary Average : $6,745,000
-Salary Average Remaining : $597,214
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $531,250
-Salary Average : $6,000,000
-Salary Average Remaining : $531,250
Nikolaj Ehlers (1 Way Contract) $5,700,000 (5)
-Salary Remaining : $504,688
-Salary Average : $5,700,000
-Salary Average Remaining : $504,688
Alex Tuch (1 Way Contract) $4,560,000 (5)
-Salary Remaining : $403,750
-Salary Average : $4,560,000
-Salary Average Remaining : $403,750
Andrew Copp (1 Way Contract) $3,822,000 (2)
-Salary Remaining : $338,406
-Salary Average : $3,822,000
-Salary Average Remaining : $338,406
Frank Vatrano (1 Way Contract) $3,540,500 (1)
-Salary Remaining : $313,482
-Salary Average : $3,540,500
-Salary Average Remaining : $313,482
Kaiden Guhle $3,500,000 (1)
-Salary Remaining : $309,896
-Salary Average : $3,500,000
-Salary Average Remaining : $309,896
MacKenzie Weegar (1 Way Contract) $3,412,500 (1)
-Salary Remaining : $302,148
-Salary Average : $3,412,500
-Salary Average Remaining : $302,148
Ryan Lindgren (1 Way Contract) $2,990,000 (1)
-Salary Remaining : $264,740
-Salary Average : $2,990,000
-Salary Average Remaining : $264,740
Alexander Romanov (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $210,286
-Salary Average : $2,375,000
-Salary Average Remaining : $210,286
Vladislav Namestnikov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $177,083
-Salary Average : $2,000,000
-Salary Average Remaining : $177,083
Lukas Dostal (1 Way Contract) $1,150,001 (4)
-Salary Remaining : $101,823
-Salary Average : $1,150,001
-Salary Average Remaining : $101,823
Evan Rodrigues $1,060,000 (2)
-Salary Remaining : $93,854
-Salary Average : $1,060,000
-Salary Average Remaining : $93,854
Mavrik Bourque $997,500 (5)
-Salary Remaining : $88,320
-Salary Average : $997,500
-Salary Average Remaining : $88,320
Scott Morrow $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Trevor van Riemsdyk $902,500 (2)
-Salary Remaining : $79,909
-Salary Average : $902,500
-Salary Average Remaining : $79,909
Logan Stankoven $814,167 (2)
-Salary Remaining : $72,088
-Salary Average : $814,167
-Salary Average Remaining : $72,088
Total Pro Players21
Salary Commitment
Year 2025 : $85,206,668
Year 2026 : $63,763,668
Year 2027 : $49,802,501
Year 2028 : $46,502,501
Salary Average Commitment
Year 2025 : $85,206,668
Year 2026 : $63,763,668
Year 2027 : $49,802,501
Year 2028 : $46,502,501
Salary Cap with 1 Way Contract
Year 2025 : $85,206,668
Year 2026 : $63,763,668
Year 2027 : $49,802,501
Year 2028 : $46,502,501

Farm Players Salaries

A.J. Greer $969,000 (3)
Salary Remaining : $969,000
Salary Average : $969,000
Salary Average Remaining : $969,000
Ty Gallagher $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Justin Robidas $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Josh Filmon $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Hunter McKown $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Vasily Ponomarev $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Michael Milne $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Cameron Whitehead $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nolan Foote $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nico Sturm $909,090 (1)
Salary Remaining : $909,090
Salary Average : $909,090
Salary Average Remaining : $909,090
Alex Steeves $892,500 (3)
Salary Remaining : $892,500
Salary Average : $892,500
Salary Average Remaining : $892,500
Nikita Chibrikov $875,833 (2)
Salary Remaining : $875,833
Salary Average : $875,833
Salary Average Remaining : $875,833
Jesper Boqvist $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Jake Leschyshyn $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Connor Dewar $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Alexis Gendron $860,000 (2)
Salary Remaining : $860,000
Salary Average : $860,000
Salary Average Remaining : $860,000
Dennis Hildeby $843,333 (2)
Salary Remaining : $843,333
Salary Average : $843,333
Salary Average Remaining : $843,333
Jakub Skarek $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jett Woo $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Jack Finley $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Calen Addison $775,500 (2)
Salary Remaining : $775,500
Salary Average : $775,500
Salary Average Remaining : $775,500
Brandon Bussi $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Calle Clang $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players23
Salary Commitment
Year 2025 : $20,036,256
Year 2026 : $12,993,666
Year 2027 : $7,109,750
Year 2028 : $0
Salary Average Commitment
Year 2025 : $20,036,256
Year 2026 : $12,993,666
Year 2027 : $7,109,750
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,856,966
Pro Players Total Average Salaries$75,856,966
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,350,000
Pro Year To Date Expenses$69,140,400
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$395,088
Pro Salary Cap To Date$69,029,079
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$395,088
Pro Estimated Expenses$6,716,496
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,716,496
Estimated Season Salary Cap$79,095,575
Estimate Under Maximum Salary Cap of $88,000,000$8,904,425
Estimate Over Minimum Salary Cap of $65,000,000 $14,095,575
Current Bank Account$143,878,435
Projected Bank Account$146,052,769

Pro Players Salaries

Anze Kopitar (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $619,792
-Salary Average : $7,000,000
-Salary Average Remaining : $619,792
Quinton Byfield $6,500,000 (5)
-Salary Remaining : $575,521
-Salary Average : $6,500,000
-Salary Average Remaining : $575,521
Aaron Ekblad (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $540,104
-Salary Average : $6,100,000
-Salary Average Remaining : $540,104
Anthony Mantha (1 Way Contract) $5,928,000 (1)
-Salary Remaining : $524,875
-Salary Average : $5,928,000
-Salary Average Remaining : $524,875
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $478,125
-Salary Average : $5,400,000
-Salary Average Remaining : $478,125
Vladimir Tarasenko (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Spencer Knight (1 Way Contract) $4,635,000 (4)
-Salary Remaining : $410,391
-Salary Average : $4,635,000
-Salary Average Remaining : $410,391
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $354,167
-Salary Average : $4,000,000
-Salary Average Remaining : $354,167
Alexandre Carrier (1 Way Contract) $3,937,500 (4)
-Salary Remaining : $348,633
-Salary Average : $3,937,500
-Salary Average Remaining : $348,633
Jack Quinn $3,510,000 (5)
-Salary Remaining : $310,781
-Salary Average : $3,510,000
-Salary Average Remaining : $310,781
Jordan Greenway (1 Way Contract) $3,060,000 (1)
-Salary Remaining : $270,938
-Salary Average : $3,060,000
-Salary Average Remaining : $270,938
Jesse Puljujarvi (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $270,052
-Salary Average : $3,050,000
-Salary Average Remaining : $270,052
Braden Schneider $2,288,000 (5)
-Salary Remaining : $202,583
-Salary Average : $2,288,000
-Salary Average Remaining : $202,583
Connor Ingram $2,193,750 (4)
-Salary Remaining : $194,238
-Salary Average : $2,193,750
-Salary Average Remaining : $194,238
Jack Drury $1,932,000 (5)
-Salary Remaining : $171,063
-Salary Average : $1,932,000
-Salary Average Remaining : $171,063
Yakov Trenin (1 Way Contract) $1,768,000 (3)
-Salary Remaining : $156,542
-Salary Average : $1,768,000
-Salary Average Remaining : $156,542
Peyton Krebs $1,609,500 (5)
-Salary Remaining : $142,508
-Salary Average : $1,609,500
-Salary Average Remaining : $142,508
Jack McBain $1,599,999 (3)
-Salary Remaining : $141,667
-Salary Average : $1,599,999
-Salary Average Remaining : $141,667
Cam York (1 Way Contract) $1,580,000 (4)
-Salary Remaining : $139,896
-Salary Average : $1,580,000
-Salary Average Remaining : $139,896
Bobby Brink $1,560,000 (5)
-Salary Remaining : $138,125
-Salary Average : $1,560,000
-Salary Average Remaining : $138,125
Simon Benoit $1,498,500 (3)
-Salary Remaining : $132,680
-Salary Average : $1,498,500
-Salary Average Remaining : $132,680
Nick Perbix (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $99,609
-Salary Average : $1,125,000
-Salary Average Remaining : $99,609
Jack Thompson $831,717 (5)
-Salary Remaining : $73,642
-Salary Average : $831,717
-Salary Average Remaining : $73,642
Total Pro Players23
Salary Commitment
Year 2025 : $75,856,966
Year 2026 : $57,943,966
Year 2027 : $50,943,966
Year 2028 : $36,677,467
Salary Average Commitment
Year 2025 : $75,856,966
Year 2026 : $57,943,966
Year 2027 : $50,943,966
Year 2028 : $36,677,467
Salary Cap with 1 Way Contract
Year 2025 : $75,856,966
Year 2026 : $57,943,966
Year 2027 : $50,943,966
Year 2028 : $36,677,467

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (1)
Salary Remaining : $927,750
Salary Average : $927,750
Salary Average Remaining : $927,750
Garin Bjorklund $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Chaz Lucius $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Tristan Luneau $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Hunter Brzustewicz $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Dyllan Gill $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Sam Lipkin $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Felix Unger Sorum $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ryan Johnson $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Reid Schaefer $918,333 (2)
Salary Remaining : $918,333
Salary Average : $918,333
Salary Average Remaining : $918,333
Matthew Kessel $894,750 (5)
Salary Remaining : $894,750
Salary Average : $894,750
Salary Average Remaining : $894,750
Matthew Maggio $870,000 (2)
Salary Remaining : $870,000
Salary Average : $870,000
Salary Average Remaining : $870,000
Antti Tuomisto $867,500 (1)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
David Spacek $862,500 (2)
Salary Remaining : $862,500
Salary Average : $862,500
Salary Average Remaining : $862,500
Justin Sourdif $857,775 (5)
Salary Remaining : $857,775
Salary Average : $857,775
Salary Average Remaining : $857,775
Olen Zellweger $844,167 (2)
Salary Remaining : $844,167
Salary Average : $844,167
Salary Average Remaining : $844,167
Ryan Winterton $828,333 (2)
Salary Remaining : $828,333
Salary Average : $828,333
Salary Average Remaining : $828,333
Ben McCartney $805,617 (5)
Salary Remaining : $805,617
Salary Average : $805,617
Salary Average Remaining : $805,617
Arturs Silovs $799,000 (3)
Salary Remaining : $799,000
Salary Average : $799,000
Salary Average Remaining : $799,000
Luke Henman $796,750 (2)
Salary Remaining : $796,750
Salary Average : $796,750
Salary Average Remaining : $796,750
Graeme Clarke $789,000 (2)
Salary Remaining : $789,000
Salary Average : $789,000
Salary Average Remaining : $789,000
Noah Gregor $787,500 (2)
Salary Remaining : $787,500
Salary Average : $787,500
Salary Average Remaining : $787,500
Kieffer Bellows $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Mads Sogaard $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players24
Salary Commitment
Year 2025 : $20,748,975
Year 2026 : $16,353,725
Year 2027 : $8,732,142
Year 2028 : $2,558,142
Salary Average Commitment
Year 2025 : $20,748,975
Year 2026 : $16,353,725
Year 2027 : $8,732,142
Year 2028 : $2,558,142

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 70.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$103,726,350
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,784,956
Pro Players Total Average Salaries$86,784,956
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$377,150
Pro Year To Date Expenses$79,100,875
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$446,146
Pro Salary Cap To Date$77,102,790
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,781,660
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$452,005
Pro Estimated Expenses$7,684,085
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,684,085
Estimated Season Salary Cap$85,064,422
Estimate Under Maximum Salary Cap of $88,000,000$2,935,578
Estimate Over Minimum Salary Cap of $65,000,000 $20,064,422
Current Bank Account$77,324,160
Projected Bank Account$87,421,735

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (1)
-Salary Remaining : $874,792
-Salary Average : $9,880,000
-Salary Average Remaining : $874,792
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (1)
-Salary Remaining : $790,234
-Salary Average : $8,925,000
-Salary Average Remaining : $790,234
Brandon Montour (1 Way Contract) $7,142,857 (2)
-Salary Remaining : $632,440
-Salary Average : $7,142,857
-Salary Average Remaining : $632,440
Elias Pettersson (1 Way Contract) $6,982,500 (2)
-Salary Remaining : $618,242
-Salary Average : $6,982,500
-Salary Average Remaining : $618,242
Sam Reinhart (1 Way Contract) $5,876,000 (1)
-Salary Remaining : $520,271
-Salary Average : $5,876,000
-Salary Average Remaining : $520,271
Josh Anderson (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $511,328
-Salary Average : $5,775,000
-Salary Average Remaining : $511,328
Ondrej Palat (1 Way Contract) $5,580,000 (1)
-Salary Remaining : $494,063
-Salary Average : $5,580,000
-Salary Average Remaining : $494,063
Bryan Rust (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $453,776
-Salary Average : $5,125,000
-Salary Average Remaining : $453,776
Marco Rossi $4,750,000 (5)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Reilly Smith (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $407,292
-Salary Average : $4,600,000
-Salary Average Remaining : $407,292
Bowen Byram $4,042,500 (4)
-Salary Remaining : $357,930
-Salary Average : $4,042,500
-Salary Average Remaining : $357,930
Dan Vladar $2,847,500 (1)
-Salary Remaining : $252,122
-Salary Average : $2,847,500
-Salary Average Remaining : $252,122
Jake Middleton (1 Way Contract) $2,842,000 (4)
-Salary Remaining : $251,635
-Salary Average : $2,842,000
-Salary Average Remaining : $251,635
Klim Kostin (1 Way Contract) $2,080,000 (1)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $84,557
-Salary Remaining : $184,167
-Salary Average : $2,080,000
-Salary Average Remaining : $184,167
Sean Monahan (1 Way Contract) $1,885,750 (4)
-Salary Remaining : $166,967
-Salary Average : $1,885,750
-Salary Average Remaining : $166,967
Colin Miller (1 Way Contract) $1,757,500 (1)
-Salary Remaining : $155,612
-Salary Average : $1,757,500
-Salary Average Remaining : $155,612
Adam Klapka $1,187,500 (4)
-Salary Remaining : $105,143
-Salary Average : $1,187,500
-Salary Average Remaining : $105,143
Jon Merrill (1 Way Contract) $1,140,000 (1)
-Salary Remaining : $100,938
-Salary Average : $1,140,000
-Salary Average Remaining : $100,938
Brock Faber $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Zach Benson $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Jeff Malott $899,000 (5)
-Salary Remaining : $79,599
-Salary Average : $899,000
-Salary Average Remaining : $79,599
Johnathan Kovacevic $818,599 (1)
-Salary Remaining : $72,480
-Salary Average : $818,599
-Salary Average Remaining : $72,480
Jakob Pelletier $798,250 (2)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Filip Larsson $0 (0)
Michael Karow $0 (0)
Total Pro Players25
Salary Commitment
Year 2025 : $86,784,956
Year 2026 : $42,105,357
Year 2027 : $15,606,750
Year 2028 : $15,606,750
Salary Average Commitment
Year 2025 : $86,784,956
Year 2026 : $42,105,357
Year 2027 : $15,606,750
Year 2028 : $15,606,750
Salary Cap with 1 Way Contract
Year 2025 : $85,659,959
Year 2026 : $42,105,357
Year 2027 : $15,606,750
Year 2028 : $15,606,750

Farm Players Salaries

Riley Tufte $971,250 (1)
Salary Remaining : $971,250
Salary Average : $971,250
Salary Average Remaining : $971,250
Shane Bowers $952,750 (1)
Salary Remaining : $952,750
Salary Average : $952,750
Salary Average Remaining : $952,750
John Beecher $927,000 (2)
Salary Remaining : $927,000
Salary Average : $927,000
Salary Average Remaining : $927,000
Ty Nelson $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Isaac Belliveau $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Filip Bystedt $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Joe Hicketts $883,500 (2)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Jayden Grubbe $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Roni Hirvonen $856,667 (2)
Salary Remaining : $856,667
Salary Average : $856,667
Salary Average Remaining : $856,667
Topias Vilen $836,667 (2)
Salary Remaining : $836,667
Salary Average : $836,667
Salary Average Remaining : $836,667
Kyle MacLean $832,000 (1)
Salary Remaining : $832,000
Salary Average : $832,000
Salary Average Remaining : $832,000
Grigori Denisenko $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Ryan Suzuki $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Tyrel Bauer $790,500 (2)
Salary Remaining : $790,500
Salary Average : $790,500
Salary Average Remaining : $790,500
Blade Jenkins $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Kevin Connauton $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players16
Salary Commitment
Year 2025 : $13,797,084
Year 2026 : $10,291,084
Year 2027 : $2,775,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,797,084
Year 2026 : $10,291,084
Year 2027 : $2,775,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 2000 - $100 - 1,959 - 97.93%
Level 2: 4000 - $80 - 3,880 - 96.99%
Level 3: 5000 - $60 - 4,685 - 93.71%
Level 4: 6000 - $40 - 5,590 - 93.16%
Luxury : 1000 - $200 - 936 - 93.58%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $10 - 0 - 0.00%
Farm Level 2: 1500 - $5 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %17,049 - 94.72%
Average Income per Game$1,785,204
Year to Date Revenue$64,267,337
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,206,511
Pro Players Total Average Salaries$76,206,511
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,250,691
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$364,820
Pro Salary Cap To Date$60,969,166
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,926,019
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$396,909
Pro Estimated Expenses$6,747,453
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,747,453
Estimated Season Salary Cap$67,171,106
Estimate Under Maximum Salary Cap of $88,000,000$20,828,894
Estimate Over Minimum Salary Cap of $65,000,000 $2,171,106
Current Bank Account$66,417,054
Projected Bank Account$68,595,620

Pro Players Salaries

Aaron Ness (1 Way Contract) $10,000,000 (1)
-1 Way Contract Salary Cap : $8,875,000
-1 Way Contract Salary Cap Remaining : $785,807
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Alec Martinez (1 Way Contract) $10,000,000 (1)
-1 Way Contract Salary Cap : $8,875,000
-1 Way Contract Salary Cap Remaining : $785,807
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Ivan Provorov (1 Way Contract) $9,010,000 (5)
-Salary Remaining : $797,760
-Salary Average : $9,010,000
-Salary Average Remaining : $797,760
Alex Belzile (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (2)
-Salary Remaining : $405,432
-Salary Average : $4,579,000
-Salary Average Remaining : $405,432
Mattias Samuelsson (1 Way Contract) $4,071,428 (3)
-Salary Remaining : $360,491
-Salary Average : $4,071,428
-Salary Average Remaining : $360,491
J.J. Moser $3,206,250 (3)
-Salary Remaining : $283,887
-Salary Average : $3,206,250
-Salary Average Remaining : $283,887
Cole Perfetti $3,087,500 (5)
-Salary Remaining : $273,372
-Salary Average : $3,087,500
-Salary Average Remaining : $273,372
Cole Sillinger $2,137,500 (5)
-Salary Remaining : $189,258
-Salary Average : $2,137,500
-Salary Average Remaining : $189,258
Pyotr Kochetkov (1 Way Contract) $2,080,000 (1)
-Salary Remaining : $184,167
-Salary Average : $2,080,000
-Salary Average Remaining : $184,167
Juuso Valimaki (1 Way Contract) $2,080,000 (1)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $84,557
-Salary Remaining : $184,167
-Salary Average : $2,080,000
-Salary Average Remaining : $184,167
Egor Zamula (1 Way Contract) $1,768,000 (2)
-Salary Remaining : $156,542
-Salary Average : $1,768,000
-Salary Average Remaining : $156,542
Kent Johnson $1,710,000 (5)
-Salary Remaining : $151,406
-Salary Average : $1,710,000
-Salary Average Remaining : $151,406
Barrett Hayton $1,686,250 (3)
-Salary Remaining : $149,303
-Salary Average : $1,686,250
-Salary Average Remaining : $149,303
Kaapo Kahkonen (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $105,896
-Salary Average : $1,196,000
-Salary Average Remaining : $105,896
Morgan Frost $962,000 (1)
-Salary Remaining : $85,177
-Salary Average : $962,000
-Salary Average Remaining : $85,177
Dylan Guenther $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
William Eklund $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Simon Nemec $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Luke Hughes $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Logan Cooley $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Jiri Kulich $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Will Smith $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $81,311
-Salary Average : $918,333
-Salary Average Remaining : $81,311
Jacob Bryson (1 Way Contract) $855,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $75,703
-Salary Average : $855,000
-Salary Average Remaining : $75,703
Colin White (1 Way Contract) $806,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Paul Cotter $798,250 (1)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Ben Jones $780,000 (1)
-Salary Remaining : $69,063
-Salary Average : $780,000
-Salary Average Remaining : $69,063
Lucas Johansen $0 (0)
Ben Gleason $0 (0)
Evan Gardner $0 (0)
Total Pro Players31
Salary Commitment
Year 2025 : $76,206,511
Year 2026 : $39,726,261
Year 2027 : $27,835,928
Year 2028 : $15,945,000
Salary Average Commitment
Year 2025 : $76,206,511
Year 2026 : $39,726,261
Year 2027 : $27,835,928
Year 2028 : $15,945,000
Salary Cap with 1 Way Contract
Year 2025 : $70,045,514
Year 2026 : $38,920,260
Year 2027 : $27,029,928
Year 2028 : $15,945,000

Farm Players Salaries

Alexandre Texier $1,525,000 (1)
Salary Remaining : $1,525,000
Salary Average : $1,525,000
Salary Average Remaining : $1,525,000
Urho Vaakanainen $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Jack Studnicka $962,000 (1)
Salary Remaining : $962,000
Salary Average : $962,000
Salary Average Remaining : $962,000
Massimo Rizzo $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Julian Lutz $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ruslan Khazheyev $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Cade Webber $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ethan Haider $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Seamus Casey $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Adam Scheel $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Joakim Kemell $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ryan O'Rourke $898,625 (5)
Salary Remaining : $898,625
Salary Average : $898,625
Salary Average Remaining : $898,625
Kole Lind $892,500 (2)
Salary Remaining : $892,500
Salary Average : $892,500
Salary Average Remaining : $892,500
Ronnie Attard $884,000 (1)
Salary Remaining : $884,000
Salary Average : $884,000
Salary Average Remaining : $884,000
Juuso Parssinen $876,358 (2)
Salary Remaining : $876,358
Salary Average : $876,358
Salary Average Remaining : $876,358
Ville Ottavainen $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Nikita Novikov $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Akira Schmid $831,250 (3)
Salary Remaining : $831,250
Salary Average : $831,250
Salary Average Remaining : $831,250
Maxence Guenette $813,750 (4)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Arshdeep Bains $813,750 (4)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Valtteri Puustinen $806,000 (1)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jon-Randall Avon $800,000 (2)
Salary Remaining : $800,000
Salary Average : $800,000
Salary Average Remaining : $800,000
Tyce Thompson $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Keean Washkurak $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players24
Salary Commitment
Year 2025 : $21,700,233
Year 2026 : $15,636,233
Year 2027 : $7,632,375
Year 2028 : $2,526,125
Salary Average Commitment
Year 2025 : $21,700,233
Year 2026 : $15,636,233
Year 2027 : $7,632,375
Year 2028 : $2,526,125

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,485,379
Pro Players Total Average Salaries$68,485,379
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,036,428
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$350,835
Pro Salary Cap To Date$59,817,603
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$356,695
Pro Estimated Expenses$6,063,815
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,063,815
Estimated Season Salary Cap$65,781,798
Estimate Under Maximum Salary Cap of $88,000,000$22,218,202
Estimate Over Minimum Salary Cap of $65,000,000 $781,798
Current Bank Account$115,186,420
Projected Bank Account$123,940,655

Pro Players Salaries

Kevin Hayes (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $770,313
-Salary Average : $8,700,000
-Salary Average Remaining : $770,313
Brandon Hickey (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Blake Hillman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
William Karlsson (1 Way Contract) $5,548,000 (4)
-Salary Remaining : $491,229
-Salary Average : $5,548,000
-Salary Average Remaining : $491,229
Rickard Rakell (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Connor Murphy (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $370,104
-Salary Average : $4,180,000
-Salary Average Remaining : $370,104
Ryan Graves (1 Way Contract) $3,610,000 (1)
-Salary Remaining : $319,635
-Salary Average : $3,610,000
-Salary Average Remaining : $319,635
Kailer Yamamoto (1 Way Contract) $2,181,545 (2)
-Salary Remaining : $193,158
-Salary Average : $2,181,545
-Salary Average Remaining : $193,158
Jordan Spence $1,425,000 (4)
-Salary Remaining : $126,172
-Salary Average : $1,425,000
-Salary Average Remaining : $126,172
Arber Xhekaj $1,235,000 (4)
-Salary Remaining : $109,349
-Salary Average : $1,235,000
-Salary Average Remaining : $109,349
Frank Nazar $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Lucas Ciona $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Lane Hutson $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Adin Hill $904,000 (1)
-Salary Remaining : $80,042
-Salary Average : $904,000
-Salary Average Remaining : $80,042
Logan Mailloux $875,000 (2)
-Salary Remaining : $77,474
-Salary Average : $875,000
-Salary Average Remaining : $77,474
Sebastian Cossa $863,334 (2)
-Salary Remaining : $76,441
-Salary Average : $863,334
-Salary Average Remaining : $76,441
Michael Pezzetta $836,875 (3)
-Salary Remaining : $74,098
-Salary Average : $836,875
-Salary Average Remaining : $74,098
Matt Nieto $816,000 (2)
-Salary Remaining : $72,250
-Salary Average : $816,000
-Salary Average Remaining : $72,250
Jack Becker $780,000 (3)
-Salary Remaining : $69,063
-Salary Average : $780,000
-Salary Average Remaining : $69,063
Zac Jones $755,625 (2)
-Salary Remaining : $66,904
-Salary Average : $755,625
-Salary Average Remaining : $66,904
Mark Senden $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Luke Evangelista $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Adam Raska $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $68,485,379
Year 2026 : $28,521,379
Year 2027 : $11,324,875
Year 2028 : $8,208,000
Salary Average Commitment
Year 2025 : $68,485,379
Year 2026 : $28,521,379
Year 2027 : $11,324,875
Year 2028 : $8,208,000
Salary Cap with 1 Way Contract
Year 2025 : $67,360,379
Year 2026 : $28,521,379
Year 2027 : $11,324,875
Year 2028 : $8,208,000

Farm Players Salaries

Carter Gylander $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Reece Vitelli $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ethan Keppen $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
David Goyette $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jaxsen Wiebe $792,825 (3)
Salary Remaining : $792,825
Salary Average : $792,825
Salary Average Remaining : $792,825
Riley Bezeau $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Marshall Rifai $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Kevin Wall $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Brandon Baddock $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players9
Salary Commitment
Year 2025 : $7,492,825
Year 2026 : $6,742,825
Year 2027 : $2,467,825
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,492,825
Year 2026 : $6,742,825
Year 2027 : $2,467,825
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,134,813
Pro Players Total Average Salaries$88,134,813
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,097,425
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$459,035
Pro Salary Cap To Date$79,097,425
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$459,035
Pro Estimated Expenses$7,803,595
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,803,595
Estimated Season Salary Cap$86,901,020
Estimate Under Maximum Salary Cap of $88,000,000$1,098,980
Estimate Over Minimum Salary Cap of $65,000,000 $21,901,020
Current Bank Account$57,110,796
Projected Bank Account$64,125,251

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,587,500 (1)
-Salary Remaining : $1,114,518
-Salary Average : $12,587,500
-Salary Average Remaining : $1,114,518
Seth Jones (1 Way Contract) $10,070,000 (3)
-Salary Remaining : $891,615
-Salary Average : $10,070,000
-Salary Average Remaining : $891,615
Filip Forsberg (1 Way Contract) $9,010,000 (3)
-Salary Remaining : $797,760
-Salary Average : $9,010,000
-Salary Average Remaining : $797,760
Alex Pietrangelo (1 Way Contract) $8,096,000 (2)
-Salary Remaining : $716,833
-Salary Average : $8,096,000
-Salary Average Remaining : $716,833
Alex DeBrincat (1 Way Contract) $7,481,250 (1)
-Salary Remaining : $662,402
-Salary Average : $7,481,250
-Salary Average Remaining : $662,402
Brad Marchand (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $464,844
-Salary Average : $5,250,000
-Salary Average Remaining : $464,844
Charlie Coyle (1 Way Contract) $4,830,000 (4)
-Salary Remaining : $427,656
-Salary Average : $4,830,000
-Salary Average Remaining : $427,656
Mike Matheson (1 Way Contract) $4,582,500 (4)
-Salary Remaining : $405,742
-Salary Average : $4,582,500
-Salary Average Remaining : $405,742
Devon Toews (1 Way Contract) $4,346,000 (2)
-Salary Remaining : $384,802
-Salary Average : $4,346,000
-Salary Average Remaining : $384,802
Elvis Merzlikins (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $371,875
-Salary Average : $4,200,000
-Salary Average Remaining : $371,875
Colton Sissons (1 Way Contract) $2,685,714 (4)
-Salary Remaining : $237,798
-Salary Average : $2,685,714
-Salary Average Remaining : $237,798
Noah Cates $2,493,750 (2)
-Salary Remaining : $220,801
-Salary Average : $2,493,750
-Salary Average Remaining : $220,801
Brandon Tanev (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $210,286
-Salary Average : $2,375,000
-Salary Average Remaining : $210,286
Jake Evans $1,802,000 (4)
-Salary Remaining : $159,552
-Salary Average : $1,802,000
-Salary Average Remaining : $159,552
Pius Suter (1 Way Contract) $1,696,000 (4)
-Salary Remaining : $150,167
-Salary Average : $1,696,000
-Salary Average Remaining : $150,167
Ty Dellandrea $1,235,000 (4)
-Salary Remaining : $109,349
-Salary Average : $1,235,000
-Salary Average Remaining : $109,349
Brent Burns (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $88,542
-Salary Average : $1,000,000
-Salary Average Remaining : $88,542
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Dustin Wolf $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Gustav Forsling $900,349 (1)
-Salary Remaining : $79,718
-Salary Average : $900,349
-Salary Average Remaining : $79,718
Cale Fleury $845,500 (2)
-Salary Remaining : $74,862
-Salary Average : $845,500
-Salary Average Remaining : $74,862
Michael McCarron $798,250 (1)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Total Pro Players22
Salary Commitment
Year 2025 : $88,134,813
Year 2026 : $59,317,464
Year 2027 : $38,286,214
Year 2028 : $19,206,214
Salary Average Commitment
Year 2025 : $88,134,813
Year 2026 : $59,317,464
Year 2027 : $38,286,214
Year 2028 : $19,206,214
Salary Cap with 1 Way Contract
Year 2025 : $88,134,813
Year 2026 : $59,317,464
Year 2027 : $38,286,214
Year 2028 : $19,206,214

Farm Players Salaries

Noah Juulsen $936,000 (3)
Salary Remaining : $936,000
Salary Average : $936,000
Salary Average Remaining : $936,000
Ty Mueller $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Fraser Minten $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Anton Malmstrom $864,500 (3)
Salary Remaining : $864,500
Salary Average : $864,500
Salary Average Remaining : $864,500
Bogdan Trineyev $859,167 (2)
Salary Remaining : $859,167
Salary Average : $859,167
Salary Average Remaining : $859,167
Gavin White $857,500 (2)
Salary Remaining : $857,500
Salary Average : $857,500
Salary Average Remaining : $857,500
John Hayden $808,500 (1)
Salary Remaining : $808,500
Salary Average : $808,500
Salary Average Remaining : $808,500
Riley Duran $806,775 (3)
Salary Remaining : $806,775
Salary Average : $806,775
Salary Average Remaining : $806,775
Billy Sweezey $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Gage Quinney $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Oskar Back $783,750 (3)
Salary Remaining : $783,750
Salary Average : $783,750
Salary Average Remaining : $783,750
Austin Strand $780,000 (3)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
Keith Petruzzelli $768,450 (1)
Salary Remaining : $768,450
Salary Average : $768,450
Salary Average Remaining : $768,450
Kale Clague $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Dennis Cholowski $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Patrick Giles $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Robert Mastrosimone $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Ryan Sandelin $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players18
Salary Commitment
Year 2025 : $14,676,642
Year 2026 : $11,599,692
Year 2027 : $7,521,025
Year 2028 : $0
Salary Average Commitment
Year 2025 : $14,676,642
Year 2026 : $11,599,692
Year 2027 : $7,521,025
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,344,280
Pro Players Total Average Salaries$86,344,280
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,463,382
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$443,850
Pro Salary Cap To Date$77,258,672
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$449,710
Pro Estimated Expenses$7,645,070
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,645,070
Estimated Season Salary Cap$84,804,122
Estimate Under Maximum Salary Cap of $88,000,000$3,195,878
Estimate Over Minimum Salary Cap of $65,000,000 $19,804,122
Current Bank Account$84,153,798
Projected Bank Account$85,399,558

Pro Players Salaries

Dylan Larkin (1 Way Contract) $10,005,000 (5)
-Salary Remaining : $885,859
-Salary Average : $10,005,000
-Salary Average Remaining : $885,859
Kirill Kaprizov (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $828,750
-Salary Average : $9,360,000
-Salary Average Remaining : $828,750
Nick Suzuki (1 Way Contract) $7,481,250 (3)
-Salary Remaining : $662,402
-Salary Average : $7,481,250
-Salary Average Remaining : $662,402
Patrik Laine (1 Way Contract) $7,125,000 (1)
-Salary Remaining : $630,859
-Salary Average : $7,125,000
-Salary Average Remaining : $630,859
Troy Terry $6,650,000 (1)
-Salary Remaining : $588,802
-Salary Average : $6,650,000
-Salary Average Remaining : $588,802
Darnell Nurse (1 Way Contract) $5,824,000 (1)
-Salary Remaining : $515,667
-Salary Average : $5,824,000
-Salary Average Remaining : $515,667
Morgan Geekie $5,225,000 (2)
-Salary Remaining : $462,630
-Salary Average : $5,225,000
-Salary Average Remaining : $462,630
Tristan Jarry (1 Way Contract) $5,213,750 (2)
-Salary Remaining : $461,634
-Salary Average : $5,213,750
-Salary Average Remaining : $461,634
Anton Lundell $5,200,000 (5)
-Salary Remaining : $460,417
-Salary Average : $5,200,000
-Salary Average Remaining : $460,417
John Tavares (1 Way Contract) $4,389,280 (3)
-Salary Remaining : $388,634
-Salary Average : $4,389,280
-Salary Average Remaining : $388,634
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $309,896
-Salary Average : $3,500,000
-Salary Average Remaining : $309,896
Adam Lowry (1 Way Contract) $3,354,166 (1)
-Salary Remaining : $296,983
-Salary Average : $3,354,166
-Salary Average Remaining : $296,983
Mario Ferraro (1 Way Contract) $3,087,500 (2)
-Salary Remaining : $273,372
-Salary Average : $3,087,500
-Salary Average Remaining : $273,372
David Kampf (1 Way Contract) $1,575,000 (2)
-1 Way Contract Salary Cap : $450,000
-1 Way Contract Salary Cap Remaining : $39,844
-Salary Remaining : $139,453
-Salary Average : $1,575,000
-Salary Average Remaining : $139,453
Eetu Luostarinen $1,425,000 (2)
-Salary Remaining : $126,172
-Salary Average : $1,425,000
-Salary Average Remaining : $126,172
Jamie Benn (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $88,542
-Salary Average : $1,000,000
-Salary Average Remaining : $88,542
Declan Chisholm $940,000 (2)
-Salary Remaining : $83,229
-Salary Average : $940,000
-Salary Average Remaining : $83,229
Ville Heinola $888,000 (5)
-Salary Remaining : $78,625
-Salary Average : $888,000
-Salary Average Remaining : $78,625
Brandt Clarke $863,334 (2)
-Salary Remaining : $76,441
-Salary Average : $863,334
-Salary Average Remaining : $76,441
Nico Daws $836,667 (3)
-Salary Remaining : $74,080
-Salary Average : $836,667
-Salary Average Remaining : $74,080
Axel Jonsson-Fjallby $813,750 (1)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Joseph Woll $797,333 (1)
-Salary Remaining : $70,597
-Salary Average : $797,333
-Salary Average Remaining : $70,597
William Villeneuve $790,250 (3)
-Salary Remaining : $69,970
-Salary Average : $790,250
-Salary Average Remaining : $69,970
Total Pro Players23
Salary Commitment
Year 2025 : $86,344,280
Year 2026 : $61,780,031
Year 2027 : $38,950,447
Year 2028 : $16,093,000
Salary Average Commitment
Year 2025 : $86,344,280
Year 2026 : $61,780,031
Year 2027 : $38,950,447
Year 2028 : $16,093,000
Salary Cap with 1 Way Contract
Year 2025 : $85,219,278
Year 2026 : $60,655,031
Year 2027 : $38,950,447
Year 2028 : $16,093,000

Farm Players Salaries

Lukas Reichel $1,248,000 (5)
Salary Remaining : $1,248,000
Salary Average : $1,248,000
Salary Average Remaining : $1,248,000
Sebastien Aho $1,087,060 (1)
Salary Remaining : $1,087,060
Salary Average : $1,087,060
Salary Average Remaining : $1,087,060
Lane Pederson $990,675 (1)
Salary Remaining : $990,675
Salary Average : $990,675
Salary Average Remaining : $990,675
Max Jones $950,000 (1)
Salary Remaining : $950,000
Salary Average : $950,000
Salary Average Remaining : $950,000
Aidan McDonough $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Owen Lindmark $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Fabian Wagner $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ivan Miroshnichenko $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Samuel Honzek $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Mikko Kokkonen $872,200 (3)
Salary Remaining : $872,200
Salary Average : $872,200
Salary Average Remaining : $872,200
Trevor Kuntar $867,500 (1)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Reese Johnson $860,000 (3)
Salary Remaining : $860,000
Salary Average : $860,000
Salary Average Remaining : $860,000
Mike Hardman $860,000 (3)
Salary Remaining : $860,000
Salary Average : $860,000
Salary Average Remaining : $860,000
Santeri Hatakka $850,833 (2)
Salary Remaining : $850,833
Salary Average : $850,833
Salary Average Remaining : $850,833
Mason Millman $818,333 (2)
Salary Remaining : $818,333
Salary Average : $818,333
Salary Average Remaining : $818,333
Ales Stezka $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Simon Lundmark $798,000 (3)
Salary Remaining : $798,000
Salary Average : $798,000
Salary Average Remaining : $798,000
Travis Barron $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Brett Budgell $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players19
Salary Commitment
Year 2025 : $17,133,601
Year 2026 : $12,313,366
Year 2027 : $8,044,200
Year 2028 : $1,248,000
Salary Average Commitment
Year 2025 : $17,133,601
Year 2026 : $12,313,366
Year 2027 : $8,044,200
Year 2028 : $1,248,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,383,499
Pro Players Total Average Salaries$87,383,499
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,646,741
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$455,122
Pro Salary Cap To Date$79,646,741
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$455,122
Pro Estimated Expenses$7,737,074
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,737,074
Estimated Season Salary Cap$87,383,815
Estimate Under Maximum Salary Cap of $88,000,000$616,185
Estimate Over Minimum Salary Cap of $65,000,000 $22,383,815
Current Bank Account$81,823,961
Projected Bank Account$88,904,937

Pro Players Salaries

Brayden Point (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Mark Scheifele (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $797,760
-Salary Average : $9,010,000
-Salary Average Remaining : $797,760
Ilya Sorokin (1 Way Contract) $8,750,000 (4)
-Salary Remaining : $774,740
-Salary Average : $8,750,000
-Salary Average Remaining : $774,740
Kevin Fiala (1 Way Contract) $8,355,000 (5)
-Salary Remaining : $739,766
-Salary Average : $8,355,000
-Salary Average Remaining : $739,766
Lucas Raymond $8,000,000 (4)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Kyle Connor (1 Way Contract) $7,599,999 (5)
-Salary Remaining : $672,917
-Salary Average : $7,599,999
-Salary Average Remaining : $672,917
Vladislav Gavrikov (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $553,385
-Salary Average : $6,250,000
-Salary Average Remaining : $553,385
Drake Batherson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $442,708
-Salary Average : $5,000,000
-Salary Average Remaining : $442,708
Tommy Novak $4,000,000 (5)
-Salary Remaining : $354,167
-Salary Average : $4,000,000
-Salary Average Remaining : $354,167
Radko Gudas (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $322,292
-Salary Average : $3,640,000
-Salary Average Remaining : $322,292
Nicolas Roy (1 Way Contract) $3,450,000 (5)
-Salary Remaining : $305,469
-Salary Average : $3,450,000
-Salary Average Remaining : $305,469
Zach Whitecloud $3,000,000 (5)
-Salary Remaining : $265,625
-Salary Average : $3,000,000
-Salary Average Remaining : $265,625
Brett Kulak (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $231,315
-Salary Average : $2,612,500
-Salary Average Remaining : $231,315
Jonatan Berggren $1,886,000 (3)
-Salary Remaining : $166,990
-Salary Average : $1,886,000
-Salary Average Remaining : $166,990
Kiefer Sherwood (1 Way Contract) $1,425,000 (4)
-Salary Remaining : $126,172
-Salary Average : $1,425,000
-Salary Average Remaining : $126,172
Daniil Miromanov $950,000 (1)
-Salary Remaining : $84,115
-Salary Average : $950,000
-Salary Average Remaining : $84,115
Calvin Pickard $930,000 (3)
-Salary Remaining : $82,344
-Salary Average : $930,000
-Salary Average Remaining : $82,344
Tye Kartye $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Pontus Holmberg $800,000 (2)
-Salary Remaining : $70,833
-Salary Average : $800,000
-Salary Average Remaining : $70,833
Emil Lilleberg $800,000 (2)
-Salary Remaining : $70,833
-Salary Average : $800,000
-Salary Average Remaining : $70,833
Total Pro Players20
Salary Commitment
Year 2025 : $87,383,499
Year 2026 : $80,508,499
Year 2027 : $76,295,999
Year 2028 : $59,839,999
Salary Average Commitment
Year 2025 : $87,383,499
Year 2026 : $80,508,499
Year 2027 : $76,295,999
Year 2028 : $59,839,999
Salary Cap with 1 Way Contract
Year 2025 : $87,383,499
Year 2026 : $80,508,499
Year 2027 : $76,295,999
Year 2028 : $59,839,999

Farm Players Salaries

Owen Sillinger $970,000 (1)
Salary Remaining : $970,000
Salary Average : $970,000
Salary Average Remaining : $970,000
Thomas Milic $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Drew Helleson $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Gavin Brindley $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Collin Graf $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jordan Dumais $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nikita Nesterenko $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Maximus Wanner $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nikolas Matinpalo $889,500 (2)
Salary Remaining : $889,500
Salary Average : $889,500
Salary Average Remaining : $889,500
Brogan Rafferty $875,000 (1)
Salary Remaining : $875,000
Salary Average : $875,000
Salary Average Remaining : $875,000
Jeremy Davies $875,000 (3)
Salary Remaining : $875,000
Salary Average : $875,000
Salary Average Remaining : $875,000
Matthew Highmore $875,000 (2)
Salary Remaining : $875,000
Salary Average : $875,000
Salary Average Remaining : $875,000
Devin Cooley $871,500 (3)
Salary Remaining : $871,500
Salary Average : $871,500
Salary Average Remaining : $871,500
Daniil Misyul $867,500 (1)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Brett Berard $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Oskar Pettersson $865,000 (2)
Salary Remaining : $865,000
Salary Average : $865,000
Salary Average Remaining : $865,000
Jakub Brabenec $828,333 (2)
Salary Remaining : $828,333
Salary Average : $828,333
Salary Average Remaining : $828,333
Connor Mackey $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Tanner Laczynski $800,500 (3)
Salary Remaining : $800,500
Salary Average : $800,500
Salary Average Remaining : $800,500
Alex Limoges $800,000 (1)
Salary Remaining : $800,000
Salary Average : $800,000
Salary Average Remaining : $800,000
Helge Grans $790,025 (3)
Salary Remaining : $790,025
Salary Average : $790,025
Salary Average Remaining : $790,025
Jan Jenik $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players22
Salary Commitment
Year 2025 : $19,205,858
Year 2026 : $11,993,358
Year 2027 : $6,918,025
Year 2028 : $0
Salary Average Commitment
Year 2025 : $19,205,858
Year 2026 : $11,993,358
Year 2027 : $6,918,025
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 2000 - $195 - 1,480 - 74.00%
Level 2: 4000 - $140 - 2,960 - 74.00%
Level 3: 5000 - $90 - 3,700 - 74.00%
Level 4: 6000 - $49 - 4,440 - 74.00%
Luxury : 1000 - $295 - 740 - 74.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$81,143,627
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,026,342
Pro Players Total Average Salaries$71,026,342
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,101,719
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$364,069
Pro Salary Cap To Date$61,070,476
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,772,284
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$369,929
Pro Estimated Expenses$6,288,793
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,288,793
Estimated Season Salary Cap$67,259,649
Estimate Under Maximum Salary Cap of $88,000,000$20,740,351
Estimate Over Minimum Salary Cap of $65,000,000 $2,259,649
Current Bank Account$21,584,009
Projected Bank Account$24,067,500

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,075,000 (4)
-Salary Remaining : $714,974
-Salary Average : $8,075,000
-Salary Average Remaining : $714,974
Alex Gallant (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Andreas Englund (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Anton Blidh (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Jonas Brodin (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $557,813
-Salary Average : $6,300,000
-Salary Average Remaining : $557,813
Ilya Mikheyev (1 Way Contract) $5,035,000 (3)
-Salary Remaining : $445,807
-Salary Average : $5,035,000
-Salary Average Remaining : $445,807
Petr Mrazek (1 Way Contract) $4,080,000 (1)
-Salary Remaining : $361,250
-Salary Average : $4,080,000
-Salary Average Remaining : $361,250
Dawson Mercer $3,800,000 (5)
-Salary Remaining : $336,458
-Salary Average : $3,800,000
-Salary Average Remaining : $336,458
Vitek Vanecek (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $319,104
-Salary Average : $3,604,000
-Salary Average Remaining : $319,104
Gustav Nyquist (1 Way Contract) $2,993,900 (1)
-Salary Remaining : $265,085
-Salary Average : $2,993,900
-Salary Average Remaining : $265,085
Ryker Evans $1,906,500 (3)
-Salary Remaining : $168,805
-Salary Average : $1,906,500
-Salary Average Remaining : $168,805
Tony DeAngelo (1 Way Contract) $1,775,500 (4)
-Salary Remaining : $157,206
-Salary Average : $1,775,500
-Salary Average Remaining : $157,206
Daniel Sprong $1,014,000 (3)
-Salary Remaining : $89,781
-Salary Average : $1,014,000
-Salary Average Remaining : $89,781
Shai Buium $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Jared Davidson $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Georgii Merkulov $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Wyatt Kaiser $916,667 (2)
-Salary Remaining : $81,163
-Salary Average : $916,667
-Salary Average Remaining : $81,163
Cameron Hughes $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Jack Ahcan $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Joseph Cecconi $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
William Dufour $799,025 (3)
-Salary Remaining : $70,747
-Salary Average : $799,025
-Salary Average Remaining : $70,747
Walker Duehr $783,750 (1)
-Salary Remaining : $69,395
-Salary Average : $783,750
-Salary Average Remaining : $69,395
Joona Koppanen $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players23
Salary Commitment
Year 2025 : $71,026,342
Year 2026 : $31,193,692
Year 2027 : $29,352,025
Year 2028 : $17,254,500
Salary Average Commitment
Year 2025 : $71,026,342
Year 2026 : $31,193,692
Year 2027 : $29,352,025
Year 2028 : $17,254,500
Salary Cap with 1 Way Contract
Year 2025 : $69,901,342
Year 2026 : $31,193,692
Year 2027 : $29,352,025
Year 2028 : $17,254,500

Farm Players Salaries

Michael Buchinger $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Mitchell Russell $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Parker Bell $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jaydon Dureau $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Cooper Black $893,000 (3)
Salary Remaining : $893,000
Salary Average : $893,000
Salary Average Remaining : $893,000
Blake McLaughlin $830,725 (2)
Salary Remaining : $830,725
Salary Average : $830,725
Salary Average Remaining : $830,725
Aidan Fulp $826,500 (3)
Salary Remaining : $826,500
Salary Average : $826,500
Salary Average Remaining : $826,500
Josh Lopina $825,633 (3)
Salary Remaining : $825,633
Salary Average : $825,633
Salary Average Remaining : $825,633
Luke Philp $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Remi Poirier $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Benjamin Kraws $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Marc Del Gaizo $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Jackson Cates $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players13
Salary Commitment
Year 2025 : $10,881,858
Year 2026 : $10,131,858
Year 2027 : $5,720,133
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,881,858
Year 2026 : $10,131,858
Year 2027 : $5,720,133
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 2000 - $195 - 1,540 - 77.00%
Level 2: 4000 - $140 - 3,080 - 77.00%
Level 3: 5000 - $90 - 3,850 - 77.00%
Level 4: 6000 - $49 - 4,620 - 77.00%
Luxury : 1000 - $295 - 770 - 77.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$84,433,260
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,279,250
Pro Players Total Average Salaries$83,279,250
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,483,610
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$425,621
Pro Salary Cap To Date$73,061,735
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,127,920
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$433,746
Pro Estimated Expenses$7,373,682
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,373,682
Estimated Season Salary Cap$80,297,292
Estimate Under Maximum Salary Cap of $88,000,000$7,702,708
Estimate Over Minimum Salary Cap of $65,000,000 $15,297,292
Current Bank Account$16,264,742
Projected Bank Account$18,018,980

Pro Players Salaries

William Nylander (1 Way Contract) $11,960,000 (4)
-Salary Remaining : $1,058,958
-Salary Average : $11,960,000
-Salary Average Remaining : $1,058,958
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Taylor Hall (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $672,917
-Salary Average : $7,600,000
-Salary Average Remaining : $672,917
Tom Wilson (1 Way Contract) $6,825,000 (4)
-Salary Remaining : $604,297
-Salary Average : $6,825,000
-Salary Average Remaining : $604,297
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $540,104
-Salary Average : $6,100,000
-Salary Average Remaining : $540,104
Cam Atkinson $5,875,000 (4)
-Salary Remaining : $520,182
-Salary Average : $5,875,000
-Salary Average Remaining : $520,182
Rasmus Ristolainen (1 Way Contract) $5,616,000 (1)
-Salary Remaining : $497,250
-Salary Average : $5,616,000
-Salary Average Remaining : $497,250
Jaden Schwartz (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $496,719
-Salary Average : $5,610,000
-Salary Average Remaining : $496,719
Sam Montembeault $3,339,000 (5)
-Salary Remaining : $295,641
-Salary Average : $3,339,000
-Salary Average Remaining : $295,641
Jack Roslovic (1 Way Contract) $2,968,000 (5)
-Salary Remaining : $262,792
-Salary Average : $2,968,000
-Salary Average Remaining : $262,792
Miles Wood (1 Way Contract) $2,650,000 (4)
-Salary Remaining : $234,635
-Salary Average : $2,650,000
-Salary Average Remaining : $234,635
Mattias Janmark (1 Way Contract) $2,438,000 (1)
-Salary Remaining : $215,865
-Salary Average : $2,438,000
-Salary Average Remaining : $215,865
Cody Glass (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $208,073
-Salary Average : $2,350,000
-Salary Average Remaining : $208,073
Erik Brannstrom (1 Way Contract) $1,860,000 (1)
-Salary Remaining : $164,688
-Salary Average : $1,860,000
-Salary Average Remaining : $164,688
Dylan Coghlan $962,000 (1)
-Salary Remaining : $85,177
-Salary Average : $962,000
-Salary Average Remaining : $85,177
Drew O'Connor $878,750 (1)
-Salary Remaining : $77,806
-Salary Average : $878,750
-Salary Average Remaining : $77,806
Ukko-Pekka Luukkonen $869,500 (1)
-Salary Remaining : $76,987
-Salary Average : $869,500
-Salary Average Remaining : $76,987
Glenn Gawdin $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Brendan Warren (1 Way Contract) $780,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $69,063
-Salary Average : $780,000
-Salary Average Remaining : $69,063
Anders Bjork (1 Way Contract) $780,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $69,063
-Salary Average : $780,000
-Salary Average Remaining : $69,063
Lucas Carlsson $760,000 (1)
-Salary Remaining : $67,292
-Salary Average : $760,000
-Salary Average Remaining : $67,292
Tyler Tucker $752,000 (2)
-Salary Remaining : $66,583
-Salary Average : $752,000
-Salary Average Remaining : $66,583
Robbie Russo $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Cole Koepke $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players24
Salary Commitment
Year 2025 : $83,279,250
Year 2026 : $36,735,000
Year 2027 : $35,983,000
Year 2028 : $33,617,000
Salary Average Commitment
Year 2025 : $83,279,250
Year 2026 : $36,735,000
Year 2027 : $35,983,000
Year 2028 : $33,617,000
Salary Cap with 1 Way Contract
Year 2025 : $81,719,248
Year 2026 : $35,175,000
Year 2027 : $34,423,000
Year 2028 : $33,617,000

Farm Players Salaries

Danil Zhilkin $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Brandon Biro $878,750 (1)
Salary Remaining : $878,750
Salary Average : $878,750
Salary Average Remaining : $878,750
Matt Luff $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jacob Ingham $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Wilmer Skoog $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
James Hamblin $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Olle Lycksell $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Jimmy Schuldt $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Mathias Laferriere $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Grant Cruikshank $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Ethan de Jong $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players11
Salary Commitment
Year 2025 : $8,609,750
Year 2026 : $6,981,000
Year 2027 : $3,981,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,609,750
Year 2026 : $6,981,000
Year 2027 : $3,981,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 2000 - $160 - 1,420 - 71.00%
Level 2: 4000 - $100 - 2,840 - 71.00%
Level 3: 5000 - $40 - 3,550 - 71.00%
Level 4: 6000 - $23 - 4,260 - 71.00%
Luxury : 1000 - $220 - 710 - 71.00%
Total Capacity :18000
Team Popularity : 55.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$51,375,848
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,592,959
Pro Players Total Average Salaries$82,592,959
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,273,519
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$412,594
Pro Salary Cap To Date$68,957,163
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,055,988
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$430,172
Pro Estimated Expenses$7,312,924
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,312,924
Estimated Season Salary Cap$75,971,261
Estimate Under Maximum Salary Cap of $88,000,000$12,028,739
Estimate Over Minimum Salary Cap of $65,000,000 $10,971,261
Current Bank Account$29,102,329
Projected Bank Account$25,845,393

Pro Players Salaries

Mitchell Marner (1 Way Contract) $12,720,000 (5)
-Salary Remaining : $1,126,250
-Salary Average : $12,720,000
-Salary Average Remaining : $1,126,250
Artem Zub (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $885,417
-Salary Average : $10,000,000
-Salary Average Remaining : $885,417
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $796,875
-Salary Average : $9,000,000
-Salary Average Remaining : $796,875
Brennan Saulnier (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Ashton Sautner (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Valeri Nichushkin (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $629,089
-Salary Average : $7,105,000
-Salary Average Remaining : $629,089
Alexandar Georgiev (1 Way Contract) $3,910,000 (3)
-Salary Remaining : $346,198
-Salary Average : $3,910,000
-Salary Average Remaining : $346,198
Matt Dumba (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $318,750
-Salary Average : $3,600,000
-Salary Average Remaining : $318,750
Nicolas Hague (1 Way Contract) $2,410,000 (2)
-Salary Remaining : $213,385
-Salary Average : $2,410,000
-Salary Average Remaining : $213,385
Lars Eller (1 Way Contract) $2,278,500 (1)
-Salary Remaining : $201,742
-Salary Average : $2,278,500
-Salary Average Remaining : $201,742
Tomas Tatar (1 Way Contract) $1,674,000 (2)
-Salary Remaining : $148,219
-Salary Average : $1,674,000
-Salary Average Remaining : $148,219
Jordan Harris (1 Way Contract) $1,330,000 (4)
-1 Way Contract Salary Cap : $205,000
-1 Way Contract Salary Cap Remaining : $18,151
-Salary Remaining : $117,760
-Salary Average : $1,330,000
-Salary Average Remaining : $117,760
Michael Kesselring $1,330,000 (3)
-Salary Remaining : $117,760
-Salary Average : $1,330,000
-Salary Average Remaining : $117,760
Haydn Fleury $988,000 (3)
-Salary Remaining : $87,479
-Salary Average : $988,000
-Salary Average Remaining : $87,479
Jonas Rondbjerg $962,000 (1)
-Salary Remaining : $85,177
-Salary Average : $962,000
-Salary Average Remaining : $85,177
Philipp Kurashev $952,750 (1)
-Salary Remaining : $84,358
-Salary Average : $952,750
-Salary Average Remaining : $84,358
Carl Lindbom $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Adam Wilsby $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Rasmus Asplund $866,250 (1)
-Salary Remaining : $76,699
-Salary Average : $866,250
-Salary Average Remaining : $76,699
Zachary Bolduc $863,334 (2)
-Salary Remaining : $76,441
-Salary Average : $863,334
-Salary Average Remaining : $76,441
Ethan Del Mastro $855,833 (2)
-Salary Remaining : $75,777
-Salary Average : $855,833
-Salary Average Remaining : $75,777
Rory Kerins $846,667 (2)
-Salary Remaining : $74,965
-Salary Average : $846,667
-Salary Average Remaining : $74,965
Beck Malenstyn $800,625 (1)
-Salary Remaining : $70,889
-Salary Average : $800,625
-Salary Average Remaining : $70,889
Ozzy Wiesblatt $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Jake Wise $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Alex Turcotte $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players26
Salary Commitment
Year 2025 : $82,592,959
Year 2026 : $50,732,834
Year 2027 : $34,158,000
Year 2028 : $14,050,000
Salary Average Commitment
Year 2025 : $82,592,959
Year 2026 : $50,732,834
Year 2027 : $34,158,000
Year 2028 : $14,050,000
Salary Cap with 1 Way Contract
Year 2025 : $79,217,959
Year 2026 : $49,607,834
Year 2027 : $33,033,000
Year 2028 : $12,925,000

Farm Players Salaries

Zach Sawchenko $971,250 (1)
Salary Remaining : $971,250
Salary Average : $971,250
Salary Average Remaining : $971,250
Coulson Pitre $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Paul Ludwinski $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Dino Kambeitz $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Cole Clayton $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Montana Onyebuchi $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Aleksanteri Kaskimaki $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Roman Schmidt $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Marek Alscher $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Nathan Gaucher $918,333 (2)
Salary Remaining : $918,333
Salary Average : $918,333
Salary Average Remaining : $918,333
Kevin Korchinski $918,333 (2)
Salary Remaining : $918,333
Salary Average : $918,333
Salary Average Remaining : $918,333
Judd Caulfield $837,500 (1)
Salary Remaining : $837,500
Salary Average : $837,500
Salary Average Remaining : $837,500
Alexander Holtz $831,575 (3)
Salary Remaining : $831,575
Salary Average : $831,575
Salary Average Remaining : $831,575
Stanislav Svozil $825,000 (2)
Salary Remaining : $825,000
Salary Average : $825,000
Salary Average Remaining : $825,000
Jack Matier $801,667 (2)
Salary Remaining : $801,667
Salary Average : $801,667
Salary Average Remaining : $801,667
Martin Chromiak $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Nate Clurman $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Adam Beckman $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Declan Carlile $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players19
Salary Commitment
Year 2025 : $16,503,658
Year 2026 : $11,169,908
Year 2027 : $7,706,575
Year 2028 : $0
Salary Average Commitment
Year 2025 : $16,503,658
Year 2026 : $11,169,908
Year 2027 : $7,706,575
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 2000 - $195 - 1,440 - 72.00%
Level 2: 4000 - $140 - 2,880 - 72.00%
Level 3: 5000 - $90 - 3,600 - 72.00%
Level 4: 6000 - $49 - 4,320 - 72.00%
Luxury : 1000 - $295 - 720 - 72.00%
Total Capacity :18000
Team Popularity : 65.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$76,816,764
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,626,645
Pro Players Total Average Salaries$69,626,645
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,803,125
Pro Year To Date Expenses$62,746,842
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$350,920
Pro Salary Cap To Date$60,244,797
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,668,995
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$362,639
Pro Estimated Expenses$6,164,863
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,164,863
Estimated Season Salary Cap$69,013,562
Estimate Under Maximum Salary Cap of $88,000,000$18,986,438
Estimate Over Minimum Salary Cap of $65,000,000 $4,013,562
Current Bank Account$47,429,508
Projected Bank Account$51,933,640

Pro Players Salaries

Mathew Barzal (1 Way Contract) $10,431,000 (3)
-Salary Remaining : $923,578
-Salary Average : $10,431,000
-Salary Average Remaining : $923,578
Josh Morrissey (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $586,589
-Salary Average : $6,625,000
-Salary Average Remaining : $586,589
Dylan Strome (1 Way Contract) $5,800,000 (5)
-Salary Remaining : $513,542
-Salary Average : $5,800,000
-Salary Average Remaining : $513,542
Conor Garland (1 Way Contract) $5,643,000 (2)
-Salary Remaining : $499,641
-Salary Average : $5,643,000
-Salary Average Remaining : $499,641
Esa Lindell (1 Way Contract) $5,565,000 (2)
-Salary Remaining : $492,734
-Salary Average : $5,565,000
-Salary Average Remaining : $492,734
John Marino (1 Way Contract) $4,772,000 (2)
-1 Way Contract Salary Cap : $3,647,000
-1 Way Contract Salary Cap Remaining : $322,911
-Salary Remaining : $422,521
-Salary Average : $4,772,000
-Salary Average Remaining : $422,521
Ben Chiarot (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $420,573
-Salary Average : $4,750,000
-Salary Average Remaining : $420,573
Anthony Cirelli (1 Way Contract) $4,560,000 (1)
-Salary Remaining : $403,750
-Salary Average : $4,560,000
-Salary Average Remaining : $403,750
Jeff Skinner (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $265,625
-Salary Average : $3,000,000
-Salary Average Remaining : $265,625
Brock McGinn (1 Way Contract) $2,887,500 (1)
-1 Way Contract Salary Cap : $1,762,500
-1 Way Contract Salary Cap Remaining : $156,055
-Salary Remaining : $255,664
-Salary Average : $2,887,500
-Salary Average Remaining : $255,664
Olivier Rodrigue (1 Way Contract) $1,511,812 (4)
-Salary Remaining : $133,858
-Salary Average : $1,511,812
-Salary Average Remaining : $133,858
Frederick Gaudreau (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $132,813
-Salary Average : $1,500,000
-Salary Average Remaining : $132,813
William Carrier $1,456,000 (1)
-Salary Remaining : $128,917
-Salary Average : $1,456,000
-Salary Average Remaining : $128,917
Sam Steel (1 Way Contract) $1,260,000 (1)
-Salary Remaining : $111,563
-Salary Average : $1,260,000
-Salary Average Remaining : $111,563
Nic Dowd (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $105,896
-Salary Average : $1,196,000
-Salary Average Remaining : $105,896
Jani Nyman $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Lian Bichsel $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matt Coronato $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Shane Wright $918,333 (2)
-Salary Remaining : $81,311
-Salary Average : $918,333
-Salary Average Remaining : $81,311
Jet Greaves $910,000 (5)
-Salary Remaining : $80,573
-Salary Average : $910,000
-Salary Average Remaining : $80,573
Sam Malinski $850,000 (1)
-Salary Remaining : $75,260
-Salary Average : $850,000
-Salary Average Remaining : $75,260
Nolan Allan $825,000 (2)
-Salary Remaining : $73,047
-Salary Average : $825,000
-Salary Average Remaining : $73,047
Leevi Merilainen $820,000 (2)
-Salary Remaining : $72,604
-Salary Average : $820,000
-Salary Average Remaining : $72,604
Brayden Pachal $806,000 (2)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Taylor Raddysh $765,000 (2)
-Salary Remaining : $67,734
-Salary Average : $765,000
-Salary Average Remaining : $67,734
Total Pro Players25
Salary Commitment
Year 2025 : $69,626,645
Year 2026 : $49,363,145
Year 2027 : $27,127,812
Year 2028 : $8,221,812
Salary Average Commitment
Year 2025 : $69,626,645
Year 2026 : $49,363,145
Year 2027 : $27,127,812
Year 2028 : $8,221,812
Salary Cap with 1 Way Contract
Year 2025 : $67,376,645
Year 2026 : $48,238,145
Year 2027 : $27,127,812
Year 2028 : $8,221,812

Farm Players Salaries

Connor Zary $3,963,750 (5)
Salary Remaining : $3,963,750
Salary Average : $3,963,750
Salary Average Remaining : $3,963,750
Nils Lundkvist $1,287,500 (2)
Salary Remaining : $1,287,500
Salary Average : $1,287,500
Salary Average Remaining : $1,287,500
Justin Barron $1,173,000 (2)
Salary Remaining : $1,173,000
Salary Average : $1,173,000
Salary Average Remaining : $1,173,000
Yaniv Perets $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
William Wallinder $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Luke Tuch $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Artur Akhtyamov $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Pavel Cajan $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Noah Warren $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ondrej Becher $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Yegor Sidorov $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Mike Benning $916,667 (2)
Salary Remaining : $916,667
Salary Average : $916,667
Salary Average Remaining : $916,667
Ryan McAllister $896,667 (2)
Salary Remaining : $896,667
Salary Average : $896,667
Salary Average Remaining : $896,667
Henrik Tikkanen $883,500 (2)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Fabian Lysell $880,601 (2)
Salary Remaining : $880,601
Salary Average : $880,601
Salary Average Remaining : $880,601
Spencer Stastney $858,000 (2)
Salary Remaining : $858,000
Salary Average : $858,000
Salary Average Remaining : $858,000
Ethan Samson $846,667 (2)
Salary Remaining : $846,667
Salary Average : $846,667
Salary Average Remaining : $846,667
Vincent Iorio $838,592 (3)
Salary Remaining : $838,592
Salary Average : $838,592
Salary Average Remaining : $838,592
Riley Kidney $836,667 (2)
Salary Remaining : $836,667
Salary Average : $836,667
Salary Average Remaining : $836,667
Sasha Pastujov $825,000 (2)
Salary Remaining : $825,000
Salary Average : $825,000
Salary Average Remaining : $825,000
Artem Grushnikov $814,167 (2)
Salary Remaining : $814,167
Salary Average : $814,167
Salary Average Remaining : $814,167
John Leonard $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Samuel Fagemo $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Anthony Richard $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Cross Hanas $799,025 (3)
Salary Remaining : $799,025
Salary Average : $799,025
Salary Average Remaining : $799,025
Raphael Lavoie $798,250 (2)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Tyson Kozak $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Linus Karlsson $796,250 (1)
Salary Remaining : $796,250
Salary Average : $796,250
Salary Average Remaining : $796,250
Donovan Sebrango $782,750 (1)
Salary Remaining : $782,750
Salary Average : $782,750
Salary Average Remaining : $782,750
Joel Teasdale $750,000 (2)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Ben King $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players31
Salary Commitment
Year 2025 : $30,321,053
Year 2026 : $27,817,053
Year 2027 : $11,655,617
Year 2028 : $3,963,750
Salary Average Commitment
Year 2025 : $30,321,053
Year 2026 : $27,817,053
Year 2027 : $11,655,617
Year 2028 : $3,963,750

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 2000 - $195 - 1,420 - 71.00%
Level 2: 4000 - $140 - 2,840 - 71.00%
Level 3: 5000 - $90 - 3,550 - 71.00%
Level 4: 6000 - $49 - 4,260 - 71.00%
Luxury : 1000 - $295 - 710 - 71.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$77,854,031
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,605,671
Pro Players Total Average Salaries$70,605,671
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,559,787
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$361,878
Pro Salary Cap To Date$63,364,412
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,416,652
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$367,738
Pro Estimated Expenses$6,251,546
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,251,546
Estimated Season Salary Cap$69,516,338
Estimate Under Maximum Salary Cap of $88,000,000$18,483,662
Estimate Over Minimum Salary Cap of $65,000,000 $4,516,338
Current Bank Account$30,394,746
Projected Bank Account$32,559,852

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $841,146
-Salary Average : $9,500,000
-Salary Average Remaining : $841,146
Tyler Seguin (1 Way Contract) $9,357,500 (2)
-Salary Remaining : $828,529
-Salary Average : $9,357,500
-Salary Average Remaining : $828,529
Jacob Trouba (1 Way Contract) $7,520,000 (4)
-Salary Remaining : $665,833
-Salary Average : $7,520,000
-Salary Average Remaining : $665,833
Brayden Schenn (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $575,521
-Salary Average : $6,500,000
-Salary Average Remaining : $575,521
Philip Broberg $4,351,871 (4)
-Salary Remaining : $385,322
-Salary Average : $4,351,871
-Salary Average Remaining : $385,322
John Klingberg (1 Way Contract) $3,984,000 (1)
-Salary Remaining : $352,750
-Salary Average : $3,984,000
-Salary Average Remaining : $352,750
Jeremy Swayman (1 Way Contract) $3,892,000 (3)
-Salary Remaining : $344,604
-Salary Average : $3,892,000
-Salary Average Remaining : $344,604
Will Cuylle $3,627,000 (3)
-Salary Remaining : $321,141
-Salary Average : $3,627,000
-Salary Average Remaining : $321,141
Mike Reilly (1 Way Contract) $3,480,000 (2)
-1 Way Contract Salary Cap : $2,355,000
-1 Way Contract Salary Cap Remaining : $208,516
-Salary Remaining : $308,125
-Salary Average : $3,480,000
-Salary Average Remaining : $308,125
Shayne Gostisbehere (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $283,333
-Salary Average : $3,200,000
-Salary Average Remaining : $283,333
Luke Kunin (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $194,792
-Salary Average : $2,200,000
-Salary Average Remaining : $194,792
Tyler Motte $1,566,000 (3)
-Salary Remaining : $138,656
-Salary Average : $1,566,000
-Salary Average Remaining : $138,656
Alex Lyon $1,560,000 (1)
-Salary Remaining : $138,125
-Salary Average : $1,560,000
-Salary Average Remaining : $138,125
Logan O'Connor $1,176,000 (1)
-Salary Remaining : $104,125
-Salary Average : $1,176,000
-Salary Average Remaining : $104,125
Kevin Bahl $987,000 (2)
-Salary Remaining : $87,391
-Salary Average : $987,000
-Salary Average Remaining : $87,391
Nikolai Kovalenko $925,000 (1)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Victor Mancini $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Joel Blomqvist $886,667 (2)
-Salary Remaining : $78,507
-Salary Average : $886,667
-Salary Average Remaining : $78,507
Cole Smith $883,500 (1)
-Salary Remaining : $78,227
-Salary Average : $883,500
-Salary Average Remaining : $78,227
Eli Pettersson $838,333 (3)
-Salary Remaining : $74,227
-Salary Average : $838,333
-Salary Average Remaining : $74,227
Justin Hryckowian $817,800 (3)
-Salary Remaining : $72,409
-Salary Average : $817,800
-Salary Average Remaining : $72,409
Zemgus Girgensons $816,000 (2)
-Salary Remaining : $72,250
-Salary Average : $816,000
-Salary Average Remaining : $72,250
Zack MacEwen $806,000 (3)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Emilio Pettersen $806,000 (2)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Total Pro Players24
Salary Commitment
Year 2025 : $70,605,671
Year 2026 : $43,877,171
Year 2027 : $23,419,004
Year 2028 : $11,871,871
Salary Average Commitment
Year 2025 : $70,605,671
Year 2026 : $43,877,171
Year 2027 : $23,419,004
Year 2028 : $11,871,871
Salary Cap with 1 Way Contract
Year 2025 : $69,480,672
Year 2026 : $42,752,172
Year 2027 : $23,419,004
Year 2028 : $11,871,871

Farm Players Salaries

Jakub Dvorak $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jonathan Gruden $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jagger Firkus $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Filip Mesar $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Gleb Trikozov $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Justin Ertel $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Brad Lambert $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Leo Loof $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Ethan Cardwell $867,500 (2)
Salary Remaining : $867,500
Salary Average : $867,500
Salary Average Remaining : $867,500
Jakub Lauko $819,000 (2)
Salary Remaining : $819,000
Salary Average : $819,000
Salary Average Remaining : $819,000
Alex Jefferies $806,775 (3)
Salary Remaining : $806,775
Salary Average : $806,775
Salary Average Remaining : $806,775
Tim Gettinger $787,500 (1)
Salary Remaining : $787,500
Salary Average : $787,500
Salary Average Remaining : $787,500
Mitchell Vande Sompel $780,000 (3)
Salary Remaining : $780,000
Salary Average : $780,000
Salary Average Remaining : $780,000
Brendan Lemieux $775,000 (2)
Salary Remaining : $775,000
Salary Average : $775,000
Salary Average Remaining : $775,000
Jamieson Rees $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Dennis Cesana $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players16
Salary Commitment
Year 2025 : $13,678,275
Year 2026 : $11,215,775
Year 2027 : $6,961,775
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,678,275
Year 2026 : $11,215,775
Year 2027 : $6,961,775
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,038,000
Pro Players Total Average Salaries$76,038,000
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,676,731
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$396,031
Pro Salary Cap To Date$67,237,231
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$396,031
Pro Estimated Expenses$6,732,527
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,732,527
Estimated Season Salary Cap$73,969,758
Estimate Under Maximum Salary Cap of $88,000,000$14,030,242
Estimate Over Minimum Salary Cap of $65,000,000 $8,969,758
Current Bank Account$97,175,244
Projected Bank Account$102,297,157

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,600,000 (5)
-Salary Remaining : $938,542
-Salary Average : $10,600,000
-Salary Average Remaining : $938,542
Travis Konecny (1 Way Contract) $9,275,000 (5)
-Salary Remaining : $821,224
-Salary Average : $9,275,000
-Salary Average Remaining : $821,224
Cale Makar (1 Way Contract) $8,550,000 (2)
-Salary Remaining : $757,031
-Salary Average : $8,550,000
-Salary Average Remaining : $757,031
Colton Parayko (1 Way Contract) $6,175,000 (2)
-Salary Remaining : $546,745
-Salary Average : $6,175,000
-Salary Average Remaining : $546,745
Joel Eriksson Ek (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $492,734
-Salary Average : $5,565,000
-Salary Average Remaining : $492,734
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (1)
-Salary Remaining : $458,314
-Salary Average : $5,176,250
-Salary Average Remaining : $458,314
Kevin Lankinen (1 Way Contract) $4,680,000 (3)
-Salary Remaining : $414,375
-Salary Average : $4,680,000
-Salary Average Remaining : $414,375
Jonas Siegenthaler $3,570,000 (4)
-Salary Remaining : $316,094
-Salary Average : $3,570,000
-Salary Average Remaining : $316,094
Alexander Kerfoot (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $306,797
-Salary Average : $3,465,000
-Salary Average Remaining : $306,797
Scott Laughton (1 Way Contract) $2,880,000 (2)
-Salary Remaining : $255,000
-Salary Average : $2,880,000
-Salary Average Remaining : $255,000
Jeremy Lauzon $2,100,000 (4)
-Salary Remaining : $185,938
-Salary Average : $2,100,000
-Salary Average Remaining : $185,938
Kevin Stenlund $2,060,000 (2)
-Salary Remaining : $182,396
-Salary Average : $2,060,000
-Salary Average Remaining : $182,396
Timothy Liljegren (1 Way Contract) $1,470,000 (2)
-Salary Remaining : $130,156
-Salary Average : $1,470,000
-Salary Average Remaining : $130,156
Brandon Hagel $1,425,000 (2)
-Salary Remaining : $126,172
-Salary Average : $1,425,000
-Salary Average Remaining : $126,172
Conor Sheary (1 Way Contract) $1,410,000 (2)
-Salary Remaining : $124,844
-Salary Average : $1,410,000
-Salary Average Remaining : $124,844
Victor Olofsson (1 Way Contract) $1,204,000 (1)
-Salary Remaining : $106,604
-Salary Average : $1,204,000
-Salary Average Remaining : $106,604
Gage Goncalves $1,140,000 (4)
-Salary Remaining : $100,938
-Salary Average : $1,140,000
-Salary Average Remaining : $100,938
Conor Timmins $1,045,000 (2)
-Salary Remaining : $92,526
-Salary Average : $1,045,000
-Salary Average Remaining : $92,526
Trey Fix-Wolansky $962,000 (1)
-Salary Remaining : $85,177
-Salary Average : $962,000
-Salary Average Remaining : $85,177
Josh Mahura $878,750 (1)
-Salary Remaining : $77,806
-Salary Average : $878,750
-Salary Average Remaining : $77,806
Justin Brazeau $813,750 (1)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Eric Comrie $800,250 (2)
-Salary Remaining : $70,855
-Salary Average : $800,250
-Salary Average Remaining : $70,855
Jacob Moverare $793,000 (1)
-Salary Remaining : $70,214
-Salary Average : $793,000
-Salary Average Remaining : $70,214
Turner Ottenbreit $0 (0)
Total Pro Players24
Salary Commitment
Year 2025 : $76,038,000
Year 2026 : $62,745,250
Year 2027 : $36,930,000
Year 2028 : $32,250,000
Salary Average Commitment
Year 2025 : $76,038,000
Year 2026 : $62,745,250
Year 2027 : $36,930,000
Year 2028 : $32,250,000
Salary Cap with 1 Way Contract
Year 2025 : $76,038,000
Year 2026 : $62,745,250
Year 2027 : $36,930,000
Year 2028 : $32,250,000

Farm Players Salaries

Simon Holmstrom $3,443,750 (4)
Salary Remaining : $3,443,750
Salary Average : $3,443,750
Salary Average Remaining : $3,443,750
Ian McKinnon $971,250 (1)
Salary Remaining : $971,250
Salary Average : $971,250
Salary Average Remaining : $971,250
Jackson Blake $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jaxon Nelson $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Luca Cagnoni $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Kirill Kudryavtsev $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Luke Krys $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Isac Lundestrom $878,500 (2)
Salary Remaining : $878,500
Salary Average : $878,500
Salary Average Remaining : $878,500
Jakub Demek $851,683 (2)
Salary Remaining : $851,683
Salary Average : $851,683
Salary Average Remaining : $851,683
Eemil Viro $844,900 (2)
Salary Remaining : $844,900
Salary Average : $844,900
Salary Average Remaining : $844,900
Ronan Seeley $838,162 (3)
Salary Remaining : $838,162
Salary Average : $838,162
Salary Average Remaining : $838,162
Ethen Frank $813,750 (1)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Matthew Murray $813,750 (1)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Noel Hoefenmayer $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Josiah Slavin $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Ben Meyers $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
Jaycob Megna $793,000 (2)
Salary Remaining : $793,000
Salary Average : $793,000
Salary Average Remaining : $793,000
Nolan Maier $772,500 (2)
Salary Remaining : $772,500
Salary Average : $772,500
Salary Average Remaining : $772,500
Mitchell Weeks $772,500 (2)
Salary Remaining : $772,500
Salary Average : $772,500
Salary Average Remaining : $772,500
Garrett Pilon $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players20
Salary Commitment
Year 2025 : $19,609,995
Year 2026 : $15,336,245
Year 2027 : $6,131,912
Year 2028 : $3,443,750
Salary Average Commitment
Year 2025 : $19,609,995
Year 2026 : $15,336,245
Year 2027 : $6,131,912
Year 2028 : $3,443,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$103,726,350
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,894,450
Pro Players Total Average Salaries$70,894,450
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$62,919,552
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$357,523
Pro Salary Cap To Date$61,091,392
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,781,660
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$369,242
Pro Estimated Expenses$6,277,114
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,277,114
Estimated Season Salary Cap$71,919,283
Estimate Under Maximum Salary Cap of $88,000,000$16,080,717
Estimate Over Minimum Salary Cap of $65,000,000 $6,919,283
Current Bank Account$70,070,621
Projected Bank Account$81,575,167

Pro Players Salaries

Brendan Smith (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Brett Seney (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Josh Norris $7,552,500 (2)
-Salary Remaining : $668,711
-Salary Average : $7,552,500
-Salary Average Remaining : $668,711
Andrei Kuzmenko (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $506,458
-Salary Average : $5,720,000
-Salary Average Remaining : $506,458
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $442,708
-Salary Average : $5,000,000
-Salary Average Remaining : $442,708
Mikael Granlund (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $411,719
-Salary Average : $4,650,000
-Salary Average Remaining : $411,719
Yegor Sharangovich (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $358,594
-Salary Average : $4,050,000
-Salary Average Remaining : $358,594
Ryan Hartman (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $336,458
-Salary Average : $3,800,000
-Salary Average Remaining : $336,458
Jake Allen (1 Way Contract) $3,619,000 (1)
-Salary Remaining : $320,432
-Salary Average : $3,619,000
-Salary Average Remaining : $320,432
Jake Neighbours $3,562,500 (5)
-Salary Remaining : $315,430
-Salary Average : $3,562,500
-Salary Average Remaining : $315,430
Ian Cole (1 Way Contract) $2,883,000 (1)
-Salary Remaining : $255,266
-Salary Average : $2,883,000
-Salary Average Remaining : $255,266
Teddy Blueger (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $159,375
-Salary Average : $1,800,000
-Salary Average Remaining : $159,375
Rasmus Sandin (1 Way Contract) $1,442,000 (1)
-Salary Remaining : $127,677
-Salary Average : $1,442,000
-Salary Average Remaining : $127,677
Darren Raddysh $1,111,500 (2)
-Salary Remaining : $98,414
-Salary Average : $1,111,500
-Salary Average Remaining : $98,414
Tyson Jost $971,250 (1)
-Salary Remaining : $85,996
-Salary Average : $971,250
-Salary Average Remaining : $85,996
Georgi Romanov $955,500 (3)
-Salary Remaining : $84,602
-Salary Average : $955,500
-Salary Average Remaining : $84,602
Dakota Joshua $932,250 (1)
-Salary Remaining : $82,543
-Salary Average : $932,250
-Salary Average Remaining : $82,543
Cutter Gauthier $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Bradly Nadeau $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Tristen Nielsen $904,800 (2)
-Salary Remaining : $80,113
-Salary Average : $904,800
-Salary Average Remaining : $80,113
Louie Belpedio $899,000 (2)
-Salary Remaining : $79,599
-Salary Average : $899,000
-Salary Average Remaining : $79,599
Jacob Bernard-Docker $829,150 (1)
-Salary Remaining : $73,414
-Salary Average : $829,150
-Salary Average Remaining : $73,414
Philip Kemp $813,750 (2)
-Salary Remaining : $72,051
-Salary Average : $813,750
-Salary Average Remaining : $72,051
Kevin Mandolese $798,250 (2)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Andrew Peeke $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players25
Salary Commitment
Year 2025 : $70,894,450
Year 2026 : $37,617,800
Year 2027 : $9,243,000
Year 2028 : $3,562,500
Salary Average Commitment
Year 2025 : $70,894,450
Year 2026 : $37,617,800
Year 2027 : $9,243,000
Year 2028 : $3,562,500
Salary Cap with 1 Way Contract
Year 2025 : $68,644,450
Year 2026 : $37,617,800
Year 2027 : $9,243,000
Year 2028 : $3,562,500

Farm Players Salaries

Will Cranley $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Pierrick Dube $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Luke Toporowski $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Trevor Janicke $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Danila Klimovich $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Daniel D'Amato $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Bryan Yoon $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players7
Salary Commitment
Year 2025 : $6,300,000
Year 2026 : $1,850,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,300,000
Year 2026 : $1,850,000
Year 2027 : $0
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$103,726,350
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,860,681
Pro Players Total Average Salaries$88,860,681
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,762,273
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$457,868
Pro Salary Cap To Date$76,853,892
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,781,660
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$462,816
Pro Estimated Expenses$7,867,872
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,867,872
Estimated Season Salary Cap$84,637,648
Estimate Under Maximum Salary Cap of $88,000,000$3,362,352
Estimate Over Minimum Salary Cap of $65,000,000 $19,637,648
Current Bank Account$98,328,798
Projected Bank Account$108,242,586

Pro Players Salaries

Connor McDavid (1 Way Contract) $13,250,000 (5)
-Salary Remaining : $1,173,177
-Salary Average : $13,250,000
-Salary Average Remaining : $1,173,177
Charlie McAvoy (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $799,089
-Salary Average : $9,025,000
-Salary Average Remaining : $799,089
Seth Jarvis $6,900,681 (3)
-Salary Remaining : $610,998
-Salary Average : $6,900,681
-Salary Average Remaining : $610,998
Travis Sanheim (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $586,589
-Salary Average : $6,625,000
-Salary Average Remaining : $586,589
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $531,250
-Salary Average : $6,000,000
-Salary Average Remaining : $531,250
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $517,969
-Salary Average : $5,850,000
-Salary Average Remaining : $517,969
Thatcher Demko (1 Way Contract) $5,565,000 (4)
-Salary Remaining : $492,734
-Salary Average : $5,565,000
-Salary Average Remaining : $492,734
Phillip Danault (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $486,979
-Salary Average : $5,500,000
-Salary Average Remaining : $486,979
Alex Vlasic $4,692,000 (5)
-Salary Remaining : $415,438
-Salary Average : $4,692,000
-Salary Average Remaining : $415,438
Sam Bennett (1 Way Contract) $4,690,500 (4)
-Salary Remaining : $415,305
-Salary Average : $4,690,500
-Salary Average Remaining : $415,305
Ryan O'Reilly (1 Way Contract) $4,140,000 (3)
-Salary Remaining : $366,563
-Salary Average : $4,140,000
-Salary Average Remaining : $366,563
Evan Bouchard (1 Way Contract) $3,705,000 (3)
-Salary Remaining : $328,047
-Salary Average : $3,705,000
-Salary Average Remaining : $328,047
Jordan Martinook (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $270,052
-Salary Average : $3,050,000
-Salary Average Remaining : $270,052
Jordan Kyrou (1 Way Contract) $2,765,000 (1)
-Salary Remaining : $244,818
-Salary Average : $2,765,000
-Salary Average Remaining : $244,818
Sean Durzi (1 Way Contract) $1,615,000 (2)
-Salary Remaining : $142,995
-Salary Average : $1,615,000
-Salary Average Remaining : $142,995
Dmitry Kulikov (1 Way Contract) $1,150,000 (3)
-Salary Remaining : $101,823
-Salary Average : $1,150,000
-Salary Average Remaining : $101,823
Casey DeSmith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $84,115
-Salary Average : $950,000
-Salary Average Remaining : $84,115
Sam Colangelo $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Josh Doan $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matthew Phillips $787,500 (1)
-Salary Remaining : $69,727
-Salary Average : $787,500
-Salary Average Remaining : $69,727
Brendan Gaunce $750,000 (3)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Logan Brown $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $88,860,681
Year 2026 : $70,283,181
Year 2027 : $58,268,181
Year 2028 : $34,822,500
Salary Average Commitment
Year 2025 : $88,860,681
Year 2026 : $70,283,181
Year 2027 : $58,268,181
Year 2028 : $34,822,500
Salary Cap with 1 Way Contract
Year 2025 : $87,910,684
Year 2026 : $69,333,180
Year 2027 : $57,318,180
Year 2028 : $34,822,500

Farm Players Salaries

Emil Heineman $1,023,000 (3)
Salary Remaining : $1,023,000
Salary Average : $1,023,000
Salary Average Remaining : $1,023,000
Egor Sokolov $971,250 (2)
Salary Remaining : $971,250
Salary Average : $971,250
Salary Average Remaining : $971,250
Jiri Patera $971,250 (2)
Salary Remaining : $971,250
Salary Average : $971,250
Salary Average Remaining : $971,250
Logan Morrison $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jonathan Lekkerimaki $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Cam Lund $925,000 (1)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ivan Ivan $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Emil Andrae $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jorian Donovan $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Adam Edstrom $916,500 (3)
Salary Remaining : $916,500
Salary Average : $916,500
Salary Average Remaining : $916,500
William Stromgren $900,833 (2)
Salary Remaining : $900,833
Salary Average : $900,833
Salary Average Remaining : $900,833
Matt Kiersted $878,750 (1)
Salary Remaining : $878,750
Salary Average : $878,750
Salary Average Remaining : $878,750
Hugh McGing $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Liam Foudy $860,250 (1)
Salary Remaining : $860,250
Salary Average : $860,250
Salary Average Remaining : $860,250
Colten Ellis $850,833 (2)
Salary Remaining : $850,833
Salary Average : $850,833
Salary Average Remaining : $850,833
Francesco Pinelli $845,000 (2)
Salary Remaining : $845,000
Salary Average : $845,000
Salary Average Remaining : $845,000
Christoffer Sedoff $809,100 (3)
Salary Remaining : $809,100
Salary Average : $809,100
Salary Average Remaining : $809,100
Jake Livingstone $775,000 (1)
Salary Remaining : $775,000
Salary Average : $775,000
Salary Average Remaining : $775,000
Michael Dipietro $771,875 (2)
Salary Remaining : $771,875
Salary Average : $771,875
Salary Average Remaining : $771,875
Dmitry Kuzmin $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players20
Salary Commitment
Year 2025 : $17,743,141
Year 2026 : $13,434,641
Year 2027 : $5,348,600
Year 2028 : $0
Salary Average Commitment
Year 2025 : $17,743,141
Year 2026 : $13,434,641
Year 2027 : $5,348,600
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,411,499
Pro Players Total Average Salaries$73,411,499
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,506,481
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$376,492
Pro Salary Cap To Date$64,592,327
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$382,352
Pro Estimated Expenses$6,499,984
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,499,984
Estimated Season Salary Cap$70,992,691
Estimate Under Maximum Salary Cap of $88,000,000$17,007,309
Estimate Over Minimum Salary Cap of $65,000,000 $5,992,691
Current Bank Account$139,545,969
Projected Bank Account$147,864,035

Pro Players Salaries

Erik Karlsson (1 Way Contract) $10,695,000 (2)
-Salary Remaining : $946,953
-Salary Average : $10,695,000
-Salary Average Remaining : $946,953
Zach Werenski (1 Way Contract) $10,062,500 (1)
-Salary Remaining : $890,950
-Salary Average : $10,062,499
-Salary Average Remaining : $890,950
Ben Harpur (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $608,724
-Salary Remaining : $708,333
-Salary Average : $8,000,000
-Salary Average Remaining : $708,333
Wyatt Johnston $7,980,000 (5)
-Salary Remaining : $706,563
-Salary Average : $7,980,000
-Salary Average Remaining : $706,563
Justin Faulk (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $540,990
-Salary Average : $6,110,000
-Salary Average Remaining : $540,990
Matias Maccelli (1 Way Contract) $3,596,250 (4)
-Salary Remaining : $318,418
-Salary Average : $3,596,250
-Salary Average Remaining : $318,418
Matt Roy (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $270,539
-Salary Average : $3,055,500
-Salary Average Remaining : $270,539
Keegan Kolesar (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $234,635
-Salary Average : $2,650,000
-Salary Average Remaining : $234,635
Adam Boqvist (1 Way Contract) $2,470,000 (3)
-Salary Remaining : $218,698
-Salary Average : $2,470,000
-Salary Average Remaining : $218,698
Jonathan Drouin (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $212,500
-Salary Average : $2,400,000
-Salary Average Remaining : $212,500
Joe Veleno $2,388,750 (3)
-Salary Remaining : $211,504
-Salary Average : $2,388,750
-Salary Average Remaining : $211,504
Jamie Drysdale $2,300,000 (2)
-Salary Remaining : $203,646
-Salary Average : $2,300,000
-Salary Average Remaining : $203,646
Nicholas Robertson $1,733,750 (5)
-Salary Remaining : $153,509
-Salary Average : $1,733,750
-Salary Average Remaining : $153,509
Fabian Zetterlund $1,508,000 (2)
-Salary Remaining : $133,521
-Salary Average : $1,508,000
-Salary Average Remaining : $133,521
Mathieu Olivier $1,232,000 (1)
-Salary Remaining : $109,083
-Salary Average : $1,232,000
-Salary Average Remaining : $109,083
Trent Frederic $1,060,500 (1)
-Salary Remaining : $93,898
-Salary Average : $1,060,500
-Salary Average Remaining : $93,898
Vasily Podkolzin $1,040,000 (3)
-Salary Remaining : $92,083
-Salary Average : $1,040,000
-Salary Average Remaining : $92,083
Adam Fantilli $925,000 (2)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matthew Savoie $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Jacob Fowler $925,000 (3)
-Salary Remaining : $81,901
-Salary Average : $925,000
-Salary Average Remaining : $81,901
Matej Blumel $806,000 (2)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Joel Hofer $798,250 (2)
-Salary Remaining : $70,678
-Salary Average : $798,250
-Salary Average Remaining : $70,678
Malcolm Subban $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players23
Salary Commitment
Year 2025 : $73,411,499
Year 2026 : $52,306,500
Year 2027 : $26,108,750
Year 2028 : $15,960,000
Salary Average Commitment
Year 2025 : $73,411,499
Year 2026 : $52,306,500
Year 2027 : $26,108,750
Year 2028 : $15,960,000
Salary Cap with 1 Way Contract
Year 2025 : $72,286,500
Year 2026 : $52,306,500
Year 2027 : $26,108,750
Year 2028 : $15,960,000

Farm Players Salaries

Nicolas Aube-Kubel $1,695,000 (1)
Salary Remaining : $1,695,000
Salary Average : $1,695,000
Salary Average Remaining : $1,695,000
Gustav Lindstrom $1,439,820 (2)
Salary Remaining : $1,439,820
Salary Average : $1,439,820
Salary Average Remaining : $1,439,820
Christian Fischer $1,192,500 (5)
Salary Remaining : $1,192,500
Salary Average : $1,192,500
Salary Average Remaining : $1,192,500
Dylan Duke $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Dylan Roobroeck $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Ville Koivunen $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Simon Robertsson $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Kyle McDonald $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Aleksi Heimosalmi $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Jack Peart $925,000 (3)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Thomas Bordeleau $900,349 (2)
Salary Remaining : $900,349
Salary Average : $900,349
Salary Average Remaining : $900,349
Cam Dineen $883,500 (4)
Salary Remaining : $883,500
Salary Average : $883,500
Salary Average Remaining : $883,500
Viktor Neuchev $870,000 (2)
Salary Remaining : $870,000
Salary Average : $870,000
Salary Average Remaining : $870,000
Chase Wheatcroft $862,500 (2)
Salary Remaining : $862,500
Salary Average : $862,500
Salary Average Remaining : $862,500
Brandon Coe $838,137 (2)
Salary Remaining : $838,137
Salary Average : $838,137
Salary Average Remaining : $838,137
Samu Tuomaala $830,834 (2)
Salary Remaining : $830,834
Salary Average : $830,834
Salary Average Remaining : $830,834
Jacob Melanson $826,111 (2)
Salary Remaining : $826,111
Salary Average : $826,111
Salary Average Remaining : $826,111
Vladislav Kolyachonok $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Colton White $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Callahan Burke $806,000 (3)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Antonio Stranges $798,250 (3)
Salary Remaining : $798,250
Salary Average : $798,250
Salary Average Remaining : $798,250
Xavier Bourgault $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players22
Salary Commitment
Year 2025 : $20,780,001
Year 2026 : $19,085,001
Year 2027 : $11,592,250
Year 2028 : $2,076,000
Salary Average Commitment
Year 2025 : $20,780,001
Year 2026 : $19,085,001
Year 2027 : $11,592,250
Year 2028 : $2,076,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 2000 - $195 - 1,540 - 77.00%
Level 2: 4000 - $140 - 3,080 - 77.00%
Level 3: 5000 - $90 - 3,850 - 77.00%
Level 4: 6000 - $49 - 4,620 - 77.00%
Luxury : 1000 - $295 - 770 - 77.00%
Total Capacity :18000
Team Popularity : 80.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left3
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$86,715,240
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,689,849
Pro Players Total Average Salaries$83,689,849
Farm Players Total Salaries$0
Farm Players Total Average Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,669,799
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$435,885
Pro Salary Cap To Date$76,669,799
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,845,940
Farm Estimated Season Revenue$0
Pro Remaining Season Days17
Pro Expenses Per Days$435,885
Pro Estimated Expenses$7,410,045
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,410,045
Estimated Season Salary Cap$84,079,844
Estimate Under Maximum Salary Cap of $88,000,000$3,920,156
Estimate Over Minimum Salary Cap of $65,000,000 $19,079,844
Current Bank Account$20,272,160
Projected Bank Account$19,708,055

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (4)
-Salary Remaining : $1,055,859
-Salary Average : $11,925,000
-Salary Average Remaining : $1,055,859
Jordan Binnington (1 Way Contract) $6,360,000 (2)
-Salary Remaining : $563,125
-Salary Average : $6,360,000
-Salary Average Remaining : $563,125
Alex Killorn (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $520,182
-Salary Average : $5,875,000
-Salary Average Remaining : $520,182
Jonathan Marchessault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $486,979
-Salary Average : $5,500,000
-Salary Average Remaining : $486,979
Mats Zuccarello (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $478,125
-Salary Average : $5,400,000
-Salary Average Remaining : $478,125
Tyler Toffoli (1 Way Contract) $4,802,500 (1)
-Salary Remaining : $425,221
-Salary Average : $4,802,500
-Salary Average Remaining : $425,221
Chris Tanev (1 Way Contract) $4,635,000 (1)
-Salary Remaining : $410,391
-Salary Average : $4,635,000
-Salary Average Remaining : $410,391
Trevor Moore (1 Way Contract) $4,368,000 (1)
-Salary Remaining : $386,750
-Salary Average : $4,368,000
-Salary Average Remaining : $386,750
Jake McCabe (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $371,875
-Salary Average : $4,200,000
-Salary Average Remaining : $371,875
Marcus Pettersson (1 Way Contract) $4,186,182 (2)
-Salary Remaining : $370,652
-Salary Average : $4,186,182
-Salary Average Remaining : $370,652
Ross Colton (1 Way Contract) $4,120,000 (2)
-Salary Remaining : $364,792
-Salary Average : $4,120,000
-Salary Average Remaining : $364,792
Max Domi (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $332,031
-Salary Average : $3,750,000
-Salary Average Remaining : $332,031
Anthony Duclair (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $325,391
-Salary Average : $3,675,000
-Salary Average Remaining : $325,391
Barclay Goodrow (1 Way Contract) $3,641,667 (2)
-Salary Remaining : $322,439
-Salary Average : $3,641,667
-Salary Average Remaining : $322,439
Jordan Staal (1 Way Contract) $2,697,000 (1)
-Salary Remaining : $238,797
-Salary Average : $2,697,000
-Salary Average Remaining : $238,797
Niko Mikkola (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $230,208
-Salary Average : $2,600,000
-Salary Average Remaining : $230,208
Ilya Lyubushkin $1,485,000 (1)
-Salary Remaining : $131,484
-Salary Average : $1,485,000
-Salary Average Remaining : $131,484
Steven Lorentz $1,081,500 (1)
-Salary Remaining : $95,758
-Salary Average : $1,081,500
-Salary Average Remaining : $95,758
Anthony Stolarz $1,007,000 (2)
-Salary Remaining : $89,161
-Salary Average : $1,007,000
-Salary Average Remaining : $89,161
Nick Cousins (1 Way Contract) $825,000 (3)
-Salary Remaining : $73,047
-Salary Average : $825,000
-Salary Average Remaining : $73,047
Jake Christiansen $806,000 (2)
-Salary Remaining : $71,365
-Salary Average : $806,000
-Salary Average Remaining : $71,365
Laurent Dauphin $750,000 (1)
-Salary Remaining : $66,406
-Salary Average : $750,000
-Salary Average Remaining : $66,406
Total Pro Players22
Salary Commitment
Year 2025 : $83,689,849
Year 2026 : $57,995,849
Year 2027 : $25,675,000
Year 2028 : $11,925,000
Salary Average Commitment
Year 2025 : $83,689,849
Year 2026 : $57,995,849
Year 2027 : $25,675,000
Year 2028 : $11,925,000
Salary Cap with 1 Way Contract
Year 2025 : $83,689,849
Year 2026 : $57,995,849
Year 2027 : $25,675,000
Year 2028 : $11,925,000

Farm Players Salaries

Joey Anderson $896,000 (2)
Salary Remaining : $896,000
Salary Average : $896,000
Salary Average Remaining : $896,000
Dylan Gambrell $888,360 (2)
Salary Remaining : $888,360
Salary Average : $888,360
Salary Average Remaining : $888,360
Ryan Shea $875,750 (2)
Salary Remaining : $875,750
Salary Average : $875,750
Salary Average Remaining : $875,750
Tucker Robertson $870,000 (2)
Salary Remaining : $870,000
Salary Average : $870,000
Salary Average Remaining : $870,000
Brett Leason $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
Zach Dean $852,500 (2)
Salary Remaining : $852,500
Salary Average : $852,500
Salary Average Remaining : $852,500
Carsen Twarynski $840,000 (2)
Salary Remaining : $840,000
Salary Average : $840,000
Salary Average Remaining : $840,000
Joe Snively $824,000 (1)
Salary Remaining : $824,000
Salary Average : $824,000
Salary Average Remaining : $824,000
Ben Hutton $816,000 (2)
Salary Remaining : $816,000
Salary Average : $816,000
Salary Average Remaining : $816,000
Taylor Gauthier $807,617 (3)
Salary Remaining : $807,617
Salary Average : $807,617
Salary Average Remaining : $807,617
Vadim Zherenko $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Bradley Marek $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Boris Katchouk $750,000 (1)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players13
Salary Commitment
Year 2025 : $10,789,727
Year 2026 : $8,346,227
Year 2027 : $2,307,617
Year 2028 : $0
Salary Average Commitment
Year 2025 : $10,789,727
Year 2026 : $8,346,227
Year 2027 : $2,307,617
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $118,789,953 $84,669,667 $3,330,333 $19,669,667 242145
Blackhawks $120,995,689 $68,792,970 $19,207,030 $3,792,970 241640
Blue Jackets $99,223,559 $83,932,458 $4,067,542 $18,932,458 201737
Blues $92,904,413 $69,636,788 $18,363,212 $4,636,788 221335
Bruins $20,522,141 $71,202,955 $16,797,045 $6,202,955 241640
Canadiens $192,569,770 $70,647,465 $17,352,535 $5,647,465 231942
Canucks $193,564,714 $86,003,748 $1,996,252 $21,003,748 282654
Capitals $107,798,276 $77,660,458 $10,339,542 $12,660,458 222648
Devils $98,216,948 $80,816,974 $7,183,026 $15,816,974 232144
Ducks $129,396,888 $70,952,799 $17,047,201 $5,952,799 242044
Flames $40,100,004 $68,892,552 $19,107,448 $3,892,552 231538
Flyers $61,826,127 $71,601,438 $16,398,562 $6,601,438 242448
Golden Knights $102,363,245 $71,003,403 $16,996,597 $6,003,403 24731
Hurricanes $96,048,907 $80,006,006 $7,993,994 $15,006,006 241943
Islanders $75,720,190 $85,148,358 $2,851,642 $20,148,358 212344
Jets $143,878,435 $79,095,575 $8,904,425 $14,095,575 232447
Kings $77,324,160 $85,064,422 $2,935,578 $20,064,422 251641
Kraken $66,417,054 $67,171,106 $20,828,894 $2,171,106 312455
Lightning $115,186,420 $65,781,798 $22,218,202 $781,798 24933
Mammoth $57,110,796 $86,901,020 $1,098,980 $21,901,020 221840
Maple Leafs $84,153,798 $84,804,122 $3,195,878 $19,804,122 231942
Oilers $81,823,961 $87,383,815 $616,185 $22,383,815 202242
Panthers $21,584,009 $67,259,649 $20,740,351 $2,259,649 231336
Penguins $16,264,742 $80,297,292 $7,702,708 $15,297,292 241135
Predators $29,102,329 $75,971,261 $12,028,739 $10,971,261 261945
Rangers $47,429,508 $69,013,562 $18,986,438 $4,013,562 253156
Red Wings $30,394,746 $69,516,338 $18,483,662 $4,516,338 241640
Sabres $97,175,244 $73,969,758 $14,030,242 $8,969,758 242044
Senators $70,070,621 $71,919,283 $16,080,717 $6,919,283 25732
Sharks $98,328,798 $84,637,648 $3,362,352 $19,637,648 222042
Stars $139,545,969 $70,992,691 $17,007,309 $5,992,691 232245
Wild $20,272,160 $84,079,844 $3,920,156 $19,079,844 221335