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 Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$91,871,910
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$67,178,380
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$462,466
Pro Salary Cap To Date$66,633,493
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,636,100
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$468,325
Pro Estimated Expenses$18,264,675
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$18,264,675
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$114,275,053
Projected Bank Account$125,646,478

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (4)
-Salary Remaining : $2,712,938
-Salary Average : $13,356,000
-Salary Average Remaining : $2,712,938
Artemi Panarin (1 Way Contract) $11,060,720 (1)
-Salary Remaining : $2,246,708
-Salary Average : $11,060,715
-Salary Average Remaining : $2,246,708
Elias Lindholm (1 Way Contract) $7,905,000 (5)
-Salary Remaining : $1,605,703
-Salary Average : $7,905,000
-Salary Average Remaining : $1,605,703
Vince Dunn (1 Way Contract) $7,791,000 (5)
-Salary Remaining : $1,582,547
-Salary Average : $7,791,000
-Salary Average Remaining : $1,582,547
Morgan Rielly (1 Way Contract) $7,275,000 (1)
-Salary Remaining : $1,477,734
-Salary Average : $7,275,000
-Salary Average Remaining : $1,477,734
Erik Cernak (1 Way Contract) $5,512,000 (5)
-Salary Remaining : $1,119,625
-Salary Average : $5,512,000
-Salary Average Remaining : $1,119,625
Ryan Pulock (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $1,056,250
-Salary Average : $5,200,000
-Salary Average Remaining : $1,056,250
Ryan Strome (1 Way Contract) $4,770,000 (2)
-Salary Remaining : $968,906
-Salary Average : $4,770,000
-Salary Average Remaining : $968,906
Samuel Girard (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Filip Hronek (1 Way Contract) $4,180,000 (1)
-Salary Remaining : $849,063
-Salary Average : $4,180,000
-Salary Average Remaining : $849,063
Alex Iafallo (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $796,250
-Salary Average : $3,920,000
-Salary Average Remaining : $796,250
Karel Vejmelka (1 Way Contract) $2,861,250 (3)
-Salary Remaining : $581,191
-Salary Average : $2,861,250
-Salary Average Remaining : $581,191
Vincent Desharnais (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $189,922
-Salary Remaining : $418,438
-Salary Average : $2,060,000
-Salary Average Remaining : $418,438
Michael Eyssimont $1,508,000 (3)
-Salary Remaining : $306,313
-Salary Average : $1,508,000
-Salary Average Remaining : $306,313
Scott Wedgewood $1,500,000 (1)
-Salary Remaining : $304,688
-Salary Average : $1,500,000
-Salary Average Remaining : $304,688
Tomas Nosek $1,325,000 (1)
-Salary Remaining : $269,141
-Salary Average : $1,325,000
-Salary Average Remaining : $269,141
Macklin Celebrini $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Ty Emberson $893,000 (2)
-Salary Remaining : $181,391
-Salary Average : $893,000
-Salary Average Remaining : $181,391
David Gustafsson $876,500 (1)
-Salary Remaining : $178,039
-Salary Average : $876,500
-Salary Average Remaining : $178,039
Jonah Gadjovich $750,000 (2)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Taylor Ward $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Samuel Morton $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$94,835,520
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$55,621,385
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$367,783
Pro Salary Cap To Date$54,449,433
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,672,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$373,643
Pro Estimated Expenses$14,572,077
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,572,077
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$117,361,395
Projected Bank Account$129,461,808

Pro Players Salaries

Brian Dumoulin (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,828,125
-Salary Average : $9,000,000
-Salary Average Remaining : $1,828,125
Anders Lee (1 Way Contract) $6,580,000 (2)
-Salary Remaining : $1,336,563
-Salary Average : $6,580,000
-Salary Average Remaining : $1,336,563
Pavel Zacha (1 Way Contract) $5,035,000 (5)
-Salary Remaining : $1,022,734
-Salary Average : $5,035,000
-Salary Average Remaining : $1,022,734
Jason Zucker (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,015,625
-Salary Average : $5,000,000
-Salary Average Remaining : $1,015,625
Nikita Zadorov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,015,625
-Salary Average : $5,000,000
-Salary Average Remaining : $1,015,625
Andreas Athanasiou (1 Way Contract) $4,250,000 (2)
-1 Way Contract Salary Cap : $3,125,000
-1 Way Contract Salary Cap Remaining : $634,766
-Salary Remaining : $863,281
-Salary Average : $4,250,000
-Salary Average Remaining : $863,281
Robby Fabbri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $812,500
-Salary Average : $4,000,000
-Salary Average Remaining : $812,500
Josh Manson (1 Way Contract) $3,950,000 (2)
-Salary Remaining : $802,344
-Salary Average : $3,950,000
-Salary Average Remaining : $802,344
Viktor Arvidsson (1 Way Contract) $3,840,000 (2)
-Salary Remaining : $780,000
-Salary Average : $3,840,000
-Salary Average Remaining : $780,000
Thomas Harley $3,800,000 (5)
-Salary Remaining : $771,875
-Salary Average : $3,800,000
-Salary Average Remaining : $771,875
K'Andre Miller (1 Way Contract) $3,639,680 (2)
-Salary Remaining : $739,310
-Salary Average : $3,639,680
-Salary Average Remaining : $739,310
Kirby Dach $3,362,500 (2)
-Salary Remaining : $683,008
-Salary Average : $3,362,500
-Salary Average Remaining : $683,008
Frederik Andersen (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $558,594
-Salary Average : $2,750,000
-Salary Average Remaining : $558,594
Semyon Varlamov (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $558,594
-Salary Average : $2,750,000
-Salary Average Remaining : $558,594
Jonas Johansson $952,750 (1)
-Salary Remaining : $193,527
-Salary Average : $952,750
-Salary Average Remaining : $193,527
Oliver Wahlstrom $947,500 (2)
-Salary Remaining : $192,461
-Salary Average : $947,500
-Salary Average Remaining : $192,461
Rasmus Kupari $940,000 (2)
-Salary Remaining : $190,938
-Salary Average : $940,000
-Salary Average Remaining : $190,938
Talyn Boyko $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Leo Carlsson $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Jackson LaCombe $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Ryan Lomberg $832,000 (1)
-Salary Remaining : $169,000
-Salary Average : $832,000
-Salary Average Remaining : $169,000
Colton Dach $825,000 (2)
-Salary Remaining : $167,578
-Salary Average : $825,000
-Salary Average Remaining : $167,578
Givani Smith $760,000 (1)
-Salary Remaining : $154,375
-Salary Average : $760,000
-Salary Average Remaining : $154,375
Jack St. Ivany $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$94,835,520
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,640,689
Pro Players Total Average Salaries$84,640,689
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$66,913,263
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$440,837
Pro Salary Cap To Date$66,913,263
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,672,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$440,837
Pro Estimated Expenses$17,192,643
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,192,643
Estimated Season Salary Cap$84,105,906
Estimate Under Maximum Salary Cap of $88,000,000$3,894,094
Estimate Over Minimum Salary Cap of $65,000,000 $19,105,906
Current Bank Account$94,012,381
Projected Bank Account$103,492,228

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,930,000 (4)
-Salary Remaining : $1,813,906
-Salary Average : $8,930,000
-Salary Average Remaining : $1,813,906
Mika Zibanejad (1 Way Contract) $8,075,000 (2)
-Salary Remaining : $1,640,234
-Salary Average : $8,075,000
-Salary Average Remaining : $1,640,234
Shea Theodore (1 Way Contract) $7,499,250 (4)
-Salary Remaining : $1,523,285
-Salary Average : $7,499,250
-Salary Average Remaining : $1,523,285
Tage Thompson (1 Way Contract) $7,428,571 (4)
-Salary Remaining : $1,508,928
-Salary Average : $7,428,571
-Salary Average Remaining : $1,508,928
Neal Pionk (1 Way Contract) $7,070,000 (4)
-Salary Remaining : $1,436,094
-Salary Average : $7,070,000
-Salary Average Remaining : $1,436,094
Rasmus Dahlin (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $1,157,813
-Salary Average : $5,700,000
-Salary Average Remaining : $1,157,813
Jared McCann (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $1,066,406
-Salary Average : $5,250,000
-Salary Average Remaining : $1,066,406
Linus Ullmark (1 Way Contract) $4,700,000 (4)
-Salary Remaining : $954,688
-Salary Average : $4,700,000
-Salary Average Remaining : $954,688
Lawson Crouse (1 Way Contract) $4,472,000 (3)
-Salary Remaining : $908,375
-Salary Average : $4,472,000
-Salary Average Remaining : $908,375
Roman Josi (1 Way Contract) $4,438,910 (1)
-Salary Remaining : $901,654
-Salary Average : $4,438,910
-Salary Average Remaining : $901,654
Claude Giroux (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $660,156
-Salary Average : $3,250,000
-Salary Average Remaining : $660,156
Mackenzie Blackwood (1 Way Contract) $3,060,000 (1)
-Salary Remaining : $621,563
-Salary Average : $3,060,000
-Salary Average Remaining : $621,563
Jalen Chatfield $3,000,000 (4)
-Salary Remaining : $609,375
-Salary Average : $3,000,000
-Salary Average Remaining : $609,375
Adam Henrique (1 Way Contract) $2,790,000 (2)
-Salary Remaining : $566,719
-Salary Average : $2,790,000
-Salary Average Remaining : $566,719
Vincent Trocheck (1 Way Contract) $2,728,125 (1)
-Salary Remaining : $554,150
-Salary Average : $2,728,125
-Salary Average Remaining : $554,150
Radek Faksa (1 Way Contract) $1,940,000 (4)
-Salary Remaining : $394,063
-Salary Average : $1,940,000
-Salary Average Remaining : $394,063
Maxim Tsyplakov $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Charles-Alexis Legault $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Marco Kasper $918,333 (2)
-Salary Remaining : $186,536
-Salary Average : $918,333
-Salary Average Remaining : $186,536
Luke Schenn $790,500 (1)
-Salary Remaining : $160,570
-Salary Average : $790,500
-Salary Average Remaining : $160,570
Colin Blackwell $750,000 (2)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players21
Salary Commitment
Year 2025 : $84,640,689
Year 2026 : $69,448,154
Year 2027 : $51,214,821
Year 2028 : $40,567,821
Salary Average Commitment
Year 2025 : $84,640,689
Year 2026 : $69,448,154
Year 2027 : $51,214,821
Year 2028 : $40,567,821
Salary Cap with 1 Way Contract
Year 2025 : $84,640,689
Year 2026 : $69,448,154
Year 2027 : $51,214,821
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
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
Matthew Robertson $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
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
Total Farm Players16
Salary Commitment
Year 2025 : $13,335,084
Year 2026 : $10,758,209
Year 2027 : $4,121,875
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,335,084
Year 2026 : $10,758,209
Year 2027 : $4,121,875
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 Left9
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$92,938,816
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,158,428
Pro Players Total Average Salaries$65,158,428
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$51,780,702
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$339,367
Pro Salary Cap To Date$51,780,702
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,139,042
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$339,367
Pro Estimated Expenses$13,235,313
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$13,235,313
Estimated Season Salary Cap$69,454,925
Estimate Under Maximum Salary Cap of $88,000,000$18,545,075
Estimate Over Minimum Salary Cap of $65,000,000 $4,454,925
Current Bank Account$85,894,014
Projected Bank Account$98,797,743

Pro Players Salaries

Roope Hintz (1 Way Contract) $8,957,000 (5)
-Salary Remaining : $1,819,391
-Salary Average : $8,957,000
-Salary Average Remaining : $1,819,391
Brady Tkachuk (1 Way Contract) $7,795,428 (2)
-Salary Remaining : $1,583,446
-Salary Average : $7,795,428
-Salary Average Remaining : $1,583,446
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
-Salary Remaining : $1,538,672
-Salary Average : $7,575,000
-Salary Average Remaining : $1,538,672
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $1,239,063
-Salary Average : $6,100,000
-Salary Average Remaining : $1,239,063
J.T. Compher (1 Way Contract) $4,896,000 (3)
-Salary Remaining : $994,500
-Salary Average : $4,896,000
-Salary Average Remaining : $994,500
Matt Duchene (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $914,063
-Salary Average : $4,500,000
-Salary Average Remaining : $914,063
Nick Foligno (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $903,906
-Salary Average : $4,450,000
-Salary Average Remaining : $903,906
Boone Jenner (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $761,719
-Salary Average : $3,750,000
-Salary Average Remaining : $761,719
Patrick Kane (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $739,375
-Salary Average : $3,640,000
-Salary Average Remaining : $739,375
Casey Mittelstadt (1 Way Contract) $2,970,000 (1)
-Salary Remaining : $603,281
-Salary Average : $2,970,000
-Salary Average Remaining : $603,281
Ilya Samsonov (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $418,438
-Salary Average : $2,060,000
-Salary Average Remaining : $418,438
Corey Perry (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $406,250
-Salary Average : $2,000,000
-Salary Average Remaining : $406,250
Ridly Greig $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Parker Kelly $869,500 (1)
-Salary Remaining : $176,617
-Salary Average : $869,500
-Salary Average Remaining : $176,617
Jack Rathbone $867,000 (3)
-Salary Remaining : $176,109
-Salary Average : $867,000
-Salary Average Remaining : $176,109
Stuart Skinner $787,500 (2)
-Salary Remaining : $159,961
-Salary Average : $787,500
-Salary Average Remaining : $159,961
Erik Gustafsson (1 Way Contract) $760,000 (1)
-Salary Remaining : $154,375
-Salary Average : $760,000
-Salary Average Remaining : $154,375
Troy Stecher $756,000 (2)
-Salary Remaining : $153,563
-Salary Average : $756,000
-Salary Average Remaining : $153,563
Travis Mitchell $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Nick Seeler $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players20
Salary Commitment
Year 2025 : $65,158,428
Year 2026 : $35,008,928
Year 2027 : $19,970,000
Year 2028 : $13,457,000
Salary Average Commitment
Year 2025 : $65,158,428
Year 2026 : $35,008,928
Year 2027 : $19,970,000
Year 2028 : $13,457,000
Salary Cap with 1 Way Contract
Year 2025 : $65,158,428
Year 2026 : $35,008,928
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
Mark Kastelic $793,250 (2)
Salary Remaining : $793,250
Salary Average : $793,250
Salary Average Remaining : $793,250
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 Players14
Salary Commitment
Year 2025 : $11,738,750
Year 2026 : $10,948,250
Year 2027 : $7,555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,738,750
Year 2026 : $10,948,250
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 Left8
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$60,715,116
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,499,000
Pro Players Total Average Salaries$76,499,000
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$56,569,698
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$392,573
Pro Salary Cap To Date$55,779,334
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,718,816
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$398,432
Pro Estimated Expenses$15,538,848
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,538,848
Estimated Season Salary Cap$71,089,681
Estimate Under Maximum Salary Cap of $88,000,000$16,910,319
Estimate Over Minimum Salary Cap of $65,000,000 $6,089,681
Current Bank Account$20,135,269
Projected Bank Account$19,315,237

Pro Players Salaries

Austin Poganski (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $2,234,375
-Salary Average : $11,000,000
-Salary Average Remaining : $2,234,375
Brad Hunt (1 Way Contract) $10,000,000 (1)
-1 Way Contract Salary Cap : $8,875,000
-1 Way Contract Salary Cap Remaining : $1,802,734
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Miro Heiskanen (1 Way Contract) $8,027,500 (2)
-Salary Remaining : $1,630,586
-Salary Average : $8,027,500
-Salary Average Remaining : $1,630,586
Sean Couturier $7,750,000 (4)
-Salary Remaining : $1,574,219
-Salary Average : $7,750,000
-Salary Average Remaining : $1,574,219
Brock Boeser (1 Way Contract) $6,916,000 (3)
-Salary Remaining : $1,404,813
-Salary Average : $6,916,000
-Salary Average Remaining : $1,404,813
John Gibson (1 Way Contract) $6,592,000 (1)
-Salary Remaining : $1,339,000
-Salary Average : $6,592,000
-Salary Average Remaining : $1,339,000
Hampus Lindholm (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $1,267,500
-Salary Average : $6,240,000
-Salary Average Remaining : $1,267,500
Joel Farabee (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Chandler Stephenson (1 Way Contract) $2,846,250 (1)
-Salary Remaining : $578,145
-Salary Average : $2,846,250
-Salary Average Remaining : $578,145
Logan Stanley $1,187,500 (1)
-Salary Remaining : $241,211
-Salary Average : $1,187,500
-Salary Average Remaining : $241,211
David Rittich $1,000,000 (1)
-Salary Remaining : $203,125
-Salary Average : $1,000,000
-Salary Average Remaining : $203,125
Ryan McLeod $952,750 (1)
-Salary Remaining : $193,527
-Salary Average : $952,750
-Salary Average Remaining : $193,527
Conor Geekie $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Angus Booth $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Mikael Pyyhtia $897,500 (2)
-Salary Remaining : $182,305
-Salary Average : $897,500
-Salary Average Remaining : $182,305
Joel Kiviranta $883,500 (2)
-Salary Remaining : $179,461
-Salary Average : $883,500
-Salary Average Remaining : $179,461
Maxwell Crozier $867,500 (1)
-Salary Remaining : $176,211
-Salary Average : $867,500
-Salary Average Remaining : $176,211
Mitchell Stephens $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Tyler Madden $806,000 (2)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Alexey Toropchenko $806,000 (1)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Hendrix Lapierre $790,500 (3)
-Salary Remaining : $160,570
-Salary Average : $790,500
-Salary Average Remaining : $160,570
Devante Stephens $780,000 (3)
-Salary Remaining : $158,438
-Salary Average : $780,000
-Salary Average Remaining : $158,438
Wyatt Aamodt $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players23
Salary Commitment
Year 2025 : $76,499,000
Year 2026 : $40,497,000
Year 2027 : $23,642,500
Year 2028 : $7,750,000
Salary Average Commitment
Year 2025 : $76,499,000
Year 2026 : $40,497,000
Year 2027 : $23,642,500
Year 2028 : $7,750,000
Salary Cap with 1 Way Contract
Year 2025 : $75,374,000
Year 2026 : $40,497,000
Year 2027 : $23,642,500
Year 2028 : $7,750,000

Farm Players Salaries

Dylan Peterson $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
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
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
Hunter Skinner $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Gabriel Carriere $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
Luke Cavallin $750,000 (3)
Salary Remaining : $750,000
Salary Average : $750,000
Salary Average Remaining : $750,000
Total Farm Players17
Salary Commitment
Year 2025 : $13,873,716
Year 2026 : $13,873,716
Year 2027 : $5,477,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,873,716
Year 2026 : $13,873,716
Year 2027 : $5,477,900
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 Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$88,908,300
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$56,106,081
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$372,856
Pro Salary Cap To Date$56,106,081
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,599,710
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$372,856
Pro Estimated Expenses$14,541,384
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,541,384
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$180,027,332
Projected Bank Account$198,085,658

Pro Players Salaries

Moritz Seider $8,122,500 (4)
-Salary Remaining : $1,649,883
-Salary Average : $8,122,500
-Salary Average Remaining : $1,649,883
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Quinn Hughes (1 Way Contract) $7,457,500 (2)
-Salary Remaining : $1,514,805
-Salary Average : $7,457,500
-Salary Average Remaining : $1,514,805
Juuse Saros (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $1,167,969
-Salary Average : $5,750,000
-Salary Average Remaining : $1,167,969
Christian Dvorak (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $1,096,875
-Salary Average : $5,400,000
-Salary Average Remaining : $1,096,875
Jordan Eberle (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $934,375
-Salary Average : $4,600,000
-Salary Average Remaining : $934,375
Robert Thomas (1 Way Contract) $4,363,095 (2)
-Salary Remaining : $886,254
-Salary Average : $4,363,095
-Salary Average Remaining : $886,254
Tyler Bertuzzi (1 Way Contract) $3,640,000 (1)
-Salary Remaining : $739,375
-Salary Average : $3,640,000
-Salary Average Remaining : $739,375
Erik Haula (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $639,844
-Salary Average : $3,150,000
-Salary Average Remaining : $639,844
Marcus Foligno (1 Way Contract) $3,038,000 (2)
-Salary Remaining : $617,094
-Salary Average : $3,038,000
-Salary Average Remaining : $617,094
Mason Appleton $2,513,334 (4)
-Salary Remaining : $510,521
-Salary Average : $2,513,334
-Salary Average Remaining : $510,521
Connor McMichael $1,995,000 (4)
-Salary Remaining : $405,234
-Salary Average : $1,995,000
-Salary Average Remaining : $405,234
Isak Rosen $938,875 (5)
-Salary Remaining : $190,709
-Salary Average : $938,875
-Salary Average Remaining : $190,709
JJ Peterka $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Mason Lohrei $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Luca Del Bel Belluz $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Denton Mateychuk $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Zachary L'Heureux $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Alex Laferriere $875,000 (2)
-Salary Remaining : $177,734
-Salary Average : $875,000
-Salary Average Remaining : $177,734
Matthew Poitras $870,000 (2)
-Salary Remaining : $176,719
-Salary Average : $870,000
-Salary Average Remaining : $176,719
Dylan Garand $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Domenick Fensore $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$88,908,300
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,351,588
Pro Players Total Average Salaries$91,351,588
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$72,725,109
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$447,748
Pro Salary Cap To Date$68,217,864
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,599,710
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$475,790
Pro Estimated Expenses$18,555,810
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$18,555,810
Estimated Season Salary Cap$85,680,036
Estimate Under Maximum Salary Cap of $88,000,000$2,319,964
Estimate Over Minimum Salary Cap of $65,000,000 $20,680,036
Current Bank Account$180,474,954
Projected Bank Account$194,518,854

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (4)
-Salary Remaining : $2,163,281
-Salary Average : $10,650,000
-Salary Average Remaining : $2,163,281
Jake Sanderson $7,647,500 (5)
-Salary Remaining : $1,553,398
-Salary Average : $7,647,500
-Salary Average Remaining : $1,553,398
Nico Hischier (1 Way Contract) $6,887,500 (1)
-Salary Remaining : $1,399,023
-Salary Average : $6,887,500
-Salary Average Remaining : $1,399,023
Logan Thompson $6,142,500 (4)
-Salary Remaining : $1,247,695
-Salary Average : $6,142,500
-Salary Average Remaining : $1,247,695
Jaccob Slavin (1 Way Contract) $5,948,338 (4)
-Salary Remaining : $1,208,256
-Salary Average : $5,948,338
-Salary Average Remaining : $1,208,256
Rasmus Andersson (1 Way Contract) $4,823,000 (5)
-Salary Remaining : $979,672
-Salary Average : $4,823,000
-Salary Average Remaining : $979,672
Noah Dobson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $812,500
-Salary Average : $4,000,000
-Salary Average Remaining : $812,500
Kirill Marchenko (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $802,344
-Salary Average : $3,950,000
-Salary Average Remaining : $802,344
Shane Pinto (1 Way Contract) $3,862,500 (4)
-Salary Remaining : $784,570
-Salary Average : $3,862,500
-Salary Average Remaining : $784,570
Jake Oettinger (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $771,875
-Salary Average : $3,800,000
-Salary Average Remaining : $771,875
Tyson Foerster $3,562,500 (5)
-Salary Remaining : $723,633
-Salary Average : $3,562,500
-Salary Average Remaining : $723,633
Martin Necas (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $639,844
-Salary Average : $3,150,000
-Salary Average Remaining : $639,844
Alex Newhook (1 Way Contract) $2,952,500 (4)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $371,211
-Salary Remaining : $599,727
-Salary Average : $2,952,500
-Salary Average Remaining : $599,727
Jesper Bratt (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $530,664
-Salary Average : $2,612,500
-Salary Average Remaining : $530,664
Martin Fehervary (1 Way Contract) $2,558,750 (3)
-Salary Remaining : $519,746
-Salary Average : $2,558,750
-Salary Average Remaining : $519,746
Yanni Gourde (1 Way Contract) $2,520,000 (3)
-Salary Remaining : $511,875
-Salary Average : $2,520,000
-Salary Average Remaining : $511,875
Carson Soucy (1 Way Contract) $2,487,500 (2)
-Salary Remaining : $505,273
-Salary Average : $2,487,500
-Salary Average Remaining : $505,273
Filip Chytil (1 Way Contract) $2,315,000 (2)
-Salary Remaining : $470,234
-Salary Average : $2,315,000
-Salary Average Remaining : $470,234
Yegor Chinakhov (1 Way Contract) $2,205,000 (4)
-Salary Remaining : $447,891
-Salary Average : $2,205,000
-Salary Average Remaining : $447,891
Kaapo Kakko (1 Way Contract) $2,005,000 (3)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $178,750
-Salary Remaining : $407,266
-Salary Average : $2,005,000
-Salary Average Remaining : $407,266
Eric Robinson (1 Way Contract) $1,807,000 (2)
-Salary Remaining : $367,047
-Salary Average : $1,807,000
-Salary Average Remaining : $367,047
Blake Lizotte (1 Way Contract) $1,758,750 (1)
-1 Way Contract Salary Cap : $633,750
-1 Way Contract Salary Cap Remaining : $128,730
-Salary Remaining : $357,246
-Salary Average : $1,758,750
-Salary Average Remaining : $357,246
Kyle Burroughs (1 Way Contract) $1,144,000 (2)
-1 Way Contract Salary Cap : $19,000
-1 Way Contract Salary Cap Remaining : $3,859
-Salary Remaining : $232,375
-Salary Average : $1,144,000
-Salary Average Remaining : $232,375
Philippe Myers (1 Way Contract) $884,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $179,563
-Salary Average : $884,000
-Salary Average Remaining : $179,563
Nick Bjugstad $864,000 (1)
-Salary Remaining : $175,500
-Salary Average : $864,000
-Salary Average Remaining : $175,500
Nick Blankenburg $813,750 (1)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Nikita Prishchepov $0 (0)
Total Pro Players27
Salary Commitment
Year 2025 : $91,351,588
Year 2026 : $78,415,088
Year 2027 : $63,711,588
Year 2028 : $51,743,838
Salary Average Commitment
Year 2025 : $91,351,588
Year 2026 : $78,415,088
Year 2027 : $63,711,588
Year 2028 : $51,743,838
Salary Cap with 1 Way Contract
Year 2025 : $85,967,590
Year 2026 : $74,156,088
Year 2027 : $60,577,584
Year 2028 : $50,618,836

Farm Players Salaries

Brandon Duhaime $1,942,333 (3)
Salary Remaining : $1,942,333
Salary Average : $1,942,333
Salary Average Remaining : $1,942,333
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
Drew Commesso $925,000 (2)
Salary Remaining : $925,000
Salary Average : $925,000
Salary Average Remaining : $925,000
Peter DiLiberatore $925,000 (1)
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
Joey Keane $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
Damian Clara $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
Jaxson Stauber $813,750 (2)
Salary Remaining : $813,750
Salary Average : $813,750
Salary Average Remaining : $813,750
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
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 Players27
Salary Commitment
Year 2025 : $24,217,033
Year 2026 : $18,016,283
Year 2027 : $7,177,575
Year 2028 : $0
Salary Average Commitment
Year 2025 : $24,217,033
Year 2026 : $18,016,283
Year 2027 : $7,177,575
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 Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,755,010
Year to Date Revenue$90,915,330
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$60,956,526
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$393,602
Pro Salary Cap To Date$60,059,980
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,040,080
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$399,462
Pro Estimated Expenses$15,579,018
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,579,018
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$102,811,390
Projected Bank Account$109,272,452

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Brady Skjei (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,421,875
-Salary Average : $7,000,000
-Salary Average Remaining : $1,421,875
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $1,269,531
-Salary Average : $6,250,000
-Salary Average Remaining : $1,269,531
Brendan Gallagher (1 Way Contract) $6,110,000 (1)
-Salary Remaining : $1,241,094
-Salary Average : $6,110,000
-Salary Average Remaining : $1,241,094
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $995,313
-Salary Average : $4,900,000
-Salary Average Remaining : $995,313
Jason Dickinson (1 Way Contract) $4,637,500 (3)
-Salary Remaining : $941,992
-Salary Average : $4,637,500
-Salary Average Remaining : $941,992
Alex Wennberg (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $886,641
-Salary Average : $4,365,000
-Salary Average Remaining : $886,641
Brandon Saad (1 Way Contract) $4,365,000 (1)
-Salary Remaining : $886,641
-Salary Average : $4,365,000
-Salary Average Remaining : $886,641
Nick Jensen (1 Way Contract) $3,847,500 (1)
-Salary Remaining : $781,523
-Salary Average : $3,847,500
-Salary Average Remaining : $781,523
Joonas Korpisalo (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $771,875
-Salary Average : $3,800,000
-Salary Average Remaining : $771,875
Tanner Pearson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $660,156
-Salary Average : $3,250,000
-Salary Average Remaining : $660,156
Will Borgen $3,024,000 (1)
-Salary Remaining : $614,250
-Salary Average : $3,024,000
-Salary Average Remaining : $614,250
Michael Amadio (1 Way Contract) $2,740,000 (3)
-Salary Remaining : $556,563
-Salary Average : $2,740,000
-Salary Average Remaining : $556,563
Cam Talbot (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $507,813
-Salary Average : $2,500,000
-Salary Average Remaining : $507,813
Casey Cizikas (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $507,813
-Salary Average : $2,500,000
-Salary Average Remaining : $507,813
Danton Heinen (1 Way Contract) $2,362,500 (3)
-Salary Remaining : $479,883
-Salary Average : $2,362,500
-Salary Average Remaining : $479,883
Derek Forbort (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $406,250
-Salary Average : $2,000,000
-Salary Average Remaining : $406,250
Jarred Tinordi (1 Way Contract) $1,175,000 (1)
-1 Way Contract Salary Cap : $50,000
-1 Way Contract Salary Cap Remaining : $10,156
-Salary Remaining : $238,672
-Salary Average : $1,175,000
-Salary Average Remaining : $238,672
Elmer Soderblom $1,158,750 (3)
-Salary Remaining : $235,371
-Salary Average : $1,158,750
-Salary Average Remaining : $235,371
Juraj Slafkovsky $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Dennis Gilbert $910,000 (3)
-Salary Remaining : $184,844
-Salary Average : $910,000
-Salary Average Remaining : $184,844
Louis Crevier $876,358 (2)
-Salary Remaining : $178,010
-Salary Average : $876,358
-Salary Average Remaining : $178,010
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 Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$94,835,520
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$67,828,526
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$454,832
Pro Salary Cap To Date$67,828,526
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,672,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$454,832
Pro Estimated Expenses$17,738,448
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,738,448
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$96,368,812
Projected Bank Account$105,302,854

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $1,901,250
-Salary Average : $9,360,000
-Salary Average Remaining : $1,901,250
Sebastian Aho (1 Way Contract) $9,262,500 (1)
-Salary Remaining : $1,881,445
-Salary Average : $9,262,500
-Salary Average Remaining : $1,881,445
Tomas Hertl (1 Way Contract) $7,812,000 (2)
-Salary Remaining : $1,586,813
-Salary Average : $7,812,000
-Salary Average Remaining : $1,586,813
Chris Kreider (1 Way Contract) $6,240,000 (1)
-Salary Remaining : $1,267,500
-Salary Average : $6,240,000
-Salary Average Remaining : $1,267,500
Adam Pelech (1 Way Contract) $5,980,000 (1)
-Salary Remaining : $1,214,688
-Salary Average : $5,980,000
-Salary Average Remaining : $1,214,688
Zach Hyman (1 Way Contract) $5,555,000 (1)
-Salary Remaining : $1,128,359
-Salary Average : $5,555,000
-Salary Average Remaining : $1,128,359
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $1,076,563
-Salary Average : $5,300,000
-Salary Average Remaining : $1,076,563
Darcy Kuemper (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $1,066,406
-Salary Average : $5,250,000
-Salary Average Remaining : $1,066,406
Alex Ovechkin (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Michael Bunting (1 Way Contract) $4,635,000 (1)
-Salary Remaining : $941,484
-Salary Average : $4,635,000
-Salary Average Remaining : $941,484
Ryan McDonagh (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $832,813
-Salary Average : $4,100,000
-Salary Average Remaining : $832,813
Warren Foegele (1 Way Contract) $3,955,000 (1)
-Salary Remaining : $803,359
-Salary Average : $3,955,000
-Salary Average Remaining : $803,359
Jake Walman (1 Way Contract) $3,298,000 (3)
-Salary Remaining : $669,906
-Salary Average : $3,298,000
-Salary Average Remaining : $669,906
Brayden McNabb (1 Way Contract) $2,679,000 (1)
-Salary Remaining : $544,172
-Salary Average : $2,679,000
-Salary Average Remaining : $544,172
Garnet Hathaway (1 Way Contract) $2,232,500 (2)
-Salary Remaining : $453,477
-Salary Average : $2,232,500
-Salary Average Remaining : $453,477
Charlie Lindgren $1,067,000 (1)
-Salary Remaining : $216,734
-Salary Average : $1,067,000
-Salary Average Remaining : $216,734
Jayden Struble $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Tyler Kleven $916,667 (2)
-Salary Remaining : $186,198
-Salary Average : $916,667
-Salary Average Remaining : $186,198
Mark Jankowski $856,000 (2)
-Salary Remaining : $173,875
-Salary Average : $856,000
-Salary Average Remaining : $173,875
Vinni Lettieri $855,000 (1)
-Salary Remaining : $173,672
-Salary Average : $855,000
-Salary Average Remaining : $173,672
Ryan Poehling $787,500 (2)
-Salary Remaining : $159,961
-Salary Average : $787,500
-Salary Average Remaining : $159,961
Devin Shore $759,500 (1)
-Salary Remaining : $154,273
-Salary Average : $759,500
-Salary Average Remaining : $154,273
Calvin de Haan $752,000 (1)
-Salary Remaining : $152,750
-Salary Average : $752,000
-Salary Average Remaining : $152,750
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 Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$97,799,130
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,059,773
Pro Players Total Average Salaries$73,059,773
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$57,153,261
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$374,660
Pro Salary Cap To Date$56,262,597
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,708,880
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$380,520
Pro Estimated Expenses$14,840,280
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,840,280
Estimated Season Salary Cap$70,874,337
Estimate Under Maximum Salary Cap of $88,000,000$17,125,663
Estimate Over Minimum Salary Cap of $65,000,000 $5,874,337
Current Bank Account$128,881,856
Projected Bank Account$137,750,456

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 : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Tim Stutzle (1 Way Contract) $7,392,500 (4)
-Salary Remaining : $1,501,602
-Salary Average : $7,392,500
-Salary Average Remaining : $1,501,602
Clayton Keller (1 Way Contract) $6,792,500 (2)
-Salary Remaining : $1,379,727
-Salary Average : $6,792,500
-Salary Average Remaining : $1,379,727
Matty Beniers $6,642,857 (3)
-Salary Remaining : $1,349,330
-Salary Average : $6,642,857
-Salary Average Remaining : $1,349,330
Damon Severson (1 Way Contract) $6,187,500 (1)
-Salary Remaining : $1,256,836
-Salary Average : $6,187,500
-Salary Average Remaining : $1,256,836
Adrian Kempe (1 Way Contract) $5,775,000 (4)
-Salary Remaining : $1,173,047
-Salary Average : $5,775,000
-Salary Average Remaining : $1,173,047
Kyle Palmieri (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Brenden Dillon (1 Way Contract) $3,666,000 (1)
-Salary Remaining : $744,656
-Salary Average : $3,666,000
-Salary Average Remaining : $744,656
Connor Clifton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $670,313
-Salary Average : $3,300,000
-Salary Average Remaining : $670,313
Alex Nedeljkovic (1 Way Contract) $3,120,000 (2)
-Salary Remaining : $633,750
-Salary Average : $3,120,000
-Salary Average Remaining : $633,750
Henri Jokiharju (1 Way Contract) $2,375,000 (2)
-Salary Remaining : $482,422
-Salary Average : $2,375,000
-Salary Average Remaining : $482,422
Jake Bean (1 Way Contract) $2,216,666 (1)
-Salary Remaining : $450,260
-Salary Average : $2,216,666
-Salary Average Remaining : $450,260
Philip Tomasino $1,627,500 (3)
-Salary Remaining : $330,586
-Salary Average : $1,627,500
-Salary Average Remaining : $330,586
Morgan Barron (1 Way Contract) $1,525,500 (4)
-Salary Remaining : $309,867
-Salary Average : $1,525,500
-Salary Average Remaining : $309,867
Dylan Samberg (1 Way Contract) $1,442,000 (4)
-Salary Remaining : $292,906
-Salary Average : $1,442,000
-Salary Average Remaining : $292,906
Anthony Beauvillier (1 Way Contract) $1,437,500 (4)
-Salary Remaining : $291,992
-Salary Average : $1,437,500
-Salary Average Remaining : $291,992
Nils Hoglander (1 Way Contract) $1,155,000 (4)
-Salary Remaining : $234,609
-Salary Average : $1,155,000
-Salary Average Remaining : $234,609
Kasperi Kapanen (1 Way Contract) $1,150,000 (4)
-Salary Remaining : $233,594
-Salary Average : $1,150,000
-Salary Average Remaining : $233,594
Justin Danforth $975,000 (1)
-Salary Remaining : $198,047
-Salary Average : $975,000
-Salary Average Remaining : $198,047
Mason McTavish $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Owen Pickering $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Aleksei Kolosov $860,250 (3)
-Salary Remaining : $174,738
-Salary Average : $860,250
-Salary Average Remaining : $174,738
Jansen Harkins $819,000 (3)
-Salary Remaining : $166,359
-Salary Average : $819,000
-Salary Average Remaining : $166,359
Total Pro Players23
Salary Commitment
Year 2025 : $73,059,773
Year 2026 : $46,339,607
Year 2027 : $30,752,107
Year 2028 : $19,877,500
Salary Average Commitment
Year 2025 : $73,059,773
Year 2026 : $46,339,607
Year 2027 : $30,752,107
Year 2028 : $19,877,500
Salary Cap with 1 Way Contract
Year 2025 : $71,934,773
Year 2026 : $46,339,607
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
Aleksandr Kisakov $925,000 (1)
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
Tyler Boucher $863,334 (2)
Salary Remaining : $863,334
Salary Average : $863,334
Salary Average Remaining : $863,334
Isaac Poulter $836,875 (2)
Salary Remaining : $836,875
Salary Average : $836,875
Salary Average Remaining : $836,875
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
William Trudeau $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
Total Farm Players21
Salary Commitment
Year 2025 : $17,764,947
Year 2026 : $14,958,493
Year 2027 : $10,857,617
Year 2028 : $0
Salary Average Commitment
Year 2025 : $17,764,947
Year 2026 : $14,958,493
Year 2027 : $10,857,617
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,401 - 70.05%
Level 2: 4000 - $140 - 2,813 - 70.32%
Level 3: 5000 - $90 - 3,511 - 70.22%
Level 4: 6000 - $49 - 4,228 - 70.47%
Luxury : 1000 - $295 - 702 - 70.23%
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 Left9
Average Attendance - %12,655 - 70.31%
Average Income per Game$2,082,024
Year to Date Revenue$66,624,780
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$54,862,497
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$359,745
Pro Salary Cap To Date$54,862,497
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,738,219
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$359,745
Pro Estimated Expenses$14,030,055
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,030,055
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$35,606,902
Projected Bank Account$40,315,066

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,130,000 (3)
-Salary Remaining : $2,260,781
-Salary Average : $11,130,000
-Salary Average Remaining : $2,260,781
James van Riemsdyk (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,421,875
-Salary Average : $7,000,000
-Salary Average Remaining : $1,421,875
Matt Boldy (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $1,350,781
-Salary Average : $6,650,000
-Salary Average Remaining : $1,350,781
Andrew Mangiapane (1 Way Contract) $6,380,000 (4)
-Salary Remaining : $1,295,938
-Salary Average : $6,380,000
-Salary Average Remaining : $1,295,938
Brett Pesce (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $1,161,875
-Salary Average : $5,720,000
-Salary Average Remaining : $1,161,875
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (2)
-Salary Remaining : $1,151,719
-Salary Average : $5,670,000
-Salary Average Remaining : $1,151,719
Evgenii Dadonov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,015,625
-Salary Average : $5,000,000
-Salary Average Remaining : $1,015,625
Joel Armia (1 Way Contract) $3,298,000 (1)
-Salary Remaining : $669,906
-Salary Average : $3,298,000
-Salary Average Remaining : $669,906
Mikael Backlund (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $660,156
-Salary Average : $3,250,000
-Salary Average Remaining : $660,156
Oliver Kylington $2,500,000 (1)
-Salary Remaining : $507,813
-Salary Average : $2,500,000
-Salary Average Remaining : $507,813
Marc-Andre Fleury (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $507,813
-Salary Average : $2,500,000
-Salary Average Remaining : $507,813
Kevin Rooney (1 Way Contract) $1,261,000 (1)
-Salary Remaining : $256,141
-Salary Average : $1,261,000
-Salary Average Remaining : $256,141
Owen Power $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Adam Engstrom $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
David Jiricek $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Connor Bedard $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Sean Farrell $897,500 (2)
-Salary Remaining : $182,305
-Salary Average : $897,500
-Salary Average Remaining : $182,305
Felix Sandstrom $891,250 (4)
-Salary Remaining : $181,035
-Salary Average : $891,250
-Salary Average Remaining : $181,035
Danil Gushchin $798,250 (3)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
Tobias Bjornfot $750,000 (2)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Benoit-Olivier Groulx $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left10
Average Attendance - %14,221 - 79.01%
Average Income per Game$2,341,408
Year to Date Revenue$72,583,641
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,826,439
Pro Players Total Average Salaries$74,826,439
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$59,613,483
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$372,143
Pro Salary Cap To Date$56,924,049
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,414,078
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$389,721
Pro Estimated Expenses$15,199,119
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,199,119
Estimated Season Salary Cap$71,437,626
Estimate Under Maximum Salary Cap of $88,000,000$16,562,374
Estimate Over Minimum Salary Cap of $65,000,000 $6,437,626
Current Bank Account$56,433,944
Projected Bank Account$64,648,903

Pro Players Salaries

Victor Hedman (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Cole Caufield (1 Way Contract) $7,457,500 (4)
-Salary Remaining : $1,514,805
-Salary Average : $7,457,500
-Salary Average Remaining : $1,514,805
Dmitry Orlov (1 Way Contract) $7,440,000 (1)
-Salary Remaining : $1,511,250
-Salary Average : $7,440,000
-Salary Average Remaining : $1,511,250
Trevor Zegras $5,980,000 (3)
-Salary Remaining : $1,214,688
-Salary Average : $5,980,000
-Salary Average Remaining : $1,214,688
Igor Shesterkin (1 Way Contract) $5,893,334 (2)
-Salary Remaining : $1,197,083
-Salary Average : $5,893,334
-Salary Average Remaining : $1,197,083
Gabriel Vilardi (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $975,000
-Salary Average : $4,800,000
-Salary Average Remaining : $975,000
Mikhail Sergachev (1 Way Contract) $4,560,000 (1)
-Salary Remaining : $926,250
-Salary Average : $4,560,000
-Salary Average Remaining : $926,250
Nate Schmidt (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $746,484
-Salary Average : $3,675,000
-Salary Average Remaining : $746,484
Tyler Myers (1 Way Contract) $3,210,000 (1)
-Salary Remaining : $652,031
-Salary Average : $3,210,000
-Salary Average Remaining : $652,031
Mathieu Joseph $3,127,000 (5)
-Salary Remaining : $635,172
-Salary Average : $3,127,000
-Salary Average Remaining : $635,172
Dylan Holloway $2,404,980 (5)
-Salary Remaining : $488,512
-Salary Average : $2,404,980
-Salary Average Remaining : $488,512
Adam Erne (1 Way Contract) $2,283,750 (1)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $235,371
-Salary Remaining : $463,887
-Salary Average : $2,283,750
-Salary Average Remaining : $463,887
Anton Forsberg (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $457,031
-Salary Average : $2,250,000
-Salary Average Remaining : $457,031
Alexis Lafreniere (1 Way Contract) $2,208,750 (4)
-Salary Remaining : $448,652
-Salary Average : $2,208,750
-Salary Average Remaining : $448,652
Matt Benning (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $177,734
-Salary Remaining : $406,250
-Salary Average : $2,000,000
-Salary Average Remaining : $406,250
Pavel Dorofeyev (1 Way Contract) $1,743,250 (4)
-Salary Remaining : $354,098
-Salary Average : $1,743,250
-Salary Average Remaining : $354,098
Michael Rasmussen $1,499,000 (2)
-Salary Remaining : $304,484
-Salary Average : $1,499,000
-Salary Average Remaining : $304,484
Brett Howden $1,425,000 (1)
-Salary Remaining : $289,453
-Salary Average : $1,425,000
-Salary Average Remaining : $289,453
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (2)
-1 Way Contract Salary Cap : $30,000
-1 Way Contract Salary Cap Remaining : $6,094
-Salary Remaining : $234,609
-Salary Average : $1,155,000
-Salary Average Remaining : $234,609
Simon Edvinsson $938,875 (5)
-Salary Remaining : $190,709
-Salary Average : $938,875
-Salary Average Remaining : $190,709
Matthew Knies $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Matvei Michkov $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Mackie Samoskevich $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Total Pro Players23
Salary Commitment
Year 2025 : $74,826,439
Year 2026 : $53,907,689
Year 2027 : $37,585,355
Year 2028 : $25,880,355
Salary Average Commitment
Year 2025 : $74,826,439
Year 2026 : $53,907,689
Year 2027 : $37,585,355
Year 2028 : $25,880,355
Salary Cap with 1 Way Contract
Year 2025 : $71,451,443
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
Sergei Murashov $925,000 (1)
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
Riley Sutter $806,000 (2)
Salary Remaining : $806,000
Salary Average : $806,000
Salary Average Remaining : $806,000
Jesse Ylonen $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
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
Nikolai Knyzhov $750,000 (1)
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 Players25
Salary Commitment
Year 2025 : $21,691,050
Year 2026 : $17,342,050
Year 2027 : $12,172,550
Year 2028 : $891,250
Salary Average Commitment
Year 2025 : $21,691,050
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 - 1,489 - 74.46%
Level 2: 4000 - $130 - 3,666 - 91.64%
Level 3: 5000 - $85 - 4,574 - 91.49%
Level 4: 6000 - $44 - 5,440 - 90.67%
Luxury : 1000 - $283 - 910 - 90.95%
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 Left10
Average Attendance - %16,079 - 89.33%
Average Income per Game$2,451,124
Year to Date Revenue$75,984,838
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,620,750
Pro Players Total Average Salaries$71,620,750
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$56,352,072
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$373,025
Pro Salary Cap To Date$56,352,072
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,511,238
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$373,025
Pro Estimated Expenses$14,547,975
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,547,975
Estimated Season Salary Cap$70,900,047
Estimate Under Maximum Salary Cap of $88,000,000$17,099,953
Estimate Over Minimum Salary Cap of $65,000,000 $5,900,047
Current Bank Account$93,525,499
Projected Bank Account$103,488,762

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,720,000 (5)
-Salary Remaining : $2,583,750
-Salary Average : $12,720,000
-Salary Average Remaining : $2,583,750
Adam Fox (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $1,833,203
-Salary Average : $9,025,000
-Salary Average Remaining : $1,833,203
Matthew Tkachuk (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $1,833,203
-Salary Average : $9,025,000
-Salary Average Remaining : $1,833,203
Jakob Chychrun (1 Way Contract) $8,550,000 (1)
-Salary Remaining : $1,736,719
-Salary Average : $8,550,000
-Salary Average Remaining : $1,736,719
Jack Hughes (1 Way Contract) $7,600,000 (3)
-Salary Remaining : $1,543,750
-Salary Average : $7,600,000
-Salary Average Remaining : $1,543,750
Joey Daccord (1 Way Contract) $5,300,000 (5)
-Salary Remaining : $1,076,563
-Salary Average : $5,300,000
-Salary Average Remaining : $1,076,563
Jake DeBrusk (1 Way Contract) $3,748,500 (1)
-Salary Remaining : $761,414
-Salary Average : $3,748,500
-Salary Average Remaining : $761,414
Artturi Lehkonen (1 Way Contract) $2,392,000 (2)
-Salary Remaining : $485,875
-Salary Average : $2,392,000
-Salary Average Remaining : $485,875
Noel Acciari (1 Way Contract) $1,187,500 (1)
-Salary Remaining : $241,211
-Salary Average : $1,187,500
-Salary Average Remaining : $241,211
Pierre-Olivier Joseph $962,000 (1)
-Salary Remaining : $195,406
-Salary Average : $962,000
-Salary Average Remaining : $195,406
Ryan Ufko $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Chase Priskie $883,500 (2)
-Salary Remaining : $179,461
-Salary Average : $883,500
-Salary Average Remaining : $179,461
Corey Schueneman $883,500 (2)
-Salary Remaining : $179,461
-Salary Average : $883,500
-Salary Average Remaining : $179,461
Carl Grundstrom $878,500 (1)
-Salary Remaining : $178,445
-Salary Average : $878,500
-Salary Average Remaining : $178,445
Justus Annunen $871,000 (2)
-Salary Remaining : $176,922
-Salary Average : $871,000
-Salary Average Remaining : $176,922
Bobby McMann $869,250 (1)
-Salary Remaining : $176,566
-Salary Average : $869,250
-Salary Average Remaining : $176,566
Nathan Bastian $866,250 (1)
-Salary Remaining : $175,957
-Salary Average : $866,250
-Salary Average Remaining : $175,957
Mason Marchment $840,000 (2)
-Salary Remaining : $170,625
-Salary Average : $840,000
-Salary Average Remaining : $170,625
Mac Hollowell $813,750 (2)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Jeffrey Viel $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Xavier Parent $799,000 (3)
-Salary Remaining : $162,297
-Salary Average : $799,000
-Salary Average Remaining : $162,297
Ilya Solovyov $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players23
Salary Commitment
Year 2025 : $71,620,750
Year 2026 : $35,583,750
Year 2027 : $28,900,000
Year 2028 : $18,020,000
Salary Average Commitment
Year 2025 : $71,620,750
Year 2026 : $35,583,750
Year 2027 : $28,900,000
Year 2028 : $18,020,000
Salary Cap with 1 Way Contract
Year 2025 : $71,620,750
Year 2026 : $35,583,750
Year 2027 : $28,900,000
Year 2028 : $18,020,000

Farm Players Salaries

Daniil Tarasov $1,102,500 (2)
Salary Remaining : $1,102,500
Salary Average : $1,102,500
Salary Average Remaining : $1,102,500
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 Players8
Salary Commitment
Year 2025 : $7,194,250
Year 2026 : $5,322,250
Year 2027 : $3,406,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,194,250
Year 2026 : $5,322,250
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 Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$93,914,700
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$63,724,172
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$407,018
Pro Salary Cap To Date$61,764,304
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,767,200
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$418,737
Pro Estimated Expenses$16,330,743
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$16,330,743
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$91,031,621
Projected Bank Account$97,468,078

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (4)
-Salary Remaining : $1,876,875
-Salary Average : $9,240,000
-Salary Average Remaining : $1,876,875
Noah Hanifin (1 Way Contract) $7,791,000 (5)
-Salary Remaining : $1,582,547
-Salary Average : $7,791,000
-Salary Average Remaining : $1,582,547
J.T. Miller (1 Way Contract) $7,440,000 (4)
-Salary Remaining : $1,511,250
-Salary Average : $7,440,000
-Salary Average Remaining : $1,511,250
Jason Robertson (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $1,495,508
-Salary Average : $7,362,500
-Salary Average Remaining : $1,495,508
Nazem Kadri (1 Way Contract) $6,510,000 (2)
-Salary Remaining : $1,322,344
-Salary Average : $6,510,000
-Salary Average Remaining : $1,322,344
Pavel Buchnevich (1 Way Contract) $6,090,000 (2)
-Salary Remaining : $1,237,031
-Salary Average : $6,090,000
-Salary Average Remaining : $1,237,031
Carter Verhaeghe (1 Way Contract) $4,416,667 (4)
-Salary Remaining : $897,135
-Salary Average : $4,416,667
-Salary Average Remaining : $897,135
Mikey Anderson (1 Way Contract) $4,207,500 (3)
-Salary Remaining : $854,648
-Salary Average : $4,207,500
-Salary Average Remaining : $854,648
Adam Larsson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $812,500
-Salary Average : $4,000,000
-Salary Average Remaining : $812,500
Tyson Barrie (1 Way Contract) $3,562,500 (1)
-1 Way Contract Salary Cap : $2,437,500
-1 Way Contract Salary Cap Remaining : $495,117
-Salary Remaining : $723,633
-Salary Average : $3,562,500
-Salary Average Remaining : $723,633
Sean Walker (1 Way Contract) $3,420,000 (4)
-Salary Remaining : $694,688
-Salary Average : $3,420,000
-Salary Average Remaining : $694,688
Nicholas Paul (1 Way Contract) $3,276,000 (1)
-Salary Remaining : $665,438
-Salary Average : $3,276,000
-Salary Average Remaining : $665,438
Owen Tippett (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $335,156
-Salary Average : $1,650,000
-Salary Average Remaining : $335,156
Samuel Ersson $1,522,500 (3)
-Salary Remaining : $309,258
-Salary Average : $1,522,500
-Salary Average Remaining : $309,258
Austin Watson (1 Way Contract) $1,410,000 (1)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $57,891
-Salary Remaining : $286,406
-Salary Average : $1,410,000
-Salary Average Remaining : $286,406
Eeli Tolvanen $1,377,500 (2)
-Salary Remaining : $279,805
-Salary Average : $1,377,500
-Salary Average Remaining : $279,805
Ryan Donato (1 Way Contract) $1,236,000 (1)
-Salary Remaining : $251,063
-Salary Average : $1,236,000
-Salary Average Remaining : $251,063
Martin Pospisil $950,000 (3)
-Salary Remaining : $192,969
-Salary Average : $950,000
-Salary Average Remaining : $192,969
Florian Xhekaj $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Filip Gustavsson $826,875 (1)
-Salary Remaining : $167,959
-Salary Average : $826,875
-Salary Average Remaining : $167,959
Ethan Bear (1 Way Contract) $821,500 (5)
-Salary Remaining : $166,867
-Salary Average : $821,500
-Salary Average Remaining : $166,867
Kyle Capobianco $813,750 (1)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Albert Johansson $798,250 (2)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
Stefan Noesen $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$85,944,690
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$67,887,617
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$443,785
Pro Salary Cap To Date$67,840,743
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,563,320
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$443,785
Pro Estimated Expenses$17,307,615
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,307,615
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$64,738,190
Projected Bank Account$82,993,895

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $9,860,000 (5)
-Salary Remaining : $2,002,813
-Salary Average : $9,860,000
-Salary Average Remaining : $2,002,813
Connor Hellebuyck (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $1,830,156
-Salary Average : $9,010,000
-Salary Average Remaining : $1,830,156
Thomas Chabot (1 Way Contract) $8,480,000 (5)
-Salary Remaining : $1,722,500
-Salary Average : $8,480,000
-Salary Average Remaining : $1,722,500
Andrei Svechnikov (1 Way Contract) $7,362,500 (2)
-Salary Remaining : $1,495,508
-Salary Average : $7,362,500
-Salary Average Remaining : $1,495,508
Dylan Cozens (1 Way Contract) $6,745,000 (4)
-Salary Remaining : $1,370,078
-Salary Average : $6,745,000
-Salary Average Remaining : $1,370,078
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,218,750
-Salary Average : $6,000,000
-Salary Average Remaining : $1,218,750
Nikolaj Ehlers (1 Way Contract) $5,700,000 (5)
-Salary Remaining : $1,157,813
-Salary Average : $5,700,000
-Salary Average Remaining : $1,157,813
Alex Tuch (1 Way Contract) $4,560,000 (5)
-Salary Remaining : $926,250
-Salary Average : $4,560,000
-Salary Average Remaining : $926,250
Andrew Copp (1 Way Contract) $3,822,000 (2)
-Salary Remaining : $776,344
-Salary Average : $3,822,000
-Salary Average Remaining : $776,344
Frank Vatrano (1 Way Contract) $3,540,500 (1)
-Salary Remaining : $719,164
-Salary Average : $3,540,500
-Salary Average Remaining : $719,164
Kaiden Guhle $3,500,000 (1)
-Salary Remaining : $710,938
-Salary Average : $3,500,000
-Salary Average Remaining : $710,938
MacKenzie Weegar (1 Way Contract) $3,412,500 (1)
-Salary Remaining : $693,164
-Salary Average : $3,412,500
-Salary Average Remaining : $693,164
Ryan Lindgren (1 Way Contract) $2,990,000 (1)
-Salary Remaining : $607,344
-Salary Average : $2,990,000
-Salary Average Remaining : $607,344
Alexander Romanov (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $482,422
-Salary Average : $2,375,000
-Salary Average Remaining : $482,422
Vladislav Namestnikov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $406,250
-Salary Average : $2,000,000
-Salary Average Remaining : $406,250
Lukas Dostal (1 Way Contract) $1,150,001 (4)
-Salary Remaining : $233,594
-Salary Average : $1,150,001
-Salary Average Remaining : $233,594
Evan Rodrigues $1,060,000 (2)
-Salary Remaining : $215,313
-Salary Average : $1,060,000
-Salary Average Remaining : $215,313
Mavrik Bourque $997,500 (5)
-Salary Remaining : $202,617
-Salary Average : $997,500
-Salary Average Remaining : $202,617
Scott Morrow $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Trevor van Riemsdyk $902,500 (2)
-Salary Remaining : $183,320
-Salary Average : $902,500
-Salary Average Remaining : $183,320
Logan Stankoven $814,167 (2)
-Salary Remaining : $165,378
-Salary Average : $814,167
-Salary Average Remaining : $165,378
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 Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$91,871,910
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$60,448,464
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$395,088
Pro Salary Cap To Date$60,337,143
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,636,100
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$395,088
Pro Estimated Expenses$15,408,432
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,408,432
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$131,825,101
Projected Bank Account$146,052,769

Pro Players Salaries

Anze Kopitar (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,421,875
-Salary Average : $7,000,000
-Salary Average Remaining : $1,421,875
Quinton Byfield $6,500,000 (5)
-Salary Remaining : $1,320,313
-Salary Average : $6,500,000
-Salary Average Remaining : $1,320,313
Aaron Ekblad (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $1,239,063
-Salary Average : $6,100,000
-Salary Average Remaining : $1,239,063
Anthony Mantha (1 Way Contract) $5,928,000 (1)
-Salary Remaining : $1,204,125
-Salary Average : $5,928,000
-Salary Average Remaining : $1,204,125
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $1,096,875
-Salary Average : $5,400,000
-Salary Average Remaining : $1,096,875
Vladimir Tarasenko (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Spencer Knight (1 Way Contract) $4,635,000 (4)
-Salary Remaining : $941,484
-Salary Average : $4,635,000
-Salary Average Remaining : $941,484
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $812,500
-Salary Average : $4,000,000
-Salary Average Remaining : $812,500
Alexandre Carrier (1 Way Contract) $3,937,500 (4)
-Salary Remaining : $799,805
-Salary Average : $3,937,500
-Salary Average Remaining : $799,805
Jack Quinn $3,510,000 (5)
-Salary Remaining : $712,969
-Salary Average : $3,510,000
-Salary Average Remaining : $712,969
Jordan Greenway (1 Way Contract) $3,060,000 (1)
-Salary Remaining : $621,563
-Salary Average : $3,060,000
-Salary Average Remaining : $621,563
Jesse Puljujarvi (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $619,531
-Salary Average : $3,050,000
-Salary Average Remaining : $619,531
Braden Schneider $2,288,000 (5)
-Salary Remaining : $464,750
-Salary Average : $2,288,000
-Salary Average Remaining : $464,750
Connor Ingram $2,193,750 (4)
-Salary Remaining : $445,605
-Salary Average : $2,193,750
-Salary Average Remaining : $445,605
Jack Drury $1,932,000 (5)
-Salary Remaining : $392,438
-Salary Average : $1,932,000
-Salary Average Remaining : $392,438
Yakov Trenin (1 Way Contract) $1,768,000 (3)
-Salary Remaining : $359,125
-Salary Average : $1,768,000
-Salary Average Remaining : $359,125
Peyton Krebs $1,609,500 (5)
-Salary Remaining : $326,930
-Salary Average : $1,609,500
-Salary Average Remaining : $326,930
Jack McBain $1,599,999 (3)
-Salary Remaining : $325,000
-Salary Average : $1,599,999
-Salary Average Remaining : $325,000
Cam York (1 Way Contract) $1,580,000 (4)
-Salary Remaining : $320,938
-Salary Average : $1,580,000
-Salary Average Remaining : $320,938
Bobby Brink $1,560,000 (5)
-Salary Remaining : $316,875
-Salary Average : $1,560,000
-Salary Average Remaining : $316,875
Simon Benoit $1,498,500 (3)
-Salary Remaining : $304,383
-Salary Average : $1,498,500
-Salary Average Remaining : $304,383
Nick Perbix (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $228,516
-Salary Average : $1,125,000
-Salary Average Remaining : $228,516
Jack Thompson $831,717 (5)
-Salary Remaining : $168,943
-Salary Average : $831,717
-Salary Average Remaining : $168,943
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 Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$94,835,520
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$69,156,765
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$440,286
Pro Salary Cap To Date$67,363,758
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,672,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$452,005
Pro Estimated Expenses$17,628,195
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,628,195
Estimated Season Salary Cap$84,912,062
Estimate Under Maximum Salary Cap of $88,000,000$3,087,938
Estimate Over Minimum Salary Cap of $65,000,000 $19,912,062
Current Bank Account$78,377,440
Projected Bank Account$87,421,735

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (1)
-Salary Remaining : $2,006,875
-Salary Average : $9,880,000
-Salary Average Remaining : $2,006,875
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (1)
-Salary Remaining : $1,812,891
-Salary Average : $8,925,000
-Salary Average Remaining : $1,812,891
Brandon Montour (1 Way Contract) $7,142,857 (2)
-Salary Remaining : $1,450,893
-Salary Average : $7,142,857
-Salary Average Remaining : $1,450,893
Elias Pettersson (1 Way Contract) $6,982,500 (2)
-Salary Remaining : $1,418,320
-Salary Average : $6,982,500
-Salary Average Remaining : $1,418,320
Sam Reinhart (1 Way Contract) $5,876,000 (1)
-Salary Remaining : $1,193,563
-Salary Average : $5,876,000
-Salary Average Remaining : $1,193,563
Josh Anderson (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $1,173,047
-Salary Average : $5,775,000
-Salary Average Remaining : $1,173,047
Ondrej Palat (1 Way Contract) $5,580,000 (1)
-Salary Remaining : $1,133,438
-Salary Average : $5,580,000
-Salary Average Remaining : $1,133,438
Bryan Rust (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $1,041,016
-Salary Average : $5,125,000
-Salary Average Remaining : $1,041,016
Marco Rossi $4,750,000 (5)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Reilly Smith (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $934,375
-Salary Average : $4,600,000
-Salary Average Remaining : $934,375
Bowen Byram $4,042,500 (4)
-Salary Remaining : $821,133
-Salary Average : $4,042,500
-Salary Average Remaining : $821,133
Dan Vladar $2,847,500 (1)
-Salary Remaining : $578,398
-Salary Average : $2,847,500
-Salary Average Remaining : $578,398
Jake Middleton (1 Way Contract) $2,842,000 (4)
-Salary Remaining : $577,281
-Salary Average : $2,842,000
-Salary Average Remaining : $577,281
Klim Kostin (1 Way Contract) $2,080,000 (1)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $193,984
-Salary Remaining : $422,500
-Salary Average : $2,080,000
-Salary Average Remaining : $422,500
Sean Monahan (1 Way Contract) $1,885,750 (4)
-Salary Remaining : $383,043
-Salary Average : $1,885,750
-Salary Average Remaining : $383,043
Colin Miller (1 Way Contract) $1,757,500 (1)
-Salary Remaining : $356,992
-Salary Average : $1,757,500
-Salary Average Remaining : $356,992
Adam Klapka $1,187,500 (4)
-Salary Remaining : $241,211
-Salary Average : $1,187,500
-Salary Average Remaining : $241,211
Jon Merrill (1 Way Contract) $1,140,000 (1)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $3,047
-Salary Remaining : $231,563
-Salary Average : $1,140,000
-Salary Average Remaining : $231,563
Brock Faber $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Zach Benson $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Jeff Malott $899,000 (5)
-Salary Remaining : $182,609
-Salary Average : $899,000
-Salary Average Remaining : $182,609
Johnathan Kovacevic $818,599 (1)
-Salary Remaining : $166,278
-Salary Average : $818,599
-Salary Average Remaining : $166,278
Jakob Pelletier $798,250 (2)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
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 : $84,534,961
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 - 1,964 - 98.20%
Level 2: 4000 - $80 - 3,881 - 97.02%
Level 3: 5000 - $60 - 4,668 - 93.36%
Level 4: 6000 - $40 - 5,583 - 93.05%
Luxury : 1000 - $200 - 932 - 93.19%
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 Left9
Average Attendance - %17,027 - 94.60%
Average Income per Game$1,782,982
Year to Date Revenue$57,055,439
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$57,518,693
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$364,820
Pro Salary Cap To Date$52,943,126
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,046,842
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$396,909
Pro Estimated Expenses$15,479,451
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,479,451
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$67,937,154
Projected Bank Account$68,504,545

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 : $1,802,734
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Alec Martinez (1 Way Contract) $10,000,000 (1)
-1 Way Contract Salary Cap : $8,875,000
-1 Way Contract Salary Cap Remaining : $1,802,734
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Ivan Provorov (1 Way Contract) $9,010,000 (5)
-Salary Remaining : $1,830,156
-Salary Average : $9,010,000
-Salary Average Remaining : $1,830,156
Alex Belzile (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (2)
-Salary Remaining : $930,109
-Salary Average : $4,579,000
-Salary Average Remaining : $930,109
Mattias Samuelsson (1 Way Contract) $4,071,428 (3)
-Salary Remaining : $827,009
-Salary Average : $4,071,428
-Salary Average Remaining : $827,009
J.J. Moser $3,206,250 (3)
-Salary Remaining : $651,270
-Salary Average : $3,206,250
-Salary Average Remaining : $651,270
Cole Perfetti $3,087,500 (5)
-Salary Remaining : $627,148
-Salary Average : $3,087,500
-Salary Average Remaining : $627,148
Cole Sillinger $2,137,500 (5)
-Salary Remaining : $434,180
-Salary Average : $2,137,500
-Salary Average Remaining : $434,180
Pyotr Kochetkov (1 Way Contract) $2,080,000 (1)
-Salary Remaining : $422,500
-Salary Average : $2,080,000
-Salary Average Remaining : $422,500
Juuso Valimaki (1 Way Contract) $2,080,000 (1)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $193,984
-Salary Remaining : $422,500
-Salary Average : $2,080,000
-Salary Average Remaining : $422,500
Egor Zamula (1 Way Contract) $1,768,000 (2)
-Salary Remaining : $359,125
-Salary Average : $1,768,000
-Salary Average Remaining : $359,125
Kent Johnson $1,710,000 (5)
-Salary Remaining : $347,344
-Salary Average : $1,710,000
-Salary Average Remaining : $347,344
Barrett Hayton $1,686,250 (3)
-Salary Remaining : $342,520
-Salary Average : $1,686,250
-Salary Average Remaining : $342,520
Kaapo Kahkonen (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $242,938
-Salary Average : $1,196,000
-Salary Average Remaining : $242,938
Morgan Frost $962,000 (1)
-Salary Remaining : $195,406
-Salary Average : $962,000
-Salary Average Remaining : $195,406
Dylan Guenther $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
William Eklund $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Simon Nemec $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Luke Hughes $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Logan Cooley $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Jiri Kulich $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Will Smith $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $186,536
-Salary Average : $918,333
-Salary Average Remaining : $186,536
Jacob Bryson (1 Way Contract) $855,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $173,672
-Salary Average : $855,000
-Salary Average Remaining : $173,672
Colin White (1 Way Contract) $806,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Paul Cotter $798,250 (1)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
Ben Jones $780,000 (1)
-Salary Remaining : $158,438
-Salary Average : $780,000
-Salary Average Remaining : $158,438
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 Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$85,944,690
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$53,189,138
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$350,835
Pro Salary Cap To Date$52,099,233
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,563,320
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$356,695
Pro Estimated Expenses$13,911,105
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$13,911,105
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$102,288,440
Projected Bank Account$123,940,655

Pro Players Salaries

Kevin Hayes (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $1,767,188
-Salary Average : $8,700,000
-Salary Average Remaining : $1,767,188
Brandon Hickey (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Blake Hillman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
William Karlsson (1 Way Contract) $5,548,000 (4)
-Salary Remaining : $1,126,938
-Salary Average : $5,548,000
-Salary Average Remaining : $1,126,938
Rickard Rakell (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Connor Murphy (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $849,063
-Salary Average : $4,180,000
-Salary Average Remaining : $849,063
Ryan Graves (1 Way Contract) $3,610,000 (1)
-Salary Remaining : $733,281
-Salary Average : $3,610,000
-Salary Average Remaining : $733,281
Kailer Yamamoto (1 Way Contract) $2,181,545 (2)
-Salary Remaining : $443,126
-Salary Average : $2,181,545
-Salary Average Remaining : $443,126
Jordan Spence $1,425,000 (4)
-Salary Remaining : $289,453
-Salary Average : $1,425,000
-Salary Average Remaining : $289,453
Arber Xhekaj $1,235,000 (4)
-Salary Remaining : $250,859
-Salary Average : $1,235,000
-Salary Average Remaining : $250,859
Frank Nazar $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Lucas Ciona $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Lane Hutson $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Adin Hill $904,000 (1)
-Salary Remaining : $183,625
-Salary Average : $904,000
-Salary Average Remaining : $183,625
Logan Mailloux $875,000 (2)
-Salary Remaining : $177,734
-Salary Average : $875,000
-Salary Average Remaining : $177,734
Sebastian Cossa $863,334 (2)
-Salary Remaining : $175,365
-Salary Average : $863,334
-Salary Average Remaining : $175,365
Michael Pezzetta $836,875 (3)
-Salary Remaining : $169,990
-Salary Average : $836,875
-Salary Average Remaining : $169,990
Matt Nieto $816,000 (2)
-Salary Remaining : $165,750
-Salary Average : $816,000
-Salary Average Remaining : $165,750
Jack Becker $780,000 (3)
-Salary Remaining : $158,438
-Salary Average : $780,000
-Salary Average Remaining : $158,438
Zac Jones $755,625 (2)
-Salary Remaining : $153,486
-Salary Average : $755,625
-Salary Average Remaining : $153,486
Mark Senden $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Luke Evangelista $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Adam Raska $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$88,908,300
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$68,998,655
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$459,035
Pro Salary Cap To Date$68,998,655
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,599,710
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$459,035
Pro Estimated Expenses$17,902,365
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,902,365
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$49,427,906
Projected Bank Account$64,125,251

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,587,500 (1)
-Salary Remaining : $2,556,836
-Salary Average : $12,587,500
-Salary Average Remaining : $2,556,836
Seth Jones (1 Way Contract) $10,070,000 (3)
-Salary Remaining : $2,045,469
-Salary Average : $10,070,000
-Salary Average Remaining : $2,045,469
Filip Forsberg (1 Way Contract) $9,010,000 (3)
-Salary Remaining : $1,830,156
-Salary Average : $9,010,000
-Salary Average Remaining : $1,830,156
Alex Pietrangelo (1 Way Contract) $8,096,000 (2)
-Salary Remaining : $1,644,500
-Salary Average : $8,096,000
-Salary Average Remaining : $1,644,500
Alex DeBrincat (1 Way Contract) $7,481,250 (1)
-Salary Remaining : $1,519,629
-Salary Average : $7,481,250
-Salary Average Remaining : $1,519,629
Brad Marchand (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,066,406
-Salary Average : $5,250,000
-Salary Average Remaining : $1,066,406
Charlie Coyle (1 Way Contract) $4,830,000 (4)
-Salary Remaining : $981,094
-Salary Average : $4,830,000
-Salary Average Remaining : $981,094
Mike Matheson (1 Way Contract) $4,582,500 (4)
-Salary Remaining : $930,820
-Salary Average : $4,582,500
-Salary Average Remaining : $930,820
Devon Toews (1 Way Contract) $4,346,000 (2)
-Salary Remaining : $882,781
-Salary Average : $4,346,000
-Salary Average Remaining : $882,781
Elvis Merzlikins (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $853,125
-Salary Average : $4,200,000
-Salary Average Remaining : $853,125
Colton Sissons (1 Way Contract) $2,685,714 (4)
-Salary Remaining : $545,536
-Salary Average : $2,685,714
-Salary Average Remaining : $545,536
Noah Cates $2,493,750 (2)
-Salary Remaining : $506,543
-Salary Average : $2,493,750
-Salary Average Remaining : $506,543
Brandon Tanev (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $482,422
-Salary Average : $2,375,000
-Salary Average Remaining : $482,422
Jake Evans $1,802,000 (4)
-Salary Remaining : $366,031
-Salary Average : $1,802,000
-Salary Average Remaining : $366,031
Pius Suter (1 Way Contract) $1,696,000 (4)
-Salary Remaining : $344,500
-Salary Average : $1,696,000
-Salary Average Remaining : $344,500
Ty Dellandrea $1,235,000 (4)
-Salary Remaining : $250,859
-Salary Average : $1,235,000
-Salary Average Remaining : $250,859
Brent Burns (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $203,125
-Salary Average : $1,000,000
-Salary Average Remaining : $203,125
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Dustin Wolf $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Gustav Forsling $900,349 (1)
-Salary Remaining : $182,883
-Salary Average : $900,349
-Salary Average Remaining : $182,883
Cale Fleury $845,500 (2)
-Salary Remaining : $171,742
-Salary Average : $845,500
-Salary Average Remaining : $171,742
Michael McCarron $798,250 (1)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
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 Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$100,762,740
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,507,613
Pro Players Total Average Salaries$85,507,613
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$68,661,280
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$439,493
Pro Salary Cap To Date$67,585,469
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,745,270
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$445,352
Pro Estimated Expenses$17,368,728
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,368,728
Estimated Season Salary Cap$84,725,696
Estimate Under Maximum Salary Cap of $88,000,000$3,274,304
Estimate Over Minimum Salary Cap of $65,000,000 $19,725,696
Current Bank Account$82,101,460
Projected Bank Account$85,478,002

Pro Players Salaries

Dylan Larkin (1 Way Contract) $10,005,000 (5)
-Salary Remaining : $2,032,266
-Salary Average : $10,005,000
-Salary Average Remaining : $2,032,266
Kirill Kaprizov (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $1,901,250
-Salary Average : $9,360,000
-Salary Average Remaining : $1,901,250
Nick Suzuki (1 Way Contract) $7,481,250 (3)
-Salary Remaining : $1,519,629
-Salary Average : $7,481,250
-Salary Average Remaining : $1,519,629
Patrik Laine (1 Way Contract) $7,125,000 (1)
-Salary Remaining : $1,447,266
-Salary Average : $7,125,000
-Salary Average Remaining : $1,447,266
Troy Terry $6,650,000 (1)
-Salary Remaining : $1,350,781
-Salary Average : $6,650,000
-Salary Average Remaining : $1,350,781
Darnell Nurse (1 Way Contract) $5,824,000 (1)
-Salary Remaining : $1,183,000
-Salary Average : $5,824,000
-Salary Average Remaining : $1,183,000
Morgan Geekie $5,225,000 (2)
-Salary Remaining : $1,061,328
-Salary Average : $5,225,000
-Salary Average Remaining : $1,061,328
Tristan Jarry (1 Way Contract) $5,213,750 (2)
-Salary Remaining : $1,059,043
-Salary Average : $5,213,750
-Salary Average Remaining : $1,059,043
Anton Lundell $5,200,000 (5)
-Salary Remaining : $1,056,250
-Salary Average : $5,200,000
-Salary Average Remaining : $1,056,250
John Tavares (1 Way Contract) $4,389,280 (3)
-Salary Remaining : $891,573
-Salary Average : $4,389,280
-Salary Average Remaining : $891,573
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $710,938
-Salary Average : $3,500,000
-Salary Average Remaining : $710,938
Adam Lowry (1 Way Contract) $3,354,166 (1)
-Salary Remaining : $681,315
-Salary Average : $3,354,166
-Salary Average Remaining : $681,315
Mario Ferraro (1 Way Contract) $3,087,500 (2)
-Salary Remaining : $627,148
-Salary Average : $3,087,500
-Salary Average Remaining : $627,148
David Kampf (1 Way Contract) $1,575,000 (2)
-1 Way Contract Salary Cap : $450,000
-1 Way Contract Salary Cap Remaining : $91,406
-Salary Remaining : $319,922
-Salary Average : $1,575,000
-Salary Average Remaining : $319,922
Eetu Luostarinen $1,425,000 (2)
-Salary Remaining : $289,453
-Salary Average : $1,425,000
-Salary Average Remaining : $289,453
Jamie Benn (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $203,125
-Salary Average : $1,000,000
-Salary Average Remaining : $203,125
Declan Chisholm $940,000 (2)
-Salary Remaining : $190,938
-Salary Average : $940,000
-Salary Average Remaining : $190,938
Ville Heinola $888,000 (5)
-Salary Remaining : $180,375
-Salary Average : $888,000
-Salary Average Remaining : $180,375
Brandt Clarke $863,334 (2)
-Salary Remaining : $175,365
-Salary Average : $863,334
-Salary Average Remaining : $175,365
Axel Jonsson-Fjallby $813,750 (1)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Joseph Woll $797,333 (1)
-Salary Remaining : $161,958
-Salary Average : $797,333
-Salary Average Remaining : $161,958
William Villeneuve $790,250 (3)
-Salary Remaining : $160,520
-Salary Average : $790,250
-Salary Average Remaining : $160,520
Total Pro Players22
Salary Commitment
Year 2025 : $85,507,613
Year 2026 : $60,943,364
Year 2027 : $38,113,780
Year 2028 : $16,093,000
Salary Average Commitment
Year 2025 : $85,507,613
Year 2026 : $60,943,364
Year 2027 : $38,113,780
Year 2028 : $16,093,000
Salary Cap with 1 Way Contract
Year 2025 : $84,382,611
Year 2026 : $59,818,364
Year 2027 : $38,113,780
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
Mike Hardman $860,000 (3)
Salary Remaining : $860,000
Salary Average : $860,000
Salary Average Remaining : $860,000
Reese Johnson $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
Nico Daws $836,667 (3)
Salary Remaining : $836,667
Salary Average : $836,667
Salary Average Remaining : $836,667
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 Players20
Salary Commitment
Year 2025 : $17,970,268
Year 2026 : $13,150,033
Year 2027 : $8,880,867
Year 2028 : $1,248,000
Salary Average Commitment
Year 2025 : $17,970,268
Year 2026 : $13,150,033
Year 2027 : $8,880,867
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 Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$91,871,910
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$69,634,057
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$455,122
Pro Salary Cap To Date$69,634,057
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,636,100
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$455,122
Pro Estimated Expenses$17,749,758
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$17,749,758
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$77,018,595
Projected Bank Account$88,904,937

Pro Players Salaries

Brayden Point (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Mark Scheifele (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $1,830,156
-Salary Average : $9,010,000
-Salary Average Remaining : $1,830,156
Ilya Sorokin (1 Way Contract) $8,750,000 (4)
-Salary Remaining : $1,777,344
-Salary Average : $8,750,000
-Salary Average Remaining : $1,777,344
Kevin Fiala (1 Way Contract) $8,355,000 (5)
-Salary Remaining : $1,697,109
-Salary Average : $8,355,000
-Salary Average Remaining : $1,697,109
Lucas Raymond $8,000,000 (4)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Kyle Connor (1 Way Contract) $7,599,999 (5)
-Salary Remaining : $1,543,750
-Salary Average : $7,599,999
-Salary Average Remaining : $1,543,750
Vladislav Gavrikov (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $1,269,531
-Salary Average : $6,250,000
-Salary Average Remaining : $1,269,531
Drake Batherson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,015,625
-Salary Average : $5,000,000
-Salary Average Remaining : $1,015,625
Tommy Novak $4,000,000 (5)
-Salary Remaining : $812,500
-Salary Average : $4,000,000
-Salary Average Remaining : $812,500
Radko Gudas (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $739,375
-Salary Average : $3,640,000
-Salary Average Remaining : $739,375
Nicolas Roy (1 Way Contract) $3,450,000 (5)
-Salary Remaining : $700,781
-Salary Average : $3,450,000
-Salary Average Remaining : $700,781
Zach Whitecloud $3,000,000 (5)
-Salary Remaining : $609,375
-Salary Average : $3,000,000
-Salary Average Remaining : $609,375
Brett Kulak (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $530,664
-Salary Average : $2,612,500
-Salary Average Remaining : $530,664
Jonatan Berggren $1,886,000 (3)
-Salary Remaining : $383,094
-Salary Average : $1,886,000
-Salary Average Remaining : $383,094
Kiefer Sherwood (1 Way Contract) $1,425,000 (4)
-Salary Remaining : $289,453
-Salary Average : $1,425,000
-Salary Average Remaining : $289,453
Daniil Miromanov $950,000 (1)
-Salary Remaining : $192,969
-Salary Average : $950,000
-Salary Average Remaining : $192,969
Calvin Pickard $930,000 (3)
-Salary Remaining : $188,906
-Salary Average : $930,000
-Salary Average Remaining : $188,906
Tye Kartye $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Pontus Holmberg $800,000 (2)
-Salary Remaining : $162,500
-Salary Average : $800,000
-Salary Average Remaining : $162,500
Emil Lilleberg $800,000 (2)
-Salary Remaining : $162,500
-Salary Average : $800,000
-Salary Average Remaining : $162,500
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 Left8
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$72,371,343
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,101,342
Pro Players Total Average Salaries$70,101,342
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$53,992,189
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$359,252
Pro Salary Cap To Date$53,089,860
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,544,568
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$365,111
Pro Estimated Expenses$14,239,329
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,239,329
Estimated Season Salary Cap$67,100,688
Estimate Under Maximum Salary Cap of $88,000,000$20,899,312
Estimate Over Minimum Salary Cap of $65,000,000 $2,100,688
Current Bank Account$20,921,255
Projected Bank Account$24,226,494

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,075,000 (4)
-Salary Remaining : $1,640,234
-Salary Average : $8,075,000
-Salary Average Remaining : $1,640,234
Alex Gallant (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Anton Blidh (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Andreas Englund (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Jonas Brodin (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $1,279,688
-Salary Average : $6,300,000
-Salary Average Remaining : $1,279,688
Ilya Mikheyev (1 Way Contract) $5,035,000 (3)
-Salary Remaining : $1,022,734
-Salary Average : $5,035,000
-Salary Average Remaining : $1,022,734
Petr Mrazek (1 Way Contract) $4,080,000 (1)
-Salary Remaining : $828,750
-Salary Average : $4,080,000
-Salary Average Remaining : $828,750
Dawson Mercer $3,800,000 (5)
-Salary Remaining : $771,875
-Salary Average : $3,800,000
-Salary Average Remaining : $771,875
Vitek Vanecek (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $732,063
-Salary Average : $3,604,000
-Salary Average Remaining : $732,063
Gustav Nyquist (1 Way Contract) $2,993,900 (1)
-Salary Remaining : $608,136
-Salary Average : $2,993,900
-Salary Average Remaining : $608,136
Ryker Evans $1,906,500 (3)
-Salary Remaining : $387,258
-Salary Average : $1,906,500
-Salary Average Remaining : $387,258
Tony DeAngelo (1 Way Contract) $1,775,500 (4)
-Salary Remaining : $360,648
-Salary Average : $1,775,500
-Salary Average Remaining : $360,648
Daniel Sprong $1,014,000 (3)
-Salary Remaining : $205,969
-Salary Average : $1,014,000
-Salary Average Remaining : $205,969
Georgii Merkulov $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Jared Davidson $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Wyatt Kaiser $916,667 (2)
-Salary Remaining : $186,198
-Salary Average : $916,667
-Salary Average Remaining : $186,198
Joseph Cecconi $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Cameron Hughes $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Jack Ahcan $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
William Dufour $799,025 (3)
-Salary Remaining : $162,302
-Salary Average : $799,025
-Salary Average Remaining : $162,302
Walker Duehr $783,750 (1)
-Salary Remaining : $159,199
-Salary Average : $783,750
-Salary Average Remaining : $159,199
Joona Koppanen $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players22
Salary Commitment
Year 2025 : $70,101,342
Year 2026 : $30,268,692
Year 2027 : $28,427,025
Year 2028 : $17,254,500
Salary Average Commitment
Year 2025 : $70,101,342
Year 2026 : $30,268,692
Year 2027 : $28,427,025
Year 2028 : $17,254,500
Salary Cap with 1 Way Contract
Year 2025 : $68,976,342
Year 2026 : $30,268,692
Year 2027 : $28,427,025
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
Shai Buium $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 Players14
Salary Commitment
Year 2025 : $11,806,858
Year 2026 : $11,056,858
Year 2027 : $6,645,133
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,806,858
Year 2026 : $11,056,858
Year 2027 : $6,645,133
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 Left8
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$75,305,340
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,409,750
Pro Players Total Average Salaries$82,409,750
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$65,036,307
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$421,092
Pro Salary Cap To Date$63,793,182
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,255,840
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$429,217
Pro Estimated Expenses$16,739,463
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$16,739,463
Estimated Season Salary Cap$80,215,770
Estimate Under Maximum Salary Cap of $88,000,000$7,784,230
Estimate Over Minimum Salary Cap of $65,000,000 $15,215,770
Current Bank Account$16,584,125
Projected Bank Account$18,100,502

Pro Players Salaries

William Nylander (1 Way Contract) $11,960,000 (4)
-Salary Remaining : $2,429,375
-Salary Average : $11,960,000
-Salary Average Remaining : $2,429,375
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Taylor Hall (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $1,543,750
-Salary Average : $7,600,000
-Salary Average Remaining : $1,543,750
Tom Wilson (1 Way Contract) $6,825,000 (4)
-Salary Remaining : $1,386,328
-Salary Average : $6,825,000
-Salary Average Remaining : $1,386,328
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $1,239,063
-Salary Average : $6,100,000
-Salary Average Remaining : $1,239,063
Cam Atkinson $5,875,000 (4)
-Salary Remaining : $1,193,359
-Salary Average : $5,875,000
-Salary Average Remaining : $1,193,359
Rasmus Ristolainen (1 Way Contract) $5,616,000 (1)
-Salary Remaining : $1,140,750
-Salary Average : $5,616,000
-Salary Average Remaining : $1,140,750
Jaden Schwartz (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $1,139,531
-Salary Average : $5,610,000
-Salary Average Remaining : $1,139,531
Sam Montembeault $3,339,000 (5)
-Salary Remaining : $678,234
-Salary Average : $3,339,000
-Salary Average Remaining : $678,234
Jack Roslovic (1 Way Contract) $2,968,000 (5)
-Salary Remaining : $602,875
-Salary Average : $2,968,000
-Salary Average Remaining : $602,875
Miles Wood (1 Way Contract) $2,650,000 (4)
-Salary Remaining : $538,281
-Salary Average : $2,650,000
-Salary Average Remaining : $538,281
Mattias Janmark (1 Way Contract) $2,438,000 (1)
-Salary Remaining : $495,219
-Salary Average : $2,438,000
-Salary Average Remaining : $495,219
Cody Glass (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $477,344
-Salary Average : $2,350,000
-Salary Average Remaining : $477,344
Erik Brannstrom (1 Way Contract) $1,860,000 (1)
-Salary Remaining : $377,813
-Salary Average : $1,860,000
-Salary Average Remaining : $377,813
Dylan Coghlan $962,000 (1)
-Salary Remaining : $195,406
-Salary Average : $962,000
-Salary Average Remaining : $195,406
Drew O'Connor $878,750 (1)
-Salary Remaining : $178,496
-Salary Average : $878,750
-Salary Average Remaining : $178,496
Glenn Gawdin $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Brendan Warren (1 Way Contract) $780,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $158,438
-Salary Average : $780,000
-Salary Average Remaining : $158,438
Anders Bjork (1 Way Contract) $780,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $158,438
-Salary Average : $780,000
-Salary Average Remaining : $158,438
Lucas Carlsson $760,000 (1)
-Salary Remaining : $154,375
-Salary Average : $760,000
-Salary Average Remaining : $154,375
Tyler Tucker $752,000 (2)
-Salary Remaining : $152,750
-Salary Average : $752,000
-Salary Average Remaining : $152,750
Robbie Russo $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Cole Koepke $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Total Pro Players23
Salary Commitment
Year 2025 : $82,409,750
Year 2026 : $36,735,000
Year 2027 : $35,983,000
Year 2028 : $33,617,000
Salary Average Commitment
Year 2025 : $82,409,750
Year 2026 : $36,735,000
Year 2027 : $35,983,000
Year 2028 : $33,617,000
Salary Cap with 1 Way Contract
Year 2025 : $80,849,752
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
Ukko-Pekka Luukkonen $869,500 (1)
Salary Remaining : $869,500
Salary Average : $869,500
Salary Average Remaining : $869,500
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 Players12
Salary Commitment
Year 2025 : $9,479,250
Year 2026 : $6,981,000
Year 2027 : $3,981,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,479,250
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 Left8
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$44,615,868
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$62,809,735
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$412,594
Pro Salary Cap To Date$59,880,095
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,815,968
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$430,172
Pro Estimated Expenses$16,776,708
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$16,776,708
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$31,806,133
Projected Bank Account$25,845,393

Pro Players Salaries

Mitchell Marner (1 Way Contract) $12,720,000 (5)
-Salary Remaining : $2,583,750
-Salary Average : $12,720,000
-Salary Average Remaining : $2,583,750
Artem Zub (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $10,000,000
-Salary Average Remaining : $2,031,250
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $1,828,125
-Salary Average : $9,000,000
-Salary Average Remaining : $1,828,125
Brennan Saulnier (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Ashton Sautner (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Valeri Nichushkin (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $1,443,203
-Salary Average : $7,105,000
-Salary Average Remaining : $1,443,203
Alexandar Georgiev (1 Way Contract) $3,910,000 (3)
-Salary Remaining : $794,219
-Salary Average : $3,910,000
-Salary Average Remaining : $794,219
Matt Dumba (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $731,250
-Salary Average : $3,600,000
-Salary Average Remaining : $731,250
Nicolas Hague (1 Way Contract) $2,410,000 (2)
-Salary Remaining : $489,531
-Salary Average : $2,410,000
-Salary Average Remaining : $489,531
Lars Eller (1 Way Contract) $2,278,500 (1)
-Salary Remaining : $462,820
-Salary Average : $2,278,500
-Salary Average Remaining : $462,820
Tomas Tatar (1 Way Contract) $1,674,000 (2)
-Salary Remaining : $340,031
-Salary Average : $1,674,000
-Salary Average Remaining : $340,031
Jordan Harris (1 Way Contract) $1,330,000 (4)
-1 Way Contract Salary Cap : $205,000
-1 Way Contract Salary Cap Remaining : $41,641
-Salary Remaining : $270,156
-Salary Average : $1,330,000
-Salary Average Remaining : $270,156
Michael Kesselring $1,330,000 (3)
-Salary Remaining : $270,156
-Salary Average : $1,330,000
-Salary Average Remaining : $270,156
Haydn Fleury $988,000 (3)
-Salary Remaining : $200,688
-Salary Average : $988,000
-Salary Average Remaining : $200,688
Jonas Rondbjerg $962,000 (1)
-Salary Remaining : $195,406
-Salary Average : $962,000
-Salary Average Remaining : $195,406
Philipp Kurashev $952,750 (1)
-Salary Remaining : $193,527
-Salary Average : $952,750
-Salary Average Remaining : $193,527
Carl Lindbom $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Adam Wilsby $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Rasmus Asplund $866,250 (1)
-Salary Remaining : $175,957
-Salary Average : $866,250
-Salary Average Remaining : $175,957
Zachary Bolduc $863,334 (2)
-Salary Remaining : $175,365
-Salary Average : $863,334
-Salary Average Remaining : $175,365
Ethan Del Mastro $855,833 (2)
-Salary Remaining : $173,841
-Salary Average : $855,833
-Salary Average Remaining : $173,841
Rory Kerins $846,667 (2)
-Salary Remaining : $171,979
-Salary Average : $846,667
-Salary Average Remaining : $171,979
Beck Malenstyn $800,625 (1)
-Salary Remaining : $162,627
-Salary Average : $800,625
-Salary Average Remaining : $162,627
Ozzy Wiesblatt $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Jake Wise $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
Alex Turcotte $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left12
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$61,880,171
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$54,768,784
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$350,920
Pro Salary Cap To Date$52,524,557
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,605,588
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$362,639
Pro Estimated Expenses$14,142,921
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,142,921
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$40,470,973
Projected Bank Account$51,933,640

Pro Players Salaries

Mathew Barzal (1 Way Contract) $10,431,000 (3)
-Salary Remaining : $2,118,797
-Salary Average : $10,431,000
-Salary Average Remaining : $2,118,797
Josh Morrissey (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $1,345,703
-Salary Average : $6,625,000
-Salary Average Remaining : $1,345,703
Dylan Strome (1 Way Contract) $5,800,000 (5)
-Salary Remaining : $1,178,125
-Salary Average : $5,800,000
-Salary Average Remaining : $1,178,125
Conor Garland (1 Way Contract) $5,643,000 (2)
-Salary Remaining : $1,146,234
-Salary Average : $5,643,000
-Salary Average Remaining : $1,146,234
Esa Lindell (1 Way Contract) $5,565,000 (2)
-Salary Remaining : $1,130,391
-Salary Average : $5,565,000
-Salary Average Remaining : $1,130,391
John Marino (1 Way Contract) $4,772,000 (2)
-1 Way Contract Salary Cap : $3,647,000
-1 Way Contract Salary Cap Remaining : $740,797
-Salary Remaining : $969,313
-Salary Average : $4,772,000
-Salary Average Remaining : $969,313
Ben Chiarot (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $964,844
-Salary Average : $4,750,000
-Salary Average Remaining : $964,844
Anthony Cirelli (1 Way Contract) $4,560,000 (1)
-Salary Remaining : $926,250
-Salary Average : $4,560,000
-Salary Average Remaining : $926,250
Jeff Skinner (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $609,375
-Salary Average : $3,000,000
-Salary Average Remaining : $609,375
Brock McGinn (1 Way Contract) $2,887,500 (1)
-1 Way Contract Salary Cap : $1,762,500
-1 Way Contract Salary Cap Remaining : $358,008
-Salary Remaining : $586,523
-Salary Average : $2,887,500
-Salary Average Remaining : $586,523
Olivier Rodrigue (1 Way Contract) $1,511,812 (4)
-Salary Remaining : $307,087
-Salary Average : $1,511,812
-Salary Average Remaining : $307,087
Frederick Gaudreau (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $304,688
-Salary Average : $1,500,000
-Salary Average Remaining : $304,688
William Carrier $1,456,000 (1)
-Salary Remaining : $295,750
-Salary Average : $1,456,000
-Salary Average Remaining : $295,750
Sam Steel (1 Way Contract) $1,260,000 (1)
-Salary Remaining : $255,938
-Salary Average : $1,260,000
-Salary Average Remaining : $255,938
Nic Dowd (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $242,938
-Salary Average : $1,196,000
-Salary Average Remaining : $242,938
Jani Nyman $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Lian Bichsel $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Matt Coronato $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Shane Wright $918,333 (2)
-Salary Remaining : $186,536
-Salary Average : $918,333
-Salary Average Remaining : $186,536
Jet Greaves $910,000 (5)
-Salary Remaining : $184,844
-Salary Average : $910,000
-Salary Average Remaining : $184,844
Sam Malinski $850,000 (1)
-Salary Remaining : $172,656
-Salary Average : $850,000
-Salary Average Remaining : $172,656
Nolan Allan $825,000 (2)
-Salary Remaining : $167,578
-Salary Average : $825,000
-Salary Average Remaining : $167,578
Leevi Merilainen $820,000 (2)
-Salary Remaining : $166,563
-Salary Average : $820,000
-Salary Average Remaining : $166,563
Brayden Pachal $806,000 (2)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Taylor Raddysh $765,000 (2)
-Salary Remaining : $155,391
-Salary Average : $765,000
-Salary Average Remaining : $155,391
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 Left9
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$67,333,216
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$56,469,551
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$361,878
Pro Salary Cap To Date$55,403,096
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,937,467
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$367,738
Pro Estimated Expenses$14,341,782
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,341,782
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$27,964,167
Projected Bank Account$32,559,852

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $1,929,688
-Salary Average : $9,500,000
-Salary Average Remaining : $1,929,688
Tyler Seguin (1 Way Contract) $9,357,500 (2)
-Salary Remaining : $1,900,742
-Salary Average : $9,357,500
-Salary Average Remaining : $1,900,742
Jacob Trouba (1 Way Contract) $7,520,000 (4)
-Salary Remaining : $1,527,500
-Salary Average : $7,520,000
-Salary Average Remaining : $1,527,500
Brayden Schenn (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,320,313
-Salary Average : $6,500,000
-Salary Average Remaining : $1,320,313
Philip Broberg $4,351,871 (4)
-Salary Remaining : $883,974
-Salary Average : $4,351,871
-Salary Average Remaining : $883,974
John Klingberg (1 Way Contract) $3,984,000 (1)
-Salary Remaining : $809,250
-Salary Average : $3,984,000
-Salary Average Remaining : $809,250
Jeremy Swayman (1 Way Contract) $3,892,000 (3)
-Salary Remaining : $790,563
-Salary Average : $3,892,000
-Salary Average Remaining : $790,563
Will Cuylle $3,627,000 (3)
-Salary Remaining : $736,734
-Salary Average : $3,627,000
-Salary Average Remaining : $736,734
Mike Reilly (1 Way Contract) $3,480,000 (2)
-1 Way Contract Salary Cap : $2,355,000
-1 Way Contract Salary Cap Remaining : $478,359
-Salary Remaining : $706,875
-Salary Average : $3,480,000
-Salary Average Remaining : $706,875
Shayne Gostisbehere (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $650,000
-Salary Average : $3,200,000
-Salary Average Remaining : $650,000
Luke Kunin (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $446,875
-Salary Average : $2,200,000
-Salary Average Remaining : $446,875
Tyler Motte $1,566,000 (3)
-Salary Remaining : $318,094
-Salary Average : $1,566,000
-Salary Average Remaining : $318,094
Alex Lyon $1,560,000 (1)
-Salary Remaining : $316,875
-Salary Average : $1,560,000
-Salary Average Remaining : $316,875
Logan O'Connor $1,176,000 (1)
-Salary Remaining : $238,875
-Salary Average : $1,176,000
-Salary Average Remaining : $238,875
Kevin Bahl $987,000 (2)
-Salary Remaining : $200,484
-Salary Average : $987,000
-Salary Average Remaining : $200,484
Nikolai Kovalenko $925,000 (1)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Victor Mancini $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Joel Blomqvist $886,667 (2)
-Salary Remaining : $180,104
-Salary Average : $886,667
-Salary Average Remaining : $180,104
Cole Smith $883,500 (1)
-Salary Remaining : $179,461
-Salary Average : $883,500
-Salary Average Remaining : $179,461
Eli Pettersson $838,333 (3)
-Salary Remaining : $170,286
-Salary Average : $838,333
-Salary Average Remaining : $170,286
Justin Hryckowian $817,800 (3)
-Salary Remaining : $166,116
-Salary Average : $817,800
-Salary Average Remaining : $166,116
Zemgus Girgensons $816,000 (2)
-Salary Remaining : $165,750
-Salary Average : $816,000
-Salary Average Remaining : $165,750
Zack MacEwen $806,000 (3)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Emilio Pettersen $806,000 (2)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
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 Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$91,871,910
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$58,964,049
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$396,031
Pro Salary Cap To Date$58,524,549
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,636,100
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$396,031
Pro Estimated Expenses$15,445,209
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$15,445,209
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$88,106,266
Projected Bank Account$102,297,157

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,600,000 (5)
-Salary Remaining : $2,153,125
-Salary Average : $10,600,000
-Salary Average Remaining : $2,153,125
Travis Konecny (1 Way Contract) $9,275,000 (5)
-Salary Remaining : $1,883,984
-Salary Average : $9,275,000
-Salary Average Remaining : $1,883,984
Cale Makar (1 Way Contract) $8,550,000 (2)
-Salary Remaining : $1,736,719
-Salary Average : $8,550,000
-Salary Average Remaining : $1,736,719
Colton Parayko (1 Way Contract) $6,175,000 (2)
-Salary Remaining : $1,254,297
-Salary Average : $6,175,000
-Salary Average Remaining : $1,254,297
Joel Eriksson Ek (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $1,130,391
-Salary Average : $5,565,000
-Salary Average Remaining : $1,130,391
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (1)
-Salary Remaining : $1,051,426
-Salary Average : $5,176,250
-Salary Average Remaining : $1,051,426
Kevin Lankinen (1 Way Contract) $4,680,000 (3)
-Salary Remaining : $950,625
-Salary Average : $4,680,000
-Salary Average Remaining : $950,625
Jonas Siegenthaler $3,570,000 (4)
-Salary Remaining : $725,156
-Salary Average : $3,570,000
-Salary Average Remaining : $725,156
Alexander Kerfoot (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $703,828
-Salary Average : $3,465,000
-Salary Average Remaining : $703,828
Scott Laughton (1 Way Contract) $2,880,000 (2)
-Salary Remaining : $585,000
-Salary Average : $2,880,000
-Salary Average Remaining : $585,000
Jeremy Lauzon $2,100,000 (4)
-Salary Remaining : $426,563
-Salary Average : $2,100,000
-Salary Average Remaining : $426,563
Kevin Stenlund $2,060,000 (2)
-Salary Remaining : $418,438
-Salary Average : $2,060,000
-Salary Average Remaining : $418,438
Timothy Liljegren (1 Way Contract) $1,470,000 (2)
-Salary Remaining : $298,594
-Salary Average : $1,470,000
-Salary Average Remaining : $298,594
Brandon Hagel $1,425,000 (2)
-Salary Remaining : $289,453
-Salary Average : $1,425,000
-Salary Average Remaining : $289,453
Conor Sheary (1 Way Contract) $1,410,000 (2)
-Salary Remaining : $286,406
-Salary Average : $1,410,000
-Salary Average Remaining : $286,406
Victor Olofsson (1 Way Contract) $1,204,000 (1)
-Salary Remaining : $244,563
-Salary Average : $1,204,000
-Salary Average Remaining : $244,563
Gage Goncalves $1,140,000 (4)
-Salary Remaining : $231,563
-Salary Average : $1,140,000
-Salary Average Remaining : $231,563
Conor Timmins $1,045,000 (2)
-Salary Remaining : $212,266
-Salary Average : $1,045,000
-Salary Average Remaining : $212,266
Trey Fix-Wolansky $962,000 (1)
-Salary Remaining : $195,406
-Salary Average : $962,000
-Salary Average Remaining : $195,406
Josh Mahura $878,750 (1)
-Salary Remaining : $178,496
-Salary Average : $878,750
-Salary Average Remaining : $178,496
Justin Brazeau $813,750 (1)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Eric Comrie $800,250 (2)
-Salary Remaining : $162,551
-Salary Average : $800,250
-Salary Average Remaining : $162,551
Jacob Moverare $793,000 (1)
-Salary Remaining : $161,078
-Salary Average : $793,000
-Salary Average Remaining : $161,078
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 Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$85,944,690
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$54,796,228
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$357,523
Pro Salary Cap To Date$53,225,886
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,563,320
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$369,242
Pro Estimated Expenses$14,400,438
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,400,438
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$60,412,285
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 : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Brett Seney (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Josh Norris $7,552,500 (2)
-Salary Remaining : $1,534,102
-Salary Average : $7,552,500
-Salary Average Remaining : $1,534,102
Andrei Kuzmenko (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $1,161,875
-Salary Average : $5,720,000
-Salary Average Remaining : $1,161,875
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,015,625
-Salary Average : $5,000,000
-Salary Average Remaining : $1,015,625
Mikael Granlund (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $944,531
-Salary Average : $4,650,000
-Salary Average Remaining : $944,531
Yegor Sharangovich (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $822,656
-Salary Average : $4,050,000
-Salary Average Remaining : $822,656
Ryan Hartman (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $771,875
-Salary Average : $3,800,000
-Salary Average Remaining : $771,875
Jake Allen (1 Way Contract) $3,619,000 (1)
-Salary Remaining : $735,109
-Salary Average : $3,619,000
-Salary Average Remaining : $735,109
Jake Neighbours $3,562,500 (5)
-Salary Remaining : $723,633
-Salary Average : $3,562,500
-Salary Average Remaining : $723,633
Ian Cole (1 Way Contract) $2,883,000 (1)
-Salary Remaining : $585,609
-Salary Average : $2,883,000
-Salary Average Remaining : $585,609
Teddy Blueger (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $365,625
-Salary Average : $1,800,000
-Salary Average Remaining : $365,625
Rasmus Sandin (1 Way Contract) $1,442,000 (1)
-Salary Remaining : $292,906
-Salary Average : $1,442,000
-Salary Average Remaining : $292,906
Darren Raddysh $1,111,500 (2)
-Salary Remaining : $225,773
-Salary Average : $1,111,500
-Salary Average Remaining : $225,773
Tyson Jost $971,250 (1)
-Salary Remaining : $197,285
-Salary Average : $971,250
-Salary Average Remaining : $197,285
Georgi Romanov $955,500 (3)
-Salary Remaining : $194,086
-Salary Average : $955,500
-Salary Average Remaining : $194,086
Dakota Joshua $932,250 (1)
-Salary Remaining : $189,363
-Salary Average : $932,250
-Salary Average Remaining : $189,363
Cutter Gauthier $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Bradly Nadeau $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Tristen Nielsen $904,800 (2)
-Salary Remaining : $183,788
-Salary Average : $904,800
-Salary Average Remaining : $183,788
Louie Belpedio $899,000 (2)
-Salary Remaining : $182,609
-Salary Average : $899,000
-Salary Average Remaining : $182,609
Jacob Bernard-Docker $829,150 (1)
-Salary Remaining : $168,421
-Salary Average : $829,150
-Salary Average Remaining : $168,421
Philip Kemp $813,750 (2)
-Salary Remaining : $165,293
-Salary Average : $813,750
-Salary Average Remaining : $165,293
Kevin Mandolese $798,250 (2)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
Andrew Peeke $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$94,835,520
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$71,580,321
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$457,868
Pro Salary Cap To Date$66,780,796
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,672,490
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$462,816
Pro Estimated Expenses$18,049,824
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$18,049,824
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$99,619,920
Projected Bank Account$108,242,586

Pro Players Salaries

Connor McDavid (1 Way Contract) $13,250,000 (5)
-Salary Remaining : $2,691,406
-Salary Average : $13,250,000
-Salary Average Remaining : $2,691,406
Charlie McAvoy (1 Way Contract) $9,025,000 (1)
-Salary Remaining : $1,833,203
-Salary Average : $9,025,000
-Salary Average Remaining : $1,833,203
Seth Jarvis $6,900,681 (3)
-Salary Remaining : $1,401,701
-Salary Average : $6,900,681
-Salary Average Remaining : $1,401,701
Travis Sanheim (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $1,345,703
-Salary Average : $6,625,000
-Salary Average Remaining : $1,345,703
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,218,750
-Salary Average : $6,000,000
-Salary Average Remaining : $1,218,750
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $1,188,281
-Salary Average : $5,850,000
-Salary Average Remaining : $1,188,281
Thatcher Demko (1 Way Contract) $5,565,000 (4)
-Salary Remaining : $1,130,391
-Salary Average : $5,565,000
-Salary Average Remaining : $1,130,391
Phillip Danault (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,117,188
-Salary Average : $5,500,000
-Salary Average Remaining : $1,117,188
Alex Vlasic $4,692,000 (5)
-Salary Remaining : $953,063
-Salary Average : $4,692,000
-Salary Average Remaining : $953,063
Sam Bennett (1 Way Contract) $4,690,500 (4)
-Salary Remaining : $952,758
-Salary Average : $4,690,500
-Salary Average Remaining : $952,758
Ryan O'Reilly (1 Way Contract) $4,140,000 (3)
-Salary Remaining : $840,938
-Salary Average : $4,140,000
-Salary Average Remaining : $840,938
Evan Bouchard (1 Way Contract) $3,705,000 (3)
-Salary Remaining : $752,578
-Salary Average : $3,705,000
-Salary Average Remaining : $752,578
Jordan Martinook (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $619,531
-Salary Average : $3,050,000
-Salary Average Remaining : $619,531
Jordan Kyrou (1 Way Contract) $2,765,000 (1)
-Salary Remaining : $561,641
-Salary Average : $2,765,000
-Salary Average Remaining : $561,641
Sean Durzi (1 Way Contract) $1,615,000 (2)
-Salary Remaining : $328,047
-Salary Average : $1,615,000
-Salary Average Remaining : $328,047
Dmitry Kulikov (1 Way Contract) $1,150,000 (3)
-Salary Remaining : $233,594
-Salary Average : $1,150,000
-Salary Average Remaining : $233,594
Casey DeSmith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $192,969
-Salary Average : $950,000
-Salary Average Remaining : $192,969
Sam Colangelo $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Josh Doan $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Matthew Phillips $787,500 (1)
-Salary Remaining : $159,961
-Salary Average : $787,500
-Salary Average Remaining : $159,961
Brendan Gaunce $750,000 (3)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$88,908,300
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$57,094,737
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$376,492
Pro Salary Cap To Date$56,309,503
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,599,710
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$382,352
Pro Estimated Expenses$14,911,728
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$14,911,728
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$130,176,053
Projected Bank Account$147,864,035

Pro Players Salaries

Erik Karlsson (1 Way Contract) $10,695,000 (2)
-Salary Remaining : $2,172,422
-Salary Average : $10,695,000
-Salary Average Remaining : $2,172,422
Zach Werenski (1 Way Contract) $10,062,500 (1)
-Salary Remaining : $2,043,945
-Salary Average : $10,062,499
-Salary Average Remaining : $2,043,945
Ben Harpur (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $1,396,484
-Salary Remaining : $1,625,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,625,000
Wyatt Johnston $7,980,000 (5)
-Salary Remaining : $1,620,938
-Salary Average : $7,980,000
-Salary Average Remaining : $1,620,938
Justin Faulk (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $1,241,094
-Salary Average : $6,110,000
-Salary Average Remaining : $1,241,094
Matias Maccelli (1 Way Contract) $3,596,250 (4)
-Salary Remaining : $730,488
-Salary Average : $3,596,250
-Salary Average Remaining : $730,488
Matt Roy (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $620,648
-Salary Average : $3,055,500
-Salary Average Remaining : $620,648
Keegan Kolesar (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $538,281
-Salary Average : $2,650,000
-Salary Average Remaining : $538,281
Adam Boqvist (1 Way Contract) $2,470,000 (3)
-Salary Remaining : $501,719
-Salary Average : $2,470,000
-Salary Average Remaining : $501,719
Jonathan Drouin (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $487,500
-Salary Average : $2,400,000
-Salary Average Remaining : $487,500
Joe Veleno $2,388,750 (3)
-Salary Remaining : $485,215
-Salary Average : $2,388,750
-Salary Average Remaining : $485,215
Jamie Drysdale $2,300,000 (2)
-Salary Remaining : $467,188
-Salary Average : $2,300,000
-Salary Average Remaining : $467,188
Nicholas Robertson $1,733,750 (5)
-Salary Remaining : $352,168
-Salary Average : $1,733,750
-Salary Average Remaining : $352,168
Fabian Zetterlund $1,508,000 (2)
-Salary Remaining : $306,313
-Salary Average : $1,508,000
-Salary Average Remaining : $306,313
Mathieu Olivier $1,232,000 (1)
-Salary Remaining : $250,250
-Salary Average : $1,232,000
-Salary Average Remaining : $250,250
Trent Frederic $1,060,500 (1)
-Salary Remaining : $215,414
-Salary Average : $1,060,500
-Salary Average Remaining : $215,414
Vasily Podkolzin $1,040,000 (3)
-Salary Remaining : $211,250
-Salary Average : $1,040,000
-Salary Average Remaining : $211,250
Adam Fantilli $925,000 (2)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Matthew Savoie $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Jacob Fowler $925,000 (3)
-Salary Remaining : $187,891
-Salary Average : $925,000
-Salary Average Remaining : $187,891
Matej Blumel $806,000 (2)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Joel Hofer $798,250 (2)
-Salary Remaining : $162,145
-Salary Average : $798,250
-Salary Average Remaining : $162,145
Malcolm Subban $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 Left9
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$73,023,360
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$67,080,329
Farm Year To Date Expenses$0
Pro Salary Cap Per Days$435,885
Pro Salary Cap To Date$67,080,329
Farm Salary Cap Per Days$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,537,820
Farm Estimated Season Revenue$0
Pro Remaining Season Days39
Pro Expenses Per Days$435,885
Pro Estimated Expenses$16,999,515
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$16,999,515
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$16,169,750
Projected Bank Account$19,708,055

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (4)
-Salary Remaining : $2,422,266
-Salary Average : $11,925,000
-Salary Average Remaining : $2,422,266
Jordan Binnington (1 Way Contract) $6,360,000 (2)
-Salary Remaining : $1,291,875
-Salary Average : $6,360,000
-Salary Average Remaining : $1,291,875
Alex Killorn (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $1,193,359
-Salary Average : $5,875,000
-Salary Average Remaining : $1,193,359
Jonathan Marchessault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,117,188
-Salary Average : $5,500,000
-Salary Average Remaining : $1,117,188
Mats Zuccarello (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $1,096,875
-Salary Average : $5,400,000
-Salary Average Remaining : $1,096,875
Tyler Toffoli (1 Way Contract) $4,802,500 (1)
-Salary Remaining : $975,508
-Salary Average : $4,802,500
-Salary Average Remaining : $975,508
Chris Tanev (1 Way Contract) $4,635,000 (1)
-Salary Remaining : $941,484
-Salary Average : $4,635,000
-Salary Average Remaining : $941,484
Trevor Moore (1 Way Contract) $4,368,000 (1)
-Salary Remaining : $887,250
-Salary Average : $4,368,000
-Salary Average Remaining : $887,250
Jake McCabe (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $853,125
-Salary Average : $4,200,000
-Salary Average Remaining : $853,125
Marcus Pettersson (1 Way Contract) $4,186,182 (2)
-Salary Remaining : $850,318
-Salary Average : $4,186,182
-Salary Average Remaining : $850,318
Ross Colton (1 Way Contract) $4,120,000 (2)
-Salary Remaining : $836,875
-Salary Average : $4,120,000
-Salary Average Remaining : $836,875
Max Domi (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $761,719
-Salary Average : $3,750,000
-Salary Average Remaining : $761,719
Anthony Duclair (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $746,484
-Salary Average : $3,675,000
-Salary Average Remaining : $746,484
Barclay Goodrow (1 Way Contract) $3,641,667 (2)
-Salary Remaining : $739,714
-Salary Average : $3,641,667
-Salary Average Remaining : $739,714
Jordan Staal (1 Way Contract) $2,697,000 (1)
-Salary Remaining : $547,828
-Salary Average : $2,697,000
-Salary Average Remaining : $547,828
Niko Mikkola (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $528,125
-Salary Average : $2,600,000
-Salary Average Remaining : $528,125
Ilya Lyubushkin $1,485,000 (1)
-Salary Remaining : $301,641
-Salary Average : $1,485,000
-Salary Average Remaining : $301,641
Steven Lorentz $1,081,500 (1)
-Salary Remaining : $219,680
-Salary Average : $1,081,500
-Salary Average Remaining : $219,680
Anthony Stolarz $1,007,000 (2)
-Salary Remaining : $204,547
-Salary Average : $1,007,000
-Salary Average Remaining : $204,547
Nick Cousins (1 Way Contract) $825,000 (3)
-Salary Remaining : $167,578
-Salary Average : $825,000
-Salary Average Remaining : $167,578
Jake Christiansen $806,000 (2)
-Salary Remaining : $163,719
-Salary Average : $806,000
-Salary Average Remaining : $163,719
Laurent Dauphin $750,000 (1)
-Salary Remaining : $152,344
-Salary Average : $750,000
-Salary Average Remaining : $152,344
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 $114,275,053 $84,669,667 $3,330,333 $19,669,667 242145
Blackhawks $117,361,395 $68,792,970 $19,207,030 $3,792,970 241640
Blue Jackets $94,012,381 $84,105,906 $3,894,094 $19,105,906 211637
Blues $85,894,014 $69,454,925 $18,545,075 $4,454,925 201434
Bruins $20,135,269 $71,089,681 $16,910,319 $6,089,681 231740
Canadiens $180,027,332 $70,647,465 $17,352,535 $5,647,465 231942
Canucks $180,474,954 $85,680,036 $2,319,964 $20,680,036 272754
Capitals $102,811,390 $77,660,458 $10,339,542 $12,660,458 222648
Devils $96,368,812 $80,816,974 $7,183,026 $15,816,974 232144
Ducks $128,881,856 $70,874,337 $17,125,663 $5,874,337 232144
Flames $35,606,902 $68,892,552 $19,107,448 $3,892,552 231538
Flyers $56,433,944 $71,437,626 $16,562,374 $6,437,626 232548
Golden Knights $93,525,499 $70,900,047 $17,099,953 $5,900,047 23831
Hurricanes $91,031,621 $80,006,006 $7,993,994 $15,006,006 241943
Islanders $64,738,190 $85,148,358 $2,851,642 $20,148,358 212344
Jets $131,825,101 $79,095,575 $8,904,425 $14,095,575 232447
Kings $78,377,440 $84,912,062 $3,087,938 $19,912,062 251641
Kraken $67,937,154 $67,171,106 $20,828,894 $2,171,106 312455
Lightning $102,288,440 $65,781,798 $22,218,202 $781,798 24933
Mammoth $49,427,906 $86,901,020 $1,098,980 $21,901,020 221840
Maple Leafs $82,101,460 $84,725,696 $3,274,304 $19,725,696 222042
Oilers $77,018,595 $87,383,815 $616,185 $22,383,815 202242
Panthers $20,921,255 $67,100,688 $20,899,312 $2,100,688 221436
Penguins $16,584,125 $80,215,770 $7,784,230 $15,215,770 231235
Predators $31,806,133 $75,971,261 $12,028,739 $10,971,261 261945
Rangers $40,470,973 $69,013,562 $18,986,438 $4,013,562 253156
Red Wings $27,964,167 $69,516,338 $18,483,662 $4,516,338 241640
Sabres $88,106,266 $73,969,758 $14,030,242 $8,969,758 242044
Senators $60,412,285 $71,919,283 $16,080,717 $6,919,283 25732
Sharks $99,619,920 $84,637,648 $3,362,352 $19,637,648 222042
Stars $130,176,053 $70,992,691 $17,007,309 $5,992,691 232245
Wild $16,169,750 $84,079,844 $3,920,156 $19,079,844 221335