Team FinanceLast Update - Friday, October 17, 2025 at 19:50

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.98%
Farm Level 2: 1000 - $15 - 906 - 90.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,858,775
Year to Date Revenue$3,717,550
Farm
Home Games Left38
Average Attendance - %2,806 - 93.52%
Average Income per Game$119,317
Year to Date Revenue$357,950

Expense

Pro Players Total Salaries$87,905,000
Farm Players Total Salaries$1,935,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,036,229
Farm Year To Date Expenses$117,048
Pro Salary Cap To Date$5,036,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,492,225
Farm Estimated Season Revenue$4,534,033
Pro Remaining Season Days181
Pro Expenses Per Days$457,839
Pro Estimated Expenses$82,868,859
Farm Remaining Season Days170
Farm Expenses Per Days$10,691
Farm Estimated Expenses$1,817,470
Estimated Season Expenses$84,686,329
Estimated Season Salary Cap$87,905,088
Estimate Under Maximum Salary Cap of $88,000,000$94,912
Estimate Over Minimum Salary Cap of $0 $87,905,088
Current Bank Account$28,195,472
Projected Bank Account$20,535,401

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $16,200,000 (5)
-Salary Remaining : $15,271,875
Nathan MacKinnon (1 Way Contract) $15,550,000 (4)
-Salary Remaining : $14,659,115
Roope Hintz (1 Way Contract) $10,647,000 (4)
-Salary Remaining : $10,037,016
Sebastian Aho (1 Way Contract) $10,530,000 (3)
-Salary Remaining : $9,926,719
Jacob Trouba (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $5,090,625
J.T. Compher $4,100,000 (2)
-Salary Remaining : $3,865,104
Valeri Nichushkin (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,969,531
Alex Iafallo (1 Way Contract) $3,055,500 (1)
-Salary Remaining : $2,880,445
Jeff Skinner (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $2,356,771
Joel Edmundson (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,356,771
Alex Newhook (1 Way Contract) $2,479,500 (1)
-Salary Remaining : $2,337,445
Ilya Samsonov (1 Way Contract) $2,268,000 (4)
-Salary Remaining : $2,138,063
Dmitri Voronkov $1,500,000 (2)
-Salary Remaining : $1,414,063
Jake Allen $1,495,000 (2)
-Salary Remaining : $1,409,349
Nick Perbix $1,417,500 (5)
-Salary Remaining : $1,336,289
Vincent Desharnais $1,000,000 (3)
-Salary Remaining : $942,708
Oliver Ekman-Larsson (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $942,708
Stuart Skinner $937,500 (2)
-Salary Remaining : $883,789
Marcus Johansson $925,000 (2)
-Salary Remaining : $872,005
Jack St. Ivany $750,000 (1)
-Salary Remaining : $707,031
Ryan Sandelin $500,000 (2)
-Salary Remaining : $471,354
Total Pro Players21
Salary Commitment
Year 2025 : $87,905,000
Year 2026 : $75,220,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500
Salary Average Commitment
Year 2025 : $86,910,000
Year 2026 : $74,225,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500
Salary Cap with 1 Way Contract
Year 2025 : $87,905,000
Year 2026 : $75,220,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500

Farm Players Salaries

John Stevens $105,000 (1)
Salary Remaining : $98,619
Rocco Grimaldi $100,000 (2)
Salary Remaining : $93,923
Brandon Biro $100,000 (1)
Salary Remaining : $93,923
Reece Newkirk $75,000 (1)
Salary Remaining : $70,442
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $70,442
Michael Callahan $75,000 (1)
Salary Remaining : $70,442
Jacob Quillan $75,000 (3)
Salary Remaining : $70,442
Pavol Regenda $75,000 (1)
Salary Remaining : $70,442
Cooper Black $75,000 (3)
Salary Remaining : $70,442
Sam Lipkin $75,000 (3)
Salary Remaining : $70,442
Carl Lindbom $75,000 (3)
Salary Remaining : $70,442
Matt Martin $75,000 (3)
Salary Remaining : $70,442
Chad Hillebrand $75,000 (3)
Salary Remaining : $70,442
Ben Hemmerling $75,000 (3)
Salary Remaining : $70,442
Oscar Eklind $75,000 (1)
Salary Remaining : $70,442
Ty Gallagher $75,000 (3)
Salary Remaining : $70,442
Jake Furlong $75,000 (3)
Salary Remaining : $70,442
Yaniv Perets $75,000 (3)
Salary Remaining : $70,442
Trevor Lewis $75,000 (1)
Salary Remaining : $70,442
Maxwell Crozier $70,000 (2)
Salary Remaining : $65,746
Farm Player 117 $70,000 (1)
Salary Remaining : $65,746
Henrik Tikkanen $65,000 (2)
Salary Remaining : $61,050
Eetu Liukas $65,000 (2)
Salary Remaining : $61,050
Ethan Samson $60,000 (2)
Salary Remaining : $56,354
Cooper Walker $50,000 (4)
Salary Remaining : $46,961
Jett Jones $50,000 (4)
Salary Remaining : $46,961
Total Farm Players26
Salary Commitment
Year 2025 : $1,935,000
Year 2026 : $1,210,000
Year 2027 : $850,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $1,920,000
Year 2026 : $1,195,000
Year 2027 : $850,000
Year 2028 : $100,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,998 - 99.88%
Farm Level 2: 1000 - $15 - 934 - 93.35%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$5,900,400
Farm
Home Games Left39
Average Attendance - %2,931 - 97.70%
Average Income per Game$125,033
Year to Date Revenue$250,066

Expense

Pro Players Total Salaries$84,341,500
Farm Players Total Salaries$2,214,575
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,762,537
Farm Year To Date Expenses$134,171
Pro Salary Cap To Date$4,659,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,738,400
Farm Estimated Season Revenue$4,876,287
Pro Remaining Season Days181
Pro Expenses Per Days$439,279
Pro Estimated Expenses$79,509,499
Farm Remaining Season Days170
Farm Expenses Per Days$12,235
Farm Estimated Expenses$2,079,950
Estimated Season Expenses$81,589,449
Estimated Season Salary Cap$82,094,826
Estimate Under Maximum Salary Cap of $88,000,000$5,905,174
Estimate Over Minimum Salary Cap of $0 $82,094,826
Current Bank Account$11,772,375
Projected Bank Account$9,797,613

Pro Players Salaries

Rickard Rakell (1 Way Contract) $8,525,000 (2)
-Salary Remaining : $8,036,589
Quinn Hughes (1 Way Contract) $7,457,500 (1)
-Salary Remaining : $7,030,247
Bo Horvat (1 Way Contract) $7,425,000 (3)
-Salary Remaining : $6,999,609
Jaccob Slavin (1 Way Contract) $6,490,000 (2)
-Salary Remaining : $6,118,177
Blake Coleman (1 Way Contract) $5,770,000 (4)
-Salary Remaining : $5,439,427
Darnell Nurse (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,184,896
Jeff Petry (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,996,354
Jean-Gabriel Pageau (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $4,336,458
Jake Walman (1 Way Contract) $4,590,000 (4)
-Salary Remaining : $4,327,031
Brayden McNabb $4,000,000 (1)
-Salary Remaining : $3,770,833
Andrew Copp (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,922,396
Jordan Kyrou (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $2,613,188
Nick Foligno (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,592,448
Connor Ingram $2,457,000 (4)
-Salary Remaining : $2,316,234
Casey Cizikas (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,073,958
Cutter Gauthier (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,649,740
Timothy Liljegren (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,649,740
Philip Tomasino (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,484,766
Zach Benson $1,500,000 (2)
-Salary Remaining : $1,414,063
Casey DeSmith $1,400,000 (2)
-Salary Remaining : $1,319,792
Luke Evangelista $1,250,000 (1)
-Salary Remaining : $1,178,385
Connor Dewar $880,000 (2)
-Salary Remaining : $829,583
Nico Daws $650,000 (1)
-Salary Remaining : $612,760
Alex Laferriere (1 Way Contract) $650,000 (2)
-Salary Remaining : $612,760
Total Pro Players24
Salary Commitment
Year 2025 : $84,341,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Average Commitment
Year 2025 : $84,341,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Cap with 1 Way Contract
Year 2025 : $82,141,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000

Farm Players Salaries

Carson Meyer $147,500 (1)
Salary Remaining : $138,536
T.J. Tynan $140,000 (1)
Salary Remaining : $131,492
Christian Fischer $131,625 (3)
Salary Remaining : $123,626
Samuel Honzek $115,000 (3)
Salary Remaining : $108,011
Joe Snively $104,000 (2)
Salary Remaining : $97,680
Dennis Gilbert $102,375 (3)
Salary Remaining : $96,153
Casey Fitzgerald $97,500 (2)
Salary Remaining : $91,575
Jakub Dvorak $90,000 (3)
Salary Remaining : $84,530
James Hamblin $88,825 (2)
Salary Remaining : $83,427
Josh Dunne $85,250 (2)
Salary Remaining : $80,069
Ethen Frank $77,500 (1)
Salary Remaining : $72,790
Jan Jenik $77,500 (2)
Salary Remaining : $72,790
Ruslan Khazheyev $75,000 (3)
Salary Remaining : $70,442
Collin Graf $75,000 (3)
Salary Remaining : $70,442
Garrett Pilon $75,000 (1)
Salary Remaining : $70,442
Isaiah George $75,000 (3)
Salary Remaining : $70,442
Charles-Alexis Legault $75,000 (3)
Salary Remaining : $70,442
Dylan Duke $75,000 (3)
Salary Remaining : $70,442
Pierrick Dube $70,000 (2)
Salary Remaining : $65,746
Brendan Brisson $65,000 (1)
Salary Remaining : $61,050
Danny Zhilkin $65,000 (2)
Salary Remaining : $61,050
Jeremie Poirier $65,000 (1)
Salary Remaining : $61,050
Matthew Seminoff $62,500 (2)
Salary Remaining : $58,702
Brian Halonen $60,000 (1)
Salary Remaining : $56,354
Isaac Poulter $60,000 (2)
Salary Remaining : $56,354
Rory Kerins $60,000 (2)
Salary Remaining : $56,354
Total Farm Players26
Salary Commitment
Year 2025 : $2,214,575
Year 2026 : $1,584,575
Year 2027 : $814,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,214,575
Year 2026 : $1,584,575
Year 2027 : $814,000
Year 2028 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.52%
Farm Level 2: 1000 - $15 - 993 - 99.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,883 - 96.11%
Average Income per Game$120,775
Year to Date Revenue$362,324

Expense

Pro Players Total Salaries$52,590,000
Farm Players Total Salaries$2,419,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$2,991,456
Farm Year To Date Expenses$151,431
Pro Salary Cap To Date$2,935,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,589,437
Pro Remaining Season Days181
Pro Expenses Per Days$273,906
Pro Estimated Expenses$49,576,986
Farm Remaining Season Days170
Farm Expenses Per Days$13,368
Farm Estimated Expenses$2,272,560
Estimated Season Expenses$51,849,546
Estimated Season Salary Cap$55,565,317
Estimate Under Maximum Salary Cap of $88,000,000$32,434,683
Estimate Over Minimum Salary Cap of $0 $55,565,317
Current Bank Account$16,802,284
Projected Bank Account$46,247,375

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,541,667
Morgan Rielly (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $5,184,896
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,477,865
Jonas Brodin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,242,188
Robby Fabbri (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $4,006,510
Brendan Gallagher (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,592,448
Kaapo Kakko (1 Way Contract) $2,640,000 (4)
-Salary Remaining : $2,488,750
Connor McMichael $2,625,000 (4)
-Salary Remaining : $2,474,609
Jacob Bryson (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,744,010
James Reimer (1 Way Contract) $1,800,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,696,875
Victor Olofsson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,414,063
Nick Blankenburg (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,414,063
Anton Forsberg $1,450,000 (3)
-Salary Remaining : $1,366,927
Darren Raddysh $1,365,000 (3)
-Salary Remaining : $1,286,797
Scott Perunovich $1,150,000 (2)
-Salary Remaining : $1,084,115
Justin Barron $1,035,000 (1)
-Salary Remaining : $975,703
Tyson Foerster $950,000 (1)
-Salary Remaining : $895,573
Marat Khusnutdinov $875,000 (2)
-Salary Remaining : $824,870
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $754,167
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $707,031
Kevin Rooney $750,000 (3)
-Salary Remaining : $707,031
Colton Dach $650,000 (2)
-Salary Remaining : $612,760
Emil Martinsen Lilleberg $650,000 (2)
-Salary Remaining : $612,760
Kevin Gravel $500,000 (1)
-Salary Remaining : $471,354
Total Pro Players24
Salary Commitment
Year 2025 : $52,590,000
Year 2026 : $46,005,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Average Commitment
Year 2025 : $52,590,000
Year 2026 : $46,005,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Cap with 1 Way Contract
Year 2025 : $50,790,000
Year 2026 : $44,205,000
Year 2027 : $22,830,000
Year 2028 : $19,265,000

Farm Players Salaries

Victor Ostman $149,000 (5)
Salary Remaining : $139,945
Zack MacEwen $116,250 (5)
Salary Remaining : $109,185
Jonathan Lekkerimaki $115,000 (3)
Salary Remaining : $108,011
Lukas Reichel $108,000 (1)
Salary Remaining : $101,436
Mason Morelli $100,750 (2)
Salary Remaining : $94,627
Isaak Phillips $96,875 (5)
Salary Remaining : $90,988
Joe Hicketts $93,000 (1)
Salary Remaining : $87,348
Oliver Kapanen $90,000 (3)
Salary Remaining : $84,530
Jesse Pulkkinen $90,000 (3)
Salary Remaining : $84,530
Harrison Brunicke $90,000 (3)
Salary Remaining : $84,530
Ville Koivunen $90,000 (3)
Salary Remaining : $84,530
Mike Vecchione $90,000 (2)
Salary Remaining : $84,530
Jacob Moverare $85,250 (2)
Salary Remaining : $80,069
Cameron Crotty $85,250 (2)
Salary Remaining : $80,069
Cam Dineen $85,250 (1)
Salary Remaining : $80,069
Reid Schaefer $80,000 (2)
Salary Remaining : $75,138
Calle Clang $80,000 (2)
Salary Remaining : $75,138
Brandon Gignac $77,500 (1)
Salary Remaining : $72,790
Owen Sillinger $75,000 (2)
Salary Remaining : $70,442
Will Cranley $75,000 (3)
Salary Remaining : $70,442
Emilio Pettersen $75,000 (3)
Salary Remaining : $70,442
Marshall Warren $75,000 (3)
Salary Remaining : $70,442
Tanner Dickinson $67,500 (2)
Salary Remaining : $63,398
Sean Farrell $65,000 (2)
Salary Remaining : $61,050
Cole McWard $65,000 (2)
Salary Remaining : $61,050
Jake Gaudet $50,000 (2)
Salary Remaining : $46,961
Drew Callin $50,000 (2)
Salary Remaining : $46,961
Tommy Miller $50,000 (3)
Salary Remaining : $46,961
Graham Slaggert $50,000 (3)
Salary Remaining : $46,961
Total Farm Players29
Salary Commitment
Year 2025 : $2,419,625
Year 2026 : $2,055,875
Year 2027 : $1,162,125
Year 2028 : $362,125
Salary Average Commitment
Year 2025 : $2,419,625
Year 2026 : $2,055,875
Year 2027 : $1,162,125
Year 2028 : $362,125

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.85%
Farm Level 2: 1000 - $15 - 908 - 90.80%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left38
Average Attendance - %2,785 - 92.83%
Average Income per Game$118,179
Year to Date Revenue$354,538

Expense

Pro Players Total Salaries$87,362,417
Farm Players Total Salaries$2,313,633
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,005,143
Farm Year To Date Expenses$140,613
Pro Salary Cap To Date$5,005,143
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,490,815
Pro Remaining Season Days181
Pro Expenses Per Days$455,013
Pro Estimated Expenses$82,357,353
Farm Remaining Season Days170
Farm Expenses Per Days$12,783
Farm Estimated Expenses$2,173,110
Estimated Season Expenses$84,530,463
Estimated Season Salary Cap$87,362,496
Estimate Under Maximum Salary Cap of $88,000,000$637,504
Estimate Over Minimum Salary Cap of $0 $87,362,496
Current Bank Account$3,904,315
Projected Bank Account($10,616,308)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (3)
-Salary Remaining : $10,982,552
Cam Fowler (1 Way Contract) $9,250,000 (5)
-Salary Remaining : $8,720,052
Anders Lee (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,013,021
Jake Guentzel (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $7,635,938
Artturi Lehkonen (1 Way Contract) $6,075,000 (4)
-Salary Remaining : $5,726,953
Tristan Jarry (1 Way Contract) $4,410,000 (2)
-Salary Remaining : $4,157,344
Noah Dobson (1 Way Contract) $4,025,000 (3)
-Salary Remaining : $3,794,401
Teddy Blueger (1 Way Contract) $4,000,500 (3)
-Salary Remaining : $3,771,305
Joshua Norris (1 Way Contract) $3,935,250 (1)
-Salary Remaining : $3,709,793
Darcy Kuemper (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,535,156
Gustav Forsling $3,600,001 (4)
-Salary Remaining : $3,393,751
Mario Ferraro (1 Way Contract) $3,241,667 (2)
-Salary Remaining : $3,055,946
Nic Dowd (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,828,125
Jack Quinn $2,733,750 (1)
-Salary Remaining : $2,577,129
Brandon Hagel (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,555,469
Eetu Luostarinen (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,555,469
Semyon Varlamov $1,499,999 (2)
-Salary Remaining : $1,414,062
Brock McGinn $1,480,000 (3)
-Salary Remaining : $1,395,208
Luke Glendening $1,350,000 (2)
-Salary Remaining : $1,272,656
Parker Wotherspoon $906,250 (1)
-Salary Remaining : $854,329
Rasmus Ristolainen $900,000 (4)
-Salary Remaining : $848,438
Tyler Tucker $880,000 (3)
-Salary Remaining : $829,583
Cole Koepke $775,000 (1)
-Salary Remaining : $730,599
Total Pro Players23
Salary Commitment
Year 2025 : $87,362,417
Year 2026 : $71,324,667
Year 2027 : $58,460,501
Year 2028 : $28,325,001
Salary Average Commitment
Year 2025 : $87,362,417
Year 2026 : $74,362,167
Year 2027 : $58,460,501
Year 2028 : $28,325,001
Salary Cap with 1 Way Contract
Year 2025 : $87,362,417
Year 2026 : $74,362,167
Year 2027 : $58,460,501
Year 2028 : $28,325,001

Farm Players Salaries

Cole Guttman $125,000 (1)
Salary Remaining : $117,403
Denton Mateychuk $115,000 (3)
Salary Remaining : $108,011
Anthony Angello $100,750 (2)
Salary Remaining : $94,627
Rhett Gardner $100,750 (2)
Salary Remaining : $94,627
Lucas Johansen $96,075 (5)
Salary Remaining : $90,236
Hudson Fasching $93,000 (1)
Salary Remaining : $87,348
Riley Kidney $90,000 (3)
Salary Remaining : $84,530
Luke Tuch $90,000 (3)
Salary Remaining : $84,530
Ryan Suzuki $86,333 (2)
Salary Remaining : $81,087
Miko Matikka $82,500 (3)
Salary Remaining : $77,486
Gavin Hayes $82,500 (3)
Salary Remaining : $77,486
Jaxon Castor $80,000 (4)
Salary Remaining : $75,138
Luke Henman $76,725 (3)
Salary Remaining : $72,062
Jack Randl $75,000 (5)
Salary Remaining : $70,442
Nathan Clurman $75,000 (5)
Salary Remaining : $70,442
Joseph LaBate $75,000 (5)
Salary Remaining : $70,442
Jaret Anderson-Dolan $75,000 (1)
Salary Remaining : $70,442
Ty Mueller $75,000 (3)
Salary Remaining : $70,442
Zack Hayes $75,000 (5)
Salary Remaining : $70,442
Chris Wagner $75,000 (5)
Salary Remaining : $70,442
Ethan Edwards $75,000 (3)
Salary Remaining : $70,442
Ryder Rolston $70,000 (2)
Salary Remaining : $65,746
Caedan Bankier $65,000 (2)
Salary Remaining : $61,050
Max Sasson $65,000 (2)
Salary Remaining : $61,050
Jayden Grubbe $65,000 (2)
Salary Remaining : $61,050
Michael Houser $65,000 (1)
Salary Remaining : $61,050
Brad Hunt $65,000 (1)
Salary Remaining : $61,050
Dawson Barteaux $50,000 (2)
Salary Remaining : $46,961
Aaron Ness $50,000 (2)
Salary Remaining : $46,961
Total Farm Players29
Salary Commitment
Year 2025 : $2,313,633
Year 2026 : $1,890,633
Year 2027 : $1,237,800
Year 2028 : $551,075
Salary Average Commitment
Year 2025 : $2,313,633
Year 2026 : $1,890,633
Year 2027 : $1,237,800
Year 2028 : $551,075

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.93%
Farm Level 2: 1000 - $15 - 948 - 94.80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,835,183
Year to Date Revenue$5,505,550
Farm
Home Games Left38
Average Attendance - %2,827 - 94.22%
Average Income per Game$119,160
Year to Date Revenue$357,481

Expense

Pro Players Total Salaries$86,787,250
Farm Players Total Salaries$1,719,312
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,972,187
Farm Year To Date Expenses$104,489
Pro Salary Cap To Date$4,929,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,736,967
Farm Estimated Season Revenue$4,528,093
Pro Remaining Season Days181
Pro Expenses Per Days$452,017
Pro Estimated Expenses$81,815,077
Farm Remaining Season Days170
Farm Expenses Per Days$9,499
Farm Estimated Expenses$1,614,830
Estimated Season Expenses$83,429,907
Estimated Season Salary Cap$86,037,312
Estimate Under Maximum Salary Cap of $88,000,000$1,962,688
Estimate Over Minimum Salary Cap of $0 $86,037,312
Current Bank Account$6,246,577
Projected Bank Account($2,918,270)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $7,353,125
Jason Robertson (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $6,246,621
Lucas Raymond (1 Way Contract) $6,540,750 (1)
-Salary Remaining : $6,166,020
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,127,604
Nikita Kucherov (1 Way Contract) $6,460,000 (2)
-Salary Remaining : $6,089,896
Vincent Trocheck (1 Way Contract) $6,412,500 (2)
-Salary Remaining : $6,045,117
Seth Jones (1 Way Contract) $6,318,000 (1)
-Salary Remaining : $5,956,031
Pavel Buchnevich (1 Way Contract) $4,870,500 (2)
-Salary Remaining : $4,591,461
Devon Toews (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,477,865
Jake Oettinger (1 Way Contract) $3,960,000 (2)
-Salary Remaining : $3,733,125
Adam Lowry (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $3,629,427
Alex DeBrincat (1 Way Contract) $3,170,000 (1)
-Salary Remaining : $2,988,385
Brady Skjei (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,922,396
Martin Fehervary (1 Way Contract) $2,675,000 (2)
-Salary Remaining : $2,521,745
Marc-Andre Fleury (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,121,094
Ryan Poehling (1 Way Contract) $1,805,000 (1)
-Salary Remaining : $1,701,589
Cole Sillinger (1 Way Contract) $1,721,250 (1)
-Salary Remaining : $1,622,637
Matthew Poitras (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Cody Ceci $1,462,500 (1)
-Salary Remaining : $1,378,711
Connor Clifton $1,350,000 (3)
-Salary Remaining : $1,272,656
Matt Coronato $1,250,000 (2)
-Salary Remaining : $1,178,385
Barclay Goodrow $1,165,500 (1)
-Salary Remaining : $1,098,727
Dmitry Osipov (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $707,031
Justin Danforth $500,000 (3)
-Salary Remaining : $471,354
Total Pro Players24
Salary Commitment
Year 2025 : $86,787,250
Year 2026 : $69,435,000
Year 2027 : $24,800,000
Year 2028 : $10,350,000
Salary Average Commitment
Year 2025 : $86,787,250
Year 2026 : $54,978,000
Year 2027 : $20,050,000
Year 2028 : $10,350,000
Salary Cap with 1 Way Contract
Year 2025 : $86,037,250
Year 2026 : $54,978,000
Year 2027 : $20,050,000
Year 2028 : $10,350,000

Farm Players Salaries

Wilmer Skoog $130,000 (4)
Salary Remaining : $122,099
Jeremy Brodeur $98,000 (4)
Salary Remaining : $92,044
Joe Arntsen $95,000 (5)
Salary Remaining : $89,227
Milo Roelens $95,000 (5)
Salary Remaining : $89,227
Fraser Minten $90,000 (3)
Salary Remaining : $84,530
Cameron Butler $89,438 (4)
Salary Remaining : $84,002
Adam Beckman $84,375 (4)
Salary Remaining : $79,247
Brandon Baddock $82,500 (4)
Salary Remaining : $77,486
Connor MacEachern $80,000 (1)
Salary Remaining : $75,138
Jacob Doty $80,000 (2)
Salary Remaining : $75,138
Antti Tuomisto $75,000 (2)
Salary Remaining : $70,442
Lleyton Moore $75,000 (4)
Salary Remaining : $70,442
Lucas Vanroboys $75,000 (1)
Salary Remaining : $70,442
Noah Laba $75,000 (3)
Salary Remaining : $70,442
Nikita Pavlychev $75,000 (1)
Salary Remaining : $70,442
Wyatt Aamodt $70,000 (3)
Salary Remaining : $65,746
Nick Abruzzese $70,000 (1)
Salary Remaining : $65,746
Gavin Hain $65,000 (3)
Salary Remaining : $61,050
Mark Sinclair $60,000 (1)
Salary Remaining : $56,354
Jaxsen Wiebe $55,000 (4)
Salary Remaining : $51,657
Steven Santini $50,000 (3)
Salary Remaining : $46,961
Kevin Wall $50,000 (3)
Salary Remaining : $46,961
Jean-Luc Foudy $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $1,719,313
Year 2026 : $1,359,313
Year 2027 : $1,204,313
Year 2028 : $804,313
Salary Average Commitment
Year 2025 : $1,719,313
Year 2026 : $1,359,313
Year 2027 : $1,204,313
Year 2028 : $804,313

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.93%
Farm Level 2: 1000 - $15 - 971 - 97.13%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,930 - 97.67%
Average Income per Game$123,854
Year to Date Revenue$371,561

Expense

Pro Players Total Salaries$56,357,611
Farm Players Total Salaries$2,559,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$3,240,252
Farm Year To Date Expenses$151,339
Pro Salary Cap To Date$2,670,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,706,439
Pro Remaining Season Days181
Pro Expenses Per Days$293,529
Pro Estimated Expenses$53,128,749
Farm Remaining Season Days170
Farm Expenses Per Days$14,142
Farm Estimated Expenses$2,404,140
Estimated Season Expenses$55,532,889
Estimated Season Salary Cap$48,634,684
Estimate Under Maximum Salary Cap of $88,000,000$39,365,316
Estimate Over Minimum Salary Cap of $0 $48,634,684
Current Bank Account$6,037,214
Projected Bank Account$31,915,964

Pro Players Salaries

Kyle Palmieri (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,127,604
Kevin Hayes (1 Way Contract) $6,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $5,844,792
Joel Farabee (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,184,896
Will Borgen (1 Way Contract) $4,920,000 (2)
-Salary Remaining : $4,638,125
Connor Brown (1 Way Contract) $4,860,000 (2)
-Salary Remaining : $4,581,563
Jesse Puljujarvi (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $3,205,208
Jordan Martinook (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $2,451,042
Justin Robidas (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,356,771
Yegor Sharangovich (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,866,563
William Carrier (1 Way Contract) $1,816,667 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,712,587
Oskar Sundqvist (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Andrew Poturalski $1,490,000 (5)
-Salary Remaining : $1,404,635
Michael DiPietro $1,444,444 (1)
-Salary Remaining : $1,361,689
Jordan Harris $1,400,000 (2)
-Salary Remaining : $1,319,792
Ryan Fanti $1,400,000 (5)
-Salary Remaining : $1,319,792
Mason Lohrei $1,000,000 (2)
-Salary Remaining : $942,708
Jake Christiansen $975,000 (2)
-Salary Remaining : $919,141
Sam Colangelo $900,000 (3)
-Salary Remaining : $848,438
Parker Kelly $825,000 (2)
-Salary Remaining : $777,734
Alex Nedeljkovic $796,500 (1)
-Salary Remaining : $750,867
Valtteri Puustinen $775,000 (2)
-Salary Remaining : $730,599
Nikita Alexandrov $775,000 (2)
-Salary Remaining : $730,599
Connor Mayer $750,000 (5)
-Salary Remaining : $707,031
Jayden Struble $750,000 (2)
-Salary Remaining : $707,031
Pontus Holmberg $650,000 (1)
-Salary Remaining : $612,760
Linus Karlsson $650,000 (1)
-Salary Remaining : $612,760
Total Pro Players26
Salary Commitment
Year 2025 : $56,357,611
Year 2026 : $36,620,000
Year 2027 : $10,040,000
Year 2028 : $3,640,000
Salary Average Commitment
Year 2025 : $56,357,611
Year 2026 : $36,620,000
Year 2027 : $10,040,000
Year 2028 : $3,640,000
Salary Cap with 1 Way Contract
Year 2025 : $45,840,944
Year 2026 : $30,420,000
Year 2027 : $10,040,000
Year 2028 : $3,640,000

Farm Players Salaries

Cole Bardreau $140,000 (4)
Salary Remaining : $131,492
Jeremie Biakabutuka $140,000 (5)
Salary Remaining : $131,492
Jackson Dorrington $140,000 (5)
Salary Remaining : $131,492
John Klingberg $130,000 (4)
Salary Remaining : $122,099
Adam Scheel $130,000 (1)
Salary Remaining : $122,099
Alexander Nylander $108,500 (5)
Salary Remaining : $101,906
Brogan Rafferty $102,500 (3)
Salary Remaining : $96,271
Travis Boyd $101,250 (2)
Salary Remaining : $95,097
Dysin Mayo $95,000 (3)
Salary Remaining : $89,227
Thomas Bordeleau $85,000 (1)
Salary Remaining : $79,834
Ondrej Becher $82,500 (3)
Salary Remaining : $77,486
Anders Bjork $75,000 (3)
Salary Remaining : $70,442
Kyle Marino $75,000 (5)
Salary Remaining : $70,442
Marcus Hogberg $75,000 (5)
Salary Remaining : $70,442
Jon McDonald $75,000 (5)
Salary Remaining : $70,442
Dylan Anhorn $75,000 (5)
Salary Remaining : $70,442
Austin Strand $75,000 (3)
Salary Remaining : $70,442
Kyle Mayhew $75,000 (5)
Salary Remaining : $70,442
Joe Gambardella $75,000 (5)
Salary Remaining : $70,442
Alexander Holtz $75,000 (1)
Salary Remaining : $70,442
Luke Rowe $75,000 (5)
Salary Remaining : $70,442
Antonio Stranges $70,000 (2)
Salary Remaining : $65,746
Jan Mysak $70,000 (1)
Salary Remaining : $65,746
Riley Sutter $65,000 (1)
Salary Remaining : $61,050
Kale Kessy $50,000 (2)
Salary Remaining : $46,961
Sam Bitten $50,000 (4)
Salary Remaining : $46,961
Michael Sgarbossa $50,000 (2)
Salary Remaining : $46,961
Phillip Di Giuseppe $50,000 (4)
Salary Remaining : $46,961
Mitch McLain $50,000 (4)
Salary Remaining : $46,961
Mackenzie MacEachern $50,000 (4)
Salary Remaining : $46,961
Lucas Condotta $50,000 (3)
Salary Remaining : $46,961
Total Farm Players31
Salary Commitment
Year 2025 : $2,559,750
Year 2026 : $2,134,750
Year 2027 : $1,863,500
Year 2028 : $1,383,500
Salary Average Commitment
Year 2025 : $2,559,750
Year 2026 : $2,134,750
Year 2027 : $1,863,500
Year 2028 : $1,383,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,936 - 96.78%
Farm Level 2: 1000 - $15 - 951 - 95.10%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,769,375
Year to Date Revenue$3,538,750
Farm
Home Games Left39
Average Attendance - %2,887 - 96.22%
Average Income per Game$122,192
Year to Date Revenue$244,383

Expense

Pro Players Total Salaries$78,565,296
Farm Players Total Salaries$1,736,525
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,497,619
Farm Year To Date Expenses$105,147
Pro Salary Cap To Date$4,377,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,005,625
Farm Estimated Season Revenue$4,765,468
Pro Remaining Season Days181
Pro Expenses Per Days$409,194
Pro Estimated Expenses$74,064,114
Farm Remaining Season Days170
Farm Expenses Per Days$9,594
Farm Estimated Expenses$1,630,980
Estimated Season Expenses$75,695,094
Estimated Season Salary Cap$76,461,828
Estimate Under Maximum Salary Cap of $88,000,000$11,538,172
Estimate Over Minimum Salary Cap of $0 $76,461,828
Current Bank Account$13,625,959
Projected Bank Account$11,701,958

Pro Players Salaries

Claude Giroux (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,427,083
Vince Dunn (1 Way Contract) $9,261,000 (4)
-Salary Remaining : $8,730,422
Nazem Kadri (1 Way Contract) $8,300,000 (2)
-Salary Remaining : $7,824,479
Andrei Kuzmenko (1 Way Contract) $6,930,000 (3)
-Salary Remaining : $6,532,969
Matt Boldy (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $6,532,969
Mattias Samuelsson $4,264,285 (3)
-Salary Remaining : $4,019,977
Olli Maatta (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,959,375
Carson Soucy (1 Way Contract) $3,950,000 (3)
-Salary Remaining : $3,723,698
Alexander Kerfoot (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,828,125
Kevin Stenlund (1 Way Contract) $2,700,000 (5)
-Salary Remaining : $2,545,313
Calvin de Haan (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,979,688
Jack Roslovic (1 Way Contract) $2,010,642 (1)
-Salary Remaining : $1,895,449
Erik Haula (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Pius Suter (1 Way Contract) $1,872,000 (2)
-Salary Remaining : $1,764,750
Rasmus Sandin $1,449,000 (1)
-Salary Remaining : $1,365,984
Sam Malinski $1,400,000 (2)
-Salary Remaining : $1,319,792
Nils Hoglander (1 Way Contract) $1,375,000 (4)
-Salary Remaining : $1,296,224
Anthony Stolarz $1,300,000 (1)
-Salary Remaining : $1,225,521
Niko Mikkola $1,063,125 (2)
-Salary Remaining : $1,002,217
Cody Glass $1,005,244 (2)
-Salary Remaining : $947,652
Vasily Podkolzin $990,000 (3)
-Salary Remaining : $933,281
Colton Sissons $925,000 (2)
-Salary Remaining : $872,005
Eric Comrie $840,000 (1)
-Salary Remaining : $791,875
Spencer Stastney $700,000 (1)
-Salary Remaining : $659,896
Total Pro Players24
Salary Commitment
Year 2025 : $78,565,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000
Salary Average Commitment
Year 2025 : $78,565,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000
Salary Cap with 1 Way Contract
Year 2025 : $76,465,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000

Farm Players Salaries

Ethan Bear $135,000 (1)
Salary Remaining : $126,796
Luke Prokop $82,500 (3)
Salary Remaining : $77,486
Aaron Dell $77,900 (1)
Salary Remaining : $73,166
Jack Rathbone $77,500 (2)
Salary Remaining : $72,790
Zac Funk $75,000 (3)
Salary Remaining : $70,442
Ben Steeves $75,000 (3)
Salary Remaining : $70,442
Kai Uchacz $75,000 (3)
Salary Remaining : $70,442
Reece Vitelli $75,000 (1)
Salary Remaining : $70,442
Cade Webber $75,000 (3)
Salary Remaining : $70,442
Jett Woo $73,625 (1)
Salary Remaining : $69,151
Farm Goalie 7 $70,000 (1)
Salary Remaining : $65,746
Wyatt Kaiser $70,000 (2)
Salary Remaining : $65,746
Farm Player 108 $70,000 (1)
Salary Remaining : $65,746
Leo Loof $70,000 (2)
Salary Remaining : $65,746
Filip Engaras $70,000 (3)
Salary Remaining : $65,746
Farm Player 109 $70,000 (1)
Salary Remaining : $65,746
Farm Player 115 $70,000 (1)
Salary Remaining : $65,746
Tucker Robertson $65,000 (2)
Salary Remaining : $61,050
Logan Shaw $60,000 (2)
Salary Remaining : $56,354
Jordan Oesterle $60,000 (3)
Salary Remaining : $56,354
Colin Felix $60,000 (4)
Salary Remaining : $56,354
Jordan Papirny $60,000 (1)
Salary Remaining : $56,354
Brett Budgell $60,000 (3)
Salary Remaining : $56,354
Justin Dowling $60,000 (2)
Salary Remaining : $56,354
Total Farm Players24
Salary Commitment
Year 2025 : $1,736,525
Year 2026 : $1,035,000
Year 2027 : $632,500
Year 2028 : $60,000
Salary Average Commitment
Year 2025 : $1,736,525
Year 2026 : $1,035,000
Year 2027 : $632,500
Year 2028 : $60,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,821 - 91.03%
Farm Level 2: 1000 - $15 - 952 - 95.20%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,894,783
Year to Date Revenue$5,684,350
Farm
Home Games Left38
Average Attendance - %2,773 - 92.42%
Average Income per Game$116,225
Year to Date Revenue$348,675

Expense

Pro Players Total Salaries$81,950,834
Farm Players Total Salaries$3,478,021
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,683,639
Farm Year To Date Expenses$208,724
Pro Salary Cap To Date$4,683,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,001,767
Farm Estimated Season Revenue$4,416,550
Pro Remaining Season Days181
Pro Expenses Per Days$426,827
Pro Estimated Expenses$77,255,687
Farm Remaining Season Days170
Farm Expenses Per Days$19,216
Farm Estimated Expenses$3,266,720
Estimated Season Expenses$80,522,407
Estimated Season Salary Cap$81,939,326
Estimate Under Maximum Salary Cap of $88,000,000$6,060,674
Estimate Over Minimum Salary Cap of $0 $81,939,326
Current Bank Account$39,706,693
Projected Bank Account$35,602,603

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,699,750 (4)
-Salary Remaining : $7,258,618
Ivan Provorov (1 Way Contract) $7,300,000 (5)
-Salary Remaining : $6,881,771
Adin Hill (1 Way Contract) $6,857,500 (3)
-Salary Remaining : $6,464,622
Seth Jarvis (1 Way Contract) $6,677,000 (1)
-Salary Remaining : $6,294,464
Carter Verhaeghe (1 Way Contract) $5,831,334 (3)
-Salary Remaining : $5,497,247
Trevor Zegras (1 Way Contract) $5,461,500 (1)
-Salary Remaining : $5,148,602
Christian Dvorak (1 Way Contract) $5,337,500 (1)
-Salary Remaining : $5,031,706
Adam Larsson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,582,292
Scott Laughton (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,582,292
Chandler Stephenson (1 Way Contract) $3,712,500 (2)
-Salary Remaining : $3,499,805
Frederick Gaudreau (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,299,479
Robert Thomas (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,299,479
Ryan Lindgren (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $3,110,938
Alex Tuch (1 Way Contract) $3,215,000 (4)
-Salary Remaining : $3,030,807
Jeremy Lauzon (1 Way Contract) $2,799,750 (4)
-Salary Remaining : $2,639,348
Morgan Geekie (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Cole Smith $1,498,000 (4)
-Salary Remaining : $1,412,177
Tanner Jeannot $1,400,000 (3)
-Salary Remaining : $1,319,792
Nils Lundkvist $1,375,000 (4)
-Salary Remaining : $1,296,224
Jalen Chatfield $1,141,000 (4)
-Salary Remaining : $1,075,630
Simon Benoit $822,500 (2)
-Salary Remaining : $775,378
Mitchell Chaffee $772,500 (1)
-Salary Remaining : $728,242
Arvid Soderblom $650,000 (1)
-Salary Remaining : $612,760
Total Pro Players23
Salary Commitment
Year 2025 : $81,950,834
Year 2026 : $51,867,334
Year 2027 : $42,332,334
Year 2028 : $28,243,500
Salary Average Commitment
Year 2025 : $80,050,834
Year 2026 : $48,652,334
Year 2027 : $39,117,334
Year 2028 : $25,028,500
Salary Cap with 1 Way Contract
Year 2025 : $81,950,834
Year 2026 : $48,652,334
Year 2027 : $39,117,334
Year 2028 : $25,028,500

Farm Players Salaries

Yan Kuznetsov $149,000 (1)
Salary Remaining : $139,945
Dylan Coghlan $144,444 (1)
Salary Remaining : $135,666
Ilya Solovyov $144,444 (1)
Salary Remaining : $135,666
Ben Kraws $130,100 (2)
Salary Remaining : $122,193
Nikolai Knyzhov $124,750 (1)
Salary Remaining : $117,169
Dylan Gambrell $111,267 (2)
Salary Remaining : $104,505
Andreas Englund $100,583 (2)
Salary Remaining : $94,470
T.J. Semptimphelter $100,000 (1)
Salary Remaining : $93,923
Uvis Balinskis $97,500 (4)
Salary Remaining : $91,575
Connor Mackey $92,833 (2)
Salary Remaining : $87,191
Lleyton Roed $90,000 (1)
Salary Remaining : $84,530
Matthew Sop $90,000 (1)
Salary Remaining : $84,530
Will Dineen $90,000 (1)
Salary Remaining : $84,530
Riley Piercey $87,500 (1)
Salary Remaining : $82,182
Hunter McDonald $80,000 (2)
Salary Remaining : $75,138
William Lagesson $80,000 (5)
Salary Remaining : $75,138
Danil Gushchin $80,000 (3)
Salary Remaining : $75,138
Justin Hryckowian $80,000 (2)
Salary Remaining : $75,138
Nikolas Matinpalo $80,000 (1)
Salary Remaining : $75,138
Parker Ford $80,000 (2)
Salary Remaining : $75,138
Maxence Guenette $77,450 (2)
Salary Remaining : $72,743
Brandon Scanlin $77,450 (2)
Salary Remaining : $72,743
Patrick Giles $77,450 (2)
Salary Remaining : $72,743
Lucas Carlsson $77,250 (1)
Salary Remaining : $72,555
Dylan Peterson $75,000 (3)
Salary Remaining : $70,442
Filip Larsson $75,000 (2)
Salary Remaining : $70,442
Jeremie Bucheler $75,000 (2)
Salary Remaining : $70,442
Cole Krygier $75,000 (2)
Salary Remaining : $70,442
Jack Malone $75,000 (3)
Salary Remaining : $70,442
Luke Krys $75,000 (2)
Salary Remaining : $70,442
Riese Gaber $75,000 (3)
Salary Remaining : $70,442
Josh Davies $75,000 (3)
Salary Remaining : $70,442
Drew Commesso $75,000 (2)
Salary Remaining : $70,442
Carter Gylander $75,000 (3)
Salary Remaining : $70,442
Milos Kelemen $75,000 (1)
Salary Remaining : $70,442
Dylan Garand $70,000 (1)
Salary Remaining : $65,746
Dino Kambeitz $66,000 (2)
Salary Remaining : $61,989
Dennis Hildeby $65,000 (2)
Salary Remaining : $61,050
Bogdan Trineyev $60,000 (2)
Salary Remaining : $56,354
Arttu Hyry $50,000 (1)
Salary Remaining : $46,961
Total Farm Players40
Salary Commitment
Year 2025 : $3,478,021
Year 2026 : $2,105,633
Year 2027 : $632,500
Year 2028 : $177,500
Salary Average Commitment
Year 2025 : $3,478,021
Year 2026 : $2,105,633
Year 2027 : $632,500
Year 2028 : $177,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97.62%
Farm Level 2: 1000 - $15 - 954 - 95.43%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$1,966,800
Farm
Home Games Left38
Average Attendance - %2,907 - 96.89%
Average Income per Game$123,144
Year to Date Revenue$369,431

Expense

Pro Players Total Salaries$78,336,749
Farm Players Total Salaries$2,782,506
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,488,044
Farm Year To Date Expenses$170,319
Pro Salary Cap To Date$4,488,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,672,000
Farm Estimated Season Revenue$4,679,459
Pro Remaining Season Days181
Pro Expenses Per Days$408,004
Pro Estimated Expenses$73,848,724
Farm Remaining Season Days170
Farm Expenses Per Days$15,373
Farm Estimated Expenses$2,613,410
Estimated Season Expenses$76,462,134
Estimated Season Salary Cap$78,336,768
Estimate Under Maximum Salary Cap of $88,000,000$9,663,232
Estimate Over Minimum Salary Cap of $0 $78,336,768
Current Bank Account$13,055,101
Projected Bank Account$19,944,426

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (4)
-Salary Remaining : $8,855,566
Thatcher Demko $6,900,000 (4)
-Salary Remaining : $6,504,688
Alex Pietrangelo (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $5,939,063
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,656,250
Sam Bennett (1 Way Contract) $5,499,999 (4)
-Salary Remaining : $5,184,895
Jan Rutta (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,996,354
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,713,542
MacKenzie Weegar (1 Way Contract) $4,387,500 (2)
-Salary Remaining : $4,136,133
Joel Armia (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,770,833
Aliaksei Protas (1 Way Contract) $3,562,500 (5)
-Salary Remaining : $3,358,398
Tyler Myers (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,299,479
Kasperi Kapanen (1 Way Contract) $3,168,000 (1)
-Salary Remaining : $2,986,500
Lane Hutson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Ryan Suter (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,744,010
Dylan Guenther (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,649,740
Radek Faksa (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Bobby Brink (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,414,063
Lars Eller (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $1,366,927
Kevin Lankinen $1,400,000 (2)
-Salary Remaining : $1,319,792
Mark Jankowski $1,095,000 (2)
-Salary Remaining : $1,032,266
Jake Neighbours $1,000,000 (1)
-Salary Remaining : $942,708
Kyle Burroughs $900,000 (1)
-Salary Remaining : $848,438
Jakob Pelletier $880,000 (3)
-Salary Remaining : $829,583
Total Pro Players23
Salary Commitment
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249
Salary Average Commitment
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249
Salary Cap with 1 Way Contract
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249

Farm Players Salaries

Adam Gaudette $144,444 (1)
Salary Remaining : $135,666
Alex Limoges $130,000 (1)
Salary Remaining : $122,099
David Rittich $125,000 (5)
Salary Remaining : $117,403
Christian Wolanin $100,750 (1)
Salary Remaining : $94,627
Chad Ruhwedel $100,000 (1)
Salary Remaining : $93,923
Hardy Haman Aktell $100,000 (4)
Salary Remaining : $93,923
Adam Erne $100,000 (3)
Salary Remaining : $93,923
Rafael Harvey-Pinard $99,000 (1)
Salary Remaining : $92,983
Arturs Silovs $93,500 (3)
Salary Remaining : $87,818
Nick DeSimone $90,800 (1)
Salary Remaining : $85,282
Justin Brazeau $90,750 (4)
Salary Remaining : $85,235
Gleb Trikozov $90,000 (3)
Salary Remaining : $84,530
Raphael Lavoie $87,413 (2)
Salary Remaining : $82,100
Kale Clague $85,250 (2)
Salary Remaining : $80,069
Mark Kastelic $83,100 (3)
Salary Remaining : $78,050
Calen Addison $82,500 (2)
Salary Remaining : $77,486
Hunter Brzustewicz $82,500 (3)
Salary Remaining : $77,486
Joni Jurmo $82,500 (3)
Salary Remaining : $77,486
Zemgus Girgensons $80,000 (3)
Salary Remaining : $75,138
Akito Hirose $80,000 (1)
Salary Remaining : $75,138
Cole Schwindt $80,000 (3)
Salary Remaining : $75,138
Patrick Maroon $75,000 (1)
Salary Remaining : $70,442
Aidan McDonough $75,000 (1)
Salary Remaining : $70,442
Kirill Kudryavtsev $75,000 (3)
Salary Remaining : $70,442
Florian Xhekaj $75,000 (3)
Salary Remaining : $70,442
Joel Blomqvist $75,000 (2)
Salary Remaining : $70,442
Matthew Highmore $75,000 (2)
Salary Remaining : $70,442
Connor Carrick $75,000 (1)
Salary Remaining : $70,442
Sergei Murashov $75,000 (3)
Salary Remaining : $70,442
Arshdeep Bains $65,000 (1)
Salary Remaining : $61,050
Ondrej Pavel $60,000 (2)
Salary Remaining : $56,354
Jagger Joshua $50,000 (4)
Salary Remaining : $46,961
Total Farm Players32
Salary Commitment
Year 2025 : $2,782,506
Year 2026 : $1,747,512
Year 2027 : $1,282,350
Year 2028 : $365,750
Salary Average Commitment
Year 2025 : $2,782,506
Year 2026 : $1,747,512
Year 2027 : $1,282,350
Year 2028 : $365,750

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 93.00%
Farm Level 2: 1000 - $15 - 885 - 88.45%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left39
Average Attendance - %2,745 - 91.48%
Average Income per Game$116,768
Year to Date Revenue$233,535

Expense

Pro Players Total Salaries$60,678,125
Farm Players Total Salaries$2,225,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$18,779,525
Pro Year To Date Expenses$3,388,982
Farm Year To Date Expenses$140,065
Pro Salary Cap To Date$3,303,041
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,553,932
Pro Remaining Season Days181
Pro Expenses Per Days$316,032
Pro Estimated Expenses$57,201,792
Farm Remaining Season Days170
Farm Expenses Per Days$12,293
Farm Estimated Expenses$2,089,810
Estimated Season Expenses$59,291,602
Estimated Season Salary Cap$77,870,205
Estimate Under Maximum Salary Cap of $88,000,000$10,129,795
Estimate Over Minimum Salary Cap of $0 $77,870,205
Current Bank Account($5,364,964)
Projected Bank Account$16,602,566

Pro Players Salaries

Mathew Barzal (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,070,313
Andrei Svechnikov (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $6,246,621
Brock Boeser (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $5,656,250
Mikhail Sergachev (1 Way Contract) $4,752,000 (1)
-Salary Remaining : $4,479,750
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,242,188
Brenden Dillon (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,770,833
Mathieu Olivier (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $2,356,771
Ondrej Palat (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,356,771
Pavel Mintyukov $2,000,000 (2)
-Salary Remaining : $1,885,417
Leo Carlsson $2,000,000 (2)
-Salary Remaining : $1,885,417
Macklin Celebrini (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Michael Carcone $1,800,000 (4)
-Salary Remaining : $1,696,875
Jamieson Rees (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,414,063
Jack Drury $1,474,875 (1)
-Salary Remaining : $1,390,377
Nathan Bastian $1,400,000 (1)
-Salary Remaining : $1,319,792
Ryan Reaves $1,400,000 (4)
-Salary Remaining : $1,319,792
Corey Perry $1,400,000 (4)
-Salary Remaining : $1,319,792
Hunter Miska $1,400,000 (5)
-Salary Remaining : $1,319,792
Alexey Toropchenko $1,250,000 (2)
-Salary Remaining : $1,178,385
Simon Nemec $1,250,000 (1)
-Salary Remaining : $1,178,385
Trevor Carrick $975,000 (1)
-Salary Remaining : $919,141
Olen Zellweger $800,000 (2)
-Salary Remaining : $754,167
Ethan Del Mastro $650,000 (2)
-Salary Remaining : $612,760
Oscar Dansk $500,000 (2)
-Salary Remaining : $471,354
Kurtis MacDermid $500,000 (2)
-Salary Remaining : $471,354
Total Pro Players25
Salary Commitment
Year 2025 : $60,678,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $60,678,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000
Salary Cap with 1 Way Contract
Year 2025 : $59,178,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000

Farm Players Salaries

Tomas Tatar $150,000 (4)
Salary Remaining : $140,884
Pheonix Copley $145,000 (5)
Salary Remaining : $136,188
Louis Domingue $140,000 (5)
Salary Remaining : $131,492
Louie Belpedio $140,000 (5)
Salary Remaining : $131,492
Gabriel Dumont $140,000 (1)
Salary Remaining : $131,492
Dalton Smith $120,000 (4)
Salary Remaining : $112,707
Shai Buium $90,000 (3)
Salary Remaining : $84,530
Hunter Haight $90,000 (3)
Salary Remaining : $84,530
Chris Driedger $90,000 (1)
Salary Remaining : $84,530
David Goyette $90,000 (3)
Salary Remaining : $84,530
Jacob Fowler $82,500 (3)
Salary Remaining : $77,486
Chase Stillman $80,000 (2)
Salary Remaining : $75,138
William Lockwood $77,500 (1)
Salary Remaining : $72,790
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $70,442
Spencer Smallman $75,000 (1)
Salary Remaining : $70,442
Ryan Ufko $75,000 (3)
Salary Remaining : $70,442
Max Lajoie $75,000 (1)
Salary Remaining : $70,442
Sasha Pastujov $70,000 (2)
Salary Remaining : $65,746
Travis Howe $70,000 (4)
Salary Remaining : $65,746
Scott Sabourin $70,000 (4)
Salary Remaining : $65,746
Anthony Vincent $70,000 (1)
Salary Remaining : $65,746
Brennan Saulnier $60,000 (1)
Salary Remaining : $56,354
Garrett Wilson $50,000 (1)
Salary Remaining : $46,961
Dylan McIlrath $50,000 (1)
Salary Remaining : $46,961
Joseph Blandisi $50,000 (3)
Salary Remaining : $46,961
Matvey Petrov $0 (0)
Salary Remaining : $0
Shane Bowers $0 (0)
Salary Remaining : $0
Jacob Perreault $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2025 : $2,225,000
Year 2026 : $1,462,500
Year 2027 : $1,312,500
Year 2028 : $835,000
Salary Average Commitment
Year 2025 : $2,225,000
Year 2026 : $1,462,500
Year 2027 : $1,312,500
Year 2028 : $835,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,909 - 95.45%
Farm Level 2: 1000 - $15 - 978 - 97.77%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,887 - 96.22%
Average Income per Game$121,405
Year to Date Revenue$364,216

Expense

Pro Players Total Salaries$83,909,584
Farm Players Total Salaries$4,306,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,807,319
Farm Year To Date Expenses$261,723
Pro Salary Cap To Date$4,807,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,613,403
Pro Remaining Season Days181
Pro Expenses Per Days$437,029
Pro Estimated Expenses$79,102,249
Farm Remaining Season Days170
Farm Expenses Per Days$23,793
Farm Estimated Expenses$4,044,810
Estimated Season Expenses$83,147,059
Estimated Season Salary Cap$83,909,568
Estimate Under Maximum Salary Cap of $88,000,000$4,090,432
Estimate Over Minimum Salary Cap of $0 $83,909,568
Current Bank Account$63,857,054
Projected Bank Account$62,028,598

Pro Players Salaries

Adam Fox (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $8,107,292
Ryan O'Reilly (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,070,313
Colton Parayko (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $6,999,609
Jared McCann (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $5,939,063
JJ Peterka (1 Way Contract) $6,280,000 (1)
-Salary Remaining : $5,920,208
Anthony Cirelli (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $5,279,167
Drake Batherson (1 Way Contract) $4,975,000 (1)
-Salary Remaining : $4,689,974
Mikael Granlund (1 Way Contract) $4,450,000 (4)
-Salary Remaining : $4,195,052
Jason Zucker (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $4,006,510
Warren Foegele (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $3,535,156
J.J. Moser (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $3,499,805
Conor Garland $3,500,000 (4)
-Salary Remaining : $3,299,479
Dante Fabbro (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $3,299,479
Sean Monahan (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,356,771
Cam York (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,885,417
Shane Pinto (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,649,740
Jackson Blake (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,414,063
Kirill Marchenko $1,400,000 (1)
-Salary Remaining : $1,319,792
Jackson LaCombe $1,250,000 (2)
-Salary Remaining : $1,178,385
Logan Thompson $1,073,334 (4)
-Salary Remaining : $1,011,841
Jiri Kulich $900,000 (1)
-Salary Remaining : $848,438
Lukas Dostal $893,750 (3)
-Salary Remaining : $842,546
Joel Hanley $800,000 (4)
-Salary Remaining : $754,167
Total Pro Players23
Salary Commitment
Year 2025 : $83,909,584
Year 2026 : $48,979,584
Year 2027 : $43,479,584
Year 2028 : $21,073,334
Salary Average Commitment
Year 2025 : $83,909,584
Year 2026 : $46,979,584
Year 2027 : $41,479,584
Year 2028 : $19,073,334
Salary Cap with 1 Way Contract
Year 2025 : $83,909,584
Year 2026 : $46,979,584
Year 2027 : $41,479,584
Year 2028 : $19,073,334

Farm Players Salaries

Noah Ostlund $115,000 (3)
Salary Remaining : $108,011
Nathan Walker $112,500 (2)
Salary Remaining : $105,663
Cameron Hughes $100,750 (3)
Salary Remaining : $94,627
Anthony Richard $100,750 (3)
Salary Remaining : $94,627
Ales Stezka $100,750 (3)
Salary Remaining : $94,627
Glenn Gawdin $100,750 (3)
Salary Remaining : $94,627
Tanner Laczynski $100,750 (3)
Salary Remaining : $94,627
Ivan Miroshnichenko $100,000 (2)
Salary Remaining : $93,923
Ryan Johnson $100,000 (2)
Salary Remaining : $93,923
Chase Wouters $90,000 (2)
Salary Remaining : $84,530
Elias Salomonsson $90,000 (3)
Salary Remaining : $84,530
Jayson Megna $90,000 (2)
Salary Remaining : $84,530
Tyler Pitlick $90,000 (3)
Salary Remaining : $84,530
Tristan Luneau $90,000 (3)
Salary Remaining : $84,530
John Hayden $90,000 (3)
Salary Remaining : $84,530
Cole Reinhardt $85,250 (2)
Salary Remaining : $80,069
Aleksanteri Kaskimaki $82,500 (3)
Salary Remaining : $77,486
Bryce McConnell-Barker $82,500 (3)
Salary Remaining : $77,486
Coulson Pitre $82,500 (3)
Salary Remaining : $77,486
Zach Dean $80,000 (2)
Salary Remaining : $75,138
Grant Hutton $80,000 (5)
Salary Remaining : $75,138
Colin Miller $80,000 (5)
Salary Remaining : $75,138
Alex Petrovic $80,000 (5)
Salary Remaining : $75,138
Sam Gagner $80,000 (3)
Salary Remaining : $75,138
Troy Stecher $80,000 (5)
Salary Remaining : $75,138
Chris Terry $80,000 (3)
Salary Remaining : $75,138
Ilya Nikolaev $80,000 (4)
Salary Remaining : $75,138
Josh Doan $80,000 (1)
Salary Remaining : $75,138
Mike Reilly $80,000 (4)
Salary Remaining : $75,138
Ben Hutton $80,000 (5)
Salary Remaining : $75,138
Connor MurphyG $80,000 (4)
Salary Remaining : $75,138
Ben Jones $77,500 (2)
Salary Remaining : $72,790
Ben Gleason $77,500 (1)
Salary Remaining : $72,790
Ben McCartney $77,500 (3)
Salary Remaining : $72,790
Tristen Robins $75,000 (1)
Salary Remaining : $70,442
Nikita Grebenkin $75,000 (3)
Salary Remaining : $70,442
TJ Brodie $75,000 (5)
Salary Remaining : $70,442
James Stefan $75,000 (3)
Salary Remaining : $70,442
Jakub Stancl $75,000 (3)
Salary Remaining : $70,442
Josh Filmon $75,000 (3)
Salary Remaining : $70,442
Emmitt Finnie $75,000 (3)
Salary Remaining : $70,442
Danila Klimovich $75,000 (1)
Salary Remaining : $70,442
Angus Crookshank $70,000 (1)
Salary Remaining : $65,746
Jaxson Stauber $70,000 (1)
Salary Remaining : $65,746
Zac Dalpe $70,000 (3)
Salary Remaining : $65,746
Stanislav Svozil $70,000 (2)
Salary Remaining : $65,746
Max McCormick $70,000 (3)
Salary Remaining : $65,746
Filip Roos $70,000 (1)
Salary Remaining : $65,746
Lucas Ciona $60,000 (2)
Salary Remaining : $56,354
Sam Morton $60,000 (2)
Salary Remaining : $56,354
Andrew Agozzino $60,000 (2)
Salary Remaining : $56,354
Georgi Romanov $60,000 (2)
Salary Remaining : $56,354
Curtis McKenzie $50,000 (3)
Salary Remaining : $46,961
Total Farm Players53
Salary Commitment
Year 2025 : $4,306,500
Year 2026 : $3,789,000
Year 2027 : $2,743,750
Year 2028 : $715,000
Salary Average Commitment
Year 2025 : $4,286,500
Year 2026 : $3,789,000
Year 2027 : $2,743,750
Year 2028 : $715,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,971 - 98.55%
Farm Level 2: 1000 - $15 - 983 - 98.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,954 - 98.47%
Average Income per Game$124,758
Year to Date Revenue$374,274

Expense

Pro Players Total Salaries$87,850,750
Farm Players Total Salaries$1,901,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,033,116
Farm Year To Date Expenses$115,555
Pro Salary Cap To Date$5,033,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,740,804
Pro Remaining Season Days181
Pro Expenses Per Days$457,556
Pro Estimated Expenses$82,817,636
Farm Remaining Season Days170
Farm Expenses Per Days$10,505
Farm Estimated Expenses$1,785,850
Estimated Season Expenses$84,603,486
Estimated Season Salary Cap$87,850,752
Estimate Under Maximum Salary Cap of $88,000,000$149,248
Estimate Over Minimum Salary Cap of $0 $87,850,752
Current Bank Account($10,690,217)
Projected Bank Account($13,847,699)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (4)
-Salary Remaining : $11,666,016
Alex Ovechkin (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,312,500
William Karlsson (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,484,375
Zach Werenski $8,625,000 (1)
-Salary Remaining : $8,130,859
Travis Sanheim (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,423,828
Moritz Seider (1 Way Contract) $7,310,250 (1)
-Salary Remaining : $6,891,434
Trevor Moore (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,598,958
Matt Duchene (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,242,188
Boone Jenner (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,299,479
Matias Maccelli (1 Way Contract) $2,928,375 (1)
-Salary Remaining : $2,760,604
Morgan Frost $2,310,000 (2)
-Salary Remaining : $2,177,656
Ryan Hartman (1 Way Contract) $1,989,000 (1)
-Salary Remaining : $1,875,047
Jansen Harkins $1,063,125 (5)
-Salary Remaining : $1,002,217
Nick Cousins $1,000,000 (2)
-Salary Remaining : $942,708
Jack LaFontaine $950,000 (3)
-Salary Remaining : $895,573
Justin Kirkland $930,000 (2)
-Salary Remaining : $876,719
Matt Rempe $820,000 (1)
-Salary Remaining : $773,021
Ville Heinola $760,000 (1)
-Salary Remaining : $716,458
Oskar Back $750,000 (1)
-Salary Remaining : $707,031
Nick Seeler $750,000 (1)
-Salary Remaining : $707,031
Matej Blumel $725,000 (1)
-Salary Remaining : $683,464
Johnathan Kovacevic $690,000 (1)
-Salary Remaining : $650,469
Total Pro Players22
Salary Commitment
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125
Salary Average Commitment
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125
Salary Cap with 1 Way Contract
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125

Farm Players Salaries

Robert Hagg $108,000 (3)
Salary Remaining : $101,436
Bokondji Imama $104,625 (5)
Salary Remaining : $98,267
Dryden Hunt $93,000 (1)
Salary Remaining : $87,348
Matt Villalta $85,250 (2)
Salary Remaining : $80,069
Reilly Walsh $85,250 (2)
Salary Remaining : $80,069
Mac Hollowell $85,250 (2)
Salary Remaining : $80,069
Simon Lundmark $75,000 (1)
Salary Remaining : $70,442
Philippe Daoust $75,000 (1)
Salary Remaining : $70,442
Ronnie Attard $75,000 (1)
Salary Remaining : $70,442
Santeri Hatakka $75,000 (1)
Salary Remaining : $70,442
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $70,442
Scott Walford $75,000 (1)
Salary Remaining : $70,442
Carson Bantle $75,000 (3)
Salary Remaining : $70,442
Jonathan Aspirot $75,000 (1)
Salary Remaining : $70,442
Farm Goalie 12 $70,000 (1)
Salary Remaining : $65,746
Farm Goalie 11 $70,000 (1)
Salary Remaining : $65,746
Farm Player 114 $70,000 (1)
Salary Remaining : $65,746
Farm Player 113 $70,000 (1)
Salary Remaining : $65,746
Farm Player 112 $70,000 (1)
Salary Remaining : $65,746
Farm Player 111 $70,000 (1)
Salary Remaining : $65,746
Farm Player 110 $70,000 (1)
Salary Remaining : $65,746
Farm Player 11 $70,000 (1)
Salary Remaining : $65,746
Mason Millman $60,000 (2)
Salary Remaining : $56,354
Alexis Gendron $60,000 (2)
Salary Remaining : $56,354
Ronan Seeley $60,000 (1)
Salary Remaining : $56,354
Total Farm Players25
Salary Commitment
Year 2025 : $1,901,375
Year 2026 : $663,375
Year 2027 : $287,625
Year 2028 : $104,625
Salary Average Commitment
Year 2025 : $1,901,375
Year 2026 : $663,375
Year 2027 : $287,625
Year 2028 : $104,625

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,795 - 89.73%
Farm Level 2: 1000 - $15 - 943 - 94.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left39
Average Attendance - %2,738 - 91.25%
Average Income per Game$114,659
Year to Date Revenue$229,318

Expense

Pro Players Total Salaries$39,298,730
Farm Players Total Salaries$3,431,067
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,600,000
Pro Year To Date Expenses$2,251,491
Farm Year To Date Expenses$208,516
Pro Salary Cap To Date$2,251,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,471,701
Pro Remaining Season Days181
Pro Expenses Per Days$204,681
Pro Estimated Expenses$37,047,261
Farm Remaining Season Days170
Farm Expenses Per Days$18,956
Farm Estimated Expenses$3,222,520
Estimated Season Expenses$40,269,781
Estimated Season Salary Cap$42,898,752
Estimate Under Maximum Salary Cap of $88,000,000$45,101,248
Estimate Over Minimum Salary Cap of $0 $42,898,752
Current Bank Account$19,402,976
Projected Bank Account$49,123,921

Pro Players Salaries

Matty Beniers (1 Way Contract) $5,464,286 (1)
-Salary Remaining : $5,151,228
Jonas Siegenthaler (1 Way Contract) $5,100,000 (5)
-Salary Remaining : $4,807,813
Bowen Byram (1 Way Contract) $3,811,500 (3)
-Salary Remaining : $3,593,133
James van Riemsdyk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,828,125
Braden Schneider (1 Way Contract) $2,530,000 (4)
-Salary Remaining : $2,385,052
Dan Vladar (1 Way Contract) $2,178,000 (1)
-Salary Remaining : $2,053,219
Bobby McMann $2,025,000 (4)
-Salary Remaining : $1,908,984
Adam Fantilli $2,000,000 (2)
-Salary Remaining : $1,885,417
Kaiden Guhle (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,414,063
Jesper Boqvist $1,444,444 (1)
-Salary Remaining : $1,361,689
Noah Gregor $1,400,000 (1)
-Salary Remaining : $1,319,792
Simon Edvinsson $1,250,000 (1)
-Salary Remaining : $1,178,385
Zack Bolduc $1,000,000 (2)
-Salary Remaining : $942,708
Samuel Bolduc $1,000,000 (4)
-Salary Remaining : $942,708
Marco Kasper $1,000,000 (2)
-Salary Remaining : $942,708
Tye Kartye $850,000 (1)
-Salary Remaining : $801,302
Cayden Primeau $845,500 (1)
-Salary Remaining : $797,060
Logan Mailloux $800,000 (2)
-Salary Remaining : $754,167
Stephen Halliday $750,000 (3)
-Salary Remaining : $707,031
Tanner Pearson $750,000 (4)
-Salary Remaining : $707,031
Jet Greaves $600,000 (1)
-Salary Remaining : $565,625
Total Pro Players21
Salary Commitment
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Average Commitment
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Cap with 1 Way Contract
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000

Farm Players Salaries

Cam Atkinson $200,000 (4)
Salary Remaining : $187,845
Avery Hayes $140,000 (1)
Salary Remaining : $131,492
Jaroslav Chmelar $140,000 (1)
Salary Remaining : $131,492
Yaroslav Askarov $125,000 (1)
Salary Remaining : $117,403
Connor Hughes $116,250 (5)
Salary Remaining : $109,185
Jordan Martel $100,000 (5)
Salary Remaining : $93,923
Neil Shea $100,000 (5)
Salary Remaining : $93,923
Gabriel Seger $100,000 (5)
Salary Remaining : $93,923
Otto Stenberg $97,500 (3)
Salary Remaining : $91,575
Josh Lopina $96,617 (5)
Salary Remaining : $90,745
Luke Toporowski $95,700 (3)
Salary Remaining : $89,884
Nikke Kokko $90,000 (3)
Salary Remaining : $84,530
Yegor Sidorov $82,500 (3)
Salary Remaining : $77,486
Adam Engstrom $82,500 (3)
Salary Remaining : $77,486
David Reinbacher $80,000 (2)
Salary Remaining : $75,138
Brennan Othmann $80,000 (2)
Salary Remaining : $75,138
Carson Lambos $80,000 (2)
Salary Remaining : $75,138
Brandon Bussi $77,500 (1)
Salary Remaining : $72,790
Oliver Okuliar $75,000 (3)
Salary Remaining : $70,442
William Stromgren $75,000 (2)
Salary Remaining : $70,442
Jake Chiasson $75,000 (3)
Salary Remaining : $70,442
Kyle McDonald $75,000 (3)
Salary Remaining : $70,442
Jakub Rychlovsky $75,000 (3)
Salary Remaining : $70,442
Riley Bezeau $75,000 (3)
Salary Remaining : $70,442
Ryan Schmelzer $75,000 (1)
Salary Remaining : $70,442
Anton Johansson $75,000 (3)
Salary Remaining : $70,442
Nikita Prishchepov $75,000 (3)
Salary Remaining : $70,442
Logan Nijhoff $75,000 (3)
Salary Remaining : $70,442
Kaleb Lawrence $75,000 (3)
Salary Remaining : $70,442
Nick Grabko $75,000 (1)
Salary Remaining : $70,442
Waltteri Ignatjew $75,000 (1)
Salary Remaining : $70,442
Nils Aman $72,500 (1)
Salary Remaining : $68,094
Fabian Lysell $65,000 (1)
Salary Remaining : $61,050
Ben King $65,000 (2)
Salary Remaining : $61,050
Kyle Masters $65,000 (2)
Salary Remaining : $61,050
Ethan Cardwell $65,000 (2)
Salary Remaining : $61,050
Corson Ceulemans $65,000 (1)
Salary Remaining : $61,050
Alex Jefferies $65,000 (2)
Salary Remaining : $61,050
Daemon Hunt $60,000 (1)
Salary Remaining : $56,354
Keaton Mastrodonato $50,000 (4)
Salary Remaining : $46,961
Total Farm Players40
Salary Commitment
Year 2025 : $3,431,067
Year 2026 : $2,461,067
Year 2027 : $1,886,067
Year 2028 : $762,867
Salary Average Commitment
Year 2025 : $3,356,067
Year 2026 : $2,461,067
Year 2027 : $1,886,067
Year 2028 : $762,867

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.93%
Farm Level 2: 1000 - $15 - 947 - 94.70%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left39
Average Attendance - %2,826 - 94.18%
Average Income per Game$119,129
Year to Date Revenue$238,258

Expense

Pro Players Total Salaries$45,600,000
Farm Players Total Salaries$2,855,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$13,484,525
Pro Year To Date Expenses$2,594,219
Farm Year To Date Expenses$173,503
Pro Salary Cap To Date$2,411,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,646,031
Pro Remaining Season Days181
Pro Expenses Per Days$237,500
Pro Estimated Expenses$42,987,500
Farm Remaining Season Days170
Farm Expenses Per Days$15,773
Farm Estimated Expenses$2,681,410
Estimated Season Expenses$45,668,910
Estimated Season Salary Cap$55,574,573
Estimate Under Maximum Salary Cap of $88,000,000$32,425,427
Estimate Over Minimum Salary Cap of $0 $55,574,573
Current Bank Account($2,422,169)
Projected Bank Account$22,073,977

Pro Players Salaries

Andrew Mangiapane $7,800,000 (4)
-Salary Remaining : $7,353,125
Andreas Athanasiou (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $3,817,969
Max Domi (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $3,817,969
Anthony Duclair (1 Way Contract) $3,510,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,308,906
Adam Boqvist (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $2,757,422
Elvis Merzlikins (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $2,568,880
Nino Niederreiter (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,356,771
Liam Foudy (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $2,309,635
Vitek Vanecek (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,885,417
Rasmus Asplund $1,400,000 (1)
-Salary Remaining : $1,319,792
Adam Klapka $1,400,000 (1)
-Salary Remaining : $1,319,792
Eric Robinson $1,365,000 (2)
-Salary Remaining : $1,286,797
Alexandre Texier $1,300,000 (1)
-Salary Remaining : $1,225,521
Alex Steeves $1,300,000 (1)
-Salary Remaining : $1,225,521
Justin Holl $1,250,000 (5)
-Salary Remaining : $1,178,385
Tyler Wotherspoon $1,050,000 (1)
-Salary Remaining : $989,844
Kaapo Kahkonen $870,000 (2)
-Salary Remaining : $820,156
Grigori Denisenko $852,500 (3)
-Salary Remaining : $803,659
Declan Chisholm $852,500 (2)
-Salary Remaining : $803,659
Nikita Nesterenko $700,000 (2)
-Salary Remaining : $659,896
Anton Malmstrom $650,000 (2)
-Salary Remaining : $612,760
Louis Crevier $600,000 (1)
-Salary Remaining : $565,625
Total Pro Players22
Salary Commitment
Year 2025 : $45,600,000
Year 2026 : $38,825,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000
Salary Average Commitment
Year 2025 : $45,600,000
Year 2026 : $36,100,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000
Salary Cap with 1 Way Contract
Year 2025 : $42,090,000
Year 2026 : $32,590,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000

Farm Players Salaries

Ethan Frisch $140,000 (4)
Salary Remaining : $131,492
Will MacKinnon $140,000 (4)
Salary Remaining : $131,492
Alex Swetlikoff $140,000 (4)
Salary Remaining : $131,492
Ethan de Jong $140,000 (3)
Salary Remaining : $131,492
Justin Pearson $140,000 (1)
Salary Remaining : $131,492
Brendan Furry $140,000 (2)
Salary Remaining : $131,492
Christoffer Sedoff $140,000 (4)
Salary Remaining : $131,492
Alex Doucet $100,000 (5)
Salary Remaining : $93,923
Alex Campbell $100,000 (4)
Salary Remaining : $93,923
Anthony Romano $100,000 (5)
Salary Remaining : $93,923
Sahil Panwar $100,000 (5)
Salary Remaining : $93,923
Dylan Wendt $100,000 (4)
Salary Remaining : $93,923
Ryan Gagnier $100,000 (5)
Salary Remaining : $93,923
Trevor Janicke $100,000 (4)
Salary Remaining : $93,923
Braeden Kressler $100,000 (5)
Salary Remaining : $93,923
Braden Hache $100,000 (5)
Salary Remaining : $93,923
Djibril Toure $100,000 (5)
Salary Remaining : $93,923
Joe Fleming $100,000 (5)
Salary Remaining : $93,923
Cam McDonald $100,000 (4)
Salary Remaining : $93,923
Charlie Wright $100,000 (5)
Salary Remaining : $93,923
Danny Katic $100,000 (4)
Salary Remaining : $93,923
Ian McKinnon $95,000 (1)
Salary Remaining : $89,227
Nolan Maier $75,000 (3)
Salary Remaining : $70,442
Luke Cavallin $75,000 (3)
Salary Remaining : $70,442
Jacob Melanson $60,000 (2)
Salary Remaining : $56,354
Tyson Kozak $60,000 (1)
Salary Remaining : $56,354
Brian Pinho $55,000 (1)
Salary Remaining : $51,657
Wyatt Bongiovanni $55,000 (3)
Salary Remaining : $51,657
Total Farm Players28
Salary Commitment
Year 2025 : $2,855,000
Year 2026 : $2,505,000
Year 2027 : $2,305,000
Year 2028 : $1,960,000
Salary Average Commitment
Year 2025 : $2,855,000
Year 2026 : $2,505,000
Year 2027 : $2,305,000
Year 2028 : $1,960,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.17%
Farm Level 2: 1000 - $15 - 939 - 93.87%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$5,900,400
Farm
Home Games Left38
Average Attendance - %2,822 - 94.07%
Average Income per Game$119,195
Year to Date Revenue$357,584

Expense

Pro Players Total Salaries$87,975,757
Farm Players Total Salaries$2,196,680
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,043,910
Farm Year To Date Expenses$131,027
Pro Salary Cap To Date$5,043,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,738,400
Farm Estimated Season Revenue$4,529,397
Pro Remaining Season Days181
Pro Expenses Per Days$458,207
Pro Estimated Expenses$82,935,467
Farm Remaining Season Days170
Farm Expenses Per Days$12,136
Farm Estimated Expenses$2,063,120
Estimated Season Expenses$84,998,587
Estimated Season Salary Cap$87,979,377
Estimate Under Maximum Salary Cap of $88,000,000$20,623
Estimate Over Minimum Salary Cap of $0 $87,979,377
Current Bank Account$31,234,021
Projected Bank Account$25,503,231

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (4)
-Salary Remaining : $12,726,563
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (3)
-Salary Remaining : $12,090,234
Kyle Connor (1 Way Contract) $9,642,857 (5)
-Salary Remaining : $9,090,402
Matthew Tkachuk (1 Way Contract) $8,550,000 (1)
-Salary Remaining : $8,060,156
Ryan Pulock (1 Way Contract) $7,749,000 (2)
-Salary Remaining : $7,305,047
Charlie McAvoy (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $5,939,063
Brandon Carlo (1 Way Contract) $5,535,000 (5)
-Salary Remaining : $5,217,891
Alex Vlasic (1 Way Contract) $4,554,000 (4)
-Salary Remaining : $4,293,094
Michael Bunting $4,500,000 (4)
-Salary Remaining : $4,242,188
Jordan Staal (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,451,042
Barrett Hayton (1 Way Contract) $1,968,650 (3)
-Salary Remaining : $1,855,863
Scott Mayfield (1 Way Contract) $1,957,500 (1)
-Salary Remaining : $1,845,352
Eeli Tolvanen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Danton Heinen $1,162,500 (4)
-Salary Remaining : $1,095,898
Noah Juulsen $930,000 (2)
-Salary Remaining : $876,719
Calvin Pickard $900,000 (3)
-Salary Remaining : $848,438
Tobias Bjornfot $871,875 (3)
-Salary Remaining : $821,924
Jonatan Berggren $816,750 (3)
-Salary Remaining : $769,957
Will Cuylle $800,000 (1)
-Salary Remaining : $754,167
Mason Shaw $662,625 (1)
-Salary Remaining : $624,662
Logan Morrison $650,000 (2)
-Salary Remaining : $612,760
Total Pro Players21
Salary Commitment
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357
Salary Average Commitment
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357
Salary Cap with 1 Way Contract
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357

Farm Players Salaries

Eduard Sale $97,500 (3)
Salary Remaining : $91,575
Gabriel Carriere $97,500 (5)
Salary Remaining : $91,575
Liam O'Brien $90,675 (1)
Salary Remaining : $85,164
Noel Gunler $90,675 (3)
Salary Remaining : $85,164
Cal Burke $90,675 (3)
Salary Remaining : $85,164
Matt Luff $82,500 (1)
Salary Remaining : $77,486
Roman Schmidt $82,500 (3)
Salary Remaining : $77,486
Tim Gettinger $82,167 (1)
Salary Remaining : $77,173
Noel Hoefenmayer $76,725 (2)
Salary Remaining : $72,062
Mathias Laferriere $75,000 (1)
Salary Remaining : $70,442
Ryan McGregor $75,000 (1)
Salary Remaining : $70,442
Greg Meireles $75,000 (1)
Salary Remaining : $70,442
Helge Grans $75,000 (1)
Salary Remaining : $70,442
Cam Thiesing $75,000 (3)
Salary Remaining : $70,442
Justin Ertel $75,000 (3)
Salary Remaining : $70,442
Nicholas Zabaneh $75,000 (3)
Salary Remaining : $70,442
Colton Poolman $75,000 (3)
Salary Remaining : $70,442
Connor Corcoran $75,000 (2)
Salary Remaining : $70,442
Christian Krygier $75,000 (3)
Salary Remaining : $70,442
Garrett Pyke $75,000 (3)
Salary Remaining : $70,442
Chris Ortiz $75,000 (3)
Salary Remaining : $70,442
Erik Portillo $75,000 (2)
Salary Remaining : $70,442
Ty Glover $70,000 (3)
Salary Remaining : $65,746
Callahan Burke $69,750 (1)
Salary Remaining : $65,511
Mitchell Stephens $69,750 (1)
Salary Remaining : $65,511
Kevin Mandolese $66,263 (1)
Salary Remaining : $62,235
Jimmy Schuldt $55,000 (1)
Salary Remaining : $51,657
Matteo Pietroniro $50,000 (1)
Salary Remaining : $46,961
Michael Simpson $50,000 (1)
Salary Remaining : $46,961
Total Farm Players29
Salary Commitment
Year 2025 : $2,196,680
Year 2026 : $1,280,575
Year 2027 : $1,053,850
Year 2028 : $97,500
Salary Average Commitment
Year 2025 : $2,196,680
Year 2026 : $1,280,575
Year 2027 : $1,053,850
Year 2028 : $97,500

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,847 - 92.37%
Farm Level 2: 1000 - $15 - 995 - 99.50%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left38
Average Attendance - %2,842 - 94.74%
Average Income per Game$118,577
Year to Date Revenue$355,730

Expense

Pro Players Total Salaries$77,732,409
Farm Players Total Salaries$3,466,688
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,050,000
Pro Year To Date Expenses$4,453,416
Farm Year To Date Expenses$210,683
Pro Salary Cap To Date$4,355,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,505,913
Pro Remaining Season Days181
Pro Expenses Per Days$404,856
Pro Estimated Expenses$73,278,936
Farm Remaining Season Days170
Farm Expenses Per Days$19,153
Farm Estimated Expenses$3,256,010
Estimated Season Expenses$76,534,946
Estimated Season Salary Cap$80,072,400
Estimate Under Maximum Salary Cap of $88,000,000$7,927,600
Estimate Over Minimum Salary Cap of $0 $80,072,400
Current Bank Account$2,189,081
Projected Bank Account($4,320,927)

Pro Players Salaries

Jack Eichel (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $12,726,563
Brayden Schenn (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,363,281
Zach Hyman (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,420,573
Aaron Ekblad (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $4,666,406
Ryan McDonagh (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $4,525,000
Esa Lindell (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,242,188
Spencer Knight (1 Way Contract) $4,455,000 (3)
-Salary Remaining : $4,199,766
Thomas Harley (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $3,902,813
Philip Broberg $4,122,825 (2)
-Salary Remaining : $3,886,621
Jaden Schwartz (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,582,292
Jonathan Drouin (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $3,393,750
Nicolas Hague (1 Way Contract) $2,271,209 (2)
-Salary Remaining : $2,141,088
Yegor Chinakhov (1 Way Contract) $2,079,000 (4)
-Salary Remaining : $1,959,891
Logan Cooley $2,000,000 (2)
-Salary Remaining : $1,885,417
Kent Johnson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,885,417
Will Smith (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,649,740
Carl Grundstrom (1 Way Contract) $1,710,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,612,031
Kaedan Korczak $928,125 (4)
-Salary Remaining : $874,951
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $754,167
Emil Heineman $800,000 (1)
-Salary Remaining : $754,167
Arber Xhekaj $800,000 (1)
-Salary Remaining : $754,167
Brett Leason $767,250 (3)
-Salary Remaining : $723,293
Joseph Woll $759,000 (2)
-Salary Remaining : $715,516
John Beecher $700,000 (1)
-Salary Remaining : $659,896
Total Pro Players24
Salary Commitment
Year 2025 : $77,732,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Average Commitment
Year 2025 : $77,732,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Cap with 1 Way Contract
Year 2025 : $76,022,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125

Farm Players Salaries

Jack Campbell $149,900 (4)
Salary Remaining : $140,790
Tyson Barrie $149,500 (2)
Salary Remaining : $140,414
Sam Lafferty $145,000 (4)
Salary Remaining : $136,188
Maveric Lamoureux $97,500 (3)
Salary Remaining : $91,575
Filip Kral $97,500 (1)
Salary Remaining : $91,575
Kieffer Bellows $93,000 (3)
Salary Remaining : $87,348
Malcolm Subban $90,000 (3)
Salary Remaining : $84,530
Aatu Raty $90,000 (1)
Salary Remaining : $84,530
Samuel Helenius $90,000 (3)
Salary Remaining : $84,530
Anton Wahlberg $90,000 (3)
Salary Remaining : $84,530
Tristan Broz $90,000 (3)
Salary Remaining : $84,530
Sam Poulin $85,250 (3)
Salary Remaining : $80,069
Akil Thomas $85,200 (2)
Salary Remaining : $80,022
Artur Akhtyamov $85,167 (3)
Salary Remaining : $79,991
Samuel Savoie $82,500 (3)
Salary Remaining : $77,486
Wyatte Wylie $82,500 (2)
Salary Remaining : $77,486
Ole Julian Bjorgvik-Holm $82,500 (3)
Salary Remaining : $77,486
Marek Alscher $82,500 (3)
Salary Remaining : $77,486
Lian Bichsel $80,000 (2)
Salary Remaining : $75,138
Chaz Lucius $80,000 (1)
Salary Remaining : $75,138
Tyler Boucher $80,000 (2)
Salary Remaining : $75,138
Oliver Wahlstrom $78,671 (1)
Salary Remaining : $73,890
Luca Del Bel Belluz $75,000 (2)
Salary Remaining : $70,442
Logan Brown $75,000 (1)
Salary Remaining : $70,442
Vyacheslav Peksa $75,000 (3)
Salary Remaining : $70,442
Dylan Roobroeck $75,000 (3)
Salary Remaining : $70,442
Samuel Hlavaj $75,000 (3)
Salary Remaining : $70,442
Jackson Edward $75,000 (3)
Salary Remaining : $70,442
Vsevolod Komarov $75,000 (3)
Salary Remaining : $70,442
Chase Bradley $75,000 (3)
Salary Remaining : $70,442
Trevor Kuntar $70,000 (2)
Salary Remaining : $65,746
Oskar Pettersson $70,000 (2)
Salary Remaining : $65,746
Ville Ottavainen $65,000 (2)
Salary Remaining : $61,050
Cross Hanas $65,000 (1)
Salary Remaining : $61,050
Ryan Tverberg $60,000 (2)
Salary Remaining : $56,354
Tyrel Bauer $60,000 (1)
Salary Remaining : $56,354
Kyle MacLean $60,000 (1)
Salary Remaining : $56,354
Lukas Cormier $60,000 (1)
Salary Remaining : $56,354
Ryan O'Rourke $60,000 (1)
Salary Remaining : $56,354
Ryan McAllister $60,000 (2)
Salary Remaining : $56,354
Marc Gatcomb $50,000 (3)
Salary Remaining : $46,961
Ty Tullio $50,000 (1)
Salary Remaining : $46,961
Daniel D'Amato $50,000 (3)
Salary Remaining : $46,961
Total Farm Players43
Salary Commitment
Year 2025 : $3,466,688
Year 2026 : $2,690,517
Year 2027 : $1,813,317
Year 2028 : $294,900
Salary Average Commitment
Year 2025 : $3,466,688
Year 2026 : $2,690,517
Year 2027 : $1,813,317
Year 2028 : $294,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.33%
Farm Level 2: 1000 - $15 - 931 - 93.05%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left39
Average Attendance - %2,797 - 93.23%
Average Income per Game$118,135
Year to Date Revenue$236,270

Expense

Pro Players Total Salaries$87,832,030
Farm Players Total Salaries$2,321,608
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,997,670
Farm Year To Date Expenses$144,074
Pro Salary Cap To Date$4,997,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,607,265
Pro Remaining Season Days181
Pro Expenses Per Days$457,458
Pro Estimated Expenses$82,799,898
Farm Remaining Season Days170
Farm Expenses Per Days$12,827
Farm Estimated Expenses$2,180,590
Estimated Season Expenses$84,980,488
Estimated Season Salary Cap$87,797,568
Estimate Under Maximum Salary Cap of $88,000,000$202,432
Estimate Over Minimum Salary Cap of $0 $87,797,568
Current Bank Account$14,571,092
Projected Bank Account($283,106)

Pro Players Salaries

Travis Konecny (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,070,313
Brent Burns (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,127,604
Thomas Chabot (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,127,604
Patrick Kane (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,127,604
Joey Daccord (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $5,939,063
Jordan Binnington (1 Way Contract) $5,650,000 (2)
-Salary Remaining : $5,326,302
Sean Couturier (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,477,865
Neal Pionk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,242,188
Sam Montembeault $4,252,500 (5)
-Salary Remaining : $4,008,867
Jesperi Kotkaniemi (1 Way Contract) $4,121,100 (1)
-Salary Remaining : $3,884,995
Josh Manson (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $3,393,750
Jordan Greenway (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $3,308,906
Vladislav Gavrikov (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,299,479
Nikita Zadorov $3,500,000 (4)
-Salary Remaining : $3,299,479
Logan O'Connor (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $2,969,531
Casey Mittelstadt (1 Way Contract) $2,587,500 (1)
-Salary Remaining : $2,439,258
Teuvo Teravainen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,356,771
Connor Bedard $2,500,000 (2)
-Salary Remaining : $2,356,771
Dylan DeMelo (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Tage Thompson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,414,063
Steven Lorentz $1,260,000 (1)
-Salary Remaining : $1,187,813
Ryan McLeod $825,930 (2)
-Salary Remaining : $778,611
Walker Duehr $825,000 (1)
-Salary Remaining : $777,734
Total Pro Players23
Salary Commitment
Year 2025 : $87,832,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500
Salary Average Commitment
Year 2025 : $87,832,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500
Salary Cap with 1 Way Contract
Year 2025 : $87,832,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500

Farm Players Salaries

Nolan Foote $140,000 (1)
Salary Remaining : $131,492
Sheldon Dries $120,000 (2)
Salary Remaining : $112,707
Ryan Lomberg $120,000 (3)
Salary Remaining : $112,707
Jonas Johansson $116,250 (4)
Salary Remaining : $109,185
Konsta Helenius $115,000 (3)
Salary Remaining : $108,011
Travis Dermott $100,080 (4)
Salary Remaining : $93,998
Gavin Brindley $90,000 (3)
Salary Remaining : $84,530
Billy Sweezey $77,778 (4)
Salary Remaining : $73,051
Adam McCormick $75,000 (5)
Salary Remaining : $70,442
Blake Hillman $75,000 (5)
Salary Remaining : $70,442
Maxim Tsyplakov $75,000 (2)
Salary Remaining : $70,442
Justin Lee $75,000 (5)
Salary Remaining : $70,442
Joakim Ryan $75,000 (5)
Salary Remaining : $70,442
Dylan Wells $75,000 (3)
Salary Remaining : $70,442
Ashton Sautner $75,000 (5)
Salary Remaining : $70,442
Samuel Laberge $75,000 (1)
Salary Remaining : $70,442
Dan Renouf $75,000 (5)
Salary Remaining : $70,442
Scott Harrington $75,000 (5)
Salary Remaining : $70,442
Ryder Korczak $70,000 (2)
Salary Remaining : $65,746
Topi Niemela $70,000 (2)
Salary Remaining : $65,746
Brett Harrison $70,000 (2)
Salary Remaining : $65,746
Vincent Arseneau $70,000 (3)
Salary Remaining : $65,746
Corey Andonovski $62,500 (1)
Salary Remaining : $58,702
Mason Geertsen $50,000 (3)
Salary Remaining : $46,961
Parker Gahagen $50,000 (4)
Salary Remaining : $46,961
Joey Abate $50,000 (3)
Salary Remaining : $46,961
Kevin Conley $50,000 (3)
Salary Remaining : $46,961
Marshall Rifai $50,000 (3)
Salary Remaining : $46,961
Josiah Didier $50,000 (4)
Salary Remaining : $46,961
Daniel Walcott $50,000 (3)
Salary Remaining : $46,961
Total Farm Players30
Salary Commitment
Year 2025 : $2,321,608
Year 2026 : $2,044,108
Year 2027 : $1,639,108
Year 2028 : $919,108
Salary Average Commitment
Year 2025 : $2,321,608
Year 2026 : $2,044,108
Year 2027 : $1,639,108
Year 2028 : $919,108

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,858 - 92.92%
Farm Level 2: 1000 - $15 - 973 - 97.27%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,769,375
Year to Date Revenue$3,538,750
Farm
Home Games Left38
Average Attendance - %2,831 - 94.37%
Average Income per Game$118,651
Year to Date Revenue$355,953

Expense

Pro Players Total Salaries$83,300,273
Farm Players Total Salaries$3,519,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,784,916
Farm Year To Date Expenses$212,549
Pro Salary Cap To Date$4,690,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,005,625
Farm Estimated Season Revenue$4,508,738
Pro Remaining Season Days181
Pro Expenses Per Days$433,856
Pro Estimated Expenses$78,527,936
Farm Remaining Season Days170
Farm Expenses Per Days$19,443
Farm Estimated Expenses$3,305,310
Estimated Season Expenses$81,833,246
Estimated Season Salary Cap$81,662,804
Estimate Under Maximum Salary Cap of $88,000,000$6,337,196
Estimate Over Minimum Salary Cap of $0 $81,662,804
Current Bank Account$2,791,196
Projected Bank Account($5,527,687)

Pro Players Salaries

Brad Marchand (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,070,313
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $6,810,832
Brady Tkachuk (1 Way Contract) $7,015,885 (1)
-Salary Remaining : $6,613,933
Jack Hughes (1 Way Contract) $6,840,000 (1)
-Salary Remaining : $6,448,125
Rasmus Dahlin (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,363,281
Patrik Laine (1 Way Contract) $5,499,999 (1)
-Salary Remaining : $5,184,895
Tyler Bertuzzi (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $4,996,354
Mattias Ekholm (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,477,865
Radko Gudas (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,242,188
Mikey Anderson (1 Way Contract) $3,633,750 (1)
-Salary Remaining : $3,425,566
Karel Vejmelka (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $3,110,938
Anthony Mantha (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,063,802
Mike Matheson $2,800,000 (1)
-Salary Remaining : $2,639,583
Dylan Holloway $2,576,764 (5)
-Salary Remaining : $2,429,137
Jake Evans (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $2,168,229
Blake Lizotte (1 Way Contract) $2,010,000 (3)
-Salary Remaining : $1,894,844
Pyotr Kochetkov $1,710,000 (1)
-Salary Remaining : $1,612,031
Kailer Yamamoto (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,555,469
William Eklund $1,250,000 (1)
-Salary Remaining : $1,178,385
Juuso Parssinen $1,000,000 (1)
-Salary Remaining : $942,708
Joel Hofer $871,875 (4)
-Salary Remaining : $821,924
Stefan Noesen $800,000 (3)
-Salary Remaining : $754,167
Egor Zamula $767,250 (3)
-Salary Remaining : $723,293
Total Pro Players23
Salary Commitment
Year 2025 : $83,300,273
Year 2026 : $43,575,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639
Salary Average Commitment
Year 2025 : $83,300,273
Year 2026 : $38,825,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639
Salary Cap with 1 Way Contract
Year 2025 : $81,650,273
Year 2026 : $37,175,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639

Farm Players Salaries

Erik Gustafsson $148,000 (1)
Salary Remaining : $139,006
Derek Ryan $148,000 (2)
Salary Remaining : $139,006
Pierre Engvall $130,000 (4)
Salary Remaining : $122,099
David Jiricek $120,000 (1)
Salary Remaining : $112,707
Caleb Jones $116,250 (5)
Salary Remaining : $109,185
Rem Pitlick $110,000 (1)
Salary Remaining : $103,315
Gustav Olofsson $105,000 (2)
Salary Remaining : $98,619
Joel Teasdale $100,000 (1)
Salary Remaining : $93,923
Sebastian Cossa $100,000 (2)
Salary Remaining : $93,923
Chase De Leo $99,125 (2)
Salary Remaining : $93,101
Filip Bystedt $97,500 (3)
Salary Remaining : $91,575
Hayden Hodgson $96,000 (1)
Salary Remaining : $90,166
Aleksandr Kisakov $90,000 (3)
Salary Remaining : $84,530
Owen Beck $90,000 (3)
Salary Remaining : $84,530
Navrin Mutter $90,000 (3)
Salary Remaining : $84,530
Samuel Fagemo $85,250 (3)
Salary Remaining : $80,069
Andre Lee $85,250 (4)
Salary Remaining : $80,069
Leevi Merilainen $85,000 (1)
Salary Remaining : $79,834
Tyce Thompson $83,875 (2)
Salary Remaining : $78,778
Elmer Soderblom $80,000 (1)
Salary Remaining : $75,138
Zack Ostapchuk $75,000 (2)
Salary Remaining : $70,442
Olle Lycksell $75,000 (1)
Salary Remaining : $70,442
Talyn Boyko $75,000 (3)
Salary Remaining : $70,442
Jeremy Davies $75,000 (1)
Salary Remaining : $70,442
Joseph Cecconi $75,000 (1)
Salary Remaining : $70,442
Remi Poirier $75,000 (1)
Salary Remaining : $70,442
Vadim Zherenko $75,000 (1)
Salary Remaining : $70,442
Jan Bednar $75,000 (3)
Salary Remaining : $70,442
Owen Lindmark $75,000 (3)
Salary Remaining : $70,442
Max Wanner $75,000 (3)
Salary Remaining : $70,442
Jake Wise $75,000 (1)
Salary Remaining : $70,442
Blade Jenkins $75,000 (1)
Salary Remaining : $70,442
Colten Ellis $70,000 (2)
Salary Remaining : $65,746
Adam Ginning $70,000 (1)
Salary Remaining : $65,746
Mikael Pyyhtia $65,000 (2)
Salary Remaining : $61,050
Henri Nikkanen $65,000 (1)
Salary Remaining : $61,050
Adam Edstrom $60,000 (2)
Salary Remaining : $56,354
Aku Raty $60,000 (2)
Salary Remaining : $56,354
Judd Caulfield $60,000 (2)
Salary Remaining : $56,354
William Trudeau $60,000 (1)
Salary Remaining : $56,354
Tarun Fizer $50,000 (4)
Salary Remaining : $46,961
Total Farm Players41
Salary Commitment
Year 2025 : $3,519,250
Year 2026 : $2,060,250
Year 2027 : $1,134,250
Year 2028 : $381,500
Salary Average Commitment
Year 2025 : $3,519,250
Year 2026 : $2,060,250
Year 2027 : $1,134,250
Year 2028 : $381,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.40%
Farm Level 2: 1000 - $15 - 925 - 92.50%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,858,775
Year to Date Revenue$3,717,550
Farm
Home Games Left39
Average Attendance - %2,833 - 94.43%
Average Income per Game$120,176
Year to Date Revenue$240,352

Expense

Pro Players Total Salaries$87,871,667
Farm Players Total Salaries$2,386,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,034,315
Farm Year To Date Expenses$144,510
Pro Salary Cap To Date$5,034,315
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,492,225
Farm Estimated Season Revenue$4,686,864
Pro Remaining Season Days181
Pro Expenses Per Days$457,665
Pro Estimated Expenses$82,837,365
Farm Remaining Season Days170
Farm Expenses Per Days$13,185
Farm Estimated Expenses$2,241,450
Estimated Season Expenses$85,078,815
Estimated Season Salary Cap$87,871,680
Estimate Under Maximum Salary Cap of $88,000,000$128,320
Estimate Over Minimum Salary Cap of $0 $87,871,680
Current Bank Account$5,447,664
Projected Bank Account($2,452,062)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $12,090,234
Brock Nelson (1 Way Contract) $7,700,000 (1)
-Salary Remaining : $7,258,854
Kevin Fiala (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $6,976,042
Dylan Strome (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $6,363,281
Mackenzie Blackwood (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $6,245,443
Phillip Danault (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,127,604
Jamie Benn (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,420,573
Marcus Pettersson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,184,896
Nikolaj Ehlers (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,713,542
Andrew Peeke (1 Way Contract) $2,725,000 (1)
-Salary Remaining : $2,568,880
Alexis Lafreniere (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,356,771
Noah Cates (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $2,168,229
Owen Power (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,121,094
Noel Acciari (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,121,094
Brock Faber $2,000,000 (2)
-Salary Remaining : $1,885,417
Travis Hamonic (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Jake Sanderson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,885,417
Kiefer Sherwood $1,750,000 (4)
-Salary Remaining : $1,649,740
Keegan Kolesar $1,400,000 (5)
-Salary Remaining : $1,319,792
Simon Holmstrom $975,000 (4)
-Salary Remaining : $919,141
Jiri Patera $850,000 (2)
-Salary Remaining : $801,302
Keaton Middleton $821,667 (1)
-Salary Remaining : $774,592
Total Pro Players22
Salary Commitment
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000
Salary Average Commitment
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000
Salary Cap with 1 Way Contract
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000

Farm Players Salaries

Nicolas Aube-Kubel $145,000 (2)
Salary Remaining : $136,188
Max Jones $140,000 (1)
Salary Remaining : $131,492
Nick Bjugstad $134,000 (1)
Salary Remaining : $125,856
Felix Sandstrom $100,000 (3)
Salary Remaining : $93,923
Devon Levi $100,000 (2)
Salary Remaining : $93,923
Colin White $100,000 (3)
Salary Remaining : $93,923
Austin Poganski $95,000 (5)
Salary Remaining : $89,227
Riley Fiddler-Schultz $90,000 (5)
Salary Remaining : $84,530
Craig Smith $90,000 (1)
Salary Remaining : $84,530
Declan Carlile $90,000 (2)
Salary Remaining : $84,530
Matyas Sapovaliv $90,000 (3)
Salary Remaining : $84,530
Scott Morrow $90,000 (3)
Salary Remaining : $84,530
Felix Unger-Sorum $90,000 (3)
Salary Remaining : $84,530
Artem Duda $90,000 (3)
Salary Remaining : $84,530
Calle Odelius $90,000 (3)
Salary Remaining : $84,530
Xavier Bourgault $80,000 (1)
Salary Remaining : $75,138
Egor Sokolov $80,000 (3)
Salary Remaining : $75,138
Jakub Skarek $77,500 (1)
Salary Remaining : $72,790
Andrew Perrott $75,000 (3)
Salary Remaining : $70,442
Luca Cagnoni $75,000 (3)
Salary Remaining : $70,442
Ben Meyers $75,000 (1)
Salary Remaining : $70,442
Adam Sykora $75,000 (2)
Salary Remaining : $70,442
Daniil Misyul $70,000 (2)
Salary Remaining : $65,746
Brandon Coe $65,000 (1)
Salary Remaining : $61,050
Magnus Chrona $60,000 (2)
Salary Remaining : $56,354
Zayde Wisdom $60,000 (1)
Salary Remaining : $56,354
Elliot Desnoyers $60,000 (1)
Salary Remaining : $56,354
Alex Beaucage $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2025 : $2,386,500
Year 2026 : $1,605,000
Year 2027 : $1,065,000
Year 2028 : $185,000
Salary Average Commitment
Year 2025 : $2,356,500
Year 2026 : $1,605,000
Year 2027 : $1,065,000
Year 2028 : $185,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,976 - 98.82%
Farm Level 2: 1000 - $15 - 924 - 92.43%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,901 - 96.69%
Average Income per Game$123,725
Year to Date Revenue$371,174

Expense

Pro Players Total Salaries$84,772,405
Farm Players Total Salaries$1,948,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,856,753
Farm Year To Date Expenses$118,415
Pro Salary Cap To Date$4,856,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,701,537
Pro Remaining Season Days181
Pro Expenses Per Days$441,523
Pro Estimated Expenses$79,915,663
Farm Remaining Season Days170
Farm Expenses Per Days$10,765
Farm Estimated Expenses$1,830,050
Estimated Season Expenses$81,745,713
Estimated Season Salary Cap$84,772,416
Estimate Under Maximum Salary Cap of $88,000,000$3,227,584
Estimate Over Minimum Salary Cap of $0 $84,772,416
Current Bank Account$6,874,516
Projected Bank Account$6,535,540

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $16,500,000 (3)
-Salary Remaining : $15,554,688
Chris Kreider (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $8,107,292
Roman Josi (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $8,013,021
Nick Suzuki (1 Way Contract) $8,150,625 (2)
-Salary Remaining : $7,683,662
Sidney Crosby (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,070,313
Jake DeBrusk (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $6,532,969
Brandon Montour (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $4,454,297
K'Andre Miller (1 Way Contract) $3,833,280 (3)
-Salary Remaining : $3,613,665
Henri Jokiharju (1 Way Contract) $2,567,500 (1)
-Salary Remaining : $2,420,404
Ben Chiarot (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,356,771
Mason McTavish (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,885,417
Garnet Hathaway (1 Way Contract) $1,655,000 (3)
-Salary Remaining : $1,560,182
Peyton Krebs $1,435,500 (4)
-Salary Remaining : $1,353,258
Logan Stankoven $1,250,000 (2)
-Salary Remaining : $1,178,385
Petr Mrazek $1,200,000 (2)
-Salary Remaining : $1,131,250
Frank Nazar $1,150,000 (3)
-Salary Remaining : $1,084,115
Joona Koppanen $1,085,000 (5)
-Salary Remaining : $1,022,839
Michael McCarron $1,000,000 (3)
-Salary Remaining : $942,708
Mads Sogaard $950,000 (4)
-Salary Remaining : $895,573
Urho Vaakanainen $940,500 (1)
-Salary Remaining : $886,617
Mattias Janmark $900,000 (2)
-Salary Remaining : $848,438
Philipp Kurashev $750,000 (1)
-Salary Remaining : $707,031
Ryker Evans $650,000 (1)
-Salary Remaining : $612,760
Total Pro Players23
Salary Commitment
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500
Salary Average Commitment
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500
Salary Cap with 1 Way Contract
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500

Farm Players Salaries

Matt Nieto $140,000 (1)
Salary Remaining : $131,492
Nate Danielson $125,000 (3)
Salary Remaining : $117,403
Wyatt Newpower $120,000 (1)
Salary Remaining : $112,707
Tomas Nosek $110,000 (2)
Salary Remaining : $103,315
Jeff Malott $100,750 (3)
Salary Remaining : $94,627
Brandon Halverson $90,000 (4)
Salary Remaining : $84,530
Jack Ahcan $85,250 (2)
Salary Remaining : $80,069
Trey Fix-Wolansky $82,500 (1)
Salary Remaining : $77,486
Sammy Blais $80,000 (5)
Salary Remaining : $75,138
Martin Frk $80,000 (5)
Salary Remaining : $75,138
Xavier Bernard $80,000 (5)
Salary Remaining : $75,138
Ryan Mast $75,000 (3)
Salary Remaining : $70,442
Mark Liwiski $75,000 (5)
Salary Remaining : $70,442
Max Szuber $75,000 (3)
Salary Remaining : $70,442
Isaac Belliveau $75,000 (3)
Salary Remaining : $70,442
Madison Bowey $75,000 (5)
Salary Remaining : $70,442
Vyacheslav Buteyets $75,000 (3)
Salary Remaining : $70,442
Gavin White $65,000 (2)
Salary Remaining : $61,050
Matthew Maggio $60,000 (2)
Salary Remaining : $56,354
Jared Davidson $60,000 (2)
Salary Remaining : $56,354
Daylan Kuefler $60,000 (2)
Salary Remaining : $56,354
Jakub Brabenec $60,000 (2)
Salary Remaining : $56,354
Carl Berglund $50,000 (2)
Salary Remaining : $46,961
Roman Ahcan $50,000 (2)
Salary Remaining : $46,961
Noah Philp $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $1,948,500
Year 2026 : $1,606,000
Year 2027 : $1,005,750
Year 2028 : $480,000
Salary Average Commitment
Year 2025 : $1,948,500
Year 2026 : $1,606,000
Year 2027 : $1,005,750
Year 2028 : $480,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 999 - 99.85%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,823,388
Year to Date Revenue$7,293,550
Farm
Home Games Left39
Average Attendance - %2,901 - 96.68%
Average Income per Game$121,506
Year to Date Revenue$243,012

Expense

Pro Players Total Salaries$69,572,900
Farm Players Total Salaries$2,210,302
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$3,985,949
Farm Year To Date Expenses$134,332
Pro Salary Cap To Date$3,985,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,465,338
Farm Estimated Season Revenue$4,738,734
Pro Remaining Season Days181
Pro Expenses Per Days$362,359
Pro Estimated Expenses$65,586,979
Farm Remaining Season Days170
Farm Expenses Per Days$12,212
Farm Estimated Expenses$2,076,040
Estimated Season Expenses$67,663,019
Estimated Season Salary Cap$75,322,928
Estimate Under Maximum Salary Cap of $88,000,000$12,677,072
Estimate Over Minimum Salary Cap of $0 $75,322,928
Current Bank Account$3,200,914
Projected Bank Account$7,741,967

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (2)
-Salary Remaining : $8,145,000
Jonathan Huberdeau (1 Way Contract) $7,965,000 (1)
-Salary Remaining : $7,508,672
Taylor Hall (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $5,373,438
Erik Cernak (1 Way Contract) $5,148,000 (1)
-Salary Remaining : $4,853,063
Samuel Girard (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $4,666,406
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $4,666,406
John Marino (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $4,479,750
Ryan Strome (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,959,375
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,770,833
Brandon Tanev (1 Way Contract) $3,307,000 (4)
-Salary Remaining : $3,117,536
Jake McCabe $2,800,000 (2)
-Salary Remaining : $2,639,583
Nick Jensen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,639,583
Matthew Knies $1,750,000 (2)
-Salary Remaining : $1,649,740
Luke Schenn (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,508,333
Jordan Spence $1,485,000 (3)
-Salary Remaining : $1,399,922
Ross Colton $1,113,750 (1)
-Salary Remaining : $1,049,941
Shane Wright $1,000,000 (2)
-Salary Remaining : $942,708
Thomas Novak $936,000 (3)
-Salary Remaining : $882,375
Brett Howden $876,150 (2)
-Salary Remaining : $825,954
Jakub Dobes $600,000 (2)
-Salary Remaining : $565,625
Jonny Brodzinski $500,000 (1)
-Salary Remaining : $471,354
Conor Sheary $500,000 (1)
-Salary Remaining : $471,354
Total Pro Players22
Salary Commitment
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000
Salary Average Commitment
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000
Salary Cap with 1 Way Contract
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000

Farm Players Salaries

Pierre-Olivier Joseph $144,444 (1)
Salary Remaining : $135,666
Conor Geekie $115,000 (3)
Salary Remaining : $108,011
Filip Mesar $97,500 (3)
Salary Remaining : $91,575
Riley Tufte $93,000 (3)
Salary Remaining : $87,348
Cedric Pare $93,000 (4)
Salary Remaining : $87,348
Brad Lambert $90,000 (1)
Salary Remaining : $84,530
Seamus Casey $90,000 (3)
Salary Remaining : $84,530
Jake Leschyshyn $84,333 (3)
Salary Remaining : $79,208
Gustav Lindstrom $84,150 (1)
Salary Remaining : $79,036
Kyle Capobianco $83,875 (2)
Salary Remaining : $78,778
Ben Gaudreau $82,500 (3)
Salary Remaining : $77,486
Matthew Robertson $77,500 (2)
Salary Remaining : $72,790
Curtis Douglas $77,500 (2)
Salary Remaining : $72,790
Olivier Rodrigue $77,500 (2)
Salary Remaining : $72,790
Samu Tuomaala $75,000 (2)
Salary Remaining : $70,442
Nico Myatovic $75,000 (2)
Salary Remaining : $70,442
Christian Kyrou $75,000 (2)
Salary Remaining : $70,442
Isaac Ratcliffe $75,000 (1)
Salary Remaining : $70,442
Ethan Haider $75,000 (3)
Salary Remaining : $70,442
Simon Robertsson $75,000 (3)
Salary Remaining : $70,442
Roland McKeown $75,000 (3)
Salary Remaining : $70,442
Josh Jacobs $75,000 (2)
Salary Remaining : $70,442
Tyler Inamoto $75,000 (1)
Salary Remaining : $70,442
Michael Milne $70,000 (1)
Salary Remaining : $65,746
Raivis Ansons $65,000 (1)
Salary Remaining : $61,050
Jesper Vikman $60,000 (2)
Salary Remaining : $56,354
Devin Shore $50,000 (1)
Salary Remaining : $46,961
Total Farm Players27
Salary Commitment
Year 2025 : $2,210,302
Year 2026 : $1,556,708
Year 2027 : $880,333
Year 2028 : $93,000
Salary Average Commitment
Year 2025 : $2,210,302
Year 2026 : $1,556,708
Year 2027 : $880,333
Year 2028 : $93,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.13%
Farm Level 2: 1000 - $15 - 963 - 96.25%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,858,775
Year to Date Revenue$3,717,550
Farm
Home Games Left39
Average Attendance - %2,805 - 93.50%
Average Income per Game$117,598
Year to Date Revenue$235,196

Expense

Pro Players Total Salaries$84,328,923
Farm Players Total Salaries$1,974,512
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,831,343
Farm Year To Date Expenses$119,999
Pro Salary Cap To Date$4,831,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,492,225
Farm Estimated Season Revenue$4,586,322
Pro Remaining Season Days181
Pro Expenses Per Days$439,213
Pro Estimated Expenses$79,497,553
Farm Remaining Season Days170
Farm Expenses Per Days$10,909
Farm Estimated Expenses$1,854,530
Estimated Season Expenses$81,352,083
Estimated Season Salary Cap$84,328,896
Estimate Under Maximum Salary Cap of $88,000,000$3,671,104
Estimate Over Minimum Salary Cap of $0 $84,328,896
Current Bank Account$13,444,421
Projected Bank Account$9,170,885

Pro Players Salaries

Connor McDavid (1 Way Contract) $16,875,000 (5)
-Salary Remaining : $15,908,203
Sam Reinhart (1 Way Contract) $8,775,000 (4)
-Salary Remaining : $8,272,266
Connor Hellebuyck (1 Way Contract) $8,324,999 (1)
-Salary Remaining : $7,848,046
J.T. Miller $7,087,500 (1)
-Salary Remaining : $6,681,445
Rasmus Andersson (1 Way Contract) $6,142,500 (5)
-Salary Remaining : $5,790,586
Victor Hedman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,656,250
Auston Matthews (1 Way Contract) $5,761,924 (1)
-Salary Remaining : $5,431,814
Timo Meier (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $3,308,906
Jared Spurgeon (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,299,479
Matt Roy (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,110,938
Brian Dumoulin (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,885,417
Sean Durzi (1 Way Contract) $1,870,000 (3)
-Salary Remaining : $1,762,865
Yanni Gourde (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,626,172
Troy Terry (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $1,461,198
Owen Tippett $1,485,000 (2)
-Salary Remaining : $1,399,922
Mason Marchment $1,100,000 (2)
-Salary Remaining : $1,036,979
Mason Appleton $972,000 (1)
-Salary Remaining : $916,313
Sam Steel $950,000 (1)
-Salary Remaining : $895,573
Zach Bogosian $950,000 (2)
-Salary Remaining : $895,573
Jonathan Quick $750,000 (5)
-Salary Remaining : $707,031
Sam Carrick $700,000 (2)
-Salary Remaining : $659,896
David Kampf $500,000 (4)
-Salary Remaining : $471,354
Ken Appleby $500,000 (4)
-Salary Remaining : $471,354
Total Pro Players23
Salary Commitment
Year 2025 : $84,328,923
Year 2026 : $58,917,500
Year 2027 : $54,682,500
Year 2028 : $35,542,500
Salary Average Commitment
Year 2025 : $87,838,923
Year 2026 : $57,192,500
Year 2027 : $52,957,500
Year 2028 : $35,542,500
Salary Cap with 1 Way Contract
Year 2025 : $84,328,923
Year 2026 : $53,682,500
Year 2027 : $49,447,500
Year 2028 : $35,542,500

Farm Players Salaries

Hunter Shepard $108,500 (3)
Salary Remaining : $101,906
Joshua Brown $85,000 (5)
Salary Remaining : $79,834
Isak Rosen $80,000 (1)
Salary Remaining : $75,138
Brandon Hickey $75,000 (5)
Salary Remaining : $70,442
Luke Philp $75,000 (5)
Salary Remaining : $70,442
Mason Jobst $75,000 (5)
Salary Remaining : $70,442
Cavan Fitzgerald $75,000 (1)
Salary Remaining : $70,442
Austin Watson $75,000 (5)
Salary Remaining : $70,442
Marcus Sylvegard $75,000 (5)
Salary Remaining : $70,442
Donavan Houle $75,000 (5)
Salary Remaining : $70,442
Ross Johnston $75,000 (5)
Salary Remaining : $70,442
Matt Strome $75,000 (1)
Salary Remaining : $70,442
David Silye $75,000 (5)
Salary Remaining : $70,442
Alex Kannok Leipert $75,000 (1)
Salary Remaining : $70,442
Phil Kemp $75,000 (5)
Salary Remaining : $70,442
Kyler Kupka $75,000 (5)
Salary Remaining : $70,442
Zachary Metsa $75,000 (5)
Salary Remaining : $70,442
Will Zmolek $75,000 (5)
Salary Remaining : $70,442
Scooter Brickey $75,000 (5)
Salary Remaining : $70,442
Benoit-Olivier Groulx $69,750 (1)
Salary Remaining : $65,511
Jack Studnicka $66,263 (1)
Salary Remaining : $62,235
Tristen Nielsen $65,000 (1)
Salary Remaining : $61,050
Alex Belzile $50,000 (2)
Salary Remaining : $46,961
Cameron Wright $50,000 (4)
Salary Remaining : $46,961
Bryan Yoon $50,000 (4)
Salary Remaining : $46,961
Aidan Fulp $50,000 (4)
Salary Remaining : $46,961
Matt Tomkins $50,000 (4)
Salary Remaining : $46,961
Dustin Tokarski $50,000 (2)
Salary Remaining : $46,961
Total Farm Players28
Salary Commitment
Year 2025 : $1,974,512
Year 2026 : $1,468,500
Year 2027 : $1,368,500
Year 2028 : $1,260,000
Salary Average Commitment
Year 2025 : $1,974,512
Year 2026 : $1,468,500
Year 2027 : $1,368,500
Year 2028 : $1,260,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 953 - 95.30%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,703,567
Year to Date Revenue$5,110,700
Farm
Home Games Left39
Average Attendance - %2,953 - 98.43%
Average Income per Game$125,600
Year to Date Revenue$251,200

Expense

Pro Players Total Salaries$89,535,585
Farm Players Total Salaries$4,026,611
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,129,641
Farm Year To Date Expenses$244,706
Pro Salary Cap To Date$4,999,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,735,533
Farm Estimated Season Revenue$4,898,400
Pro Remaining Season Days181
Pro Expenses Per Days$466,331
Pro Estimated Expenses$84,405,911
Farm Remaining Season Days170
Farm Expenses Per Days$22,246
Farm Estimated Expenses$3,781,820
Estimated Season Expenses$88,187,731
Estimated Season Salary Cap$87,258,624
Estimate Under Maximum Salary Cap of $88,000,000$741,376
Estimate Over Minimum Salary Cap of $0 $87,258,624
Current Bank Account$2,027,399
Projected Bank Account($16,526,399)

Pro Players Salaries

Josh Morrissey (1 Way Contract) $10,000,000 (5)
-Salary Remaining : $9,427,083
Evgeni Malkin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,541,667
Frank Vatrano (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,070,313
Cole Caufield $7,457,500 (1)
-Salary Remaining : $7,030,247
Juuse Saros (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,363,281
Shea Theodore (1 Way Contract) $6,556,335 (3)
-Salary Remaining : $6,180,712
Brandon Saad (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,420,573
Jamie Oleksiak (1 Way Contract) $5,309,000 (4)
-Salary Remaining : $5,004,839
Jordan Eberle (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,713,542
Filip Chytil (1 Way Contract) $4,437,500 (1)
-Salary Remaining : $4,183,268
Scott Wedgewood (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,828,125
Alexander Wennberg (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $2,757,422
Jason Dickinson (1 Way Contract) $2,862,000 (1)
-Salary Remaining : $2,698,031
Luke Kunin (1 Way Contract) $2,277,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,146,547
Ilya Lyubushkin (1 Way Contract) $1,990,000 (1)
-Salary Remaining : $1,875,990
Wyatt Johnston (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,649,740
Marcus Foligno (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,414,063
Colin Blackwell $1,480,000 (2)
-Salary Remaining : $1,395,208
Dylan Samberg $1,400,000 (1)
-Salary Remaining : $1,319,792
Pavel Dorofeyev $948,750 (3)
-Salary Remaining : $894,395
Joey Anderson $742,500 (1)
-Salary Remaining : $699,961
Zach Aston-Reese $650,000 (4)
-Salary Remaining : $612,760
Albert Johansson $625,000 (1)
-Salary Remaining : $589,193
Adam Wilsby $625,000 (1)
-Salary Remaining : $589,193
Total Pro Players24
Salary Commitment
Year 2025 : $89,535,585
Year 2026 : $43,694,085
Year 2027 : $40,714,085
Year 2028 : $23,459,000
Salary Average Commitment
Year 2025 : $88,035,585
Year 2026 : $42,194,085
Year 2027 : $39,214,085
Year 2028 : $23,459,000
Salary Cap with 1 Way Contract
Year 2025 : $87,258,585
Year 2026 : $43,694,085
Year 2027 : $40,714,085
Year 2028 : $23,459,000

Farm Players Salaries

Sean Walker $400,000 (4)
Salary Remaining : $375,691
Tyson Jost $149,500 (1)
Salary Remaining : $140,414
Marc Del Gaizo $144,444 (1)
Salary Remaining : $135,666
Robert Bortuzzo $100,000 (2)
Salary Remaining : $93,923
Shakir Mukhamadullin $100,000 (1)
Salary Remaining : $93,923
Marc-Edouard Vlasic $92,500 (5)
Salary Remaining : $86,878
Matt Savoie $88,667 (3)
Salary Remaining : $83,278
Callum Tung $87,250 (3)
Salary Remaining : $81,948
Samuel Johannesson $87,000 (2)
Salary Remaining : $81,713
Nathan Legare $85,250 (3)
Salary Remaining : $80,069
Elias PetterssonD $83,833 (3)
Salary Remaining : $78,738
Donovan Sebrango $82,500 (3)
Salary Remaining : $77,486
Keith Petruzzelli $81,750 (1)
Salary Remaining : $76,782
Artem Grushnikov $81,417 (3)
Salary Remaining : $76,469
William Rousseau $80,000 (5)
Salary Remaining : $75,138
Jere Innala $80,000 (5)
Salary Remaining : $75,138
Rodrigo Abols $80,000 (5)
Salary Remaining : $75,138
Nate Smith $80,000 (5)
Salary Remaining : $75,138
Christian Felton $80,000 (5)
Salary Remaining : $75,138
Hunter Johannes $80,000 (5)
Salary Remaining : $75,138
Gabriel Fortier $77,500 (1)
Salary Remaining : $72,790
John Farinacci $75,000 (2)
Salary Remaining : $70,442
Henrik Rybinski $75,000 (1)
Salary Remaining : $70,442
Gabriel Szturc $75,000 (3)
Salary Remaining : $70,442
Case McCarthy $75,000 (3)
Salary Remaining : $70,442
Rodwin Dionicio $75,000 (3)
Salary Remaining : $70,442
Angus Booth $75,000 (3)
Salary Remaining : $70,442
Noah Warren $75,000 (3)
Salary Remaining : $70,442
Aatu Jamsen $75,000 (3)
Salary Remaining : $70,442
Lukas Rousek $75,000 (1)
Salary Remaining : $70,442
Riley Duran $75,000 (3)
Salary Remaining : $70,442
Jacob Gaucher $70,000 (3)
Salary Remaining : $65,746
Hunter McKown $70,000 (1)
Salary Remaining : $65,746
Vincent Iorio $70,000 (1)
Salary Remaining : $65,746
Jaycob Megna $70,000 (3)
Salary Remaining : $65,746
Domenick Fensore $70,000 (2)
Salary Remaining : $65,746
Xavier Simoneau $65,000 (1)
Salary Remaining : $61,050
Samuel Knazko $65,000 (1)
Salary Remaining : $61,050
Jack Matier $65,000 (2)
Salary Remaining : $61,050
Nikita Novikov $60,000 (2)
Salary Remaining : $56,354
Topias Vilen $60,000 (2)
Salary Remaining : $56,354
Jalen Luypen $60,000 (2)
Salary Remaining : $56,354
Clay Stevenson $60,000 (2)
Salary Remaining : $56,354
James Malatesta $60,000 (2)
Salary Remaining : $56,354
A.J. Greer $60,000 (1)
Salary Remaining : $56,354
Dyllan Gill $50,000 (1)
Salary Remaining : $46,961
Gleb Veremyev $50,000 (1)
Salary Remaining : $46,961
Trey Taylor $50,000 (1)
Salary Remaining : $46,961
Chase Wheatcroft $0 (0)
Salary Remaining : $0
Dmitry Kuzmin $0 (0)
Salary Remaining : $0
Total Farm Players50
Salary Commitment
Year 2025 : $4,026,611
Year 2026 : $2,843,417
Year 2027 : $2,146,417
Year 2028 : $972,500
Salary Average Commitment
Year 2025 : $4,026,611
Year 2026 : $2,843,417
Year 2027 : $2,146,417
Year 2028 : $972,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 923 - 92.27%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$3,359,950
Farm
Home Games Left38
Average Attendance - %2,849 - 94.98%
Average Income per Game$121,097
Year to Date Revenue$363,292

Expense

Pro Players Total Salaries$86,219,000
Farm Players Total Salaries$1,502,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,939,627
Farm Year To Date Expenses$91,322
Pro Salary Cap To Date$4,487,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,519,025
Farm Estimated Season Revenue$4,601,699
Pro Remaining Season Days181
Pro Expenses Per Days$449,057
Pro Estimated Expenses$81,279,317
Farm Remaining Season Days170
Farm Expenses Per Days$8,302
Farm Estimated Expenses$1,411,340
Estimated Season Expenses$82,690,657
Estimated Season Salary Cap$78,318,912
Estimate Under Maximum Salary Cap of $88,000,000$9,681,088
Estimate Over Minimum Salary Cap of $0 $78,318,912
Current Bank Account($1,295,207)
Projected Bank Account($13,865,140)

Pro Players Salaries

Ryan Donato (1 Way Contract) $8,850,000 (3)
-Salary Remaining : $8,342,969
Quinton Byfield $7,800,000 (4)
-Salary Remaining : $7,353,125
Mats Zuccarello (1 Way Contract) $6,700,000 (5)
-Salary Remaining : $6,316,146
Nico Hischier (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $6,151,172
Artem Zub (1 Way Contract) $6,210,000 (4)
-Salary Remaining : $5,854,219
Jake Middleton (1 Way Contract) $5,875,000 (5)
-Salary Remaining : $5,538,411
Kris Letang (1 Way Contract) $5,270,000 (2)
-Salary Remaining : $4,968,073
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,713,542
Joonas Korpisalo (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,865,104
Nate Schmidt (1 Way Contract) $3,850,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,629,427
Vladislav Namestnikov (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,299,479
Jeremy Swayman $3,440,250 (2)
-Salary Remaining : $3,243,152
Cole Perfetti (1 Way Contract) $2,632,500 (1)
-Salary Remaining : $2,481,680
Mitchell Weeks (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,356,771
Luke Hughes (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,885,417
Jarred Tinordi (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,461,198
Evgeni Dadonov $1,495,000 (2)
-Salary Remaining : $1,409,349
Anthony DeAngelo $1,495,000 (4)
-Salary Remaining : $1,409,349
Dalibor Dvorsky $1,250,000 (3)
-Salary Remaining : $1,178,385
Kevin Bahl $1,039,500 (3)
-Salary Remaining : $979,945
Ozzy Wiesblatt $1,000,000 (1)
-Salary Remaining : $942,708
Juuso Valimaki (1 Way Contract) $990,000 (2)
-Salary Remaining : $933,281
Logan Stanley $891,000 (1)
-Salary Remaining : $839,953
Rasmus Kupari $855,000 (1)
-Salary Remaining : $806,016
Taylor Raddysh $750,750 (1)
-Salary Remaining : $707,738
Tyler Kleven $650,000 (2)
-Salary Remaining : $612,760
Total Pro Players26
Salary Commitment
Year 2025 : $86,219,000
Year 2026 : $71,064,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000
Salary Average Commitment
Year 2025 : $86,219,000
Year 2026 : $71,064,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000
Salary Cap with 1 Way Contract
Year 2025 : $78,319,000
Year 2026 : $65,664,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000

Farm Players Salaries

Brendan Lemieux $140,000 (4)
Salary Remaining : $131,492
Artyom Levshunov $125,000 (3)
Salary Remaining : $117,403
Owen Pickering $97,500 (3)
Salary Remaining : $91,575
Vladislav Kolyachonok $85,250 (4)
Salary Remaining : $80,069
Domenic DiVincentiis $75,000 (3)
Salary Remaining : $70,442
Brett Davis $75,000 (1)
Salary Remaining : $70,442
Nathan Sucese $75,000 (1)
Salary Remaining : $70,442
Fabian Wagner $75,000 (3)
Salary Remaining : $70,442
Niko Huuhtanen $75,000 (3)
Salary Remaining : $70,442
Nikita Chibrikov $75,000 (2)
Salary Remaining : $70,442
Francesco Pinelli $75,000 (2)
Salary Remaining : $70,442
Lucas Edmonds $70,000 (1)
Salary Remaining : $65,746
Ryan Winterton $70,000 (2)
Salary Remaining : $65,746
Roni Hirvonen $70,000 (2)
Salary Remaining : $65,746
Tyson Hinds $65,000 (2)
Salary Remaining : $61,050
Thomas Milic $65,000 (2)
Salary Remaining : $61,050
Daniel Torgersson $65,000 (1)
Salary Remaining : $61,050
William Dufour $65,000 (1)
Salary Remaining : $61,050
Marcel Marcel $60,000 (2)
Salary Remaining : $56,354
Total Farm Players19
Salary Commitment
Year 2025 : $1,502,750
Year 2026 : $1,152,750
Year 2027 : $672,750
Year 2028 : $225,250
Salary Average Commitment
Year 2025 : $1,502,750
Year 2026 : $1,152,750
Year 2027 : $672,750
Year 2028 : $225,250

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 934 - 93.43%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,858,775
Year to Date Revenue$3,717,550
Farm
Home Games Left38
Average Attendance - %2,934 - 97.81%
Average Income per Game$125,182
Year to Date Revenue$375,546

Expense

Pro Players Total Salaries$87,720,263
Farm Players Total Salaries$1,955,165
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,025,636
Farm Year To Date Expenses$118,822
Pro Salary Cap To Date$4,677,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,492,225
Farm Estimated Season Revenue$4,756,916
Pro Remaining Season Days181
Pro Expenses Per Days$456,876
Pro Estimated Expenses$82,694,556
Farm Remaining Season Days170
Farm Expenses Per Days$10,802
Farm Estimated Expenses$1,836,340
Estimated Season Expenses$84,530,896
Estimated Season Salary Cap$81,651,264
Estimate Under Maximum Salary Cap of $88,000,000$6,348,736
Estimate Over Minimum Salary Cap of $0 $81,651,264
Current Bank Account($1,681,859)
Projected Bank Account($8,963,614)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (1)
-Salary Remaining : $9,709,896
Ivan Barbashev $8,500,000 (3)
-Salary Remaining : $8,013,021
John Carlson (1 Way Contract) $8,200,028 (2)
-Salary Remaining : $7,730,235
Jakob Chychrun (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $7,635,938
Elias Pettersson (1 Way Contract) $7,276,500 (2)
-Salary Remaining : $6,859,617
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $5,763,012
Ville Husso (1 Way Contract) $6,069,069 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $5,721,362
Mikael Backlund (1 Way Contract) $4,666,666 (2)
-Salary Remaining : $4,399,305
Anton Lundell (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $3,817,969
Martin Necas (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,535,156
Filip Gustavsson (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $3,181,641
Ryan Graves (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,110,938
Erik Gudbranson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,356,771
Nico Sturm (1 Way Contract) $2,340,000 (1)
-Salary Remaining : $2,205,938
Brett Kulak $1,450,000 (1)
-Salary Remaining : $1,366,927
Brandt Clarke $1,400,000 (2)
-Salary Remaining : $1,319,792
Morgan Barron $1,350,000 (2)
-Salary Remaining : $1,272,656
Dakota Joshua $1,237,500 (4)
-Salary Remaining : $1,166,602
Ty Dellandrea $1,125,000 (4)
-Salary Remaining : $1,060,547
Erik Johnson $1,100,000 (4)
-Salary Remaining : $1,036,979
Gage Goncalves $767,250 (4)
-Salary Remaining : $723,293
Matthew Murray $750,000 (2)
-Salary Remaining : $707,031
Total Pro Players22
Salary Commitment
Year 2025 : $87,720,263
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Average Commitment
Year 2025 : $87,720,263
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Cap with 1 Way Contract
Year 2025 : $81,651,194
Year 2026 : $43,422,944
Year 2027 : $16,029,750
Year 2028 : $4,229,750

Farm Players Salaries

Yakov Trenin $150,000 (1)
Salary Remaining : $140,884
Matthew Barbolini $116,250 (1)
Salary Remaining : $109,185
Mikey Eyssimont $112,000 (4)
Salary Remaining : $105,193
Derrick Pouliot $100,000 (1)
Salary Remaining : $93,923
Vinni Lettieri $97,167 (1)
Salary Remaining : $91,262
Lane Pederson $91,875 (1)
Salary Remaining : $86,291
Boris Katchouk $83,417 (1)
Salary Remaining : $78,347
Michael Pezzetta $82,500 (1)
Salary Remaining : $77,486
Jesse Ylonen $82,500 (2)
Salary Remaining : $77,486
Nolan Allan $80,000 (2)
Salary Remaining : $75,138
Michael Karow $80,000 (2)
Salary Remaining : $75,138
Jackson Cates $75,000 (1)
Salary Remaining : $70,442
Adam Raska $75,000 (1)
Salary Remaining : $70,442
Taylor Ward $75,000 (1)
Salary Remaining : $70,442
William Wallinder $75,000 (2)
Salary Remaining : $70,442
Jake Massie $75,000 (1)
Salary Remaining : $70,442
Curtis Hall $75,000 (1)
Salary Remaining : $70,442
Hugh McGing $75,000 (1)
Salary Remaining : $70,442
Clark Bishop $74,456 (4)
Salary Remaining : $69,931
Landon Slaggert $70,000 (2)
Salary Remaining : $65,746
Kyle Clifford $60,000 (2)
Salary Remaining : $56,354
Robbie Russo $50,000 (3)
Salary Remaining : $46,961
Ethan Prow $50,000 (3)
Salary Remaining : $46,961
Mitch Gibson $50,000 (1)
Salary Remaining : $46,961
Total Farm Players24
Salary Commitment
Year 2025 : $1,955,165
Year 2026 : $733,956
Year 2027 : $286,456
Year 2028 : $186,456
Salary Average Commitment
Year 2025 : $1,955,165
Year 2026 : $733,956
Year 2027 : $286,456
Year 2028 : $186,456

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,901 - 95.05%
Farm Level 2: 1000 - $15 - 971 - 97.13%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,894,783
Year to Date Revenue$5,684,350
Farm
Home Games Left38
Average Attendance - %2,872 - 95.74%
Average Income per Game$120,846
Year to Date Revenue$362,539

Expense

Pro Players Total Salaries$53,047,545
Farm Players Total Salaries$3,246,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$16,817,385
Pro Year To Date Expenses$3,039,179
Farm Year To Date Expenses$197,274
Pro Salary Cap To Date$2,900,843
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,001,767
Farm Estimated Season Revenue$4,592,161
Pro Remaining Season Days181
Pro Expenses Per Days$276,289
Pro Estimated Expenses$50,008,309
Farm Remaining Season Days170
Farm Expenses Per Days$17,934
Farm Estimated Expenses$3,048,780
Estimated Season Expenses$53,057,089
Estimated Season Salary Cap$67,450,281
Estimate Under Maximum Salary Cap of $88,000,000$20,549,719
Estimate Over Minimum Salary Cap of $0 $67,450,281
Current Bank Account$26,052,801
Projected Bank Account$49,589,640

Pro Players Salaries

Noah Hanifin (1 Way Contract) $9,922,500 (5)
-Salary Remaining : $9,354,023
Cale Makar (1 Way Contract) $8,910,000 (1)
-Salary Remaining : $8,399,531
Marco Rossi $4,500,000 (3)
-Salary Remaining : $4,242,188
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $3,817,969
Connor Zary $3,397,500 (3)
-Salary Remaining : $3,202,852
Michael Rasmussen (1 Way Contract) $2,736,000 (1)
-Salary Remaining : $2,579,250
Jake Bean (1 Way Contract) $2,414,655 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,276,315
Alexander Romanov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,121,094
Juraj Slafkovsky (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,414,063
Kevin Labanc $1,499,999 (4)
-Salary Remaining : $1,414,062
Ivan Fedotov $1,499,000 (5)
-Salary Remaining : $1,413,120
Max Pacioretty $1,495,000 (2)
-Salary Remaining : $1,409,349
Samuel Ersson $1,305,000 (2)
-Salary Remaining : $1,230,234
Drew Helleson $1,210,000 (3)
-Salary Remaining : $1,140,677
Trent Frederic $1,039,500 (1)
-Salary Remaining : $979,945
Mavrik Bourque $1,000,000 (1)
-Salary Remaining : $942,708
Isac Lundestrom $983,391 (2)
-Salary Remaining : $927,051
Matthew Phillips $930,000 (3)
-Salary Remaining : $876,719
Cam Lund $900,000 (3)
-Salary Remaining : $848,438
Ty Emberson $855,000 (2)
-Salary Remaining : $806,016
Emil Andrae $650,000 (1)
-Salary Remaining : $612,760
Total Pro Players21
Salary Commitment
Year 2025 : $53,047,545
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499
Salary Average Commitment
Year 2025 : $53,047,545
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499
Salary Cap with 1 Way Contract
Year 2025 : $50,632,890
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499

Farm Players Salaries

Nick Leddy $400,000 (2)
Salary Remaining : $375,691
Matt Dumba $290,000 (3)
Salary Remaining : $272,376
Skyler Brind'Amour $135,000 (4)
Salary Remaining : $126,796
Matthew Benning $135,000 (2)
Salary Remaining : $126,796
Colton White $100,750 (3)
Salary Remaining : $94,627
Cal Petersen $100,425 (1)
Salary Remaining : $94,322
Jesper Wallstedt $100,000 (1)
Salary Remaining : $93,923
Matt Kiersted $93,000 (3)
Salary Remaining : $87,348
Zach Sawchenko $93,000 (3)
Salary Remaining : $87,348
Josh Mahura $93,000 (3)
Salary Remaining : $87,348
Drake Caggiula $90,000 (3)
Salary Remaining : $84,530
Jacob MacDonald $90,000 (3)
Salary Remaining : $84,530
Paul Ludwinski $90,000 (3)
Salary Remaining : $84,530
Emil Bemstrom $89,100 (3)
Salary Remaining : $83,685
Daniel Sprong $87,750 (3)
Salary Remaining : $82,417
Charles Hudon $85,000 (3)
Salary Remaining : $79,834
Dillon Heatherington $85,000 (3)
Salary Remaining : $79,834
David Gustafsson $77,500 (2)
Salary Remaining : $72,790
John Leonard $76,725 (3)
Salary Remaining : $72,062
Jimmy Vesey $75,000 (3)
Salary Remaining : $70,442
Mikulas Hovorka $75,000 (3)
Salary Remaining : $70,442
Zach Sanford $75,000 (3)
Salary Remaining : $70,442
Jack Millar $75,000 (3)
Salary Remaining : $70,442
Vinnie Hinostroza $75,000 (3)
Salary Remaining : $70,442
Laurent Dauphin $75,000 (3)
Salary Remaining : $70,442
Nicolas Mattinen $75,000 (3)
Salary Remaining : $70,442
Patrick Brown $75,000 (3)
Salary Remaining : $70,442
Cameron Whitehead $75,000 (3)
Salary Remaining : $70,442
Gage Quinney $70,000 (3)
Salary Remaining : $65,746
Montana Onyebuchi $70,000 (2)
Salary Remaining : $65,746
Tyler Madden $69,750 (1)
Salary Remaining : $65,511
Nicolas Deslauriers $50,000 (1)
Salary Remaining : $46,961
Vasily Ponomarev $0 (0)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 2025 : $3,246,000
Year 2026 : $2,925,825
Year 2027 : $2,243,325
Year 2028 : $135,000
Salary Average Commitment
Year 2025 : $3,246,000
Year 2026 : $2,925,825
Year 2027 : $2,243,325
Year 2028 : $135,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.83%
Farm Level 2: 1000 - $15 - 942 - 94.23%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,868,088
Year to Date Revenue$7,472,350
Farm
Home Games Left38
Average Attendance - %2,859 - 95.30%
Average Income per Game$121,015
Year to Date Revenue$363,046

Expense

Pro Players Total Salaries$48,974,750
Farm Players Total Salaries$1,529,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,462,000
Pro Year To Date Expenses$2,622,227
Farm Year To Date Expenses$117,103
Pro Salary Cap To Date$2,473,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,119,238
Farm Estimated Season Revenue$4,598,583
Pro Remaining Season Days181
Pro Expenses Per Days$255,077
Pro Estimated Expenses$46,168,937
Farm Remaining Season Days170
Farm Expenses Per Days$8,448
Farm Estimated Expenses$1,436,160
Estimated Season Expenses$47,605,097
Estimated Season Salary Cap$54,440,702
Estimate Under Maximum Salary Cap of $88,000,000$33,559,298
Estimate Over Minimum Salary Cap of $0 $54,440,702
Current Bank Account$7,464,444
Projected Bank Account$33,577,168

Pro Players Salaries

Tom Wilson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $8,484,375
Dougie Hamilton (1 Way Contract) $7,762,500 (1)
-Salary Remaining : $7,317,773
David Savard (1 Way Contract) $3,990,000 (3)
-Salary Remaining : $3,761,406
Lawson Crouse (1 Way Contract) $3,800,000 (5)
-Salary Remaining : $3,582,292
Kirby Dach (1 Way Contract) $3,698,750 (4)
-Salary Remaining : $3,486,842
Atley Calvert (1 Way Contract) $2,826,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,664,094
Braeden Bowman (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,356,771
Beck Malenstyn $1,350,000 (1)
-Salary Remaining : $1,272,656
Devin Cooley $1,150,000 (5)
-Salary Remaining : $1,084,115
Rutger McGroarty $1,150,000 (3)
-Salary Remaining : $1,084,115
Dylan Ferguson $1,000,000 (5)
-Salary Remaining : $942,708
Hendrix Lapierre $1,000,000 (1)
-Salary Remaining : $942,708
Nicholas Robertson $990,000 (5)
-Salary Remaining : $933,281
Stian Solberg $975,000 (3)
-Salary Remaining : $919,141
Chase Priskie $930,000 (1)
-Salary Remaining : $876,719
Marc McLaughlin $852,500 (3)
-Salary Remaining : $803,659
Jake Livingstone $775,000 (2)
-Salary Remaining : $730,599
Garin Bjorklund $750,000 (3)
-Salary Remaining : $707,031
Yanick Turcotte $750,000 (1)
-Salary Remaining : $707,031
Jack Finley $675,000 (1)
-Salary Remaining : $636,328
Justin Sourdif $650,000 (1)
-Salary Remaining : $612,760
Brett Berard $650,000 (2)
-Salary Remaining : $612,760
John Ludvig $650,000 (1)
-Salary Remaining : $612,760
Riley McKay $600,000 (1)
-Salary Remaining : $565,625
Tate Singleton $500,000 (4)
-Salary Remaining : $471,354
Total Pro Players25
Salary Commitment
Year 2025 : $48,974,750
Year 2026 : $29,281,250
Year 2027 : $27,856,250
Year 2028 : $20,138,750
Salary Average Commitment
Year 2025 : $48,974,750
Year 2026 : $29,281,250
Year 2027 : $27,856,250
Year 2028 : $20,138,750
Salary Cap with 1 Way Contract
Year 2025 : $46,148,750
Year 2026 : $29,281,250
Year 2027 : $27,856,250
Year 2028 : $20,138,750

Farm Players Salaries

Riley Hughes $119,000 (3)
Salary Remaining : $111,768
Mitchell Russell $113,500 (5)
Salary Remaining : $106,602
Tyson Empey $96,500 (4)
Salary Remaining : $90,635
Matt Kopperud $92,500 (5)
Salary Remaining : $86,878
Alex Gallant $90,000 (3)
Salary Remaining : $84,530
Joshua Roy $90,000 (2)
Salary Remaining : $84,530
Keean Washkurak $77,625 (1)
Salary Remaining : $72,907
Mike O'Leary $75,000 (1)
Salary Remaining : $70,442
Spencer Kersten $75,000 (2)
Salary Remaining : $70,442
Easton Brodzinski $75,000 (1)
Salary Remaining : $70,442
Brendan Warren $75,000 (1)
Salary Remaining : $70,442
Sawyer Boulton $75,000 (5)
Salary Remaining : $70,442
Connor Mylymok $75,000 (1)
Salary Remaining : $70,442
Peter DiLiberatore $75,000 (1)
Salary Remaining : $70,442
Turner Ottenbreit $75,000 (1)
Salary Remaining : $70,442
Grant Gabriele $75,000 (1)
Salary Remaining : $70,442
Dennis Cesana $75,000 (1)
Salary Remaining : $70,442
Farm Player 123 $70,000 (1)
Salary Remaining : $65,746
Farm Player 124 $70,000 (1)
Salary Remaining : $65,746
Farm Goalie 23 $70,000 (1)
Salary Remaining : $65,746
Farm Goalie 2 $70,000 (1)
Salary Remaining : $65,746
Farm Player 13 $70,000 (1)
Salary Remaining : $65,746
Eemil Viro $65,000 (1)
Salary Remaining : $61,050
Patrik Koch $50,000 (4)
Salary Remaining : $46,961
Fedor Svechkov $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $1,894,125
Year 2026 : $801,500
Year 2027 : $636,500
Year 2028 : $427,500
Salary Average Commitment
Year 2025 : $1,894,125
Year 2026 : $801,500
Year 2027 : $636,500
Year 2028 : $427,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.10%
Farm Level 2: 1000 - $15 - 932 - 93.20%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,835,183
Year to Date Revenue$5,505,550
Farm
Home Games Left38
Average Attendance - %2,854 - 95.13%
Average Income per Game$121,062
Year to Date Revenue$363,187

Expense

Pro Players Total Salaries$75,869,499
Farm Players Total Salaries$2,530,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,725,000
Pro Year To Date Expenses$4,346,694
Farm Year To Date Expenses$153,780
Pro Salary Cap To Date$4,083,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,736,967
Farm Estimated Season Revenue$4,600,369
Pro Remaining Season Days181
Pro Expenses Per Days$395,154
Pro Estimated Expenses$71,522,874
Farm Remaining Season Days170
Farm Expenses Per Days$13,980
Farm Estimated Expenses$2,376,600
Estimated Season Expenses$73,899,474
Estimated Season Salary Cap$74,004,424
Estimate Under Maximum Salary Cap of $88,000,000$13,995,576
Estimate Over Minimum Salary Cap of $0 $74,004,424
Current Bank Account$35,709,906
Projected Bank Account$36,147,768

Pro Players Salaries

Dylan Larkin (1 Way Contract) $7,137,000 (3)
-Salary Remaining : $6,728,109
Dylan Cozens (1 Way Contract) $6,390,000 (2)
-Salary Remaining : $6,023,906
Erik Karlsson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,656,250
Pavel Zacha (1 Way Contract) $5,557,500 (3)
-Salary Remaining : $5,239,102
Damon Severson (1 Way Contract) $4,625,000 (3)
-Salary Remaining : $4,360,026
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,336,458
Alexandar Georgiev (1 Way Contract) $4,590,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $4,327,031
Matt Murray (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,242,188
Drew Doughty (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $3,676,563
Evan Bouchard (1 Way Contract) $3,860,000 (2)
-Salary Remaining : $3,638,854
Nicolas Roy $3,780,000 (4)
-Salary Remaining : $3,563,438
Cam Talbot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,299,479
Dawson Mercer (1 Way Contract) $3,420,000 (2)
-Salary Remaining : $3,224,063
Dmitry Orlov (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $3,016,667
Shayne Gostisbehere (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $1,649,740
Jack McBain (1 Way Contract) $1,519,999 (1)
-Salary Remaining : $1,432,916
Drew O'Connor $1,300,000 (1)
-Salary Remaining : $1,225,521
Ridly Greig $1,000,000 (1)
-Salary Remaining : $942,708
Henry Thrun $1,000,000 (2)
-Salary Remaining : $942,708
Gabriel Vilardi $948,750 (2)
-Salary Remaining : $894,395
Paul Cotter $891,250 (1)
-Salary Remaining : $840,189
Joseph Veleno $825,000 (1)
-Salary Remaining : $777,734
Alex Lyon $800,000 (1)
-Salary Remaining : $754,167
Alex Turcotte $775,000 (2)
-Salary Remaining : $730,599
Total Pro Players24
Salary Commitment
Year 2025 : $75,869,499
Year 2026 : $52,633,250
Year 2027 : $33,039,500
Year 2028 : $10,120,000
Salary Average Commitment
Year 2025 : $75,869,499
Year 2026 : $51,633,250
Year 2027 : $32,039,500
Year 2028 : $10,120,000
Salary Cap with 1 Way Contract
Year 2025 : $71,279,499
Year 2026 : $47,043,250
Year 2027 : $27,449,500
Year 2028 : $5,530,000

Farm Players Salaries

Ivan Ivan $150,000 (4)
Salary Remaining : $140,884
Xavier Parent $148,500 (3)
Salary Remaining : $139,475
Max McCue $137,500 (5)
Salary Remaining : $129,144
Liam Ohgren $115,000 (3)
Salary Remaining : $108,011
Dennis Cholowski $97,650 (5)
Salary Remaining : $91,715
Matthew Kessel $96,000 (5)
Salary Remaining : $90,166
Jason Polin $93,000 (4)
Salary Remaining : $87,348
Dryden McKay $92,500 (5)
Salary Remaining : $86,878
Joakim Kemell $90,000 (1)
Salary Remaining : $84,530
Ian Mitchell $85,250 (3)
Salary Remaining : $80,069
Jonathan Gruden $77,500 (1)
Salary Remaining : $72,790
Trent Miner $77,500 (2)
Salary Remaining : $72,790
Ethan Keppen $75,000 (1)
Salary Remaining : $70,442
Ryan Chyzowski $75,000 (5)
Salary Remaining : $70,442
Ben Harpur $75,000 (2)
Salary Remaining : $70,442
Kevin Connauton $75,000 (1)
Salary Remaining : $70,442
Massimo Rizzo $75,000 (3)
Salary Remaining : $70,442
Jorian Donovan $75,000 (3)
Salary Remaining : $70,442
Robert Mastrosimone $75,000 (2)
Salary Remaining : $70,442
Zach Gallant $75,000 (5)
Salary Remaining : $70,442
Jacob Ingham $75,000 (3)
Salary Remaining : $70,442
Hunter Skinner $75,000 (1)
Salary Remaining : $70,442
Josiah Slavin $75,000 (1)
Salary Remaining : $70,442
Carter Mazur $70,000 (2)
Salary Remaining : $65,746
Amadeus Lombardi $65,000 (2)
Salary Remaining : $61,050
Jakub Demek $65,000 (2)
Salary Remaining : $61,050
Martin Chromiak $65,000 (1)
Salary Remaining : $61,050
David Spacek $60,000 (2)
Salary Remaining : $56,354
Jack Thompson $60,000 (1)
Salary Remaining : $56,354
Travis Mitchell $60,000 (2)
Salary Remaining : $56,354
Total Farm Players30
Salary Commitment
Year 2025 : $2,530,400
Year 2026 : $1,937,900
Year 2027 : $1,390,400
Year 2028 : $816,650
Salary Average Commitment
Year 2025 : $2,530,400
Year 2026 : $1,937,900
Year 2027 : $1,390,400
Year 2028 : $816,650

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,923 - 96.17%
Farm Level 2: 1000 - $15 - 894 - 89.43%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,818 - 93.92%
Average Income per Game$120,290
Year to Date Revenue$360,871

Expense

Pro Players Total Salaries$78,146,375
Farm Players Total Salaries$2,480,108
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$4,493,719
Farm Year To Date Expenses$147,971
Pro Salary Cap To Date$4,029,661
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,571,033
Pro Remaining Season Days181
Pro Expenses Per Days$407,012
Pro Estimated Expenses$73,669,172
Farm Remaining Season Days170
Farm Expenses Per Days$13,702
Farm Estimated Expenses$2,329,340
Estimated Season Expenses$75,998,512
Estimated Season Salary Cap$73,562,986
Estimate Under Maximum Salary Cap of $88,000,000$14,437,014
Estimate Over Minimum Salary Cap of $0 $73,562,986
Current Bank Account$6,939,602
Projected Bank Account$12,217,323

Pro Players Salaries

Tyler Seguin (1 Way Contract) $14,500,000 (2)
-Salary Remaining : $13,669,271
Tyler Toffoli (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,427,083
Charlie Lindgren (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,363,281
Jonathan Marchessault (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,656,250
Justin Faulk (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,656,250
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,488,021
Andre Burakovsky (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,063,802
Zach Whitecloud (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,799,844
Pavel Cajan (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,356,771
Evan Rodrigues (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,885,417
Matvei Michkov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,885,417
Klim Kostin (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,791,146
Alex Killorn (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,696,875
Anthony Beauvillier $1,499,917 (3)
-Salary Remaining : $1,413,984
Michael Kesselring $1,498,333 (3)
-Salary Remaining : $1,412,491
Brayden Pachal $1,490,000 (1)
-Salary Remaining : $1,404,635
Dmitry Kulikov $1,450,000 (2)
-Salary Remaining : $1,366,927
Vladimir Tarasenko $1,400,000 (3)
-Salary Remaining : $1,319,792
Cal O'Reilly $1,300,000 (4)
-Salary Remaining : $1,225,521
Conor Timmins $1,089,000 (2)
-Salary Remaining : $1,026,609
Daniil Tarasov $945,000 (1)
-Salary Remaining : $890,859
Justin Bailey $925,000 (5)
-Salary Remaining : $872,005
C.J. Smith $850,000 (5)
-Salary Remaining : $801,302
Ukko-Pekka Luukkonen $829,125 (2)
-Salary Remaining : $781,623
Jake Lucchini $750,000 (5)
-Salary Remaining : $707,031
Darren Brady $750,000 (5)
-Salary Remaining : $707,031
Total Pro Players26
Salary Commitment
Year 2025 : $78,146,375
Year 2026 : $60,861,375
Year 2027 : $28,023,250
Year 2028 : $10,575,000
Salary Average Commitment
Year 2025 : $78,146,375
Year 2026 : $60,861,375
Year 2027 : $28,023,250
Year 2028 : $10,575,000
Salary Cap with 1 Way Contract
Year 2025 : $70,046,375
Year 2026 : $60,861,375
Year 2027 : $28,023,250
Year 2028 : $10,575,000

Farm Players Salaries

Riley Stillman $148,167 (1)
Salary Remaining : $139,162
Nikolas Brouillard $130,000 (1)
Salary Remaining : $122,099
Garrett Roe $130,000 (4)
Salary Remaining : $122,099
Kole Lind $100,524 (2)
Salary Remaining : $94,415
Zac Jones $98,667 (3)
Salary Remaining : $92,670
Bradly Nadeau $97,500 (3)
Salary Remaining : $91,575
Alex Barre-Boulet $93,000 (3)
Salary Remaining : $87,348
Cameron Hebig $93,000 (3)
Salary Remaining : $87,348
Max Willman $92,500 (5)
Salary Remaining : $86,878
Jani Nyman $90,000 (3)
Salary Remaining : $84,530
Jagger Firkus $90,000 (3)
Salary Remaining : $84,530
Jordan Dumais $82,500 (3)
Salary Remaining : $77,486
Givani Smith $82,500 (1)
Salary Remaining : $77,486
Juha Jaaska $77,500 (5)
Salary Remaining : $72,790
Matthew Peca $75,000 (4)
Salary Remaining : $70,442
Calle Rosen $75,000 (5)
Salary Remaining : $70,442
Seth Griffith $75,000 (4)
Salary Remaining : $70,442
Corey Schueneman $75,000 (5)
Salary Remaining : $70,442
Jon Merrill $75,000 (4)
Salary Remaining : $70,442
Maros Jedlicka $75,000 (3)
Salary Remaining : $70,442
Michael Buchinger $75,000 (3)
Salary Remaining : $70,442
Gerry Mayhew $75,000 (5)
Salary Remaining : $70,442
Nicky Leivermann $75,000 (5)
Salary Remaining : $70,442
Tye Felhaber $73,625 (1)
Salary Remaining : $69,151
Travis Barron $73,625 (1)
Salary Remaining : $69,151
Graeme Clarke $72,000 (1)
Salary Remaining : $67,624
Alexei Kolosov $70,000 (2)
Salary Remaining : $65,746
William Villeneuve $60,000 (1)
Salary Remaining : $56,354
Michael Benning $50,000 (1)
Salary Remaining : $46,961
Total Farm Players29
Salary Commitment
Year 2025 : $2,480,108
Year 2026 : $1,790,191
Year 2027 : $1,619,667
Year 2028 : $825,000
Salary Average Commitment
Year 2025 : $2,480,108
Year 2026 : $1,790,191
Year 2027 : $1,619,667
Year 2028 : $825,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.25%
Farm Level 2: 1000 - $15 - 946 - 94.57%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,775,583
Year to Date Revenue$5,326,750
Farm
Home Games Left38
Average Attendance - %2,871 - 95.69%
Average Income per Game$121,524
Year to Date Revenue$364,573

Expense

Pro Players Total Salaries$74,892,500
Farm Players Total Salaries$2,041,431
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$12,279,501
Pro Year To Date Expenses$4,277,959
Farm Year To Date Expenses$124,487
Pro Salary Cap To Date$4,192,022
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,472,167
Farm Estimated Season Revenue$4,617,925
Pro Remaining Season Days181
Pro Expenses Per Days$390,065
Pro Estimated Expenses$70,601,765
Farm Remaining Season Days170
Farm Expenses Per Days$11,279
Farm Estimated Expenses$1,917,430
Estimated Season Expenses$72,519,195
Estimated Season Salary Cap$85,659,316
Estimate Under Maximum Salary Cap of $88,000,000$2,340,684
Estimate Over Minimum Salary Cap of $0 $85,659,316
Current Bank Account$1,503,188
Projected Bank Account$1,074,085

Pro Players Salaries

Linus Ullmark (1 Way Contract) $13,000,000 (4)
-Salary Remaining : $12,255,208
Mika Zibanejad (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $8,955,729
Mark Stone (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,484,375
Tomas Hertl (1 Way Contract) $7,593,750 (2)
-Salary Remaining : $7,158,691
Connor Murphy (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,656,250
Derek Forbort (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,949,219
Reilly Smith (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,356,771
Justus Annunen $2,300,000 (1)
-Salary Remaining : $2,168,229
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,842,995
Brandon Duhaime (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,414,063
Nikolai Kovalenko (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,414,063
Miles Wood (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,414,063
Ryan Shea (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,414,063
Kevin Korchinski $1,500,000 (2)
-Salary Remaining : $1,414,063
Jack Johnson $1,480,000 (4)
-Salary Remaining : $1,395,208
Matt Grzelcyk $1,480,000 (3)
-Salary Remaining : $1,395,208
Jonah Gadjovich $1,450,000 (1)
-Salary Remaining : $1,366,927
Sean Kuraly $1,250,000 (5)
-Salary Remaining : $1,178,385
Arthur Kaliyev $852,500 (4)
-Salary Remaining : $803,659
Akira Schmid $831,250 (1)
-Salary Remaining : $783,626
Martin Pospisil $750,000 (1)
-Salary Remaining : $707,031
Jeffrey Viel $750,000 (1)
-Salary Remaining : $707,031
Victor Mancini $750,000 (3)
-Salary Remaining : $707,031
Curtis Lazar $700,000 (4)
-Salary Remaining : $659,896
Total Pro Players24
Salary Commitment
Year 2025 : $74,892,500
Year 2026 : $55,606,250
Year 2027 : $37,512,500
Year 2028 : $21,782,500
Salary Average Commitment
Year 2025 : $74,892,500
Year 2026 : $55,606,250
Year 2027 : $37,512,500
Year 2028 : $21,782,500
Salary Cap with 1 Way Contract
Year 2025 : $73,392,500
Year 2026 : $54,106,250
Year 2027 : $36,012,500
Year 2028 : $21,782,500

Farm Players Salaries

Jacob Bernard-Docker $144,444 (1)
Salary Remaining : $135,666
Mark Friedman $108,500 (3)
Salary Remaining : $101,906
Philippe Myers $107,100 (4)
Salary Remaining : $100,591
Julian Lutz $90,000 (3)
Salary Remaining : $84,530
Brendan Gaunce $89,500 (3)
Salary Remaining : $84,061
Ty Smith $85,250 (2)
Salary Remaining : $80,069
Oskar Olausson $85,000 (1)
Salary Remaining : $79,834
Jonas Rondbjerg $84,333 (2)
Salary Remaining : $79,208
Daniil Miromanov $83,487 (1)
Salary Remaining : $78,413
Carsen Twarynski $82,500 (1)
Salary Remaining : $77,486
Nathan Gaucher $80,000 (2)
Salary Remaining : $75,138
Mathieu Joseph $79,650 (2)
Salary Remaining : $74,809
Oliver Kylington $75,000 (5)
Salary Remaining : $70,442
Mike Hardman $75,000 (1)
Salary Remaining : $70,442
Brett Brochu $75,000 (3)
Salary Remaining : $70,442
Ty Young $75,000 (3)
Salary Remaining : $70,442
Hunter Drew $75,000 (1)
Salary Remaining : $70,442
Georgii Merkulov $75,000 (3)
Salary Remaining : $70,442
Parker Bell $75,000 (3)
Salary Remaining : $70,442
Justin Gill $75,000 (3)
Salary Remaining : $70,442
Guillaume Brisebois $75,000 (1)
Salary Remaining : $70,442
Zach Solow $66,667 (1)
Salary Remaining : $62,615
Jon-Randall Avon $60,000 (2)
Salary Remaining : $56,354
Kyle Criscuolo $60,000 (2)
Salary Remaining : $56,354
Dominik Shine $60,000 (1)
Salary Remaining : $56,354
Total Farm Players25
Salary Commitment
Year 2025 : $2,041,431
Year 2026 : $1,294,333
Year 2027 : $845,100
Year 2028 : $182,100
Salary Average Commitment
Year 2025 : $2,041,431
Year 2026 : $1,294,333
Year 2027 : $845,100
Year 2028 : $182,100

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,837 - 91.87%
Farm Level 2: 1000 - $15 - 968 - 96.77%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,805 - 93.50%
Average Income per Game$117,444
Year to Date Revenue$352,333

Expense

Pro Players Total Salaries$82,468,374
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$4,724,753
Farm Year To Date Expenses$99,671
Pro Salary Cap To Date$4,724,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,462,885
Pro Remaining Season Days181
Pro Expenses Per Days$429,523
Pro Estimated Expenses$77,743,663
Farm Remaining Season Days170
Farm Expenses Per Days$9,061
Farm Estimated Expenses$1,540,370
Estimated Season Expenses$79,284,033
Estimated Season Salary Cap$82,468,416
Estimate Under Maximum Salary Cap of $88,000,000$5,531,584
Estimate Over Minimum Salary Cap of $0 $82,468,416
Current Bank Account($649,763)
Projected Bank Account$1,234,289

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,312,500
Artemi Panarin (1 Way Contract) $10,250,000 (2)
-Salary Remaining : $9,662,760
William Nylander (1 Way Contract) $8,950,000 (4)
-Salary Remaining : $8,437,240
Igor Shesterkin (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,013,021
Mark Scheifele (1 Way Contract) $8,268,750 (1)
-Salary Remaining : $7,795,020
Elias Lindholm (1 Way Contract) $6,547,500 (3)
-Salary Remaining : $6,172,383
Brett Pesce (1 Way Contract) $5,433,750 (3)
-Salary Remaining : $5,122,441
Hampus Lindholm (1 Way Contract) $3,279,500 (2)
-Salary Remaining : $3,091,612
Jesper Bratt (1 Way Contract) $3,093,750 (2)
-Salary Remaining : $2,916,504
Brendan Smith (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,885,417
Nick Paul (1 Way Contract) $1,701,000 (2)
-Salary Remaining : $1,603,547
Reese Johnson $1,500,000 (1)
-Salary Remaining : $1,414,063
Jakub Vrana (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,414,063
Ian Cole $1,499,999 (2)
-Salary Remaining : $1,414,062
Nikita Tolopilo $1,300,000 (3)
-Salary Remaining : $1,225,521
Ryan Carpenter $1,160,000 (1)
-Salary Remaining : $1,093,542
Michael Amadio $1,143,750 (4)
-Salary Remaining : $1,078,223
Alec Martinez $1,080,000 (1)
-Salary Remaining : $1,018,125
Brett Murray $1,000,000 (1)
-Salary Remaining : $942,708
Tyler Motte $860,000 (4)
-Salary Remaining : $810,729
Cale Fleury $750,375 (1)
-Salary Remaining : $707,385
C.J. Suess $650,000 (4)
-Salary Remaining : $612,760
Total Pro Players22
Salary Commitment
Year 2025 : $82,468,374
Year 2026 : $69,238,750
Year 2027 : $34,885,000
Year 2028 : $21,603,750
Salary Average Commitment
Year 2025 : $80,188,874
Year 2026 : $66,429,749
Year 2027 : $34,885,000
Year 2028 : $21,603,750
Salary Cap with 1 Way Contract
Year 2025 : $82,468,374
Year 2026 : $68,709,249
Year 2027 : $34,885,000
Year 2028 : $21,603,750

Farm Players Salaries

Bradley Marek $120,000 (2)
Salary Remaining : $112,707
Carson Golder $120,000 (2)
Salary Remaining : $112,707
Chad Nychuk $110,000 (3)
Salary Remaining : $103,315
Tristan Allard $90,000 (4)
Salary Remaining : $84,530
Cole Clayton $90,000 (2)
Salary Remaining : $84,530
Tobie Bisson $75,000 (1)
Salary Remaining : $70,442
Farm Player 106 $70,000 (1)
Salary Remaining : $65,746
Farm Player 10 $70,000 (1)
Salary Remaining : $65,746
Farm Player 100 $70,000 (1)
Salary Remaining : $65,746
Farm Player 101 $70,000 (1)
Salary Remaining : $65,746
Farm Player 102 $70,000 (1)
Salary Remaining : $65,746
Farm Player 103 $70,000 (1)
Salary Remaining : $65,746
Farm Player 104 $70,000 (1)
Salary Remaining : $65,746
Farm Goalie 10 $70,000 (1)
Salary Remaining : $65,746
Farm Goalie 1 $70,000 (1)
Salary Remaining : $65,746
Farm Player 1 $70,000 (1)
Salary Remaining : $65,746
Chris Harpur $65,000 (4)
Salary Remaining : $61,050
Frederic Brunet $60,000 (2)
Salary Remaining : $56,354
Mikko Kokkonen $60,000 (1)
Salary Remaining : $56,354
Shawn Element $50,000 (2)
Salary Remaining : $46,961
Grant Cruikshank $50,000 (2)
Salary Remaining : $46,961
Roman Kinal $50,000 (2)
Salary Remaining : $46,961
Total Farm Players22
Salary Commitment
Year 2025 : $1,640,000
Year 2026 : $805,000
Year 2027 : $265,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,640,000
Year 2026 : $805,000
Year 2027 : $265,000
Year 2028 : $155,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $125 - 6,000 - 100.00%
Level 2: 5000 - $50 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,800 - 90.00%
Farm Level 2: 1000 - $15 - 944 - 94.40%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$3,933,600
Farm
Home Games Left38
Average Attendance - %2,744 - 91.47%
Average Income per Game$114,968
Year to Date Revenue$344,905

Expense

Pro Players Total Salaries$89,291,941
Farm Players Total Salaries$2,609,244
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,106,568
Farm Year To Date Expenses$158,161
Pro Salary Cap To Date$5,015,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,705,200
Farm Estimated Season Revenue$4,368,797
Pro Remaining Season Days181
Pro Expenses Per Days$465,062
Pro Estimated Expenses$84,176,222
Farm Remaining Season Days170
Farm Expenses Per Days$14,416
Farm Estimated Expenses$2,450,720
Estimated Season Expenses$86,626,942
Estimated Season Salary Cap$87,542,016
Estimate Under Maximum Salary Cap of $88,000,000$457,984
Estimate Over Minimum Salary Cap of $0 $87,542,016
Current Bank Account$535,832
Projected Bank Account($5,017,113)

Pro Players Salaries

John Tavares (1 Way Contract) $16,500,000 (5)
-Salary Remaining : $15,554,688
Kirill Kaprizov (1 Way Contract) $12,150,000 (5)
-Salary Remaining : $11,453,906
Leon Draisaitl (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $10,841,146
Mitch Marner (1 Way Contract) $7,359,525 (5)
-Salary Remaining : $6,937,886
Filip Hronek (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $6,151,172
Chris Tanev (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $5,514,844
Adam Pelech (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,242,188
Calle Jarnkrok (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,299,479
Alexandre Carrier (1 Way Contract) $3,499,999 (5)
-Salary Remaining : $3,299,478
Bryan Rust (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,121,094
Gustav Nyquist (1 Way Contract) $1,930,000 (3)
-Salary Remaining : $1,819,427
Viktor Arvidsson (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,649,740
Trevor van Riemsdyk $1,300,000 (2)
-Salary Remaining : $1,225,521
Jujhar Khaira $1,264,167 (1)
-Salary Remaining : $1,191,741
Joel Kiviranta $1,260,000 (1)
-Salary Remaining : $1,187,813
Jakub Lauko $1,200,000 (1)
-Salary Remaining : $1,131,250
David Perron $1,200,000 (3)
-Salary Remaining : $1,131,250
Haydn Fleury $1,197,000 (4)
-Salary Remaining : $1,128,422
Spencer Martin $1,143,750 (3)
-Salary Remaining : $1,078,223
Dustin Wolf $962,500 (4)
-Salary Remaining : $907,357
Dominic Toninato $950,000 (2)
-Salary Remaining : $895,573
Tory Dello $750,000 (1)
-Salary Remaining : $707,031
Andrew Lucas $750,000 (5)
-Salary Remaining : $707,031
Total Pro Players23
Salary Commitment
Year 2025 : $89,291,941
Year 2026 : $75,292,774
Year 2027 : $75,902,299
Year 2028 : $67,128,549
Salary Average Commitment
Year 2025 : $88,591,941
Year 2026 : $73,042,774
Year 2027 : $68,542,774
Year 2028 : $59,769,024
Salary Cap with 1 Way Contract
Year 2025 : $87,541,941
Year 2026 : $73,042,774
Year 2027 : $68,542,774
Year 2028 : $59,769,024

Farm Players Salaries

Eetu Makiniemi $144,444 (1)
Salary Remaining : $135,666
Collin Delia $139,800 (1)
Salary Remaining : $131,304
Erik Brannstrom $108,500 (3)
Salary Remaining : $101,906
Brett Seney $97,500 (2)
Salary Remaining : $91,575
Joey Keane $92,500 (5)
Salary Remaining : $86,878
Jack Peart $90,000 (3)
Salary Remaining : $84,530
Aleksi Heimosalmi $90,000 (3)
Salary Remaining : $84,530
Sebastian AhoD $86,500 (5)
Salary Remaining : $81,243
Scott Reedy $82,500 (2)
Salary Remaining : $77,486
Ty Nelson $82,500 (3)
Salary Remaining : $77,486
Tristan Lennox $82,500 (3)
Salary Remaining : $77,486
Nick Swaney $75,000 (3)
Salary Remaining : $70,442
Gemel Smith $75,000 (4)
Salary Remaining : $70,442
Austin Wagner $75,000 (1)
Salary Remaining : $70,442
Sandis Vilmanis $75,000 (3)
Salary Remaining : $70,442
Jaydon Dureau $75,000 (3)
Salary Remaining : $70,442
Sam Stevens $75,000 (1)
Salary Remaining : $70,442
Sammy Walker $75,000 (1)
Salary Remaining : $70,442
Jaxon Nelson $75,000 (3)
Salary Remaining : $70,442
Ryan Jones $75,000 (1)
Salary Remaining : $70,442
Drew Bavaro $75,000 (5)
Salary Remaining : $70,442
Dakota Mermis $75,000 (4)
Salary Remaining : $70,442
Viktor Neuchev $70,000 (2)
Salary Remaining : $65,746
Maxim Groshev $70,000 (2)
Salary Remaining : $65,746
Blake McLaughlin $65,000 (1)
Salary Remaining : $61,050
Jake Bischoff $62,500 (4)
Salary Remaining : $58,702
Jack Becker $62,500 (3)
Salary Remaining : $58,702
Mark Senden $62,500 (4)
Salary Remaining : $58,702
Stefan Matteau $62,500 (4)
Salary Remaining : $58,702
Magnus Hellberg $62,500 (2)
Salary Remaining : $58,702
Anton Blidh $60,000 (2)
Salary Remaining : $56,354
Andy Welinski $60,000 (1)
Salary Remaining : $56,354
Marc Johnstone $50,000 (1)
Salary Remaining : $46,961
Total Farm Players33
Salary Commitment
Year 2025 : $2,609,244
Year 2026 : $1,850,000
Year 2027 : $1,407,500
Year 2028 : $591,500
Salary Average Commitment
Year 2025 : $2,609,244
Year 2026 : $1,850,000
Year 2027 : $1,407,500
Year 2028 : $591,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $28,195,472 $87,905,088 $94,912 $87,905,088 212647
Blackhawks $11,772,375 $82,094,826 $5,905,174 $82,094,826 242650
BlueJackets $16,802,284 $55,565,317 $32,434,683 $55,565,317 242953
Blues $3,904,315 $87,362,496 $637,504 $87,362,496 232952
Bruins $6,246,577 $86,037,312 $1,962,688 $86,037,312 242347
Canadiens $6,037,214 $48,634,684 $39,365,316 $48,634,684 263157
Canucks $13,625,959 $76,461,828 $11,538,172 $76,461,828 242448
Capitals $39,706,693 $81,939,326 $6,060,674 $81,939,326 234063
Devils $13,055,101 $78,336,768 $9,663,232 $78,336,768 233255
Ducks ($5,364,964) $77,870,205 $10,129,795 $77,870,205 252853
Flames $63,857,054 $83,909,568 $4,090,432 $83,909,568 235376
Flyers ($10,690,217) $87,850,752 $149,248 $87,850,752 222547
Golden Knights $19,402,976 $42,898,752 $45,101,248 $42,898,752 214061
Hurricanes ($2,422,169) $55,574,573 $32,425,427 $55,574,573 222850
Islanders $31,234,021 $87,979,377 $20,623 $87,979,377 212950
Jets $2,189,081 $80,072,400 $7,927,600 $80,072,400 244367
Kings $14,571,092 $87,797,568 $202,432 $87,797,568 233053
Kraken $2,791,196 $81,662,804 $6,337,196 $81,662,804 234164
Lightning $5,447,664 $87,871,680 $128,320 $87,871,680 222850
Mammoth $6,874,516 $84,772,416 $3,227,584 $84,772,416 232548
MapleLeafs $3,200,914 $75,322,928 $12,677,072 $75,322,928 222749
Oilers $13,444,421 $84,328,896 $3,671,104 $84,328,896 232851
Panthers $2,027,399 $87,258,624 $741,376 $87,258,624 245074
Penguins ($1,295,207) $78,318,912 $9,681,088 $78,318,912 261945
Predators ($1,681,859) $81,651,264 $6,348,736 $81,651,264 222446
Rangers $26,052,801 $67,450,281 $20,549,719 $67,450,281 213354
Red Wings $7,464,444 $54,440,702 $33,559,298 $54,440,702 252550
Sabres $35,709,906 $74,004,424 $13,995,576 $74,004,424 243054
Senators $6,939,602 $73,562,986 $14,437,014 $73,562,986 262955
Sharks $1,503,188 $85,659,316 $2,340,684 $85,659,316 242549
Stars ($649,763) $82,468,416 $5,531,584 $82,468,416 222244
Wild $535,832 $87,542,016 $457,984 $87,542,016 233356