Team FinanceLast Update - Sunday, December 21, 2025 at 23:24

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 - 1,887 - 94.34%
Farm Level 2: 1000 - $15 - 948 - 94.84%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,953,297
Year to Date Revenue$31,252,750
Farm
Home Games Left23
Average Attendance - %2,835 - 94.50%
Average Income per Game$119,589
Year to Date Revenue$2,152,604

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$34,795,764
Farm Year To Date Expenses$811,963
Pro Salary Cap To Date$34,795,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,832,422
Farm Estimated Season Revenue$2,750,550
Pro Remaining Season Days116
Pro Expenses Per Days$457,839
Pro Estimated Expenses$53,109,324
Farm Remaining Season Days105
Farm Expenses Per Days$10,691
Farm Estimated Expenses$1,122,555
Estimated Season Expenses$54,231,879
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$27,070,876
Projected Bank Account$24,421,969

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $16,200,000 (5)
-Salary Remaining : $9,787,500
Nathan MacKinnon (1 Way Contract) $15,550,000 (4)
-Salary Remaining : $9,394,792
Roope Hintz (1 Way Contract) $10,647,000 (4)
-Salary Remaining : $6,432,563
Sebastian Aho (1 Way Contract) $10,530,000 (3)
-Salary Remaining : $6,361,875
Jacob Trouba (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $3,262,500
J.T. Compher $4,100,000 (2)
-Salary Remaining : $2,477,083
Valeri Nichushkin (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $1,903,125
Alex Iafallo (1 Way Contract) $3,055,500 (1)
-Salary Remaining : $1,846,031
Jeff Skinner (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $1,510,417
Joel Edmundson (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,510,417
Alex Newhook (1 Way Contract) $2,479,500 (1)
-Salary Remaining : $1,498,031
Ilya Samsonov (1 Way Contract) $2,268,000 (4)
-Salary Remaining : $1,370,250
Dmitri Voronkov $1,500,000 (2)
-Salary Remaining : $906,250
Jake Allen $1,495,000 (2)
-Salary Remaining : $903,229
Nick Perbix $1,417,500 (5)
-Salary Remaining : $856,406
Vincent Desharnais $1,000,000 (3)
-Salary Remaining : $604,167
Oliver Ekman-Larsson (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $604,167
Stuart Skinner $937,500 (2)
-Salary Remaining : $566,406
Marcus Johansson $925,000 (2)
-Salary Remaining : $558,854
Jack St. Ivany $750,000 (1)
-Salary Remaining : $453,125
Ryan Sandelin $500,000 (2)
-Salary Remaining : $302,083
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 : $60,912
Rocco Grimaldi $100,000 (2)
Salary Remaining : $58,011
Brandon Biro $100,000 (1)
Salary Remaining : $58,011
Reece Newkirk $75,000 (1)
Salary Remaining : $43,508
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $43,508
Michael Callahan $75,000 (1)
Salary Remaining : $43,508
Jacob Quillan $75,000 (3)
Salary Remaining : $43,508
Pavol Regenda $75,000 (1)
Salary Remaining : $43,508
Cooper Black $75,000 (3)
Salary Remaining : $43,508
Sam Lipkin $75,000 (3)
Salary Remaining : $43,508
Carl Lindbom $75,000 (3)
Salary Remaining : $43,508
Matt Martin $75,000 (3)
Salary Remaining : $43,508
Chad Hillebrand $75,000 (3)
Salary Remaining : $43,508
Ben Hemmerling $75,000 (3)
Salary Remaining : $43,508
Oscar Eklind $75,000 (1)
Salary Remaining : $43,508
Ty Gallagher $75,000 (3)
Salary Remaining : $43,508
Jake Furlong $75,000 (3)
Salary Remaining : $43,508
Yaniv Perets $75,000 (3)
Salary Remaining : $43,508
Trevor Lewis $75,000 (1)
Salary Remaining : $43,508
Maxwell Crozier $70,000 (2)
Salary Remaining : $40,608
Farm Player 117 $70,000 (1)
Salary Remaining : $40,608
Henrik Tikkanen $65,000 (2)
Salary Remaining : $37,707
Eetu Liukas $65,000 (2)
Salary Remaining : $37,707
Ethan Samson $60,000 (2)
Salary Remaining : $34,807
Cooper Walker $50,000 (4)
Salary Remaining : $29,006
Jett Jones $50,000 (4)
Salary Remaining : $29,006
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 - $105 - 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 - 1,884 - 94.18%
Farm Level 2: 1000 - $15 - 952 - 95.15%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,877,400
Year to Date Revenue$30,038,400
Farm
Home Games Left23
Average Attendance - %2,835 - 94.50%
Average Income per Game$119,496
Year to Date Revenue$2,150,933

Expense

Pro Players Total Salaries$82,841,500
Farm Players Total Salaries$2,434,575
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,211,759
Farm Year To Date Expenses$942,455
Pro Salary Cap To Date$32,524,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,935,000
Farm Estimated Season Revenue$2,748,414
Pro Remaining Season Days116
Pro Expenses Per Days$431,466
Pro Estimated Expenses$50,050,056
Farm Remaining Season Days105
Farm Expenses Per Days$13,451
Farm Estimated Expenses$1,412,355
Estimated Season Expenses$51,462,411
Estimated Season Salary Cap$82,574,275
Estimate Under Maximum Salary Cap of $88,000,000$5,425,725
Estimate Over Minimum Salary Cap of $0 $82,574,275
Current Bank Account$8,553,736
Projected Bank Account$6,774,739

Pro Players Salaries

Rickard Rakell (1 Way Contract) $8,525,000 (2)
-Salary Remaining : $5,150,521
Quinn Hughes (1 Way Contract) $7,457,500 (1)
-Salary Remaining : $4,505,573
Bo Horvat (1 Way Contract) $7,425,000 (3)
-Salary Remaining : $4,485,938
Jaccob Slavin (1 Way Contract) $6,490,000 (2)
-Salary Remaining : $3,921,042
Blake Coleman (1 Way Contract) $5,770,000 (4)
-Salary Remaining : $3,486,042
Darnell Nurse (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,322,917
Jeff Petry (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $3,202,083
Jean-Gabriel Pageau (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $2,779,167
Jake Walman (1 Way Contract) $4,590,000 (4)
-Salary Remaining : $2,773,125
Brayden McNabb $4,000,000 (1)
-Salary Remaining : $2,416,667
Andrew Copp (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $1,872,917
Jordan Kyrou (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $1,674,750
Nick Foligno (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,661,458
Connor Ingram $2,457,000 (4)
-Salary Remaining : $1,484,438
Casey Cizikas (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $1,329,167
Cutter Gauthier (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,057,292
Timothy Liljegren (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,057,292
Philip Tomasino (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $951,563
Casey DeSmith $1,400,000 (2)
-Salary Remaining : $845,833
Luke Evangelista $1,250,000 (1)
-Salary Remaining : $755,208
Connor Dewar $880,000 (2)
-Salary Remaining : $531,667
Nico Daws $650,000 (1)
-Salary Remaining : $392,708
Alex Laferriere (1 Way Contract) $650,000 (2)
-Salary Remaining : $392,708
Total Pro Players23
Salary Commitment
Year 2025 : $82,841,500
Year 2026 : $59,212,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Average Commitment
Year 2025 : $82,841,500
Year 2026 : $59,212,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Cap with 1 Way Contract
Year 2025 : $82,841,500
Year 2026 : $59,212,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000

Farm Players Salaries

Zach Benson $150,000 (2)
Salary Remaining : $87,017
Carson Meyer $147,500 (1)
Salary Remaining : $85,566
T.J. Tynan $140,000 (1)
Salary Remaining : $81,215
Christian Fischer $131,625 (3)
Salary Remaining : $76,357
Samuel Honzek $115,000 (3)
Salary Remaining : $66,713
Joe Snively $104,000 (2)
Salary Remaining : $60,331
Dennis Gilbert $102,375 (3)
Salary Remaining : $59,389
Casey Fitzgerald $97,500 (2)
Salary Remaining : $56,561
Jakub Dvorak $90,000 (3)
Salary Remaining : $52,210
James Hamblin $88,825 (2)
Salary Remaining : $51,528
Josh Dunne $85,250 (2)
Salary Remaining : $49,454
Ethen Frank $77,500 (1)
Salary Remaining : $44,959
Jan Jenik $77,500 (2)
Salary Remaining : $44,959
Ruslan Khazheyev $75,000 (3)
Salary Remaining : $43,508
Collin Graf $75,000 (3)
Salary Remaining : $43,508
Dylan Duke $75,000 (3)
Salary Remaining : $43,508
Garrett Pilon $75,000 (1)
Salary Remaining : $43,508
Isaiah George $75,000 (3)
Salary Remaining : $43,508
Charles-Alexis Legault $75,000 (3)
Salary Remaining : $43,508
Pierrick Dube $70,000 (2)
Salary Remaining : $40,608
Farm Goalie 18 $70,000 (1)
Salary Remaining : $40,608
Brendan Brisson $65,000 (1)
Salary Remaining : $37,707
Jeremie Poirier $65,000 (1)
Salary Remaining : $37,707
Danny Zhilkin $65,000 (2)
Salary Remaining : $37,707
Matthew Seminoff $62,500 (2)
Salary Remaining : $36,257
Isaac Poulter $60,000 (2)
Salary Remaining : $34,807
Brian Halonen $60,000 (1)
Salary Remaining : $34,807
Rory Kerins $60,000 (2)
Salary Remaining : $34,807
Total Farm Players28
Salary Commitment
Year 2025 : $2,434,575
Year 2026 : $1,734,575
Year 2027 : $814,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,434,575
Year 2026 : $1,734,575
Year 2027 : $814,000
Year 2028 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $70 - 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 - 95.06%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,751,681
Year to Date Revenue$28,026,900
Farm
Home Games Left23
Average Attendance - %2,858 - 95.25%
Average Income per Game$120,520
Year to Date Revenue$2,169,360

Expense

Pro Players Total Salaries$48,345,000
Farm Players Total Salaries$2,539,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,308,594
Pro Year To Date Expenses$20,506,282
Farm Year To Date Expenses$1,033,892
Pro Salary Cap To Date$20,225,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,792,031
Farm Estimated Season Revenue$2,771,960
Pro Remaining Season Days116
Pro Expenses Per Days$251,797
Pro Estimated Expenses$29,208,452
Farm Remaining Season Days105
Farm Expenses Per Days$14,028
Farm Estimated Expenses$1,472,940
Estimated Season Expenses$30,681,392
Estimated Season Salary Cap$55,742,078
Estimate Under Maximum Salary Cap of $88,000,000$32,257,922
Estimate Over Minimum Salary Cap of $0 $55,742,078
Current Bank Account$22,246,739
Projected Bank Account$38,129,338

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $4,833,333
Morgan Rielly (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $3,322,917
Jonas Brodin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,718,750
Robby Fabbri (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,567,708
Brendan Gallagher (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $1,661,458
Kaapo Kakko (1 Way Contract) $2,640,000 (4)
-Salary Remaining : $1,595,000
Connor McMichael $2,625,000 (4)
-Salary Remaining : $1,585,938
Jacob Bryson (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,117,708
James Reimer (1 Way Contract) $1,800,000 (4)
-Salary Remaining : $1,087,500
Nick Blankenburg (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $906,250
Victor Olofsson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $906,250
Anton Forsberg $1,450,000 (3)
-Salary Remaining : $876,042
Darren Raddysh $1,365,000 (3)
-Salary Remaining : $824,688
Scott Perunovich $1,150,000 (2)
-Salary Remaining : $694,792
Lukas Reichel $1,080,000 (1)
-Salary Remaining : $652,500
Justin Barron $1,035,000 (1)
-Salary Remaining : $625,313
Tyson Foerster $950,000 (1)
-Salary Remaining : $573,958
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $483,333
Arber Xhekaj $800,000 (1)
-Salary Remaining : $483,333
Kevin Rooney $750,000 (3)
-Salary Remaining : $453,125
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $453,125
Colton Dach $650,000 (2)
-Salary Remaining : $392,708
Emil Martinsen Lilleberg $650,000 (2)
-Salary Remaining : $392,708
Total Pro Players23
Salary Commitment
Year 2025 : $48,345,000
Year 2026 : $40,380,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Average Commitment
Year 2025 : $48,345,000
Year 2026 : $40,380,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Cap with 1 Way Contract
Year 2025 : $48,345,000
Year 2026 : $40,380,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000

Farm Players Salaries

Victor Ostman $149,000 (5)
Salary Remaining : $86,436
Zack MacEwen $116,250 (5)
Salary Remaining : $67,438
Jonathan Lekkerimaki $115,000 (3)
Salary Remaining : $66,713
Mason Morelli $100,750 (2)
Salary Remaining : $58,446
Isaak Phillips $96,875 (5)
Salary Remaining : $56,198
Joe Hicketts $93,000 (1)
Salary Remaining : $53,950
Oliver Kapanen $90,000 (3)
Salary Remaining : $52,210
Jesse Pulkkinen $90,000 (3)
Salary Remaining : $52,210
Harrison Brunicke $90,000 (3)
Salary Remaining : $52,210
Ville Koivunen $90,000 (3)
Salary Remaining : $52,210
Mike Vecchione $90,000 (2)
Salary Remaining : $52,210
Tristan Broz $90,000 (3)
Salary Remaining : $52,210
Marat Khusnutdinov $87,500 (2)
Salary Remaining : $50,760
Cameron Crotty $85,250 (2)
Salary Remaining : $49,454
Cam Dineen $85,250 (1)
Salary Remaining : $49,454
Jacob Moverare $85,250 (2)
Salary Remaining : $49,454
Reid Schaefer $80,000 (2)
Salary Remaining : $46,409
Calle Clang $80,000 (2)
Salary Remaining : $46,409
Brandon Gignac $77,500 (1)
Salary Remaining : $44,959
Emilio Pettersen $75,000 (3)
Salary Remaining : $43,508
Owen Sillinger $75,000 (2)
Salary Remaining : $43,508
Marshall Warren $75,000 (3)
Salary Remaining : $43,508
Will Cranley $75,000 (3)
Salary Remaining : $43,508
Tanner Dickinson $67,500 (2)
Salary Remaining : $39,157
Cole McWard $65,000 (2)
Salary Remaining : $37,707
Sean Farrell $65,000 (2)
Salary Remaining : $37,707
Jake Gaudet $50,000 (2)
Salary Remaining : $29,006
Tommy Miller $50,000 (3)
Salary Remaining : $29,006
Kevin Gravel $50,000 (1)
Salary Remaining : $29,006
Drew Callin $50,000 (2)
Salary Remaining : $29,006
Graham Slaggert $50,000 (3)
Salary Remaining : $29,006
Total Farm Players31
Salary Commitment
Year 2025 : $2,539,125
Year 2026 : $2,233,375
Year 2027 : $1,252,125
Year 2028 : $362,125
Salary Average Commitment
Year 2025 : $2,539,125
Year 2026 : $2,233,375
Year 2027 : $1,252,125
Year 2028 : $362,125

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $105 - 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 - 1,876 - 93.82%
Farm Level 2: 1000 - $15 - 936 - 93.64%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,866,598
Year to Date Revenue$37,331,950
Farm
Home Games Left23
Average Attendance - %2,813 - 93.76%
Average Income per Game$118,785
Year to Date Revenue$2,138,128

Expense

Pro Players Total Salaries$87,362,417
Farm Players Total Salaries$2,383,633
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,580,988
Farm Year To Date Expenses$976,526
Pro Salary Cap To Date$34,580,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,198,548
Farm Estimated Season Revenue$2,732,052
Pro Remaining Season Days116
Pro Expenses Per Days$455,013
Pro Estimated Expenses$52,781,508
Farm Remaining Season Days105
Farm Expenses Per Days$13,169
Farm Estimated Expenses$1,382,745
Estimated Season Expenses$54,164,253
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$9,248,147
Projected Bank Account($2,985,506)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (3)
-Salary Remaining : $7,038,542
Cam Fowler (1 Way Contract) $9,250,000 (5)
-Salary Remaining : $5,588,542
Anders Lee (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $5,135,417
Jake Guentzel (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $4,893,750
Artturi Lehkonen (1 Way Contract) $6,075,000 (4)
-Salary Remaining : $3,670,313
Tristan Jarry (1 Way Contract) $4,410,000 (2)
-Salary Remaining : $2,664,375
Noah Dobson (1 Way Contract) $4,025,000 (3)
-Salary Remaining : $2,431,771
Teddy Blueger (1 Way Contract) $4,000,500 (3)
-Salary Remaining : $2,416,969
Joshua Norris (1 Way Contract) $3,935,250 (1)
-Salary Remaining : $2,377,547
Darcy Kuemper (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,265,625
Gustav Forsling $3,600,001 (4)
-Salary Remaining : $2,175,001
Mario Ferraro (1 Way Contract) $3,241,667 (2)
-Salary Remaining : $1,958,507
Nic Dowd (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,812,500
Jack Quinn $2,733,750 (1)
-Salary Remaining : $1,651,641
Brandon Hagel (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $996,875
Eetu Luostarinen (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $996,875
Semyon Varlamov $1,499,999 (2)
-Salary Remaining : $906,249
Brock McGinn $1,480,000 (3)
-Salary Remaining : $894,167
Luke Glendening $1,350,000 (2)
-Salary Remaining : $815,625
Parker Wotherspoon $906,250 (1)
-Salary Remaining : $547,526
Rasmus Ristolainen $900,000 (4)
-Salary Remaining : $543,750
Tyler Tucker $880,000 (3)
-Salary Remaining : $531,667
Cole Koepke $775,000 (1)
-Salary Remaining : $468,229
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 : $72,514
Denton Mateychuk $115,000 (3)
Salary Remaining : $66,713
Anthony Angello $100,750 (2)
Salary Remaining : $58,446
Rhett Gardner $100,750 (2)
Salary Remaining : $58,446
Lucas Johansen $96,075 (5)
Salary Remaining : $55,734
Hudson Fasching $93,000 (1)
Salary Remaining : $53,950
Riley Kidney $90,000 (3)
Salary Remaining : $52,210
Luke Tuch $90,000 (3)
Salary Remaining : $52,210
Ryan Suzuki $86,333 (2)
Salary Remaining : $50,083
Miko Matikka $82,500 (3)
Salary Remaining : $47,859
Gavin Hayes $82,500 (3)
Salary Remaining : $47,859
Jaxon Castor $80,000 (4)
Salary Remaining : $46,409
Luke Henman $76,725 (3)
Salary Remaining : $44,509
Jack Randl $75,000 (5)
Salary Remaining : $43,508
Nathan Clurman $75,000 (5)
Salary Remaining : $43,508
Zack Hayes $75,000 (5)
Salary Remaining : $43,508
Joseph LaBate $75,000 (5)
Salary Remaining : $43,508
Jaret Anderson-Dolan $75,000 (1)
Salary Remaining : $43,508
Ty Mueller $75,000 (3)
Salary Remaining : $43,508
Ethan Edwards $75,000 (3)
Salary Remaining : $43,508
Chris Wagner $75,000 (5)
Salary Remaining : $43,508
Ryder Rolston $70,000 (2)
Salary Remaining : $40,608
Farm Goalie 27 $70,000 (1)
Salary Remaining : $40,608
Caedan Bankier $65,000 (2)
Salary Remaining : $37,707
Max Sasson $65,000 (2)
Salary Remaining : $37,707
Jayden Grubbe $65,000 (2)
Salary Remaining : $37,707
Michael Houser $65,000 (1)
Salary Remaining : $37,707
Brad Hunt $65,000 (1)
Salary Remaining : $37,707
Dawson Barteaux $50,000 (2)
Salary Remaining : $29,006
Aaron Ness $50,000 (2)
Salary Remaining : $29,006
Total Farm Players30
Salary Commitment
Year 2025 : $2,383,633
Year 2026 : $1,890,633
Year 2027 : $1,237,800
Year 2028 : $551,075
Salary Average Commitment
Year 2025 : $2,383,633
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 - 1,845 - 92.27%
Farm Level 2: 1000 - $15 - 957 - 95.71%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,947,058
Year to Date Revenue$38,941,150
Farm
Home Games Left22
Average Attendance - %2,802 - 93.41%
Average Income per Game$117,626
Year to Date Revenue$2,234,896

Expense

Pro Players Total Salaries$86,787,250
Farm Players Total Salaries$1,999,312
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,353,292
Farm Year To Date Expenses$796,562
Pro Salary Cap To Date$33,751,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,888,208
Farm Estimated Season Revenue$2,587,774
Pro Remaining Season Days116
Pro Expenses Per Days$452,017
Pro Estimated Expenses$52,433,972
Farm Remaining Season Days105
Farm Expenses Per Days$11,046
Farm Estimated Expenses$1,159,830
Estimated Season Expenses$53,593,802
Estimated Season Salary Cap$84,826,297
Estimate Under Maximum Salary Cap of $88,000,000$3,173,703
Estimate Over Minimum Salary Cap of $0 $84,826,297
Current Bank Account$11,486,414
Projected Bank Account$1,368,594

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $4,712,500
Jason Robertson (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $4,003,359
Lucas Raymond (1 Way Contract) $6,540,750 (1)
-Salary Remaining : $3,951,703
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $3,927,083
Nikita Kucherov (1 Way Contract) $6,460,000 (2)
-Salary Remaining : $3,902,917
Vincent Trocheck (1 Way Contract) $6,412,500 (2)
-Salary Remaining : $3,874,219
Seth Jones (1 Way Contract) $6,318,000 (1)
-Salary Remaining : $3,817,125
Pavel Buchnevich (1 Way Contract) $4,870,500 (2)
-Salary Remaining : $2,942,594
Devon Toews (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $2,869,792
Jake Oettinger (1 Way Contract) $3,960,000 (2)
-Salary Remaining : $2,392,500
Adam Lowry (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $2,326,042
Alex DeBrincat (1 Way Contract) $3,170,000 (1)
-Salary Remaining : $1,915,208
Brady Skjei (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,872,917
Martin Fehervary (1 Way Contract) $2,675,000 (2)
-Salary Remaining : $1,616,146
Marc-Andre Fleury (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,359,375
Ryan Poehling (1 Way Contract) $1,805,000 (1)
-Salary Remaining : $1,090,521
Cole Sillinger (1 Way Contract) $1,721,250 (1)
-Salary Remaining : $1,039,922
Matthew Poitras (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $906,250
Cody Ceci $1,462,500 (1)
-Salary Remaining : $883,594
Connor Clifton $1,350,000 (3)
-Salary Remaining : $815,625
Matt Coronato $1,250,000 (2)
-Salary Remaining : $755,208
Barclay Goodrow $1,165,500 (1)
-Salary Remaining : $704,156
Dmitry Osipov (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $453,125
Justin Danforth $500,000 (3)
-Salary Remaining : $302,083
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 : $84,537,250
Year 2026 : $53,478,000
Year 2027 : $20,050,000
Year 2028 : $10,350,000

Farm Players Salaries

Wilmer Skoog $130,000 (4)
Salary Remaining : $75,414
Jeremy Brodeur $98,000 (4)
Salary Remaining : $56,851
Milo Roelens $95,000 (5)
Salary Remaining : $55,110
Joe Arntsen $95,000 (5)
Salary Remaining : $55,110
Fraser Minten $90,000 (3)
Salary Remaining : $52,210
Cameron Butler $89,438 (4)
Salary Remaining : $51,884
Adam Beckman $84,375 (4)
Salary Remaining : $48,947
Brandon Baddock $82,500 (4)
Salary Remaining : $47,859
Jacob Doty $80,000 (2)
Salary Remaining : $46,409
Connor MacEachern $80,000 (1)
Salary Remaining : $46,409
Nikita Pavlychev $75,000 (1)
Salary Remaining : $43,508
Lucas Vanroboys $75,000 (1)
Salary Remaining : $43,508
Antti Tuomisto $75,000 (2)
Salary Remaining : $43,508
Lleyton Moore $75,000 (4)
Salary Remaining : $43,508
Noah Laba $75,000 (3)
Salary Remaining : $43,508
Farm Player 107 $70,000 (1)
Salary Remaining : $40,608
Farm Player 122 $70,000 (1)
Salary Remaining : $40,608
Wyatt Aamodt $70,000 (3)
Salary Remaining : $40,608
Nick Abruzzese $70,000 (1)
Salary Remaining : $40,608
Farm Player 46 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 26 $70,000 (1)
Salary Remaining : $40,608
Gavin Hain $65,000 (3)
Salary Remaining : $37,707
Mark Sinclair $60,000 (1)
Salary Remaining : $34,807
Jaxsen Wiebe $55,000 (4)
Salary Remaining : $31,906
Kevin Wall $50,000 (3)
Salary Remaining : $29,006
Steven Santini $50,000 (3)
Salary Remaining : $29,006
Jean-Luc Foudy $0 (0)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2025 : $1,999,313
Year 2026 : $1,359,313
Year 2027 : $1,204,313
Year 2028 : $804,313
Salary Average Commitment
Year 2025 : $1,999,313
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 - $70 - 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 - 1,893 - 94.64%
Farm Level 2: 1000 - $15 - 933 - 93.34%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,720,950
Year to Date Revenue$34,419,000
Farm
Home Games Left23
Average Attendance - %2,826 - 94.21%
Average Income per Game$119,571
Year to Date Revenue$2,152,274

Expense

Pro Players Total Salaries$60,942,611
Farm Players Total Salaries$2,708,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$22,607,714
Farm Year To Date Expenses$1,103,489
Pro Salary Cap To Date$18,477,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,139,950
Farm Estimated Season Revenue$2,750,128
Pro Remaining Season Days116
Pro Expenses Per Days$317,409
Pro Estimated Expenses$36,819,444
Farm Remaining Season Days105
Farm Expenses Per Days$14,965
Farm Estimated Expenses$1,571,325
Estimated Season Expenses$38,390,769
Estimated Season Salary Cap$51,692,841
Estimate Under Maximum Salary Cap of $88,000,000$36,307,159
Estimate Over Minimum Salary Cap of $0 $51,692,841
Current Bank Account$17,983,714
Projected Bank Account$18,483,023

Pro Players Salaries

Kyle Palmieri (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,927,083
Kevin Hayes (1 Way Contract) $6,200,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,745,833
Joel Farabee (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,322,917
Will Borgen (1 Way Contract) $4,920,000 (2)
-Salary Remaining : $2,972,500
Connor Brown (1 Way Contract) $4,860,000 (2)
-Salary Remaining : $2,936,250
Warren Foegele (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $2,265,625
Jesse Puljujarvi (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,054,167
Logan O'Connor (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $1,903,125
Jordan Martinook (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,570,833
Justin Robidas (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,510,417
Yegor Sharangovich (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,196,250
William Carrier (1 Way Contract) $1,816,667 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,097,570
Oskar Sundqvist (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $906,250
Michael DiPietro $1,444,444 (1)
-Salary Remaining : $872,685
Jordan Harris $1,400,000 (2)
-Salary Remaining : $845,833
Ryan Fanti $1,400,000 (5)
-Salary Remaining : $845,833
Mason Lohrei $1,000,000 (2)
-Salary Remaining : $604,167
Jake Christiansen $975,000 (2)
-Salary Remaining : $589,063
Sam Colangelo $900,000 (3)
-Salary Remaining : $543,750
Alex Nedeljkovic $796,500 (1)
-Salary Remaining : $481,219
Valtteri Puustinen $775,000 (2)
-Salary Remaining : $468,229
Nikita Alexandrov $775,000 (2)
-Salary Remaining : $468,229
Connor Mayer $750,000 (5)
-Salary Remaining : $453,125
Jayden Struble $750,000 (2)
-Salary Remaining : $453,125
Pontus Holmberg $650,000 (1)
-Salary Remaining : $392,708
Linus Karlsson $650,000 (1)
-Salary Remaining : $392,708
Total Pro Players26
Salary Commitment
Year 2025 : $60,942,611
Year 2026 : $41,205,000
Year 2027 : $15,450,000
Year 2028 : $9,050,000
Salary Average Commitment
Year 2025 : $60,942,611
Year 2026 : $41,205,000
Year 2027 : $15,450,000
Year 2028 : $9,050,000
Salary Cap with 1 Way Contract
Year 2025 : $50,425,944
Year 2026 : $35,005,000
Year 2027 : $15,450,000
Year 2028 : $9,050,000

Farm Players Salaries

Andrew Poturalski $149,000 (5)
Salary Remaining : $86,436
Cole Bardreau $140,000 (4)
Salary Remaining : $81,215
Jeremie Biakabutuka $140,000 (5)
Salary Remaining : $81,215
Jackson Dorrington $140,000 (5)
Salary Remaining : $81,215
John Klingberg $130,000 (4)
Salary Remaining : $75,414
Adam Scheel $130,000 (1)
Salary Remaining : $75,414
Alexander Nylander $108,500 (5)
Salary Remaining : $62,942
Brogan Rafferty $102,500 (3)
Salary Remaining : $59,461
Travis Boyd $101,250 (2)
Salary Remaining : $58,736
Dysin Mayo $95,000 (3)
Salary Remaining : $55,110
Thomas Bordeleau $85,000 (1)
Salary Remaining : $49,309
Ondrej Becher $82,500 (3)
Salary Remaining : $47,859
Anders Bjork $75,000 (3)
Salary Remaining : $43,508
Kyle Marino $75,000 (5)
Salary Remaining : $43,508
Marcus Hogberg $75,000 (5)
Salary Remaining : $43,508
Jon McDonald $75,000 (5)
Salary Remaining : $43,508
Dylan Anhorn $75,000 (5)
Salary Remaining : $43,508
Austin Strand $75,000 (3)
Salary Remaining : $43,508
Kyle Mayhew $75,000 (5)
Salary Remaining : $43,508
Joe Gambardella $75,000 (5)
Salary Remaining : $43,508
Alexander Holtz $75,000 (1)
Salary Remaining : $43,508
Luke Rowe $75,000 (5)
Salary Remaining : $43,508
Antonio Stranges $70,000 (2)
Salary Remaining : $40,608
Jan Mysak $70,000 (1)
Salary Remaining : $40,608
Riley Sutter $65,000 (1)
Salary Remaining : $37,707
Kale Kessy $50,000 (2)
Salary Remaining : $29,006
Sam Bitten $50,000 (4)
Salary Remaining : $29,006
Michael Sgarbossa $50,000 (2)
Salary Remaining : $29,006
Phillip Di Giuseppe $50,000 (4)
Salary Remaining : $29,006
Mitch McLain $50,000 (4)
Salary Remaining : $29,006
Mackenzie MacEachern $50,000 (4)
Salary Remaining : $29,006
Lucas Condotta $50,000 (3)
Salary Remaining : $29,006
Total Farm Players32
Salary Commitment
Year 2025 : $2,708,750
Year 2026 : $2,283,750
Year 2027 : $2,012,500
Year 2028 : $1,532,500
Salary Average Commitment
Year 2025 : $2,708,750
Year 2026 : $2,283,750
Year 2027 : $2,012,500
Year 2028 : $1,532,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $105 - 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 - 1,875 - 93.74%
Farm Level 2: 1000 - $15 - 939 - 93.89%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,868,957
Year to Date Revenue$28,034,350
Farm
Home Games Left23
Average Attendance - %2,814 - 93.79%
Average Income per Game$118,757
Year to Date Revenue$2,137,622

Expense

Pro Players Total Salaries$77,575,296
Farm Players Total Salaries$1,905,525
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,813,643
Farm Year To Date Expenses$778,817
Pro Salary Cap To Date$30,069,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,592,873
Farm Estimated Season Revenue$2,731,406
Pro Remaining Season Days116
Pro Expenses Per Days$404,038
Pro Estimated Expenses$46,868,408
Farm Remaining Season Days105
Farm Expenses Per Days$10,528
Farm Estimated Expenses$1,105,440
Estimated Season Expenses$47,973,848
Estimated Season Salary Cap$75,669,482
Estimate Under Maximum Salary Cap of $88,000,000$12,330,518
Estimate Over Minimum Salary Cap of $0 $75,669,482
Current Bank Account$13,025,104
Projected Bank Account$16,375,535

Pro Players Salaries

Claude Giroux (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,041,667
Vince Dunn (1 Way Contract) $9,261,000 (4)
-Salary Remaining : $5,595,188
Nazem Kadri (1 Way Contract) $8,300,000 (2)
-Salary Remaining : $5,014,583
Matt Boldy (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $4,186,875
Andrei Kuzmenko (1 Way Contract) $6,930,000 (3)
-Salary Remaining : $4,186,875
Mattias Samuelsson $4,264,285 (3)
-Salary Remaining : $2,576,339
Olli Maatta (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $2,537,500
Carson Soucy (1 Way Contract) $3,950,000 (3)
-Salary Remaining : $2,386,458
Alexander Kerfoot (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,812,500
Kevin Stenlund (1 Way Contract) $2,700,000 (5)
-Salary Remaining : $1,631,250
Calvin de Haan (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,268,750
Jack Roslovic (1 Way Contract) $2,010,642 (1)
-Salary Remaining : $1,214,763
Erik Haula (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Pius Suter (1 Way Contract) $1,872,000 (2)
-Salary Remaining : $1,131,000
Rasmus Sandin $1,449,000 (1)
-Salary Remaining : $875,438
Sam Malinski $1,400,000 (2)
-Salary Remaining : $845,833
Nils Hoglander (1 Way Contract) $1,375,000 (4)
-Salary Remaining : $830,729
Anthony Stolarz $1,300,000 (1)
-Salary Remaining : $785,417
Niko Mikkola $1,063,125 (2)
-Salary Remaining : $642,305
Cody Glass $1,005,244 (2)
-Salary Remaining : $607,335
Colton Sissons $925,000 (2)
-Salary Remaining : $558,854
Eric Comrie $840,000 (1)
-Salary Remaining : $507,500
Spencer Stastney $700,000 (1)
-Salary Remaining : $422,917
Total Pro Players23
Salary Commitment
Year 2025 : $77,575,296
Year 2026 : $69,175,654
Year 2027 : $41,610,285
Year 2028 : $20,266,000
Salary Average Commitment
Year 2025 : $77,575,296
Year 2026 : $69,175,654
Year 2027 : $41,610,285
Year 2028 : $20,266,000
Salary Cap with 1 Way Contract
Year 2025 : $75,475,296
Year 2026 : $69,175,654
Year 2027 : $41,610,285
Year 2028 : $20,266,000

Farm Players Salaries

Ethan Bear $135,000 (1)
Salary Remaining : $78,315
Vasily Podkolzin $99,000 (3)
Salary Remaining : $57,431
Luke Prokop $82,500 (3)
Salary Remaining : $47,859
Aaron Dell $77,900 (1)
Salary Remaining : $45,191
Jack Rathbone $77,500 (2)
Salary Remaining : $44,959
Cade Webber $75,000 (3)
Salary Remaining : $43,508
Reece Vitelli $75,000 (1)
Salary Remaining : $43,508
Zac Funk $75,000 (3)
Salary Remaining : $43,508
Ben Steeves $75,000 (3)
Salary Remaining : $43,508
Kai Uchacz $75,000 (3)
Salary Remaining : $43,508
Jett Woo $73,625 (1)
Salary Remaining : $42,711
Wyatt Kaiser $70,000 (2)
Salary Remaining : $40,608
Farm Player 108 $70,000 (1)
Salary Remaining : $40,608
Farm Player 109 $70,000 (1)
Salary Remaining : $40,608
Farm Player 115 $70,000 (1)
Salary Remaining : $40,608
Leo Loof $70,000 (2)
Salary Remaining : $40,608
Filip Engaras $70,000 (3)
Salary Remaining : $40,608
Farm Goalie 7 $70,000 (1)
Salary Remaining : $40,608
Farm Player 17 $70,000 (1)
Salary Remaining : $40,608
Tucker Robertson $65,000 (2)
Salary Remaining : $37,707
Jordan Oesterle $60,000 (3)
Salary Remaining : $34,807
Logan Shaw $60,000 (2)
Salary Remaining : $34,807
Jordan Papirny $60,000 (1)
Salary Remaining : $34,807
Brett Budgell $60,000 (3)
Salary Remaining : $34,807
Colin Felix $60,000 (4)
Salary Remaining : $34,807
Justin Dowling $60,000 (2)
Salary Remaining : $34,807
Total Farm Players26
Salary Commitment
Year 2025 : $1,905,525
Year 2026 : $1,134,000
Year 2027 : $731,500
Year 2028 : $60,000
Salary Average Commitment
Year 2025 : $1,905,525
Year 2026 : $1,134,000
Year 2027 : $731,500
Year 2028 : $60,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 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 - 1,861 - 93.04%
Farm Level 2: 1000 - $15 - 937 - 93.69%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,870,734
Year to Date Revenue$35,543,950
Farm
Home Games Left23
Average Attendance - %2,798 - 93.26%
Average Income per Game$117,979
Year to Date Revenue$2,123,622

Expense

Pro Players Total Salaries$81,950,834
Farm Players Total Salaries$3,528,021
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,433,123
Farm Year To Date Expenses$1,474,706
Pro Salary Cap To Date$32,433,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,156,153
Farm Estimated Season Revenue$2,713,517
Pro Remaining Season Days116
Pro Expenses Per Days$426,827
Pro Estimated Expenses$49,511,932
Farm Remaining Season Days105
Farm Expenses Per Days$19,492
Farm Estimated Expenses$2,046,660
Estimated Season Expenses$51,558,592
Estimated Season Salary Cap$81,945,055
Estimate Under Maximum Salary Cap of $88,000,000$6,054,945
Estimate Over Minimum Salary Cap of $0 $81,945,055
Current Bank Account$42,325,775
Projected Bank Account$34,636,853

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,699,750 (4)
-Salary Remaining : $4,651,932
Ivan Provorov (1 Way Contract) $7,300,000 (5)
-Salary Remaining : $4,410,417
Adin Hill (1 Way Contract) $6,857,500 (3)
-Salary Remaining : $4,143,073
Seth Jarvis (1 Way Contract) $6,677,000 (1)
-Salary Remaining : $4,034,021
Carter Verhaeghe (1 Way Contract) $5,831,334 (3)
-Salary Remaining : $3,523,098
Trevor Zegras (1 Way Contract) $5,461,500 (1)
-Salary Remaining : $3,299,656
Christian Dvorak (1 Way Contract) $5,337,500 (1)
-Salary Remaining : $3,224,740
Adam Larsson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,295,833
Scott Laughton (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,295,833
Chandler Stephenson (1 Way Contract) $3,712,500 (2)
-Salary Remaining : $2,242,969
Frederick Gaudreau (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,114,583
Robert Thomas (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,114,583
Ryan Lindgren (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,993,750
Alex Tuch (1 Way Contract) $3,215,000 (4)
-Salary Remaining : $1,942,396
Jeremy Lauzon (1 Way Contract) $2,799,750 (4)
-Salary Remaining : $1,691,516
Morgan Geekie (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $906,250
Cole Smith $1,498,000 (4)
-Salary Remaining : $905,042
Tanner Jeannot $1,400,000 (3)
-Salary Remaining : $845,833
Nils Lundkvist $1,375,000 (4)
-Salary Remaining : $830,729
Jalen Chatfield $1,141,000 (4)
-Salary Remaining : $689,354
Simon Benoit $822,500 (2)
-Salary Remaining : $496,927
Mitchell Chaffee $772,500 (1)
-Salary Remaining : $466,719
Arvid Soderblom $650,000 (1)
-Salary Remaining : $392,708
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 : $86,436
Dylan Coghlan $144,444 (1)
Salary Remaining : $83,794
Ilya Solovyov $144,444 (1)
Salary Remaining : $83,794
Ben Kraws $130,100 (2)
Salary Remaining : $75,472
Nikolai Knyzhov $124,750 (1)
Salary Remaining : $72,369
Dylan Gambrell $111,267 (2)
Salary Remaining : $64,547
Andreas Englund $100,583 (2)
Salary Remaining : $58,349
T.J. Semptimphelter $100,000 (1)
Salary Remaining : $58,011
Uvis Balinskis $97,500 (4)
Salary Remaining : $56,561
Connor Mackey $92,833 (2)
Salary Remaining : $53,854
Lleyton Roed $90,000 (1)
Salary Remaining : $52,210
Matthew Sop $90,000 (1)
Salary Remaining : $52,210
Will Dineen $90,000 (1)
Salary Remaining : $52,210
Riley Piercey $87,500 (1)
Salary Remaining : $50,760
Hunter McDonald $80,000 (2)
Salary Remaining : $46,409
William Lagesson $80,000 (5)
Salary Remaining : $46,409
Danil Gushchin $80,000 (3)
Salary Remaining : $46,409
Justin Hryckowian $80,000 (2)
Salary Remaining : $46,409
Nikolas Matinpalo $80,000 (1)
Salary Remaining : $46,409
Parker Ford $80,000 (2)
Salary Remaining : $46,409
Maxence Guenette $77,450 (2)
Salary Remaining : $44,930
Brandon Scanlin $77,450 (2)
Salary Remaining : $44,930
Patrick Giles $77,450 (2)
Salary Remaining : $44,930
Lucas Carlsson $77,250 (1)
Salary Remaining : $44,814
Dylan Peterson $75,000 (3)
Salary Remaining : $43,508
Filip Larsson $75,000 (2)
Salary Remaining : $43,508
Jeremie Bucheler $75,000 (2)
Salary Remaining : $43,508
Cole Krygier $75,000 (2)
Salary Remaining : $43,508
Jack Malone $75,000 (3)
Salary Remaining : $43,508
Luke Krys $75,000 (2)
Salary Remaining : $43,508
Riese Gaber $75,000 (3)
Salary Remaining : $43,508
Josh Davies $75,000 (3)
Salary Remaining : $43,508
Drew Commesso $75,000 (2)
Salary Remaining : $43,508
Carter Gylander $75,000 (3)
Salary Remaining : $43,508
Milos Kelemen $75,000 (1)
Salary Remaining : $43,508
Dylan Garand $70,000 (1)
Salary Remaining : $40,608
Dino Kambeitz $66,000 (2)
Salary Remaining : $38,287
Dennis Hildeby $65,000 (2)
Salary Remaining : $37,707
Bogdan Trineyev $60,000 (2)
Salary Remaining : $34,807
Kurtis MacDermid $50,000 (2)
Salary Remaining : $29,006
Arttu Hyry $50,000 (1)
Salary Remaining : $29,006
Total Farm Players41
Salary Commitment
Year 2025 : $3,528,021
Year 2026 : $2,155,633
Year 2027 : $632,500
Year 2028 : $177,500
Salary Average Commitment
Year 2025 : $3,528,021
Year 2026 : $2,155,633
Year 2027 : $632,500
Year 2028 : $177,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $70 - 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 - 95.04%
Farm Level 2: 1000 - $15 - 959 - 95.94%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,693,633
Year to Date Revenue$30,485,400
Farm
Home Games Left23
Average Attendance - %2,860 - 95.34%
Average Income per Game$120,569
Year to Date Revenue$2,170,245

Expense

Pro Players Total Salaries$81,746,749
Farm Players Total Salaries$2,667,506
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,720,485
Farm Year To Date Expenses$1,142,516
Pro Salary Cap To Date$31,076,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,953,567
Farm Estimated Season Revenue$2,773,091
Pro Remaining Season Days116
Pro Expenses Per Days$425,764
Pro Estimated Expenses$49,388,624
Farm Remaining Season Days105
Farm Expenses Per Days$14,738
Farm Estimated Expenses$1,547,490
Estimated Season Expenses$50,936,114
Estimated Season Salary Cap$78,551,609
Estimate Under Maximum Salary Cap of $88,000,000$9,448,391
Estimate Over Minimum Salary Cap of $0 $78,551,609
Current Bank Account$15,169,877
Projected Bank Account$5,960,421

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (4)
-Salary Remaining : $5,675,391
Thatcher Demko $6,900,000 (4)
-Salary Remaining : $4,168,750
Alex Pietrangelo (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $3,806,250
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,625,000
Sam Bennett (1 Way Contract) $5,499,999 (4)
-Salary Remaining : $3,322,916
Jan Rutta (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $3,202,083
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,020,833
MacKenzie Weegar (1 Way Contract) $4,387,500 (2)
-Salary Remaining : $2,650,781
Joel Armia (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,416,667
Aliaksei Protas (1 Way Contract) $3,562,500 (5)
-Salary Remaining : $2,152,344
Jordan Greenway (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $2,120,625
Tyler Myers (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,114,583
Kasperi Kapanen (1 Way Contract) $3,168,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,914,000
Lane Hutson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Ryan Suter (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,117,708
Dylan Guenther (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,057,292
Bobby Brink (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $906,250
Radek Faksa (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $906,250
Lars Eller (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $876,042
Kevin Lankinen $1,400,000 (2)
-Salary Remaining : $845,833
Mark Jankowski $1,095,000 (2)
-Salary Remaining : $661,563
Jake Neighbours $1,000,000 (1)
-Salary Remaining : $604,167
Jakob Pelletier $880,000 (3)
-Salary Remaining : $531,667
Zemgus Girgensons $800,000 (3)
-Salary Remaining : $483,333
Total Pro Players24
Salary Commitment
Year 2025 : $81,746,749
Year 2026 : $73,978,749
Year 2027 : $38,996,249
Year 2028 : $25,356,249
Salary Average Commitment
Year 2025 : $81,746,749
Year 2026 : $73,978,749
Year 2027 : $38,996,249
Year 2028 : $25,356,249
Salary Cap with 1 Way Contract
Year 2025 : $78,578,749
Year 2026 : $73,978,749
Year 2027 : $38,996,249
Year 2028 : $25,356,249

Farm Players Salaries

Adam Gaudette $144,444 (1)
Salary Remaining : $83,794
Alex Limoges $130,000 (1)
Salary Remaining : $75,414
Christian Wolanin $100,750 (1)
Salary Remaining : $58,446
Hardy Haman Aktell $100,000 (4)
Salary Remaining : $58,011
Adam Erne $100,000 (3)
Salary Remaining : $58,011
Chad Ruhwedel $100,000 (1)
Salary Remaining : $58,011
Rafael Harvey-Pinard $99,000 (1)
Salary Remaining : $57,431
Arturs Silovs $93,500 (3)
Salary Remaining : $54,240
Nick DeSimone $90,800 (1)
Salary Remaining : $52,674
Justin Brazeau $90,750 (4)
Salary Remaining : $52,645
Kyle Burroughs $90,000 (1)
Salary Remaining : $52,210
Gleb Trikozov $90,000 (3)
Salary Remaining : $52,210
Raphael Lavoie $87,413 (2)
Salary Remaining : $50,709
Kale Clague $85,250 (2)
Salary Remaining : $49,454
Mark Kastelic $83,100 (3)
Salary Remaining : $48,207
Calen Addison $82,500 (2)
Salary Remaining : $47,859
Hunter Brzustewicz $82,500 (3)
Salary Remaining : $47,859
Joni Jurmo $82,500 (3)
Salary Remaining : $47,859
Cole Schwindt $80,000 (3)
Salary Remaining : $46,409
Akito Hirose $80,000 (1)
Salary Remaining : $46,409
Connor Carrick $75,000 (1)
Salary Remaining : $43,508
Sergei Murashov $75,000 (3)
Salary Remaining : $43,508
Patrick Maroon $75,000 (1)
Salary Remaining : $43,508
Florian Xhekaj $75,000 (3)
Salary Remaining : $43,508
Aidan McDonough $75,000 (1)
Salary Remaining : $43,508
Kirill Kudryavtsev $75,000 (3)
Salary Remaining : $43,508
Joel Blomqvist $75,000 (2)
Salary Remaining : $43,508
Matthew Highmore $75,000 (2)
Salary Remaining : $43,508
Arshdeep Bains $65,000 (1)
Salary Remaining : $37,707
Ondrej Pavel $60,000 (2)
Salary Remaining : $34,807
Jagger Joshua $50,000 (4)
Salary Remaining : $29,006
Total Farm Players31
Salary Commitment
Year 2025 : $2,667,506
Year 2026 : $1,542,512
Year 2027 : $1,077,350
Year 2028 : $240,750
Salary Average Commitment
Year 2025 : $2,667,506
Year 2026 : $1,542,512
Year 2027 : $1,077,350
Year 2028 : $240,750

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $105 - 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 - 1,887 - 94.33%
Farm Level 2: 1000 - $15 - 946 - 94.56%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,861,624
Year to Date Revenue$31,647,600
Farm
Home Games Left23
Average Attendance - %2,832 - 94.40%
Average Income per Game$119,514
Year to Date Revenue$2,151,253

Expense

Pro Players Total Salaries$58,578,124
Farm Players Total Salaries$2,550,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$18,779,525
Pro Year To Date Expenses$23,197,079
Farm Year To Date Expenses$1,008,351
Pro Salary Cap To Date$22,603,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,678,965
Farm Estimated Season Revenue$2,748,823
Pro Remaining Season Days116
Pro Expenses Per Days$305,094
Pro Estimated Expenses$35,390,904
Farm Remaining Season Days105
Farm Expenses Per Days$14,088
Farm Estimated Expenses$1,479,240
Estimated Season Expenses$36,870,144
Estimated Season Salary Cap$75,867,551
Estimate Under Maximum Salary Cap of $88,000,000$12,132,449
Estimate Over Minimum Salary Cap of $0 $75,867,551
Current Bank Account$3,590,371
Projected Bank Account$14,148,015

Pro Players Salaries

Mathew Barzal (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $4,531,250
Andrei Svechnikov (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $4,003,359
Brock Boeser (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,625,000
Mikhail Sergachev (1 Way Contract) $4,752,000 (1)
-Salary Remaining : $2,871,000
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,718,750
Brenden Dillon (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,416,667
Ondrej Palat (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,510,417
Mathieu Olivier (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $1,510,417
Macklin Celebrini (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Leo Carlsson $2,000,000 (2)
-Salary Remaining : $1,208,333
Pavel Mintyukov $2,000,000 (2)
-Salary Remaining : $1,208,333
Jamieson Rees (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $906,250
Tomas Tatar $1,499,999 (4)
-Salary Remaining : $906,249
Jack Drury $1,474,875 (1)
-Salary Remaining : $891,070
Pheonix Copley $1,450,000 (5)
-Salary Remaining : $876,042
Nathan Bastian $1,400,000 (1)
-Salary Remaining : $845,833
Corey Perry $1,400,000 (4)
-Salary Remaining : $845,833
Alexey Toropchenko $1,250,000 (2)
-Salary Remaining : $755,208
Mads Sogaard $950,000 (4)
-Salary Remaining : $573,958
Jacob Fowler $825,000 (3)
-Salary Remaining : $498,438
Olen Zellweger $800,000 (2)
-Salary Remaining : $483,333
Ethan Del Mastro $650,000 (2)
-Salary Remaining : $392,708
Dylan McIlrath $500,000 (1)
-Salary Remaining : $302,083
Oscar Dansk $500,000 (2)
-Salary Remaining : $302,083
Total Pro Players24
Salary Commitment
Year 2025 : $58,578,124
Year 2026 : $38,324,999
Year 2027 : $31,124,999
Year 2028 : $23,799,999
Salary Average Commitment
Year 2025 : $58,578,124
Year 2026 : $38,324,999
Year 2027 : $31,124,999
Year 2028 : $23,799,999
Salary Cap with 1 Way Contract
Year 2025 : $57,078,124
Year 2026 : $38,324,999
Year 2027 : $31,124,999
Year 2028 : $23,799,999

Farm Players Salaries

Michael Carcone $180,000 (4)
Salary Remaining : $104,420
Hunter Miska $140,000 (5)
Salary Remaining : $81,215
Gabriel Dumont $140,000 (1)
Salary Remaining : $81,215
Louis Domingue $140,000 (5)
Salary Remaining : $81,215
Ryan Reaves $140,000 (4)
Salary Remaining : $81,215
Louie Belpedio $140,000 (5)
Salary Remaining : $81,215
Simon Nemec $125,000 (1)
Salary Remaining : $72,514
Dalton Smith $120,000 (4)
Salary Remaining : $69,613
Trevor Carrick $97,500 (1)
Salary Remaining : $56,561
David Goyette $90,000 (3)
Salary Remaining : $52,210
Chris Driedger $90,000 (1)
Salary Remaining : $52,210
Shai Buium $90,000 (3)
Salary Remaining : $52,210
Hunter Haight $90,000 (3)
Salary Remaining : $52,210
Chase Stillman $80,000 (2)
Salary Remaining : $46,409
William Lockwood $77,500 (1)
Salary Remaining : $44,959
Max Lajoie $75,000 (1)
Salary Remaining : $43,508
Ryan Ufko $75,000 (3)
Salary Remaining : $43,508
Spencer Smallman $75,000 (1)
Salary Remaining : $43,508
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $43,508
Sasha Pastujov $70,000 (2)
Salary Remaining : $40,608
Farm Player 21 $70,000 (1)
Salary Remaining : $40,608
Travis Howe $70,000 (4)
Salary Remaining : $40,608
Anthony Vincent $70,000 (1)
Salary Remaining : $40,608
Scott Sabourin $70,000 (4)
Salary Remaining : $40,608
Brennan Saulnier $60,000 (1)
Salary Remaining : $34,807
Garrett Wilson $50,000 (1)
Salary Remaining : $29,006
Joseph Blandisi $50,000 (3)
Salary Remaining : $29,006
Shane Bowers $0 (0)
Salary Remaining : $0
Jacob Perreault $0 (0)
Salary Remaining : $0
Matvey Petrov $0 (0)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2025 : $2,550,000
Year 2026 : $1,545,000
Year 2027 : $1,395,000
Year 2028 : $1,000,000
Salary Average Commitment
Year 2025 : $2,550,000
Year 2026 : $1,545,000
Year 2027 : $1,395,000
Year 2028 : $1,000,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $70 - 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 - 95.39%
Farm Level 2: 1000 - $15 - 964 - 96.44%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,751,681
Year to Date Revenue$28,026,900
Farm
Home Games Left23
Average Attendance - %2,872 - 95.74%
Average Income per Game$121,045
Year to Date Revenue$2,178,805

Expense

Pro Players Total Salaries$78,427,084
Farm Players Total Salaries$4,295,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,996,166
Farm Year To Date Expenses$1,807,728
Pro Salary Cap To Date$32,996,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,792,031
Farm Estimated Season Revenue$2,784,029
Pro Remaining Season Days116
Pro Expenses Per Days$408,474
Pro Estimated Expenses$47,382,984
Farm Remaining Season Days105
Farm Expenses Per Days$23,733
Farm Estimated Expenses$2,491,965
Estimated Season Expenses$49,874,949
Estimated Season Salary Cap$80,379,150
Estimate Under Maximum Salary Cap of $88,000,000$7,620,850
Estimate Over Minimum Salary Cap of $0 $80,379,150
Current Bank Account$59,030,091
Projected Bank Account$55,731,202

Pro Players Salaries

Adam Fox (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $5,195,833
Ryan O'Reilly (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $4,531,250
Colton Parayko (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $4,485,938
Jared McCann (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $3,806,250
JJ Peterka (1 Way Contract) $6,280,000 (1)
-Salary Remaining : $3,794,167
Anthony Cirelli (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $3,383,333
Drake Batherson (1 Way Contract) $4,975,000 (1)
-Salary Remaining : $3,005,729
Mikael Granlund (1 Way Contract) $4,450,000 (4)
-Salary Remaining : $2,688,542
J.J. Moser (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $2,242,969
Conor Garland $3,500,000 (4)
-Salary Remaining : $2,114,583
Dante Fabbro (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $2,114,583
Henri Jokiharju (1 Way Contract) $2,567,500 (1)
-Salary Remaining : $1,551,198
Sean Monahan (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,510,417
Cam York (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,208,333
Shane Pinto (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,057,292
Jackson Blake (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $906,250
Kirill Marchenko $1,400,000 (1)
-Salary Remaining : $845,833
Jackson LaCombe $1,250,000 (2)
-Salary Remaining : $755,208
Logan Thompson $1,073,334 (4)
-Salary Remaining : $648,473
Jiri Kulich $900,000 (1)
-Salary Remaining : $543,750
Lukas Dostal $893,750 (3)
-Salary Remaining : $539,974
Philipp Kurashev $750,000 (1)
-Salary Remaining : $453,125
Total Pro Players22
Salary Commitment
Year 2025 : $78,427,084
Year 2026 : $40,179,584
Year 2027 : $38,929,584
Year 2028 : $16,523,334
Salary Average Commitment
Year 2025 : $78,427,084
Year 2026 : $38,179,584
Year 2027 : $36,929,584
Year 2028 : $14,523,334
Salary Cap with 1 Way Contract
Year 2025 : $78,427,084
Year 2026 : $38,179,584
Year 2027 : $36,929,584
Year 2028 : $14,523,334

Farm Players Salaries

Noah Ostlund $115,000 (3)
Salary Remaining : $66,713
Nathan Walker $112,500 (2)
Salary Remaining : $65,262
Cameron Hughes $100,750 (3)
Salary Remaining : $58,446
Anthony Richard $100,750 (3)
Salary Remaining : $58,446
Glenn Gawdin $100,750 (3)
Salary Remaining : $58,446
Tanner Laczynski $100,750 (3)
Salary Remaining : $58,446
Ivan Miroshnichenko $100,000 (2)
Salary Remaining : $58,011
Ryan Johnson $100,000 (2)
Salary Remaining : $58,011
Chase Wouters $90,000 (2)
Salary Remaining : $52,210
Elias Salomonsson $90,000 (3)
Salary Remaining : $52,210
Brandon Halverson $90,000 (4)
Salary Remaining : $52,210
Jayson Megna $90,000 (2)
Salary Remaining : $52,210
Tyler Pitlick $90,000 (3)
Salary Remaining : $52,210
Tristan Luneau $90,000 (3)
Salary Remaining : $52,210
John Hayden $90,000 (3)
Salary Remaining : $52,210
Cole Reinhardt $85,250 (2)
Salary Remaining : $49,454
Aleksanteri Kaskimaki $82,500 (3)
Salary Remaining : $47,859
Bryce McConnell-Barker $82,500 (3)
Salary Remaining : $47,859
Coulson Pitre $82,500 (3)
Salary Remaining : $47,859
Zach Dean $80,000 (2)
Salary Remaining : $46,409
Grant Hutton $80,000 (5)
Salary Remaining : $46,409
Colin Miller $80,000 (5)
Salary Remaining : $46,409
Alex Petrovic $80,000 (5)
Salary Remaining : $46,409
Sam Gagner $80,000 (3)
Salary Remaining : $46,409
Troy Stecher $80,000 (5)
Salary Remaining : $46,409
Chris Terry $80,000 (3)
Salary Remaining : $46,409
Ilya Nikolaev $80,000 (4)
Salary Remaining : $46,409
Josh Doan $80,000 (1)
Salary Remaining : $46,409
Mike Reilly $80,000 (4)
Salary Remaining : $46,409
Ben Hutton $80,000 (5)
Salary Remaining : $46,409
Connor MurphyG $80,000 (4)
Salary Remaining : $46,409
Ben Jones $77,500 (2)
Salary Remaining : $44,959
Ben Gleason $77,500 (1)
Salary Remaining : $44,959
Ben McCartney $77,500 (3)
Salary Remaining : $44,959
Tristen Robins $75,000 (1)
Salary Remaining : $43,508
Nikita Grebenkin $75,000 (3)
Salary Remaining : $43,508
TJ Brodie $75,000 (5)
Salary Remaining : $43,508
James Stefan $75,000 (3)
Salary Remaining : $43,508
Jakub Stancl $75,000 (3)
Salary Remaining : $43,508
Josh Filmon $75,000 (3)
Salary Remaining : $43,508
Emmitt Finnie $75,000 (3)
Salary Remaining : $43,508
Danila Klimovich $75,000 (1)
Salary Remaining : $43,508
Angus Crookshank $70,000 (1)
Salary Remaining : $40,608
Jaxson Stauber $70,000 (1)
Salary Remaining : $40,608
Zac Dalpe $70,000 (3)
Salary Remaining : $40,608
Stanislav Svozil $70,000 (2)
Salary Remaining : $40,608
Max McCormick $70,000 (3)
Salary Remaining : $40,608
Filip Roos $70,000 (1)
Salary Remaining : $40,608
Lucas Ciona $60,000 (2)
Salary Remaining : $34,807
Sam Morton $60,000 (2)
Salary Remaining : $34,807
Andrew Agozzino $60,000 (2)
Salary Remaining : $34,807
Georgi Romanov $60,000 (2)
Salary Remaining : $34,807
Curtis McKenzie $50,000 (3)
Salary Remaining : $29,006
Total Farm Players53
Salary Commitment
Year 2025 : $4,295,750
Year 2026 : $3,778,250
Year 2027 : $2,733,000
Year 2028 : $805,000
Salary Average Commitment
Year 2025 : $4,275,750
Year 2026 : $3,778,250
Year 2027 : $2,733,000
Year 2028 : $805,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $105 - 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 - 95.39%
Farm Level 2: 1000 - $15 - 932 - 93.21%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,891,516
Year to Date Revenue$35,938,800
Farm
Home Games Left23
Average Attendance - %2,840 - 94.67%
Average Income per Game$120,329
Year to Date Revenue$2,165,925

Expense

Pro Players Total Salaries$88,110,750
Farm Players Total Salaries$1,875,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,488,960
Farm Year To Date Expenses$790,311
Pro Salary Cap To Date$34,488,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,613,347
Farm Estimated Season Revenue$2,767,571
Pro Remaining Season Days116
Pro Expenses Per Days$458,910
Pro Estimated Expenses$53,233,560
Farm Remaining Season Days105
Farm Expenses Per Days$10,361
Farm Estimated Expenses$1,087,905
Estimated Season Expenses$54,321,465
Estimated Season Salary Cap$87,722,520
Estimate Under Maximum Salary Cap of $88,000,000$277,480
Estimate Over Minimum Salary Cap of $0 $87,722,520
Current Bank Account($7,023,966)
Projected Bank Account($16,964,513)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (4)
-Salary Remaining : $7,476,563
Alex Ovechkin (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $7,250,000
William Karlsson (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $5,437,500
Zach Werenski $8,625,000 (1)
-Salary Remaining : $5,210,938
Travis Sanheim (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $4,757,813
Moritz Seider (1 Way Contract) $7,310,250 (1)
-Salary Remaining : $4,416,609
Trevor Moore (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $4,229,167
Matt Duchene (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,718,750
Boone Jenner (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,114,583
Matias Maccelli (1 Way Contract) $2,928,375 (1)
-Salary Remaining : $1,769,227
Morgan Frost $2,310,000 (2)
-Salary Remaining : $1,395,625
Ryan Hartman (1 Way Contract) $1,989,000 (1)
-Salary Remaining : $1,201,688
Robert Hagg $1,080,000 (3)
-Salary Remaining : $652,500
Jansen Harkins $1,063,125 (5)
-Salary Remaining : $642,305
Nick Cousins $1,000,000 (2)
-Salary Remaining : $604,167
Jack LaFontaine $950,000 (3)
-Salary Remaining : $573,958
Justin Kirkland $930,000 (2)
-Salary Remaining : $561,875
Ville Heinola $760,000 (1)
-Salary Remaining : $459,167
Nick Seeler $750,000 (1)
-Salary Remaining : $453,125
Oskar Back $750,000 (1)
-Salary Remaining : $453,125
Matej Blumel $725,000 (1)
-Salary Remaining : $438,021
Johnathan Kovacevic $690,000 (1)
-Salary Remaining : $416,875
Total Pro Players22
Salary Commitment
Year 2025 : $88,110,750
Year 2026 : $60,083,125
Year 2027 : $39,343,125
Year 2028 : $20,438,125
Salary Average Commitment
Year 2025 : $88,110,750
Year 2026 : $60,083,125
Year 2027 : $39,343,125
Year 2028 : $20,438,125
Salary Cap with 1 Way Contract
Year 2025 : $88,110,750
Year 2026 : $60,083,125
Year 2027 : $39,343,125
Year 2028 : $20,438,125

Farm Players Salaries

Bokondji Imama $104,625 (5)
Salary Remaining : $60,694
Dryden Hunt $93,000 (1)
Salary Remaining : $53,950
Matt Villalta $85,250 (2)
Salary Remaining : $49,454
Mac Hollowell $85,250 (2)
Salary Remaining : $49,454
Reilly Walsh $85,250 (2)
Salary Remaining : $49,454
Matt Rempe $82,000 (1)
Salary Remaining : $47,569
Simon Lundmark $75,000 (1)
Salary Remaining : $43,508
Carson Bantle $75,000 (3)
Salary Remaining : $43,508
Philippe Daoust $75,000 (1)
Salary Remaining : $43,508
Jonathan Aspirot $75,000 (1)
Salary Remaining : $43,508
Scott Walford $75,000 (1)
Salary Remaining : $43,508
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $43,508
Santeri Hatakka $75,000 (1)
Salary Remaining : $43,508
Ronnie Attard $75,000 (1)
Salary Remaining : $43,508
Farm Player 113 $70,000 (1)
Salary Remaining : $40,608
Farm Player 111 $70,000 (1)
Salary Remaining : $40,608
Farm Player 112 $70,000 (1)
Salary Remaining : $40,608
Farm Player 110 $70,000 (1)
Salary Remaining : $40,608
Farm Player 11 $70,000 (1)
Salary Remaining : $40,608
Farm Player 114 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 12 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 11 $70,000 (1)
Salary Remaining : $40,608
Mason Millman $60,000 (2)
Salary Remaining : $34,807
Ronan Seeley $60,000 (1)
Salary Remaining : $34,807
Alexis Gendron $60,000 (2)
Salary Remaining : $34,807
Total Farm Players25
Salary Commitment
Year 2025 : $1,875,375
Year 2026 : $555,375
Year 2027 : $179,625
Year 2028 : $104,625
Salary Average Commitment
Year 2025 : $1,875,375
Year 2026 : $555,375
Year 2027 : $179,625
Year 2028 : $104,625

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $105 - 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 - 1,881 - 94.06%
Farm Level 2: 1000 - $15 - 926 - 92.57%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,863,897
Year to Date Revenue$29,822,350
Farm
Home Games Left23
Average Attendance - %2,807 - 93.56%
Average Income per Game$118,796
Year to Date Revenue$2,138,320

Expense

Pro Players Total Salaries$40,048,730
Farm Players Total Salaries$3,356,067
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,600,000
Pro Year To Date Expenses$15,645,594
Farm Year To Date Expenses$1,429,478
Pro Salary Cap To Date$15,645,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,597,422
Farm Estimated Season Revenue$2,732,298
Pro Remaining Season Days116
Pro Expenses Per Days$208,587
Pro Estimated Expenses$24,196,092
Farm Remaining Season Days105
Farm Expenses Per Days$18,542
Farm Estimated Expenses$1,946,910
Estimated Season Expenses$26,143,002
Estimated Season Salary Cap$43,441,686
Estimate Under Maximum Salary Cap of $88,000,000$44,558,314
Estimate Over Minimum Salary Cap of $0 $43,441,686
Current Bank Account$33,159,313
Projected Bank Account$56,346,031

Pro Players Salaries

Matty Beniers (1 Way Contract) $5,464,286 (1)
-Salary Remaining : $3,301,339
Jonas Siegenthaler (1 Way Contract) $5,100,000 (5)
-Salary Remaining : $3,081,250
Bowen Byram (1 Way Contract) $3,811,500 (3)
-Salary Remaining : $2,302,781
James van Riemsdyk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,812,500
Braden Schneider (1 Way Contract) $2,530,000 (4)
-Salary Remaining : $1,528,542
Dan Vladar (1 Way Contract) $2,178,000 (1)
-Salary Remaining : $1,315,875
Bobby McMann $2,025,000 (4)
-Salary Remaining : $1,223,438
Adam Fantilli $2,000,000 (2)
-Salary Remaining : $1,208,333
Kaiden Guhle (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $906,250
Jesper Boqvist $1,444,444 (1)
-Salary Remaining : $872,685
Noah Gregor $1,400,000 (1)
-Salary Remaining : $845,833
Simon Edvinsson $1,250,000 (1)
-Salary Remaining : $755,208
Marco Kasper $1,000,000 (2)
-Salary Remaining : $604,167
Zack Bolduc $1,000,000 (2)
-Salary Remaining : $604,167
Samuel Bolduc $1,000,000 (4)
-Salary Remaining : $604,167
Tye Kartye $850,000 (1)
-Salary Remaining : $513,542
Cayden Primeau $845,500 (1)
-Salary Remaining : $510,823
Logan Mailloux $800,000 (2)
-Salary Remaining : $483,333
William Stromgren $750,000 (2)
-Salary Remaining : $453,125
Stephen Halliday $750,000 (3)
-Salary Remaining : $453,125
Tanner Pearson $750,000 (4)
-Salary Remaining : $453,125
Jet Greaves $600,000 (1)
-Salary Remaining : $362,500
Total Pro Players22
Salary Commitment
Year 2025 : $40,048,730
Year 2026 : $21,516,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Average Commitment
Year 2025 : $40,048,730
Year 2026 : $21,516,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Cap with 1 Way Contract
Year 2025 : $40,048,730
Year 2026 : $21,516,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000

Farm Players Salaries

Cam Atkinson $200,000 (4)
Salary Remaining : $116,022
Avery Hayes $140,000 (1)
Salary Remaining : $81,215
Jaroslav Chmelar $140,000 (1)
Salary Remaining : $81,215
Yaroslav Askarov $125,000 (1)
Salary Remaining : $72,514
Connor Hughes $116,250 (5)
Salary Remaining : $67,438
Jordan Martel $100,000 (5)
Salary Remaining : $58,011
Neil Shea $100,000 (5)
Salary Remaining : $58,011
Gabriel Seger $100,000 (5)
Salary Remaining : $58,011
Otto Stenberg $97,500 (3)
Salary Remaining : $56,561
Josh Lopina $96,617 (5)
Salary Remaining : $56,048
Luke Toporowski $95,700 (3)
Salary Remaining : $55,517
Nikke Kokko $90,000 (3)
Salary Remaining : $52,210
Yegor Sidorov $82,500 (3)
Salary Remaining : $47,859
Adam Engstrom $82,500 (3)
Salary Remaining : $47,859
Brennan Othmann $80,000 (2)
Salary Remaining : $46,409
David Reinbacher $80,000 (2)
Salary Remaining : $46,409
Carson Lambos $80,000 (2)
Salary Remaining : $46,409
Brandon Bussi $77,500 (1)
Salary Remaining : $44,959
Ryan Schmelzer $75,000 (1)
Salary Remaining : $43,508
Oliver Okuliar $75,000 (3)
Salary Remaining : $43,508
Riley Bezeau $75,000 (3)
Salary Remaining : $43,508
Jake Chiasson $75,000 (3)
Salary Remaining : $43,508
Kyle McDonald $75,000 (3)
Salary Remaining : $43,508
Jakub Rychlovsky $75,000 (3)
Salary Remaining : $43,508
Nikita Prishchepov $75,000 (3)
Salary Remaining : $43,508
Waltteri Ignatjew $75,000 (1)
Salary Remaining : $43,508
Anton Johansson $75,000 (3)
Salary Remaining : $43,508
Logan Nijhoff $75,000 (3)
Salary Remaining : $43,508
Kaleb Lawrence $75,000 (3)
Salary Remaining : $43,508
Nick Grabko $75,000 (1)
Salary Remaining : $43,508
Nils Aman $72,500 (1)
Salary Remaining : $42,058
Ethan Cardwell $65,000 (2)
Salary Remaining : $37,707
Alex Jefferies $65,000 (2)
Salary Remaining : $37,707
Kyle Masters $65,000 (2)
Salary Remaining : $37,707
Corson Ceulemans $65,000 (1)
Salary Remaining : $37,707
Fabian Lysell $65,000 (1)
Salary Remaining : $37,707
Ben King $65,000 (2)
Salary Remaining : $37,707
Daemon Hunt $60,000 (1)
Salary Remaining : $34,807
Keaton Mastrodonato $50,000 (4)
Salary Remaining : $29,006
Total Farm Players39
Salary Commitment
Year 2025 : $3,356,067
Year 2026 : $2,386,067
Year 2027 : $1,886,067
Year 2028 : $762,867
Salary Average Commitment
Year 2025 : $3,281,067
Year 2026 : $2,386,067
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 - 1,876 - 93.80%
Farm Level 2: 1000 - $15 - 944 - 94.39%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,933,056
Year to Date Revenue$32,861,950
Farm
Home Games Left23
Average Attendance - %2,820 - 94.00%
Average Income per Game$118,931
Year to Date Revenue$2,140,749

Expense

Pro Players Total Salaries$45,880,000
Farm Players Total Salaries$2,897,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$13,484,525
Pro Year To Date Expenses$18,076,917
Farm Year To Date Expenses$1,205,490
Pro Salary Cap To Date$17,272,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,393,341
Farm Estimated Season Revenue$2,735,402
Pro Remaining Season Days116
Pro Expenses Per Days$238,958
Pro Estimated Expenses$27,719,128
Farm Remaining Season Days105
Farm Expenses Per Days$16,006
Farm Estimated Expenses$1,680,630
Estimated Season Expenses$29,399,758
Estimated Season Salary Cap$58,476,206
Estimate Under Maximum Salary Cap of $88,000,000$29,523,794
Estimate Over Minimum Salary Cap of $0 $58,476,206
Current Bank Account$12,467,637
Projected Bank Account$32,196,622

Pro Players Salaries

Andrew Mangiapane $7,800,000 (4)
-Salary Remaining : $4,712,500
Andreas Athanasiou (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $2,446,875
Max Domi (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $2,446,875
Anthony Duclair (1 Way Contract) $3,510,000 (2)
-Salary Remaining : $2,120,625
Adam Boqvist (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $1,767,188
Elvis Merzlikins (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $1,646,354
Nino Niederreiter (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,510,417
Liam Foudy (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $1,480,208
Vitek Vanecek (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,208,333
Rasmus Asplund $1,400,000 (1)
-Salary Remaining : $845,833
Christoffer Sedoff $1,400,000 (4)
-Salary Remaining : $845,833
Eric Robinson $1,365,000 (2)
-Salary Remaining : $824,688
Alexandre Texier $1,300,000 (1)
-Salary Remaining : $785,417
Alex Steeves $1,300,000 (1)
-Salary Remaining : $785,417
Justin Holl $1,250,000 (5)
-Salary Remaining : $755,208
Tyler Wotherspoon $1,050,000 (1)
-Salary Remaining : $634,375
Grigori Denisenko $852,500 (3)
-Salary Remaining : $515,052
Declan Chisholm $852,500 (2)
-Salary Remaining : $515,052
Nikita Nesterenko $700,000 (2)
-Salary Remaining : $422,917
Anton Malmstrom $650,000 (2)
-Salary Remaining : $392,708
Tyson Kozak $600,000 (1)
-Salary Remaining : $362,500
Louis Crevier $600,000 (1)
-Salary Remaining : $362,500
Brian Pinho $550,000 (1)
-Salary Remaining : $332,292
Total Pro Players23
Salary Commitment
Year 2025 : $45,880,000
Year 2026 : $39,355,000
Year 2027 : $24,327,500
Year 2028 : $12,450,000
Salary Average Commitment
Year 2025 : $45,880,000
Year 2026 : $36,630,000
Year 2027 : $24,327,500
Year 2028 : $12,450,000
Salary Cap with 1 Way Contract
Year 2025 : $45,880,000
Year 2026 : $36,630,000
Year 2027 : $24,327,500
Year 2028 : $12,450,000

Farm Players Salaries

Adam Klapka $140,000 (1)
Salary Remaining : $81,215
Alex Swetlikoff $140,000 (4)
Salary Remaining : $81,215
Will MacKinnon $140,000 (4)
Salary Remaining : $81,215
Ethan Frisch $140,000 (4)
Salary Remaining : $81,215
Ethan de Jong $140,000 (3)
Salary Remaining : $81,215
Justin Pearson $140,000 (1)
Salary Remaining : $81,215
Brendan Furry $140,000 (2)
Salary Remaining : $81,215
Danny Katic $100,000 (4)
Salary Remaining : $58,011
Alex Doucet $100,000 (5)
Salary Remaining : $58,011
Alex Campbell $100,000 (4)
Salary Remaining : $58,011
Dylan Wendt $100,000 (4)
Salary Remaining : $58,011
Anthony Romano $100,000 (5)
Salary Remaining : $58,011
Sahil Panwar $100,000 (5)
Salary Remaining : $58,011
Ryan Gagnier $100,000 (5)
Salary Remaining : $58,011
Trevor Janicke $100,000 (4)
Salary Remaining : $58,011
Braeden Kressler $100,000 (5)
Salary Remaining : $58,011
Braden Hache $100,000 (5)
Salary Remaining : $58,011
Djibril Toure $100,000 (5)
Salary Remaining : $58,011
Joe Fleming $100,000 (5)
Salary Remaining : $58,011
Cam McDonald $100,000 (4)
Salary Remaining : $58,011
Charlie Wright $100,000 (5)
Salary Remaining : $58,011
Ian McKinnon $95,000 (1)
Salary Remaining : $55,110
Kaapo Kahkonen $87,000 (2)
Salary Remaining : $50,470
Luke Cavallin $75,000 (3)
Salary Remaining : $43,508
Nolan Maier $75,000 (3)
Salary Remaining : $43,508
Farm Goalie 21 $70,000 (1)
Salary Remaining : $40,608
Jacob Melanson $60,000 (2)
Salary Remaining : $34,807
Wyatt Bongiovanni $55,000 (3)
Salary Remaining : $31,906
Total Farm Players28
Salary Commitment
Year 2025 : $2,897,000
Year 2026 : $2,452,000
Year 2027 : $2,165,000
Year 2028 : $1,820,000
Salary Average Commitment
Year 2025 : $2,897,000
Year 2026 : $2,452,000
Year 2027 : $2,165,000
Year 2028 : $1,820,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $70 - 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 - 1,869 - 93.44%
Farm Level 2: 1000 - $15 - 945 - 94.45%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,682,132
Year to Date Revenue$31,960,500
Farm
Home Games Left23
Average Attendance - %2,813 - 93.78%
Average Income per Game$118,569
Year to Date Revenue$2,134,246

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$34,827,365
Farm Year To Date Expenses$919,867
Pro Salary Cap To Date$34,827,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,006,895
Farm Estimated Season Revenue$2,727,092
Pro Remaining Season Days116
Pro Expenses Per Days$458,207
Pro Estimated Expenses$53,152,012
Farm Remaining Season Days105
Farm Expenses Per Days$12,136
Farm Estimated Expenses$1,274,280
Estimated Season Expenses$54,426,292
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$28,498,488
Projected Bank Account$13,806,183

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (4)
-Salary Remaining : $8,156,250
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (3)
-Salary Remaining : $7,748,438
Kyle Connor (1 Way Contract) $9,642,857 (5)
-Salary Remaining : $5,825,893
Matthew Tkachuk (1 Way Contract) $8,550,000 (1)
-Salary Remaining : $5,165,625
Ryan Pulock (1 Way Contract) $7,749,000 (2)
-Salary Remaining : $4,681,688
Charlie McAvoy (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $3,806,250
Brandon Carlo (1 Way Contract) $5,535,000 (5)
-Salary Remaining : $3,344,063
Alex Vlasic (1 Way Contract) $4,554,000 (4)
-Salary Remaining : $2,751,375
Michael Bunting $4,500,000 (4)
-Salary Remaining : $2,718,750
Jordan Staal (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,570,833
Barrett Hayton (1 Way Contract) $1,968,650 (3)
-Salary Remaining : $1,189,393
Scott Mayfield (1 Way Contract) $1,957,500 (1)
-Salary Remaining : $1,182,656
Eeli Tolvanen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $906,250
Danton Heinen $1,162,500 (4)
-Salary Remaining : $702,344
Noah Juulsen $930,000 (2)
-Salary Remaining : $561,875
Calvin Pickard $900,000 (3)
-Salary Remaining : $543,750
Tobias Bjornfot $871,875 (3)
-Salary Remaining : $526,758
Jonatan Berggren $816,750 (3)
-Salary Remaining : $493,453
Will Cuylle $800,000 (1)
-Salary Remaining : $483,333
Mason Shaw $662,625 (1)
-Salary Remaining : $400,336
Logan Morrison $650,000 (2)
-Salary Remaining : $392,708
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 : $56,561
Gabriel Carriere $97,500 (5)
Salary Remaining : $56,561
Liam O'Brien $90,675 (1)
Salary Remaining : $52,602
Noel Gunler $90,675 (3)
Salary Remaining : $52,602
Cal Burke $90,675 (3)
Salary Remaining : $52,602
Matt Luff $82,500 (1)
Salary Remaining : $47,859
Roman Schmidt $82,500 (3)
Salary Remaining : $47,859
Tim Gettinger $82,167 (1)
Salary Remaining : $47,666
Noel Hoefenmayer $76,725 (2)
Salary Remaining : $44,509
Mathias Laferriere $75,000 (1)
Salary Remaining : $43,508
Ryan McGregor $75,000 (1)
Salary Remaining : $43,508
Greg Meireles $75,000 (1)
Salary Remaining : $43,508
Helge Grans $75,000 (1)
Salary Remaining : $43,508
Cam Thiesing $75,000 (3)
Salary Remaining : $43,508
Justin Ertel $75,000 (3)
Salary Remaining : $43,508
Nicholas Zabaneh $75,000 (3)
Salary Remaining : $43,508
Colton Poolman $75,000 (3)
Salary Remaining : $43,508
Connor Corcoran $75,000 (2)
Salary Remaining : $43,508
Christian Krygier $75,000 (3)
Salary Remaining : $43,508
Garrett Pyke $75,000 (3)
Salary Remaining : $43,508
Chris Ortiz $75,000 (3)
Salary Remaining : $43,508
Erik Portillo $75,000 (2)
Salary Remaining : $43,508
Ty Glover $70,000 (3)
Salary Remaining : $40,608
Callahan Burke $69,750 (1)
Salary Remaining : $40,463
Mitchell Stephens $69,750 (1)
Salary Remaining : $40,463
Kevin Mandolese $66,263 (1)
Salary Remaining : $38,440
Jimmy Schuldt $55,000 (1)
Salary Remaining : $31,906
Matteo Pietroniro $50,000 (1)
Salary Remaining : $29,006
Michael Simpson $50,000 (1)
Salary Remaining : $29,006
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 - 1,898 - 94.89%
Farm Level 2: 1000 - $15 - 954 - 95.36%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,930,947
Year to Date Revenue$30,895,150
Farm
Home Games Left23
Average Attendance - %2,852 - 95.05%
Average Income per Game$120,288
Year to Date Revenue$2,165,187

Expense

Pro Players Total Salaries$79,307,409
Farm Players Total Salaries$3,376,688
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,050,000
Pro Year To Date Expenses$30,780,775
Farm Year To Date Expenses$1,448,774
Pro Salary Cap To Date$30,103,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,273,672
Farm Estimated Season Revenue$2,766,628
Pro Remaining Season Days116
Pro Expenses Per Days$413,059
Pro Estimated Expenses$47,914,844
Farm Remaining Season Days105
Farm Expenses Per Days$18,656
Farm Estimated Expenses$1,958,880
Estimated Season Expenses$49,873,724
Estimated Season Salary Cap$81,035,667
Estimate Under Maximum Salary Cap of $88,000,000$6,964,333
Estimate Over Minimum Salary Cap of $0 $81,035,667
Current Bank Account$4,468,288
Projected Bank Account$5,634,864

Pro Players Salaries

Jack Eichel (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $8,156,250
Brayden Schenn (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $4,078,125
Zach Hyman (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,473,958
Aaron Ekblad (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $2,990,625
Ryan McDonagh (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $2,900,000
Esa Lindell (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,718,750
Spencer Knight (1 Way Contract) $4,455,000 (3)
-Salary Remaining : $2,691,563
Thomas Harley (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $2,501,250
Philip Broberg $4,122,825 (2)
-Salary Remaining : $2,490,873
Jaden Schwartz (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $2,295,833
Jonathan Drouin (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $2,175,000
Ilya Mikheyev (1 Way Contract) $2,375,000 (2)
-Salary Remaining : $1,434,896
Nicolas Hague (1 Way Contract) $2,271,209 (2)
-Salary Remaining : $1,372,189
Yegor Chinakhov (1 Way Contract) $2,079,000 (4)
-Salary Remaining : $1,256,063
Logan Cooley $2,000,000 (2)
-Salary Remaining : $1,208,333
Kent Johnson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,208,333
Will Smith (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,057,292
Carl Grundstrom (1 Way Contract) $1,710,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,033,125
Kaedan Korczak $928,125 (4)
-Salary Remaining : $560,742
Emil Heineman $800,000 (1)
-Salary Remaining : $483,333
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $483,333
Brett Leason $767,250 (3)
-Salary Remaining : $463,547
Joseph Woll $759,000 (2)
-Salary Remaining : $458,563
John Beecher $700,000 (1)
-Salary Remaining : $422,917
Total Pro Players24
Salary Commitment
Year 2025 : $79,307,409
Year 2026 : $76,472,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Average Commitment
Year 2025 : $79,307,409
Year 2026 : $74,097,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Cap with 1 Way Contract
Year 2025 : $77,597,409
Year 2026 : $74,097,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125

Farm Players Salaries

Jack Campbell $149,900 (4)
Salary Remaining : $86,959
Tyson Barrie $149,500 (2)
Salary Remaining : $86,727
Sam Lafferty $145,000 (4)
Salary Remaining : $84,116
Maveric Lamoureux $97,500 (3)
Salary Remaining : $56,561
Filip Kral $97,500 (1)
Salary Remaining : $56,561
Kieffer Bellows $93,000 (3)
Salary Remaining : $53,950
Malcolm Subban $90,000 (3)
Salary Remaining : $52,210
Aatu Raty $90,000 (1)
Salary Remaining : $52,210
Samuel Helenius $90,000 (3)
Salary Remaining : $52,210
Anton Wahlberg $90,000 (3)
Salary Remaining : $52,210
Sam Poulin $85,250 (3)
Salary Remaining : $49,454
Akil Thomas $85,200 (2)
Salary Remaining : $49,425
Artur Akhtyamov $85,167 (3)
Salary Remaining : $49,406
Samuel Savoie $82,500 (3)
Salary Remaining : $47,859
Wyatte Wylie $82,500 (2)
Salary Remaining : $47,859
Ole Julian Bjorgvik-Holm $82,500 (3)
Salary Remaining : $47,859
Marek Alscher $82,500 (3)
Salary Remaining : $47,859
Lian Bichsel $80,000 (2)
Salary Remaining : $46,409
Chaz Lucius $80,000 (1)
Salary Remaining : $46,409
Tyler Boucher $80,000 (2)
Salary Remaining : $46,409
Oliver Wahlstrom $78,671 (1)
Salary Remaining : $45,638
Dylan Roobroeck $75,000 (3)
Salary Remaining : $43,508
Luca Del Bel Belluz $75,000 (2)
Salary Remaining : $43,508
Logan Brown $75,000 (1)
Salary Remaining : $43,508
Vyacheslav Peksa $75,000 (3)
Salary Remaining : $43,508
Chase Bradley $75,000 (3)
Salary Remaining : $43,508
Jackson Edward $75,000 (3)
Salary Remaining : $43,508
Samuel Hlavaj $75,000 (3)
Salary Remaining : $43,508
Vsevolod Komarov $75,000 (3)
Salary Remaining : $43,508
Oskar Pettersson $70,000 (2)
Salary Remaining : $40,608
Trevor Kuntar $70,000 (2)
Salary Remaining : $40,608
Ville Ottavainen $65,000 (2)
Salary Remaining : $37,707
Cross Hanas $65,000 (1)
Salary Remaining : $37,707
Tyrel Bauer $60,000 (1)
Salary Remaining : $34,807
Kyle MacLean $60,000 (1)
Salary Remaining : $34,807
Ryan Tverberg $60,000 (2)
Salary Remaining : $34,807
Lukas Cormier $60,000 (1)
Salary Remaining : $34,807
Ryan O'Rourke $60,000 (1)
Salary Remaining : $34,807
Ryan McAllister $60,000 (2)
Salary Remaining : $34,807
Daniel D'Amato $50,000 (3)
Salary Remaining : $29,006
Marc Gatcomb $50,000 (3)
Salary Remaining : $29,006
Ty Tullio $50,000 (1)
Salary Remaining : $29,006
Total Farm Players42
Salary Commitment
Year 2025 : $3,376,688
Year 2026 : $2,600,517
Year 2027 : $1,723,317
Year 2028 : $294,900
Salary Average Commitment
Year 2025 : $3,376,688
Year 2026 : $2,600,517
Year 2027 : $1,723,317
Year 2028 : $294,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $70 - 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 - 1,887 - 94.36%
Farm Level 2: 1000 - $15 - 953 - 95.32%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,975
Year to Date Revenue$23,519,650
Farm
Home Games Left23
Average Attendance - %2,840 - 94.68%
Average Income per Game$119,722
Year to Date Revenue$2,154,995

Expense

Pro Players Total Salaries$86,260,455
Farm Players Total Salaries$2,446,608
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,360,397
Farm Year To Date Expenses$1,006,119
Pro Salary Cap To Date$34,360,397
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,359,325
Farm Estimated Season Revenue$2,753,605
Pro Remaining Season Days116
Pro Expenses Per Days$449,273
Pro Estimated Expenses$52,115,668
Farm Remaining Season Days105
Farm Expenses Per Days$13,517
Farm Estimated Expenses$1,419,285
Estimated Season Expenses$53,534,953
Estimated Season Salary Cap$86,476,065
Estimate Under Maximum Salary Cap of $88,000,000$1,523,935
Estimate Over Minimum Salary Cap of $0 $86,476,065
Current Bank Account$6,424,746
Projected Bank Account$1,002,723

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $6,947,917
Travis Konecny (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $4,531,250
Mitch Marner (1 Way Contract) $7,359,525 (5)
-Salary Remaining : $4,446,380
Thomas Chabot (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $3,927,083
Patrick Kane (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,927,083
Joey Daccord (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $3,806,250
Sean Couturier (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $2,869,792
Neal Pionk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,718,750
Sam Montembeault $4,252,500 (5)
-Salary Remaining : $2,569,219
Josh Manson (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $2,175,000
Vladislav Gavrikov (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,114,583
Nikita Zadorov $3,500,000 (4)
-Salary Remaining : $2,114,583
Casey Mittelstadt (1 Way Contract) $2,587,500 (1)
-Salary Remaining : $1,563,281
Teuvo Teravainen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,510,417
Connor Bedard $2,500,000 (2)
-Salary Remaining : $1,510,417
Dylan DeMelo (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Tage Thompson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $906,250
Trevor van Riemsdyk $1,300,000 (2)
-Salary Remaining : $785,417
Steven Lorentz $1,260,000 (1)
-Salary Remaining : $761,250
Jakub Lauko $1,200,000 (1)
-Salary Remaining : $725,000
Ryan McLeod $825,930 (2)
-Salary Remaining : $498,999
Walker Duehr $825,000 (1)
-Salary Remaining : $498,438
Total Pro Players22
Salary Commitment
Year 2025 : $86,260,455
Year 2026 : $78,887,955
Year 2027 : $75,121,550
Year 2028 : $62,271,550
Salary Average Commitment
Year 2025 : $85,560,455
Year 2026 : $78,887,955
Year 2027 : $67,762,025
Year 2028 : $54,912,025
Salary Cap with 1 Way Contract
Year 2025 : $86,260,455
Year 2026 : $78,887,955
Year 2027 : $67,762,025
Year 2028 : $54,912,025

Farm Players Salaries

Nolan Foote $140,000 (1)
Salary Remaining : $81,215
David Rittich $125,000 (5)
Salary Remaining : $72,514
Sheldon Dries $120,000 (2)
Salary Remaining : $69,613
Ryan Lomberg $120,000 (3)
Salary Remaining : $69,613
Jonas Johansson $116,250 (4)
Salary Remaining : $67,438
Konsta Helenius $115,000 (3)
Salary Remaining : $66,713
Travis Dermott $100,080 (4)
Salary Remaining : $58,057
Gavin Brindley $90,000 (3)
Salary Remaining : $52,210
Billy Sweezey $77,778 (4)
Salary Remaining : $45,120
Maxim Tsyplakov $75,000 (2)
Salary Remaining : $43,508
Ashton Sautner $75,000 (5)
Salary Remaining : $43,508
Dylan Wells $75,000 (3)
Salary Remaining : $43,508
Samuel Laberge $75,000 (1)
Salary Remaining : $43,508
Adam McCormick $75,000 (5)
Salary Remaining : $43,508
Justin Lee $75,000 (5)
Salary Remaining : $43,508
Dan Renouf $75,000 (5)
Salary Remaining : $43,508
Scott Harrington $75,000 (5)
Salary Remaining : $43,508
Blake Hillman $75,000 (5)
Salary Remaining : $43,508
Joakim Ryan $75,000 (5)
Salary Remaining : $43,508
Ryder Korczak $70,000 (2)
Salary Remaining : $40,608
Topi Niemela $70,000 (2)
Salary Remaining : $40,608
Brett Harrison $70,000 (2)
Salary Remaining : $40,608
Vincent Arseneau $70,000 (3)
Salary Remaining : $40,608
Corey Andonovski $62,500 (1)
Salary Remaining : $36,257
Daniel Walcott $50,000 (3)
Salary Remaining : $29,006
Parker Gahagen $50,000 (4)
Salary Remaining : $29,006
Mason Geertsen $50,000 (3)
Salary Remaining : $29,006
Kevin Conley $50,000 (3)
Salary Remaining : $29,006
Marshall Rifai $50,000 (3)
Salary Remaining : $29,006
Josiah Didier $50,000 (4)
Salary Remaining : $29,006
Joey Abate $50,000 (3)
Salary Remaining : $29,006
Total Farm Players31
Salary Commitment
Year 2025 : $2,446,608
Year 2026 : $2,169,108
Year 2027 : $1,764,108
Year 2028 : $1,044,108
Salary Average Commitment
Year 2025 : $2,446,608
Year 2026 : $2,169,108
Year 2027 : $1,764,108
Year 2028 : $1,044,108

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 - 1,853 - 92.67%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,943,574
Year to Date Revenue$33,040,750
Farm
Home Games Left22
Average Attendance - %2,810 - 93.67%
Average Income per Game$118,035
Year to Date Revenue$2,242,664

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$32,985,556
Farm Year To Date Expenses$1,476,344
Pro Salary Cap To Date$32,332,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,645,765
Farm Estimated Season Revenue$2,596,769
Pro Remaining Season Days116
Pro Expenses Per Days$433,856
Pro Estimated Expenses$50,327,296
Farm Remaining Season Days105
Farm Expenses Per Days$19,443
Farm Estimated Expenses$2,041,515
Estimated Season Expenses$52,368,811
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$4,715,472
Projected Bank Account$1,589,195

Pro Players Salaries

Brad Marchand (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $4,531,250
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $4,364,953
Brady Tkachuk (1 Way Contract) $7,015,885 (1)
-Salary Remaining : $4,238,764
Jack Hughes (1 Way Contract) $6,840,000 (1)
-Salary Remaining : $4,132,500
Rasmus Dahlin (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $4,078,125
Patrik Laine (1 Way Contract) $5,499,999 (1)
-Salary Remaining : $3,322,916
Tyler Bertuzzi (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $3,202,083
Mattias Ekholm (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,869,792
Radko Gudas (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,718,750
Mikey Anderson (1 Way Contract) $3,633,750 (1)
-Salary Remaining : $2,195,391
Karel Vejmelka (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $1,993,750
Anthony Mantha (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,963,542
Mike Matheson $2,800,000 (1)
-Salary Remaining : $1,691,667
Dylan Holloway $2,576,764 (5)
-Salary Remaining : $1,556,795
Jake Evans (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $1,389,583
Blake Lizotte (1 Way Contract) $2,010,000 (3)
-Salary Remaining : $1,214,375
Pyotr Kochetkov $1,710,000 (1)
-Salary Remaining : $1,033,125
Kailer Yamamoto (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $996,875
William Eklund $1,250,000 (1)
-Salary Remaining : $755,208
Juuso Parssinen $1,000,000 (1)
-Salary Remaining : $604,167
Joel Hofer $871,875 (4)
-Salary Remaining : $526,758
Stefan Noesen $800,000 (3)
-Salary Remaining : $483,333
Egor Zamula $767,250 (3)
-Salary Remaining : $463,547
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 : $85,856
Derek Ryan $148,000 (2)
Salary Remaining : $85,856
Pierre Engvall $130,000 (4)
Salary Remaining : $75,414
David Jiricek $120,000 (1)
Salary Remaining : $69,613
Caleb Jones $116,250 (5)
Salary Remaining : $67,438
Rem Pitlick $110,000 (1)
Salary Remaining : $63,812
Gustav Olofsson $105,000 (2)
Salary Remaining : $60,912
Joel Teasdale $100,000 (1)
Salary Remaining : $58,011
Sebastian Cossa $100,000 (2)
Salary Remaining : $58,011
Chase De Leo $99,125 (2)
Salary Remaining : $57,503
Filip Bystedt $97,500 (3)
Salary Remaining : $56,561
Hayden Hodgson $96,000 (1)
Salary Remaining : $55,691
Aleksandr Kisakov $90,000 (3)
Salary Remaining : $52,210
Owen Beck $90,000 (3)
Salary Remaining : $52,210
Navrin Mutter $90,000 (3)
Salary Remaining : $52,210
Samuel Fagemo $85,250 (3)
Salary Remaining : $49,454
Andre Lee $85,250 (4)
Salary Remaining : $49,454
Leevi Merilainen $85,000 (1)
Salary Remaining : $49,309
Tyce Thompson $83,875 (2)
Salary Remaining : $48,657
Elmer Soderblom $80,000 (1)
Salary Remaining : $46,409
Zack Ostapchuk $75,000 (2)
Salary Remaining : $43,508
Olle Lycksell $75,000 (1)
Salary Remaining : $43,508
Talyn Boyko $75,000 (3)
Salary Remaining : $43,508
Jeremy Davies $75,000 (1)
Salary Remaining : $43,508
Joseph Cecconi $75,000 (1)
Salary Remaining : $43,508
Remi Poirier $75,000 (1)
Salary Remaining : $43,508
Vadim Zherenko $75,000 (1)
Salary Remaining : $43,508
Jan Bednar $75,000 (3)
Salary Remaining : $43,508
Owen Lindmark $75,000 (3)
Salary Remaining : $43,508
Max Wanner $75,000 (3)
Salary Remaining : $43,508
Jake Wise $75,000 (1)
Salary Remaining : $43,508
Blade Jenkins $75,000 (1)
Salary Remaining : $43,508
Colten Ellis $70,000 (2)
Salary Remaining : $40,608
Adam Ginning $70,000 (1)
Salary Remaining : $40,608
Mikael Pyyhtia $65,000 (2)
Salary Remaining : $37,707
Henri Nikkanen $65,000 (1)
Salary Remaining : $37,707
Adam Edstrom $60,000 (2)
Salary Remaining : $34,807
Aku Raty $60,000 (2)
Salary Remaining : $34,807
Judd Caulfield $60,000 (2)
Salary Remaining : $34,807
William Trudeau $60,000 (1)
Salary Remaining : $34,807
Tarun Fizer $50,000 (4)
Salary Remaining : $29,006
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 - 1,913 - 95.66%
Farm Level 2: 1000 - $15 - 953 - 95.31%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,954,797
Year to Date Revenue$35,186,350
Farm
Home Games Left23
Average Attendance - %2,866 - 95.54%
Average Income per Game$121,069
Year to Date Revenue$2,179,250

Expense

Pro Players Total Salaries$87,975,000
Farm Players Total Salaries$2,608,667
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,742,256
Farm Year To Date Expenses$1,029,511
Pro Salary Cap To Date$34,742,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,960,336
Farm Estimated Season Revenue$2,784,597
Pro Remaining Season Days116
Pro Expenses Per Days$458,203
Pro Estimated Expenses$53,151,548
Farm Remaining Season Days105
Farm Expenses Per Days$14,413
Farm Estimated Expenses$1,513,365
Estimated Season Expenses$54,664,913
Estimated Season Salary Cap$87,893,804
Estimate Under Maximum Salary Cap of $88,000,000$106,196
Estimate Over Minimum Salary Cap of $0 $87,893,804
Current Bank Account$8,262,420
Projected Bank Account$1,342,440

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $7,748,438
Brock Nelson (1 Way Contract) $7,700,000 (1)
-Salary Remaining : $4,652,083
Kevin Fiala (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $4,470,833
Dylan Strome (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $4,078,125
Mackenzie Blackwood (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $4,002,604
Phillip Danault (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,927,083
Connor Murphy (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,625,000
Jamie Benn (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,473,958
Marcus Pettersson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,322,917
Nikolaj Ehlers (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,020,833
Andrew Peeke (1 Way Contract) $2,725,000 (1)
-Salary Remaining : $1,646,354
Noah Cates (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,389,583
Noel Acciari (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,359,375
Owen Power (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,359,375
Jake Sanderson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,208,333
Brock Faber $2,000,000 (2)
-Salary Remaining : $1,208,333
Kiefer Sherwood $1,750,000 (4)
-Salary Remaining : $1,057,292
Simon Holmstrom $975,000 (4)
-Salary Remaining : $589,063
Jiri Patera $850,000 (2)
-Salary Remaining : $513,542
Parker Kelly $825,000 (2)
-Salary Remaining : $498,438
Total Pro Players20
Salary Commitment
Year 2025 : $87,975,000
Year 2026 : $57,000,000
Year 2027 : $46,825,000
Year 2028 : $46,825,000
Salary Average Commitment
Year 2025 : $87,975,000
Year 2026 : $57,000,000
Year 2027 : $46,825,000
Year 2028 : $46,825,000
Salary Cap with 1 Way Contract
Year 2025 : $87,975,000
Year 2026 : $57,000,000
Year 2027 : $46,825,000
Year 2028 : $46,825,000

Farm Players Salaries

Nicolas Aube-Kubel $145,000 (2)
Salary Remaining : $84,116
Max Jones $140,000 (1)
Salary Remaining : $81,215
Keegan Kolesar $140,000 (5)
Salary Remaining : $81,215
Nick Bjugstad $134,000 (1)
Salary Remaining : $77,735
Felix Sandstrom $100,000 (3)
Salary Remaining : $58,011
Devon Levi $100,000 (2)
Salary Remaining : $58,011
Colin White $100,000 (3)
Salary Remaining : $58,011
Austin Poganski $95,000 (5)
Salary Remaining : $55,110
Riley Fiddler-Schultz $90,000 (5)
Salary Remaining : $52,210
Craig Smith $90,000 (1)
Salary Remaining : $52,210
Declan Carlile $90,000 (2)
Salary Remaining : $52,210
Matyas Sapovaliv $90,000 (3)
Salary Remaining : $52,210
Scott Morrow $90,000 (3)
Salary Remaining : $52,210
Felix Unger-Sorum $90,000 (3)
Salary Remaining : $52,210
Artem Duda $90,000 (3)
Salary Remaining : $52,210
Calle Odelius $90,000 (3)
Salary Remaining : $52,210
Keaton Middleton $82,167 (1)
Salary Remaining : $47,666
Xavier Bourgault $80,000 (1)
Salary Remaining : $46,409
Egor Sokolov $80,000 (3)
Salary Remaining : $46,409
Jakub Skarek $77,500 (1)
Salary Remaining : $44,959
Andrew Perrott $75,000 (3)
Salary Remaining : $43,508
Luca Cagnoni $75,000 (3)
Salary Remaining : $43,508
Ben Meyers $75,000 (1)
Salary Remaining : $43,508
Adam Sykora $75,000 (2)
Salary Remaining : $43,508
Daniil Misyul $70,000 (2)
Salary Remaining : $40,608
Brandon Coe $65,000 (1)
Salary Remaining : $37,707
Magnus Chrona $60,000 (2)
Salary Remaining : $34,807
Zayde Wisdom $60,000 (1)
Salary Remaining : $34,807
Elliot Desnoyers $60,000 (1)
Salary Remaining : $34,807
Alex Beaucage $0 (0)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2025 : $2,608,667
Year 2026 : $1,745,000
Year 2027 : $1,205,000
Year 2028 : $325,000
Salary Average Commitment
Year 2025 : $2,578,667
Year 2026 : $1,745,000
Year 2027 : $1,205,000
Year 2028 : $325,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $70 - 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 - 93.94%
Farm Level 2: 1000 - $15 - 942 - 94.18%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,690,219
Year to Date Revenue$27,043,500
Farm
Home Games Left23
Average Attendance - %2,821 - 94.02%
Average Income per Game$119,024
Year to Date Revenue$2,142,436

Expense

Pro Players Total Salaries$84,819,905
Farm Players Total Salaries$1,959,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,543,162
Farm Year To Date Expenses$818,680
Pro Salary Cap To Date$33,543,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,255,469
Farm Estimated Season Revenue$2,737,557
Pro Remaining Season Days116
Pro Expenses Per Days$441,770
Pro Estimated Expenses$51,245,320
Farm Remaining Season Days105
Farm Expenses Per Days$10,825
Farm Estimated Expenses$1,136,625
Estimated Season Expenses$52,381,945
Estimated Season Salary Cap$84,788,482
Estimate Under Maximum Salary Cap of $88,000,000$3,211,518
Estimate Over Minimum Salary Cap of $0 $84,788,482
Current Bank Account$3,369,004
Projected Bank Account($4,019,915)

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $16,500,000 (3)
-Salary Remaining : $9,968,750
Chris Kreider (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $5,195,833
Roman Josi (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,135,417
Nick Suzuki (1 Way Contract) $8,150,625 (2)
-Salary Remaining : $4,924,336
Sidney Crosby (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $4,531,250
Jake DeBrusk (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $4,186,875
Jason Zucker (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,567,708
David Savard (1 Way Contract) $3,990,000 (3)
-Salary Remaining : $2,410,625
K'Andre Miller (1 Way Contract) $3,833,280 (3)
-Salary Remaining : $2,315,940
Ben Chiarot (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,510,417
Mason McTavish (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,208,333
Garnet Hathaway (1 Way Contract) $1,655,000 (3)
-Salary Remaining : $999,896
Peyton Krebs $1,435,500 (4)
-Salary Remaining : $867,281
Logan Stankoven $1,250,000 (2)
-Salary Remaining : $755,208
Petr Mrazek $1,200,000 (2)
-Salary Remaining : $725,000
Frank Nazar $1,150,000 (3)
-Salary Remaining : $694,792
Joona Koppanen $1,085,000 (5)
-Salary Remaining : $655,521
Michael McCarron $1,000,000 (3)
-Salary Remaining : $604,167
Urho Vaakanainen $940,500 (1)
-Salary Remaining : $568,219
Mattias Janmark $900,000 (2)
-Salary Remaining : $543,750
Joel Hanley $800,000 (4)
-Salary Remaining : $483,333
Ryker Evans $650,000 (1)
-Salary Remaining : $392,708
Total Pro Players22
Salary Commitment
Year 2025 : $84,819,905
Year 2026 : $72,629,405
Year 2027 : $45,878,780
Year 2028 : $10,250,500
Salary Average Commitment
Year 2025 : $84,819,905
Year 2026 : $72,629,405
Year 2027 : $45,878,780
Year 2028 : $10,250,500
Salary Cap with 1 Way Contract
Year 2025 : $84,819,905
Year 2026 : $72,629,405
Year 2027 : $45,878,780
Year 2028 : $10,250,500

Farm Players Salaries

Matt Nieto $140,000 (1)
Salary Remaining : $81,215
Nate Danielson $125,000 (3)
Salary Remaining : $72,514
Wyatt Newpower $120,000 (1)
Salary Remaining : $69,613
Tomas Nosek $110,000 (2)
Salary Remaining : $63,812
Ales Stezka $100,750 (3)
Salary Remaining : $58,446
Jeff Malott $100,750 (3)
Salary Remaining : $58,446
Jack Ahcan $85,250 (2)
Salary Remaining : $49,454
Trey Fix-Wolansky $82,500 (1)
Salary Remaining : $47,859
Sammy Blais $80,000 (5)
Salary Remaining : $46,409
Martin Frk $80,000 (5)
Salary Remaining : $46,409
Xavier Bernard $80,000 (5)
Salary Remaining : $46,409
Ryan Mast $75,000 (3)
Salary Remaining : $43,508
Mark Liwiski $75,000 (5)
Salary Remaining : $43,508
Max Szuber $75,000 (3)
Salary Remaining : $43,508
Isaac Belliveau $75,000 (3)
Salary Remaining : $43,508
Madison Bowey $75,000 (5)
Salary Remaining : $43,508
Vyacheslav Buteyets $75,000 (3)
Salary Remaining : $43,508
Gavin White $65,000 (2)
Salary Remaining : $37,707
Matthew Maggio $60,000 (2)
Salary Remaining : $34,807
Jared Davidson $60,000 (2)
Salary Remaining : $34,807
Daylan Kuefler $60,000 (2)
Salary Remaining : $34,807
Jakub Brabenec $60,000 (2)
Salary Remaining : $34,807
Carl Berglund $50,000 (2)
Salary Remaining : $29,006
Roman Ahcan $50,000 (2)
Salary Remaining : $29,006
Noah Philp $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $1,959,250
Year 2026 : $1,616,750
Year 2027 : $1,016,500
Year 2028 : $390,000
Salary Average Commitment
Year 2025 : $1,959,250
Year 2026 : $1,616,750
Year 2027 : $1,016,500
Year 2028 : $390,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $105 - 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 - 1,855 - 92.75%
Farm Level 2: 1000 - $15 - 951 - 95.09%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,875,538
Year to Date Revenue$37,510,750
Farm
Home Games Left22
Average Attendance - %2,806 - 93.53%
Average Income per Game$117,994
Year to Date Revenue$2,241,877

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$27,539,284
Farm Year To Date Expenses$927,725
Pro Salary Cap To Date$27,539,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,386,288
Farm Estimated Season Revenue$2,595,858
Pro Remaining Season Days116
Pro Expenses Per Days$362,359
Pro Estimated Expenses$42,033,644
Farm Remaining Season Days105
Farm Expenses Per Days$12,212
Farm Estimated Expenses$1,282,260
Estimated Season Expenses$43,315,904
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$11,070,251
Projected Bank Account$9,736,493

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (2)
-Salary Remaining : $5,220,000
Jonathan Huberdeau (1 Way Contract) $7,965,000 (1)
-Salary Remaining : $4,812,188
Taylor Hall (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $3,443,750
Erik Cernak (1 Way Contract) $5,148,000 (1)
-Salary Remaining : $3,110,250
Samuel Girard (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $2,990,625
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $2,990,625
John Marino (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $2,871,000
Ryan Strome (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $2,537,500
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,416,667
Brandon Tanev (1 Way Contract) $3,307,000 (4)
-Salary Remaining : $1,997,979
Jake McCabe $2,800,000 (2)
-Salary Remaining : $1,691,667
Nick Jensen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,691,667
Matthew Knies $1,750,000 (2)
-Salary Remaining : $1,057,292
Luke Schenn (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $966,667
Jordan Spence $1,485,000 (3)
-Salary Remaining : $897,188
Ross Colton $1,113,750 (1)
-Salary Remaining : $672,891
Shane Wright $1,000,000 (2)
-Salary Remaining : $604,167
Thomas Novak $936,000 (3)
-Salary Remaining : $565,500
Brett Howden $876,150 (2)
-Salary Remaining : $529,341
Jakub Dobes $600,000 (2)
-Salary Remaining : $362,500
Jonny Brodzinski $500,000 (1)
-Salary Remaining : $302,083
Conor Sheary $500,000 (1)
-Salary Remaining : $302,083
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 : $83,794
Conor Geekie $115,000 (3)
Salary Remaining : $66,713
Filip Mesar $97,500 (3)
Salary Remaining : $56,561
Riley Tufte $93,000 (3)
Salary Remaining : $53,950
Cedric Pare $93,000 (4)
Salary Remaining : $53,950
Brad Lambert $90,000 (1)
Salary Remaining : $52,210
Seamus Casey $90,000 (3)
Salary Remaining : $52,210
Jake Leschyshyn $84,333 (3)
Salary Remaining : $48,923
Gustav Lindstrom $84,150 (1)
Salary Remaining : $48,816
Kyle Capobianco $83,875 (2)
Salary Remaining : $48,657
Ben Gaudreau $82,500 (3)
Salary Remaining : $47,859
Matthew Robertson $77,500 (2)
Salary Remaining : $44,959
Curtis Douglas $77,500 (2)
Salary Remaining : $44,959
Olivier Rodrigue $77,500 (2)
Salary Remaining : $44,959
Samu Tuomaala $75,000 (2)
Salary Remaining : $43,508
Nico Myatovic $75,000 (2)
Salary Remaining : $43,508
Christian Kyrou $75,000 (2)
Salary Remaining : $43,508
Isaac Ratcliffe $75,000 (1)
Salary Remaining : $43,508
Ethan Haider $75,000 (3)
Salary Remaining : $43,508
Simon Robertsson $75,000 (3)
Salary Remaining : $43,508
Roland McKeown $75,000 (3)
Salary Remaining : $43,508
Josh Jacobs $75,000 (2)
Salary Remaining : $43,508
Tyler Inamoto $75,000 (1)
Salary Remaining : $43,508
Michael Milne $70,000 (1)
Salary Remaining : $40,608
Raivis Ansons $65,000 (1)
Salary Remaining : $37,707
Jesper Vikman $60,000 (2)
Salary Remaining : $34,807
Devin Shore $50,000 (1)
Salary Remaining : $29,006
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 - 1,885 - 94.27%
Farm Level 2: 1000 - $15 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,952,397
Year to Date Revenue$29,285,950
Farm
Home Games Left22
Average Attendance - %2,824 - 94.14%
Average Income per Game$119,303
Year to Date Revenue$2,266,760

Expense

Pro Players Total Salaries$83,828,923
Farm Players Total Salaries$2,024,512
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,247,384
Farm Year To Date Expenses$842,470
Pro Salary Cap To Date$33,247,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,762,313
Farm Estimated Season Revenue$2,624,669
Pro Remaining Season Days116
Pro Expenses Per Days$436,609
Pro Estimated Expenses$50,646,644
Farm Remaining Season Days105
Farm Expenses Per Days$11,185
Farm Estimated Expenses$1,174,425
Estimated Season Expenses$51,821,069
Estimated Season Salary Cap$83,894,028
Estimate Under Maximum Salary Cap of $88,000,000$4,105,972
Estimate Over Minimum Salary Cap of $0 $83,894,028
Current Bank Account$11,905,873
Projected Bank Account$13,471,786

Pro Players Salaries

Connor McDavid (1 Way Contract) $16,875,000 (5)
-Salary Remaining : $10,195,313
Sam Reinhart (1 Way Contract) $8,775,000 (4)
-Salary Remaining : $5,301,563
Connor Hellebuyck (1 Way Contract) $8,324,999 (1)
-Salary Remaining : $5,029,687
J.T. Miller $7,087,500 (1)
-Salary Remaining : $4,282,031
Rasmus Andersson (1 Way Contract) $6,142,500 (5)
-Salary Remaining : $3,711,094
Victor Hedman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,625,000
Auston Matthews (1 Way Contract) $5,761,924 (1)
-Salary Remaining : $3,481,162
Timo Meier (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $2,120,625
Jared Spurgeon (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,114,583
Matt Roy (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $1,993,750
Brian Dumoulin (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,208,333
Sean Durzi (1 Way Contract) $1,870,000 (3)
-Salary Remaining : $1,129,792
Yanni Gourde (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,042,188
Troy Terry (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $936,458
Owen Tippett $1,485,000 (2)
-Salary Remaining : $897,188
Mason Marchment $1,100,000 (2)
-Salary Remaining : $664,583
Mason Appleton $972,000 (1)
-Salary Remaining : $587,250
Sam Steel $950,000 (1)
-Salary Remaining : $573,958
Zach Bogosian $950,000 (2)
-Salary Remaining : $573,958
Jonathan Quick $750,000 (5)
-Salary Remaining : $453,125
Sam Carrick $700,000 (2)
-Salary Remaining : $422,917
David Kampf $500,000 (4)
-Salary Remaining : $302,083
Total Pro Players22
Salary Commitment
Year 2025 : $83,828,923
Year 2026 : $58,417,500
Year 2027 : $54,182,500
Year 2028 : $35,042,500
Salary Average Commitment
Year 2025 : $87,338,923
Year 2026 : $56,692,500
Year 2027 : $52,457,500
Year 2028 : $35,042,500
Salary Cap with 1 Way Contract
Year 2025 : $83,828,923
Year 2026 : $53,182,500
Year 2027 : $48,947,500
Year 2028 : $35,042,500

Farm Players Salaries

Hunter Shepard $108,500 (3)
Salary Remaining : $62,942
Joshua Brown $85,000 (5)
Salary Remaining : $49,309
Isak Rosen $80,000 (1)
Salary Remaining : $46,409
Austin Watson $75,000 (5)
Salary Remaining : $43,508
Cavan Fitzgerald $75,000 (1)
Salary Remaining : $43,508
Donavan Houle $75,000 (5)
Salary Remaining : $43,508
Ross Johnston $75,000 (5)
Salary Remaining : $43,508
Mason Jobst $75,000 (5)
Salary Remaining : $43,508
Matt Strome $75,000 (1)
Salary Remaining : $43,508
Luke Philp $75,000 (5)
Salary Remaining : $43,508
Brandon Hickey $75,000 (5)
Salary Remaining : $43,508
David Silye $75,000 (5)
Salary Remaining : $43,508
Alex Kannok Leipert $75,000 (1)
Salary Remaining : $43,508
Phil Kemp $75,000 (5)
Salary Remaining : $43,508
Kyler Kupka $75,000 (5)
Salary Remaining : $43,508
Zachary Metsa $75,000 (5)
Salary Remaining : $43,508
Will Zmolek $75,000 (5)
Salary Remaining : $43,508
Scooter Brickey $75,000 (5)
Salary Remaining : $43,508
Marcus Sylvegard $75,000 (5)
Salary Remaining : $43,508
Benoit-Olivier Groulx $69,750 (1)
Salary Remaining : $40,463
Jack Studnicka $66,263 (1)
Salary Remaining : $38,440
Tristen Nielsen $65,000 (1)
Salary Remaining : $37,707
Dustin Tokarski $50,000 (2)
Salary Remaining : $29,006
Aidan Fulp $50,000 (4)
Salary Remaining : $29,006
Bryan Yoon $50,000 (4)
Salary Remaining : $29,006
Alex Belzile $50,000 (2)
Salary Remaining : $29,006
Matt Tomkins $50,000 (4)
Salary Remaining : $29,006
Ken Appleby $50,000 (4)
Salary Remaining : $29,006
Cameron Wright $50,000 (4)
Salary Remaining : $29,006
Total Farm Players29
Salary Commitment
Year 2025 : $2,024,512
Year 2026 : $1,518,500
Year 2027 : $1,418,500
Year 2028 : $1,310,000
Salary Average Commitment
Year 2025 : $2,024,512
Year 2026 : $1,518,500
Year 2027 : $1,418,500
Year 2028 : $1,310,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $105 - 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 - 1,896 - 94.81%
Farm Level 2: 1000 - $15 - 943 - 94.32%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,835,538
Year to Date Revenue$38,546,300
Farm
Home Games Left22
Average Attendance - %2,839 - 94.65%
Average Income per Game$119,968
Year to Date Revenue$2,279,393

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$35,441,156
Farm Year To Date Expenses$1,690,696
Pro Salary Cap To Date$34,539,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,710,762
Farm Estimated Season Revenue$2,639,297
Pro Remaining Season Days116
Pro Expenses Per Days$466,331
Pro Estimated Expenses$54,094,396
Farm Remaining Season Days105
Farm Expenses Per Days$22,246
Farm Estimated Expenses$2,335,830
Estimated Season Expenses$56,430,226
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$5,733,687
Projected Bank Account($11,346,480)

Pro Players Salaries

Josh Morrissey (1 Way Contract) $10,000,000 (5)
-Salary Remaining : $6,041,667
Evgeni Malkin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,833,333
Frank Vatrano (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $4,531,250
Cole Caufield $7,457,500 (1)
-Salary Remaining : $4,505,573
Juuse Saros (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $4,078,125
Shea Theodore (1 Way Contract) $6,556,335 (3)
-Salary Remaining : $3,961,119
Brandon Saad (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,473,958
Jamie Oleksiak (1 Way Contract) $5,309,000 (4)
-Salary Remaining : $3,207,521
Jordan Eberle (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,020,833
Filip Chytil (1 Way Contract) $4,437,500 (1)
-Salary Remaining : $2,680,990
Scott Wedgewood (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,812,500
Alexander Wennberg (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $1,767,188
Jason Dickinson (1 Way Contract) $2,862,000 (1)
-Salary Remaining : $1,729,125
Luke Kunin (1 Way Contract) $2,277,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,375,688
Ilya Lyubushkin (1 Way Contract) $1,990,000 (1)
-Salary Remaining : $1,202,292
Wyatt Johnston (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,057,292
Marcus Foligno (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $906,250
Colin Blackwell $1,480,000 (2)
-Salary Remaining : $894,167
Dylan Samberg $1,400,000 (1)
-Salary Remaining : $845,833
Pavel Dorofeyev $948,750 (3)
-Salary Remaining : $573,203
Joey Anderson $742,500 (1)
-Salary Remaining : $448,594
Zach Aston-Reese $650,000 (4)
-Salary Remaining : $392,708
Albert Johansson $625,000 (1)
-Salary Remaining : $377,604
Adam Wilsby $625,000 (1)
-Salary Remaining : $377,604
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 : $232,044
Tyson Jost $149,500 (1)
Salary Remaining : $86,727
Marc Del Gaizo $144,444 (1)
Salary Remaining : $83,794
Robert Bortuzzo $100,000 (2)
Salary Remaining : $58,011
Shakir Mukhamadullin $100,000 (1)
Salary Remaining : $58,011
Marc-Edouard Vlasic $92,500 (5)
Salary Remaining : $53,660
Matt Savoie $88,667 (3)
Salary Remaining : $51,436
Callum Tung $87,250 (3)
Salary Remaining : $50,615
Samuel Johannesson $87,000 (2)
Salary Remaining : $50,470
Nathan Legare $85,250 (3)
Salary Remaining : $49,454
Elias PetterssonD $83,833 (3)
Salary Remaining : $48,633
Donovan Sebrango $82,500 (3)
Salary Remaining : $47,859
Keith Petruzzelli $81,750 (1)
Salary Remaining : $47,424
Artem Grushnikov $81,417 (3)
Salary Remaining : $47,231
William Rousseau $80,000 (5)
Salary Remaining : $46,409
Jere Innala $80,000 (5)
Salary Remaining : $46,409
Rodrigo Abols $80,000 (5)
Salary Remaining : $46,409
Nate Smith $80,000 (5)
Salary Remaining : $46,409
Christian Felton $80,000 (5)
Salary Remaining : $46,409
Hunter Johannes $80,000 (5)
Salary Remaining : $46,409
Gabriel Fortier $77,500 (1)
Salary Remaining : $44,959
John Farinacci $75,000 (2)
Salary Remaining : $43,508
Henrik Rybinski $75,000 (1)
Salary Remaining : $43,508
Gabriel Szturc $75,000 (3)
Salary Remaining : $43,508
Case McCarthy $75,000 (3)
Salary Remaining : $43,508
Rodwin Dionicio $75,000 (3)
Salary Remaining : $43,508
Angus Booth $75,000 (3)
Salary Remaining : $43,508
Noah Warren $75,000 (3)
Salary Remaining : $43,508
Aatu Jamsen $75,000 (3)
Salary Remaining : $43,508
Lukas Rousek $75,000 (1)
Salary Remaining : $43,508
Riley Duran $75,000 (3)
Salary Remaining : $43,508
Jacob Gaucher $70,000 (3)
Salary Remaining : $40,608
Hunter McKown $70,000 (1)
Salary Remaining : $40,608
Vincent Iorio $70,000 (1)
Salary Remaining : $40,608
Jaycob Megna $70,000 (3)
Salary Remaining : $40,608
Domenick Fensore $70,000 (2)
Salary Remaining : $40,608
Xavier Simoneau $65,000 (1)
Salary Remaining : $37,707
Samuel Knazko $65,000 (1)
Salary Remaining : $37,707
Jack Matier $65,000 (2)
Salary Remaining : $37,707
Nikita Novikov $60,000 (2)
Salary Remaining : $34,807
Topias Vilen $60,000 (2)
Salary Remaining : $34,807
Jalen Luypen $60,000 (2)
Salary Remaining : $34,807
Clay Stevenson $60,000 (2)
Salary Remaining : $34,807
James Malatesta $60,000 (2)
Salary Remaining : $34,807
A.J. Greer $60,000 (1)
Salary Remaining : $34,807
Dyllan Gill $50,000 (1)
Salary Remaining : $29,006
Gleb Veremyev $50,000 (1)
Salary Remaining : $29,006
Trey Taylor $50,000 (1)
Salary Remaining : $29,006
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 - $105 - 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 - 928 - 92.80%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,835,597
Year to Date Revenue$33,040,750
Farm
Home Games Left23
Average Attendance - %2,786 - 92.88%
Average Income per Game$117,659
Year to Date Revenue$2,117,855

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$34,116,614
Farm Year To Date Expenses$632,196
Pro Salary Cap To Date$30,989,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,218,736
Farm Estimated Season Revenue$2,706,148
Pro Remaining Season Days116
Pro Expenses Per Days$449,057
Pro Estimated Expenses$52,090,612
Farm Remaining Season Days105
Farm Expenses Per Days$8,302
Farm Estimated Expenses$871,710
Estimated Season Expenses$52,962,322
Estimated Season Salary Cap$78,307,194
Estimate Under Maximum Salary Cap of $88,000,000$9,692,806
Estimate Over Minimum Salary Cap of $0 $78,307,194
Current Bank Account$422,295
Projected Bank Account($7,615,143)

Pro Players Salaries

Ryan Donato (1 Way Contract) $8,850,000 (3)
-Salary Remaining : $5,346,875
Quinton Byfield $7,800,000 (4)
-Salary Remaining : $4,712,500
Mats Zuccarello (1 Way Contract) $6,700,000 (5)
-Salary Remaining : $4,047,917
Nico Hischier (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $3,942,188
Artem Zub (1 Way Contract) $6,210,000 (4)
-Salary Remaining : $3,751,875
Jake Middleton (1 Way Contract) $5,875,000 (5)
-Salary Remaining : $3,549,479
Kris Letang (1 Way Contract) $5,270,000 (2)
-Salary Remaining : $3,183,958
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,020,833
Joonas Korpisalo (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $2,477,083
Nate Schmidt (1 Way Contract) $3,850,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,326,042
Vladislav Namestnikov (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,114,583
Jeremy Swayman $3,440,250 (2)
-Salary Remaining : $2,078,484
Cole Perfetti (1 Way Contract) $2,632,500 (1)
-Salary Remaining : $1,590,469
Mitchell Weeks (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,510,417
Luke Hughes (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,208,333
Jarred Tinordi (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $936,458
Evgeni Dadonov $1,495,000 (2)
-Salary Remaining : $903,229
Anthony DeAngelo $1,495,000 (4)
-Salary Remaining : $903,229
Dalibor Dvorsky $1,250,000 (3)
-Salary Remaining : $755,208
Kevin Bahl $1,039,500 (3)
-Salary Remaining : $628,031
Ozzy Wiesblatt $1,000,000 (1)
-Salary Remaining : $604,167
Juuso Valimaki (1 Way Contract) $990,000 (2)
-Salary Remaining : $598,125
Logan Stanley $891,000 (1)
-Salary Remaining : $538,313
Rasmus Kupari $855,000 (1)
-Salary Remaining : $516,563
Taylor Raddysh $750,750 (1)
-Salary Remaining : $453,578
Tyler Kleven $650,000 (2)
-Salary Remaining : $392,708
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 : $81,215
Artyom Levshunov $125,000 (3)
Salary Remaining : $72,514
Owen Pickering $97,500 (3)
Salary Remaining : $56,561
Vladislav Kolyachonok $85,250 (4)
Salary Remaining : $49,454
Domenic DiVincentiis $75,000 (3)
Salary Remaining : $43,508
Brett Davis $75,000 (1)
Salary Remaining : $43,508
Nathan Sucese $75,000 (1)
Salary Remaining : $43,508
Fabian Wagner $75,000 (3)
Salary Remaining : $43,508
Niko Huuhtanen $75,000 (3)
Salary Remaining : $43,508
Nikita Chibrikov $75,000 (2)
Salary Remaining : $43,508
Francesco Pinelli $75,000 (2)
Salary Remaining : $43,508
Lucas Edmonds $70,000 (1)
Salary Remaining : $40,608
Ryan Winterton $70,000 (2)
Salary Remaining : $40,608
Roni Hirvonen $70,000 (2)
Salary Remaining : $40,608
Tyson Hinds $65,000 (2)
Salary Remaining : $37,707
Thomas Milic $65,000 (2)
Salary Remaining : $37,707
Daniel Torgersson $65,000 (1)
Salary Remaining : $37,707
William Dufour $65,000 (1)
Salary Remaining : $37,707
Marcel Marcel $60,000 (2)
Salary Remaining : $34,807
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 - 1,920 - 96.01%
Farm Level 2: 1000 - $15 - 930 - 92.99%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,956,512
Year to Date Revenue$41,086,750
Farm
Home Games Left23
Average Attendance - %2,850 - 95.01%
Average Income per Game$120,927
Year to Date Revenue$2,176,680

Expense

Pro Players Total Salaries$89,220,262
Farm Players Total Salaries$1,945,165
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,285,487
Farm Year To Date Expenses$797,735
Pro Salary Cap To Date$32,883,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,130,238
Farm Estimated Season Revenue$2,781,313
Pro Remaining Season Days116
Pro Expenses Per Days$464,689
Pro Estimated Expenses$53,903,924
Farm Remaining Season Days105
Farm Expenses Per Days$10,747
Farm Estimated Expenses$1,128,435
Estimated Season Expenses$55,032,359
Estimated Season Salary Cap$83,120,319
Estimate Under Maximum Salary Cap of $88,000,000$4,879,681
Estimate Over Minimum Salary Cap of $0 $83,120,319
Current Bank Account$6,549,711
Projected Bank Account($6,571,097)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (1)
-Salary Remaining : $6,222,917
Ivan Barbashev $8,500,000 (3)
-Salary Remaining : $5,135,417
John Carlson (1 Way Contract) $8,200,028 (2)
-Salary Remaining : $4,954,184
Jakob Chychrun (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $4,893,750
Elias Pettersson (1 Way Contract) $7,276,500 (2)
-Salary Remaining : $4,396,219
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $3,693,422
Ville Husso (1 Way Contract) $6,069,069 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,666,729
Mikael Backlund (1 Way Contract) $4,666,666 (2)
-Salary Remaining : $2,819,444
Anton Lundell (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $2,446,875
Martin Necas (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,265,625
Filip Gustavsson (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $2,039,063
Ryan Graves (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $1,993,750
Erik Gudbranson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,510,417
Nico Sturm (1 Way Contract) $2,340,000 (1)
-Salary Remaining : $1,413,750
Yakov Trenin $1,499,999 (1)
-Salary Remaining : $906,249
Brett Kulak $1,450,000 (1)
-Salary Remaining : $876,042
Brandt Clarke $1,400,000 (2)
-Salary Remaining : $845,833
Morgan Barron $1,350,000 (2)
-Salary Remaining : $815,625
Dakota Joshua $1,237,500 (4)
-Salary Remaining : $747,656
Ty Dellandrea $1,125,000 (4)
-Salary Remaining : $679,688
Erik Johnson $1,100,000 (4)
-Salary Remaining : $664,583
Gage Goncalves $767,250 (4)
-Salary Remaining : $463,547
Matthew Murray $750,000 (2)
-Salary Remaining : $453,125
Total Pro Players23
Salary Commitment
Year 2025 : $89,220,262
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Average Commitment
Year 2025 : $89,220,262
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Cap with 1 Way Contract
Year 2025 : $83,151,193
Year 2026 : $43,422,944
Year 2027 : $16,029,750
Year 2028 : $4,229,750

Farm Players Salaries

Matthew Barbolini $116,250 (1)
Salary Remaining : $67,438
Mikey Eyssimont $112,000 (4)
Salary Remaining : $64,972
Derrick Pouliot $100,000 (1)
Salary Remaining : $58,011
Vinni Lettieri $97,167 (1)
Salary Remaining : $56,367
Lane Pederson $91,875 (1)
Salary Remaining : $53,298
Boris Katchouk $83,417 (1)
Salary Remaining : $48,391
Jesse Ylonen $82,500 (2)
Salary Remaining : $47,859
Michael Pezzetta $82,500 (1)
Salary Remaining : $47,859
Nolan Allan $80,000 (2)
Salary Remaining : $46,409
Michael Karow $80,000 (2)
Salary Remaining : $46,409
Taylor Ward $75,000 (1)
Salary Remaining : $43,508
Jackson Cates $75,000 (1)
Salary Remaining : $43,508
William Wallinder $75,000 (2)
Salary Remaining : $43,508
Adam Raska $75,000 (1)
Salary Remaining : $43,508
Curtis Hall $75,000 (1)
Salary Remaining : $43,508
Hugh McGing $75,000 (1)
Salary Remaining : $43,508
Jake Massie $75,000 (1)
Salary Remaining : $43,508
Clark Bishop $74,456 (4)
Salary Remaining : $43,193
Landon Slaggert $70,000 (2)
Salary Remaining : $40,608
Farm Player 25 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 24 $70,000 (1)
Salary Remaining : $40,608
Kyle Clifford $60,000 (2)
Salary Remaining : $34,807
Robbie Russo $50,000 (3)
Salary Remaining : $29,006
Ethan Prow $50,000 (3)
Salary Remaining : $29,006
Mitch Gibson $50,000 (1)
Salary Remaining : $29,006
Total Farm Players25
Salary Commitment
Year 2025 : $1,945,165
Year 2026 : $733,956
Year 2027 : $286,456
Year 2028 : $186,456
Salary Average Commitment
Year 2025 : $1,945,165
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 - 1,917 - 95.85%
Farm Level 2: 1000 - $15 - 949 - 94.89%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,954,797
Year to Date Revenue$35,186,350
Farm
Home Games Left23
Average Attendance - %2,866 - 95.53%
Average Income per Game$121,183
Year to Date Revenue$2,181,301

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$20,997,964
Farm Year To Date Expenses$1,362,984
Pro Salary Cap To Date$20,042,188
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,960,336
Farm Estimated Season Revenue$2,787,218
Pro Remaining Season Days116
Pro Expenses Per Days$276,289
Pro Estimated Expenses$32,049,524
Farm Remaining Season Days105
Farm Expenses Per Days$17,934
Farm Estimated Expenses$1,883,070
Estimated Season Expenses$33,932,594
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$38,249,068
Projected Bank Account$52,064,028

Pro Players Salaries

Noah Hanifin (1 Way Contract) $9,922,500 (5)
-Salary Remaining : $5,994,844
Cale Makar (1 Way Contract) $8,910,000 (1)
-Salary Remaining : $5,383,125
Marco Rossi $4,500,000 (3)
-Salary Remaining : $2,718,750
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $2,446,875
Connor Zary $3,397,500 (3)
-Salary Remaining : $2,052,656
Michael Rasmussen (1 Way Contract) $2,736,000 (1)
-Salary Remaining : $1,653,000
Jake Bean (1 Way Contract) $2,414,655 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,458,854
Alexander Romanov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,359,375
Juraj Slafkovsky (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $906,250
Kevin Labanc $1,499,999 (4)
-Salary Remaining : $906,249
Ivan Fedotov $1,499,000 (5)
-Salary Remaining : $905,646
Max Pacioretty $1,495,000 (2)
-Salary Remaining : $903,229
Samuel Ersson $1,305,000 (2)
-Salary Remaining : $788,438
Drew Helleson $1,210,000 (3)
-Salary Remaining : $731,042
Trent Frederic $1,039,500 (1)
-Salary Remaining : $628,031
Mavrik Bourque $1,000,000 (1)
-Salary Remaining : $604,167
Isac Lundestrom $983,391 (2)
-Salary Remaining : $594,132
Matthew Phillips $930,000 (3)
-Salary Remaining : $561,875
Cam Lund $900,000 (3)
-Salary Remaining : $543,750
Ty Emberson $855,000 (2)
-Salary Remaining : $516,563
Emil Andrae $650,000 (1)
-Salary Remaining : $392,708
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 : $232,044
Matt Dumba $290,000 (3)
Salary Remaining : $168,232
Skyler Brind'Amour $135,000 (4)
Salary Remaining : $78,315
Matthew Benning $135,000 (2)
Salary Remaining : $78,315
Colton White $100,750 (3)
Salary Remaining : $58,446
Cal Petersen $100,425 (1)
Salary Remaining : $58,258
Jesper Wallstedt $100,000 (1)
Salary Remaining : $58,011
Matt Kiersted $93,000 (3)
Salary Remaining : $53,950
Zach Sawchenko $93,000 (3)
Salary Remaining : $53,950
Josh Mahura $93,000 (3)
Salary Remaining : $53,950
Drake Caggiula $90,000 (3)
Salary Remaining : $52,210
Jacob MacDonald $90,000 (3)
Salary Remaining : $52,210
Paul Ludwinski $90,000 (3)
Salary Remaining : $52,210
Emil Bemstrom $89,100 (3)
Salary Remaining : $51,688
Daniel Sprong $87,750 (3)
Salary Remaining : $50,905
Charles Hudon $85,000 (3)
Salary Remaining : $49,309
Dillon Heatherington $85,000 (3)
Salary Remaining : $49,309
David Gustafsson $77,500 (2)
Salary Remaining : $44,959
John Leonard $76,725 (3)
Salary Remaining : $44,509
Jimmy Vesey $75,000 (3)
Salary Remaining : $43,508
Mikulas Hovorka $75,000 (3)
Salary Remaining : $43,508
Zach Sanford $75,000 (3)
Salary Remaining : $43,508
Jack Millar $75,000 (3)
Salary Remaining : $43,508
Vinnie Hinostroza $75,000 (3)
Salary Remaining : $43,508
Laurent Dauphin $75,000 (3)
Salary Remaining : $43,508
Nicolas Mattinen $75,000 (3)
Salary Remaining : $43,508
Patrick Brown $75,000 (3)
Salary Remaining : $43,508
Cameron Whitehead $75,000 (3)
Salary Remaining : $43,508
Gage Quinney $70,000 (3)
Salary Remaining : $40,608
Montana Onyebuchi $70,000 (2)
Salary Remaining : $40,608
Tyler Madden $69,750 (1)
Salary Remaining : $40,463
Nicolas Deslauriers $50,000 (1)
Salary Remaining : $29,006
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 - $70 - 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 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 927 - 92.69%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,713,108
Year to Date Revenue$32,549,050
Farm
Home Games Left23
Average Attendance - %2,842 - 94.75%
Average Income per Game$120,612
Year to Date Revenue$2,171,018

Expense

Pro Players Total Salaries$48,127,250
Farm Players Total Salaries$1,982,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,462,000
Pro Year To Date Expenses$18,839,173
Farm Year To Date Expenses$816,689
Pro Salary Cap To Date$17,754,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,688,374
Farm Estimated Season Revenue$2,774,079
Pro Remaining Season Days116
Pro Expenses Per Days$250,663
Pro Estimated Expenses$29,076,908
Farm Remaining Season Days105
Farm Expenses Per Days$10,952
Farm Estimated Expenses$1,149,960
Estimated Season Expenses$30,226,868
Estimated Season Salary Cap$53,782,967
Estimate Under Maximum Salary Cap of $88,000,000$34,217,033
Estimate Over Minimum Salary Cap of $0 $53,782,967
Current Bank Account$17,432,583
Projected Bank Account$27,668,168

Pro Players Salaries

Tom Wilson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $5,437,500
Dougie Hamilton (1 Way Contract) $7,762,500 (1)
-Salary Remaining : $4,689,844
Brandon Montour (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $2,854,688
Lawson Crouse (1 Way Contract) $3,800,000 (5)
-Salary Remaining : $2,295,833
Kirby Dach (1 Way Contract) $3,698,750 (4)
-Salary Remaining : $2,234,661
Atley Calvert (1 Way Contract) $2,826,000 (1)
-Salary Remaining : $1,707,375
Braeden Bowman (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,510,417
Beck Malenstyn $1,350,000 (1)
-Salary Remaining : $815,625
Devin Cooley $1,150,000 (5)
-Salary Remaining : $694,792
Dylan Ferguson $1,000,000 (5)
-Salary Remaining : $604,167
Nicholas Robertson $990,000 (5)
-Salary Remaining : $598,125
Matt Kopperud $925,000 (5)
-Salary Remaining : $558,854
Alex Gallant $900,000 (3)
-Salary Remaining : $543,750
Turner Ottenbreit $750,000 (1)
-Salary Remaining : $453,125
Grant Gabriele $750,000 (1)
-Salary Remaining : $453,125
Peter DiLiberatore $750,000 (1)
-Salary Remaining : $453,125
Yanick Turcotte $750,000 (1)
-Salary Remaining : $453,125
Easton Brodzinski $750,000 (1)
-Salary Remaining : $453,125
Sawyer Boulton $750,000 (5)
-Salary Remaining : $453,125
Connor Mylymok $750,000 (1)
-Salary Remaining : $453,125
John Ludvig $650,000 (1)
-Salary Remaining : $392,708
Riley McKay $600,000 (1)
-Salary Remaining : $362,500
Patrik Koch $500,000 (4)
-Salary Remaining : $302,083
Tate Singleton $500,000 (4)
-Salary Remaining : $302,083
Total Pro Players24
Salary Commitment
Year 2025 : $48,127,250
Year 2026 : $27,938,750
Year 2027 : $23,213,750
Year 2028 : $22,313,750
Salary Average Commitment
Year 2025 : $48,127,250
Year 2026 : $27,938,750
Year 2027 : $23,213,750
Year 2028 : $22,313,750
Salary Cap with 1 Way Contract
Year 2025 : $45,627,250
Year 2026 : $27,938,750
Year 2027 : $23,213,750
Year 2028 : $22,313,750

Farm Players Salaries

Riley Hughes $119,000 (3)
Salary Remaining : $69,033
Rutger McGroarty $115,000 (3)
Salary Remaining : $66,713
Mitchell Russell $113,500 (5)
Salary Remaining : $65,843
Hendrix Lapierre $100,000 (1)
Salary Remaining : $58,011
Stian Solberg $97,500 (3)
Salary Remaining : $56,561
Tyson Empey $96,500 (4)
Salary Remaining : $55,981
Chase Priskie $93,000 (1)
Salary Remaining : $53,950
Joshua Roy $90,000 (2)
Salary Remaining : $52,210
Marc McLaughlin $85,250 (3)
Salary Remaining : $49,454
Keean Washkurak $77,625 (1)
Salary Remaining : $45,031
Jake Livingstone $77,500 (2)
Salary Remaining : $44,959
Garin Bjorklund $75,000 (3)
Salary Remaining : $43,508
Mike O'Leary $75,000 (1)
Salary Remaining : $43,508
Dennis Cesana $75,000 (1)
Salary Remaining : $43,508
Spencer Kersten $75,000 (2)
Salary Remaining : $43,508
Brendan Warren $75,000 (1)
Salary Remaining : $43,508
Farm Player 116 $70,000 (1)
Salary Remaining : $40,608
Farm Player 13 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 23 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 2 $70,000 (1)
Salary Remaining : $40,608
Jack Finley $67,500 (1)
Salary Remaining : $39,157
Justin Sourdif $65,000 (1)
Salary Remaining : $37,707
Eemil Viro $65,000 (1)
Salary Remaining : $37,707
Brett Berard $65,000 (2)
Salary Remaining : $37,707
Fedor Svechkov $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $1,982,375
Year 2026 : $1,009,250
Year 2027 : $701,750
Year 2028 : $210,000
Salary Average Commitment
Year 2025 : $1,982,375
Year 2026 : $1,009,250
Year 2027 : $701,750
Year 2028 : $210,000

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 - 1,904 - 95.19%
Farm Level 2: 1000 - $15 - 963 - 96.27%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,944,864
Year to Date Revenue$35,007,550
Farm
Home Games Left23
Average Attendance - %2,867 - 95.55%
Average Income per Game$120,801
Year to Date Revenue$2,174,409

Expense

Pro Players Total Salaries$81,629,499
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$30,571,704
Farm Year To Date Expenses$1,062,480
Pro Salary Cap To Date$28,754,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,731,869
Farm Estimated Season Revenue$2,778,412
Pro Remaining Season Days116
Pro Expenses Per Days$425,154
Pro Estimated Expenses$49,317,864
Farm Remaining Season Days105
Farm Expenses Per Days$13,980
Farm Estimated Expenses$1,467,900
Estimated Season Expenses$50,785,764
Estimated Season Salary Cap$78,024,424
Estimate Under Maximum Salary Cap of $88,000,000$9,975,576
Estimate Over Minimum Salary Cap of $0 $78,024,424
Current Bank Account$39,889,418
Projected Bank Account$36,613,935

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $12,150,000 (5)
-Salary Remaining : $7,340,625
Dylan Larkin (1 Way Contract) $7,137,000 (3)
-Salary Remaining : $4,311,938
Erik Karlsson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,625,000
Pavel Zacha (1 Way Contract) $5,557,500 (3)
-Salary Remaining : $3,357,656
Damon Severson (1 Way Contract) $4,625,000 (3)
-Salary Remaining : $2,794,271
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $2,779,167
Alexandar Georgiev (1 Way Contract) $4,590,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,773,125
Matt Murray (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,718,750
Drew Doughty (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,356,250
Evan Bouchard (1 Way Contract) $3,860,000 (2)
-Salary Remaining : $2,332,083
Nicolas Roy $3,780,000 (4)
-Salary Remaining : $2,283,750
Cam Talbot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,114,583
Dawson Mercer (1 Way Contract) $3,420,000 (2)
-Salary Remaining : $2,066,250
Dmitry Orlov (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $1,933,333
Shayne Gostisbehere (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $1,057,292
Jack McBain (1 Way Contract) $1,519,999 (1)
-Salary Remaining : $918,333
Drew O'Connor $1,300,000 (1)
-Salary Remaining : $785,417
Ridly Greig $1,000,000 (1)
-Salary Remaining : $604,167
Henry Thrun $1,000,000 (2)
-Salary Remaining : $604,167
Gabriel Vilardi $948,750 (2)
-Salary Remaining : $573,203
Paul Cotter $891,250 (1)
-Salary Remaining : $538,464
Joseph Veleno $825,000 (1)
-Salary Remaining : $498,438
Alex Lyon $800,000 (1)
-Salary Remaining : $483,333
Alex Turcotte $775,000 (2)
-Salary Remaining : $468,229
Total Pro Players24
Salary Commitment
Year 2025 : $81,629,499
Year 2026 : $58,393,250
Year 2027 : $45,189,500
Year 2028 : $22,270,000
Salary Average Commitment
Year 2025 : $81,629,499
Year 2026 : $57,393,250
Year 2027 : $44,189,500
Year 2028 : $22,270,000
Salary Cap with 1 Way Contract
Year 2025 : $77,039,499
Year 2026 : $52,803,250
Year 2027 : $39,599,500
Year 2028 : $17,680,000

Farm Players Salaries

Ivan Ivan $150,000 (4)
Salary Remaining : $87,017
Xavier Parent $148,500 (3)
Salary Remaining : $86,146
Max McCue $137,500 (5)
Salary Remaining : $79,765
Liam Ohgren $115,000 (3)
Salary Remaining : $66,713
Dennis Cholowski $97,650 (5)
Salary Remaining : $56,648
Matthew Kessel $96,000 (5)
Salary Remaining : $55,691
Jason Polin $93,000 (4)
Salary Remaining : $53,950
Dryden McKay $92,500 (5)
Salary Remaining : $53,660
Joakim Kemell $90,000 (1)
Salary Remaining : $52,210
Ian Mitchell $85,250 (3)
Salary Remaining : $49,454
Jonathan Gruden $77,500 (1)
Salary Remaining : $44,959
Trent Miner $77,500 (2)
Salary Remaining : $44,959
Ethan Keppen $75,000 (1)
Salary Remaining : $43,508
Ryan Chyzowski $75,000 (5)
Salary Remaining : $43,508
Ben Harpur $75,000 (2)
Salary Remaining : $43,508
Kevin Connauton $75,000 (1)
Salary Remaining : $43,508
Massimo Rizzo $75,000 (3)
Salary Remaining : $43,508
Jorian Donovan $75,000 (3)
Salary Remaining : $43,508
Robert Mastrosimone $75,000 (2)
Salary Remaining : $43,508
Zach Gallant $75,000 (5)
Salary Remaining : $43,508
Jacob Ingham $75,000 (3)
Salary Remaining : $43,508
Hunter Skinner $75,000 (1)
Salary Remaining : $43,508
Josiah Slavin $75,000 (1)
Salary Remaining : $43,508
Carter Mazur $70,000 (2)
Salary Remaining : $40,608
Amadeus Lombardi $65,000 (2)
Salary Remaining : $37,707
Jakub Demek $65,000 (2)
Salary Remaining : $37,707
Martin Chromiak $65,000 (1)
Salary Remaining : $37,707
David Spacek $60,000 (2)
Salary Remaining : $34,807
Jack Thompson $60,000 (1)
Salary Remaining : $34,807
Travis Mitchell $60,000 (2)
Salary Remaining : $34,807
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 - $70 - 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 - 1,888 - 94.41%
Farm Level 2: 1000 - $15 - 922 - 92.17%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,813,144
Year to Date Revenue$29,010,300
Farm
Home Games Left23
Average Attendance - %2,810 - 93.66%
Average Income per Game$119,064
Year to Date Revenue$2,143,157

Expense

Pro Players Total Salaries$77,396,375
Farm Players Total Salaries$2,555,108
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$30,886,119
Farm Year To Date Expenses$1,043,166
Pro Salary Cap To Date$27,679,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,328,594
Farm Estimated Season Revenue$2,738,478
Pro Remaining Season Days116
Pro Expenses Per Days$403,106
Pro Estimated Expenses$46,760,296
Farm Remaining Season Days105
Farm Expenses Per Days$14,117
Farm Estimated Expenses$1,482,285
Estimated Season Expenses$48,242,581
Estimated Season Salary Cap$73,046,505
Estimate Under Maximum Salary Cap of $88,000,000$14,953,495
Estimate Over Minimum Salary Cap of $0 $73,046,505
Current Bank Account$6,510,993
Projected Bank Account$6,335,484

Pro Players Salaries

Tyler Seguin (1 Way Contract) $14,500,000 (2)
-Salary Remaining : $8,760,417
Tyler Toffoli (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,041,667
Charlie Lindgren (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $4,078,125
Jonathan Marchessault (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,625,000
Justin Faulk (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,625,000
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,235,417
Andre Burakovsky (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,963,542
Zach Whitecloud (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $1,794,375
Pavel Cajan (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,510,417
Matvei Michkov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Evan Rodrigues (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,208,333
Klim Kostin (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,147,917
Alex Killorn (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,087,500
Anthony Beauvillier $1,499,917 (3)
-Salary Remaining : $906,200
Michael Kesselring $1,498,333 (3)
-Salary Remaining : $905,243
Brayden Pachal $1,490,000 (1)
-Salary Remaining : $900,208
Dmitry Kulikov $1,450,000 (2)
-Salary Remaining : $876,042
Vladimir Tarasenko $1,400,000 (3)
-Salary Remaining : $845,833
Cal O'Reilly $1,300,000 (4)
-Salary Remaining : $785,417
Conor Timmins $1,089,000 (2)
-Salary Remaining : $657,938
Daniil Tarasov $945,000 (1)
-Salary Remaining : $570,938
Justin Bailey $925,000 (5)
-Salary Remaining : $558,854
C.J. Smith $850,000 (5)
-Salary Remaining : $513,542
Ukko-Pekka Luukkonen $829,125 (2)
-Salary Remaining : $500,930
Jake Lucchini $750,000 (5)
-Salary Remaining : $453,125
Total Pro Players25
Salary Commitment
Year 2025 : $77,396,375
Year 2026 : $60,111,375
Year 2027 : $27,273,250
Year 2028 : $9,825,000
Salary Average Commitment
Year 2025 : $77,396,375
Year 2026 : $60,111,375
Year 2027 : $27,273,250
Year 2028 : $9,825,000
Salary Cap with 1 Way Contract
Year 2025 : $69,296,375
Year 2026 : $60,111,375
Year 2027 : $27,273,250
Year 2028 : $9,825,000

Farm Players Salaries

Riley Stillman $148,167 (1)
Salary Remaining : $85,953
Nikolas Brouillard $130,000 (1)
Salary Remaining : $75,414
Garrett Roe $130,000 (4)
Salary Remaining : $75,414
Kole Lind $100,524 (2)
Salary Remaining : $58,315
Zac Jones $98,667 (3)
Salary Remaining : $57,238
Bradly Nadeau $97,500 (3)
Salary Remaining : $56,561
Cameron Hebig $93,000 (3)
Salary Remaining : $53,950
Alex Barre-Boulet $93,000 (3)
Salary Remaining : $53,950
Max Willman $92,500 (5)
Salary Remaining : $53,660
Jani Nyman $90,000 (3)
Salary Remaining : $52,210
Jagger Firkus $90,000 (3)
Salary Remaining : $52,210
Jordan Dumais $82,500 (3)
Salary Remaining : $47,859
Givani Smith $82,500 (1)
Salary Remaining : $47,859
Juha Jaaska $77,500 (5)
Salary Remaining : $44,959
Corey Schueneman $75,000 (5)
Salary Remaining : $43,508
Matthew Peca $75,000 (4)
Salary Remaining : $43,508
Seth Griffith $75,000 (4)
Salary Remaining : $43,508
Calle Rosen $75,000 (5)
Salary Remaining : $43,508
Jon Merrill $75,000 (4)
Salary Remaining : $43,508
Maros Jedlicka $75,000 (3)
Salary Remaining : $43,508
Darren Brady $75,000 (5)
Salary Remaining : $43,508
Gerry Mayhew $75,000 (5)
Salary Remaining : $43,508
Nicky Leivermann $75,000 (5)
Salary Remaining : $43,508
Michael Buchinger $75,000 (3)
Salary Remaining : $43,508
Tye Felhaber $73,625 (1)
Salary Remaining : $42,711
Travis Barron $73,625 (1)
Salary Remaining : $42,711
Graeme Clarke $72,000 (1)
Salary Remaining : $41,768
Alexei Kolosov $70,000 (2)
Salary Remaining : $40,608
William Villeneuve $60,000 (1)
Salary Remaining : $34,807
Michael Benning $50,000 (1)
Salary Remaining : $29,006
Total Farm Players30
Salary Commitment
Year 2025 : $2,555,108
Year 2026 : $1,865,191
Year 2027 : $1,694,667
Year 2028 : $900,000
Salary Average Commitment
Year 2025 : $2,555,108
Year 2026 : $1,865,191
Year 2027 : $1,694,667
Year 2028 : $900,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $70 - 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 - 1,904 - 95.20%
Farm Level 2: 1000 - $15 - 952 - 95.17%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,692,268
Year to Date Revenue$33,845,350
Farm
Home Games Left23
Average Attendance - %2,856 - 95.19%
Average Income per Game$120,560
Year to Date Revenue$2,170,087

Expense

Pro Players Total Salaries$71,092,500
Farm Players Total Salaries$2,271,431
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$12,279,501
Pro Year To Date Expenses$29,020,722
Farm Year To Date Expenses$905,882
Pro Salary Cap To Date$28,426,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,537,618
Farm Estimated Season Revenue$2,772,889
Pro Remaining Season Days116
Pro Expenses Per Days$370,273
Pro Estimated Expenses$42,951,668
Farm Remaining Season Days105
Farm Expenses Per Days$12,549
Farm Estimated Expenses$1,317,645
Estimated Season Expenses$44,269,313
Estimated Season Salary Cap$82,751,964
Estimate Under Maximum Salary Cap of $88,000,000$5,248,036
Estimate Over Minimum Salary Cap of $0 $82,751,964
Current Bank Account$6,303,144
Projected Bank Account$344,338

Pro Players Salaries

Linus Ullmark (1 Way Contract) $13,000,000 (4)
-Salary Remaining : $7,854,167
Mika Zibanejad (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $5,739,583
Mark Stone (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $5,437,500
Tomas Hertl (1 Way Contract) $7,593,750 (2)
-Salary Remaining : $4,587,891
Derek Forbort (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,171,875
Reilly Smith (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,510,417
Alexis Lafreniere (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,510,417
Travis Hamonic (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,208,333
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,181,146
Miles Wood (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $906,250
Nikolai Kovalenko (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $906,250
Ryan Shea (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $906,250
Brandon Duhaime (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $906,250
Kevin Korchinski $1,500,000 (2)
-Salary Remaining : $906,250
Matt Grzelcyk $1,480,000 (3)
-Salary Remaining : $894,167
Jack Johnson $1,480,000 (4)
-Salary Remaining : $894,167
Jonah Gadjovich $1,450,000 (1)
-Salary Remaining : $876,042
Sean Kuraly $1,250,000 (5)
-Salary Remaining : $755,208
Arthur Kaliyev $852,500 (4)
-Salary Remaining : $515,052
Akira Schmid $831,250 (1)
-Salary Remaining : $502,214
Martin Pospisil $750,000 (1)
-Salary Remaining : $453,125
Victor Mancini $750,000 (3)
-Salary Remaining : $453,125
Jeffrey Viel $750,000 (1)
-Salary Remaining : $453,125
Curtis Lazar $700,000 (4)
-Salary Remaining : $422,917
Total Pro Players24
Salary Commitment
Year 2025 : $71,092,500
Year 2026 : $60,106,250
Year 2027 : $42,012,500
Year 2028 : $21,782,500
Salary Average Commitment
Year 2025 : $71,092,500
Year 2026 : $60,106,250
Year 2027 : $42,012,500
Year 2028 : $21,782,500
Salary Cap with 1 Way Contract
Year 2025 : $69,592,500
Year 2026 : $58,606,250
Year 2027 : $40,512,500
Year 2028 : $21,782,500

Farm Players Salaries

Justus Annunen $230,000 (1)
Salary Remaining : $133,425
Jacob Bernard-Docker $144,444 (1)
Salary Remaining : $83,794
Mark Friedman $108,500 (3)
Salary Remaining : $62,942
Philippe Myers $107,100 (4)
Salary Remaining : $62,130
Julian Lutz $90,000 (3)
Salary Remaining : $52,210
Brendan Gaunce $89,500 (3)
Salary Remaining : $51,920
Ty Smith $85,250 (2)
Salary Remaining : $49,454
Oskar Olausson $85,000 (1)
Salary Remaining : $49,309
Jonas Rondbjerg $84,333 (2)
Salary Remaining : $48,923
Daniil Miromanov $83,487 (1)
Salary Remaining : $48,432
Carsen Twarynski $82,500 (1)
Salary Remaining : $47,859
Nathan Gaucher $80,000 (2)
Salary Remaining : $46,409
Mathieu Joseph $79,650 (2)
Salary Remaining : $46,206
Oliver Kylington $75,000 (5)
Salary Remaining : $43,508
Mike Hardman $75,000 (1)
Salary Remaining : $43,508
Brett Brochu $75,000 (3)
Salary Remaining : $43,508
Ty Young $75,000 (3)
Salary Remaining : $43,508
Hunter Drew $75,000 (1)
Salary Remaining : $43,508
Georgii Merkulov $75,000 (3)
Salary Remaining : $43,508
Parker Bell $75,000 (3)
Salary Remaining : $43,508
Justin Gill $75,000 (3)
Salary Remaining : $43,508
Guillaume Brisebois $75,000 (1)
Salary Remaining : $43,508
Zach Solow $66,667 (1)
Salary Remaining : $38,674
Jon-Randall Avon $60,000 (2)
Salary Remaining : $34,807
Kyle Criscuolo $60,000 (2)
Salary Remaining : $34,807
Dominik Shine $60,000 (1)
Salary Remaining : $34,807
Total Farm Players26
Salary Commitment
Year 2025 : $2,271,431
Year 2026 : $1,294,333
Year 2027 : $845,100
Year 2028 : $182,100
Salary Average Commitment
Year 2025 : $2,271,431
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 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,966,800
Year to Date Revenue$35,402,400
Farm
Home Games Left22
Average Attendance - %2,877 - 95.90%
Average Income per Game$121,370
Year to Date Revenue$2,306,028

Expense

Pro Players Total Salaries$90,318,373
Farm Players Total Salaries$1,855,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,205,720
Farm Year To Date Expenses$699,240
Pro Salary Cap To Date$33,205,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,236,400
Farm Estimated Season Revenue$2,670,138
Pro Remaining Season Days116
Pro Expenses Per Days$470,408
Pro Estimated Expenses$54,567,328
Farm Remaining Season Days105
Farm Expenses Per Days$10,249
Farm Estimated Expenses$1,076,145
Estimated Season Expenses$55,643,473
Estimated Season Salary Cap$87,773,048
Estimate Under Maximum Salary Cap of $88,000,000$226,952
Estimate Over Minimum Salary Cap of $0 $87,773,048
Current Bank Account$3,692,196
Projected Bank Account($4,044,739)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $7,250,000
Artemi Panarin (1 Way Contract) $10,250,000 (2)
-Salary Remaining : $6,192,708
William Nylander (1 Way Contract) $8,950,000 (4)
-Salary Remaining : $5,407,292
Igor Shesterkin (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $5,135,417
Mark Scheifele (1 Way Contract) $8,268,750 (1)
-Salary Remaining : $4,995,703
Elias Lindholm (1 Way Contract) $6,547,500 (3)
-Salary Remaining : $3,955,781
Brent Burns (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,927,083
Brett Pesce (1 Way Contract) $5,433,750 (3)
-Salary Remaining : $3,282,891
Alexandre Carrier (1 Way Contract) $3,499,999 (5)
-Salary Remaining : $2,114,583
Hampus Lindholm (1 Way Contract) $3,279,500 (2)
-Salary Remaining : $1,981,365
Jesper Bratt (1 Way Contract) $3,093,750 (2)
-Salary Remaining : $1,869,141
Brendan Smith (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,208,333
Nick Paul (1 Way Contract) $1,701,000 (2)
-Salary Remaining : $1,027,688
Jakub Vrana (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $906,250
Ian Cole $1,499,999 (2)
-Salary Remaining : $906,249
Nikita Tolopilo $1,300,000 (3)
-Salary Remaining : $785,417
Ryan Carpenter $1,160,000 (1)
-Salary Remaining : $700,833
Michael Amadio $1,143,750 (4)
-Salary Remaining : $691,016
Alec Martinez $1,080,000 (1)
-Salary Remaining : $652,500
Brett Murray $1,000,000 (1)
-Salary Remaining : $604,167
Tyler Motte $860,000 (4)
-Salary Remaining : $519,583
Cale Fleury $750,375 (1)
-Salary Remaining : $453,352
Total Pro Players22
Salary Commitment
Year 2025 : $90,318,373
Year 2026 : $72,088,749
Year 2027 : $37,734,999
Year 2028 : $24,453,749
Salary Average Commitment
Year 2025 : $88,038,873
Year 2026 : $69,279,748
Year 2027 : $37,734,999
Year 2028 : $24,453,749
Salary Cap with 1 Way Contract
Year 2025 : $90,318,373
Year 2026 : $71,559,248
Year 2027 : $37,734,999
Year 2028 : $24,453,749

Farm Players Salaries

Reese Johnson $150,000 (1)
Salary Remaining : $87,017
Carson Golder $120,000 (2)
Salary Remaining : $69,613
Bradley Marek $120,000 (2)
Salary Remaining : $69,613
Chad Nychuk $110,000 (3)
Salary Remaining : $63,812
Cole Clayton $90,000 (2)
Salary Remaining : $52,210
Tristan Allard $90,000 (4)
Salary Remaining : $52,210
Tobie Bisson $75,000 (1)
Salary Remaining : $43,508
Farm Player 106 $70,000 (1)
Salary Remaining : $40,608
Farm Player 10 $70,000 (1)
Salary Remaining : $40,608
Farm Player 100 $70,000 (1)
Salary Remaining : $40,608
Farm Player 101 $70,000 (1)
Salary Remaining : $40,608
Farm Player 102 $70,000 (1)
Salary Remaining : $40,608
Farm Player 103 $70,000 (1)
Salary Remaining : $40,608
Farm Player 104 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 10 $70,000 (1)
Salary Remaining : $40,608
Farm Goalie 1 $70,000 (1)
Salary Remaining : $40,608
Farm Player 1 $70,000 (1)
Salary Remaining : $40,608
Chris Harpur $65,000 (4)
Salary Remaining : $37,707
C.J. Suess $65,000 (4)
Salary Remaining : $37,707
Frederic Brunet $60,000 (2)
Salary Remaining : $34,807
Mikko Kokkonen $60,000 (1)
Salary Remaining : $34,807
Shawn Element $50,000 (2)
Salary Remaining : $29,006
Grant Cruikshank $50,000 (2)
Salary Remaining : $29,006
Roman Kinal $50,000 (2)
Salary Remaining : $29,006
Total Farm Players24
Salary Commitment
Year 2025 : $1,855,000
Year 2026 : $870,000
Year 2027 : $330,000
Year 2028 : $220,000
Salary Average Commitment
Year 2025 : $1,855,000
Year 2026 : $870,000
Year 2027 : $330,000
Year 2028 : $220,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $70 - 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 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 945 - 94.51%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,756,071
Year to Date Revenue$36,877,500
Farm
Home Games Left23
Average Attendance - %2,831 - 94.36%
Average Income per Game$119,461
Year to Date Revenue$2,150,291

Expense

Pro Players Total Salaries$69,528,517
Farm Players Total Salaries$2,500,744
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,094,098
Farm Year To Date Expenses$1,088,601
Pro Salary Cap To Date$32,784,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,121,429
Farm Estimated Season Revenue$2,747,594
Pro Remaining Season Days116
Pro Expenses Per Days$362,128
Pro Estimated Expenses$42,006,848
Farm Remaining Season Days105
Farm Expenses Per Days$13,816
Farm Estimated Expenses$1,450,680
Estimated Season Expenses$43,457,528
Estimated Season Salary Cap$74,791,070
Estimate Under Maximum Salary Cap of $88,000,000$13,208,930
Estimate Over Minimum Salary Cap of $0 $74,791,070
Current Bank Account$6,367,148
Projected Bank Account$778,643

Pro Players Salaries

John Tavares (1 Way Contract) $16,500,000 (5)
-Salary Remaining : $9,968,750
Filip Hronek (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $3,942,188
Dylan Cozens (1 Way Contract) $6,390,000 (2)
-Salary Remaining : $3,860,625
Chris Tanev (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $3,534,375
Jordan Binnington (1 Way Contract) $5,650,000 (2)
-Salary Remaining : $3,413,542
Adam Pelech (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,718,750
Jesperi Kotkaniemi (1 Way Contract) $4,121,100 (1)
-Salary Remaining : $2,489,831
Calle Jarnkrok (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,114,583
Bryan Rust (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,359,375
Gustav Nyquist (1 Way Contract) $1,930,000 (3)
-Salary Remaining : $1,166,042
Viktor Arvidsson (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,057,292
Jujhar Khaira $1,264,167 (1)
-Salary Remaining : $763,768
Joel Kiviranta $1,260,000 (1)
-Salary Remaining : $761,250
David Perron $1,200,000 (3)
-Salary Remaining : $725,000
Haydn Fleury $1,197,000 (4)
-Salary Remaining : $723,188
Spencer Martin $1,143,750 (3)
-Salary Remaining : $691,016
Erik Brannstrom $1,085,000 (3)
-Salary Remaining : $655,521
Dustin Wolf $962,500 (4)
-Salary Remaining : $581,510
Dominic Toninato $950,000 (2)
-Salary Remaining : $573,958
Tory Dello $750,000 (1)
-Salary Remaining : $453,125
Andrew Lucas $750,000 (5)
-Salary Remaining : $453,125
Total Pro Players21
Salary Commitment
Year 2025 : $69,528,517
Year 2026 : $52,608,250
Year 2027 : $35,118,250
Year 2028 : $25,259,500
Salary Average Commitment
Year 2025 : $69,528,517
Year 2026 : $50,358,250
Year 2027 : $35,118,250
Year 2028 : $25,259,500
Salary Cap with 1 Way Contract
Year 2025 : $69,528,517
Year 2026 : $50,358,250
Year 2027 : $35,118,250
Year 2028 : $25,259,500

Farm Players Salaries

Eetu Makiniemi $144,444 (1)
Salary Remaining : $83,794
Collin Delia $139,800 (1)
Salary Remaining : $81,099
Brett Seney $97,500 (2)
Salary Remaining : $56,561
Joey Keane $92,500 (5)
Salary Remaining : $53,660
Jack Peart $90,000 (3)
Salary Remaining : $52,210
Aleksi Heimosalmi $90,000 (3)
Salary Remaining : $52,210
Sebastian AhoD $86,500 (5)
Salary Remaining : $50,180
Scott Reedy $82,500 (2)
Salary Remaining : $47,859
Ty Nelson $82,500 (3)
Salary Remaining : $47,859
Tristan Lennox $82,500 (3)
Salary Remaining : $47,859
Nick Swaney $75,000 (3)
Salary Remaining : $43,508
Gemel Smith $75,000 (4)
Salary Remaining : $43,508
Austin Wagner $75,000 (1)
Salary Remaining : $43,508
Sandis Vilmanis $75,000 (3)
Salary Remaining : $43,508
Sammy Walker $75,000 (1)
Salary Remaining : $43,508
Sam Stevens $75,000 (1)
Salary Remaining : $43,508
Jaydon Dureau $75,000 (3)
Salary Remaining : $43,508
Jaxon Nelson $75,000 (3)
Salary Remaining : $43,508
Ryan Jones $75,000 (1)
Salary Remaining : $43,508
Drew Bavaro $75,000 (5)
Salary Remaining : $43,508
Dakota Mermis $75,000 (4)
Salary Remaining : $43,508
Viktor Neuchev $70,000 (2)
Salary Remaining : $40,608
Maxim Groshev $70,000 (2)
Salary Remaining : $40,608
Blake McLaughlin $65,000 (1)
Salary Remaining : $37,707
Jake Bischoff $62,500 (4)
Salary Remaining : $36,257
Jack Becker $62,500 (3)
Salary Remaining : $36,257
Mark Senden $62,500 (4)
Salary Remaining : $36,257
Stefan Matteau $62,500 (4)
Salary Remaining : $36,257
Magnus Hellberg $62,500 (2)
Salary Remaining : $36,257
Anton Blidh $60,000 (2)
Salary Remaining : $34,807
Andy Welinski $60,000 (1)
Salary Remaining : $34,807
Marc Johnstone $50,000 (1)
Salary Remaining : $29,006
Total Farm Players32
Salary Commitment
Year 2025 : $2,500,744
Year 2026 : $1,741,500
Year 2027 : $1,299,000
Year 2028 : $591,500
Salary Average Commitment
Year 2025 : $2,500,744
Year 2026 : $1,741,500
Year 2027 : $1,299,000
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 $27,070,876 $87,905,088 $94,912 $87,905,088 212647
Blackhawks $8,553,736 $82,574,275 $5,425,725 $82,574,275 232851
BlueJackets $22,246,739 $55,742,078 $32,257,922 $55,742,078 233154
Blues $9,248,147 $87,362,496 $637,504 $87,362,496 233053
Bruins $11,486,414 $84,826,297 $3,173,703 $84,826,297 242751
Canadiens $17,983,714 $51,692,841 $36,307,159 $51,692,841 263258
Canucks $13,025,104 $75,669,482 $12,330,518 $75,669,482 232649
Capitals $42,325,775 $81,945,055 $6,054,945 $81,945,055 234164
Devils $15,169,877 $78,551,609 $9,448,391 $78,551,609 243155
Ducks $3,590,371 $75,867,551 $12,132,449 $75,867,551 243054
Flames $59,030,091 $80,379,150 $7,620,850 $80,379,150 225375
Flyers ($7,023,966) $87,722,520 $277,480 $87,722,520 222547
Golden Knights $33,159,313 $43,441,686 $44,558,314 $43,441,686 223961
Hurricanes $12,467,637 $58,476,206 $29,523,794 $58,476,206 232851
Islanders $28,498,488 $87,979,377 $20,623 $87,979,377 212950
Jets $4,468,288 $81,035,667 $6,964,333 $81,035,667 244266
Kings $6,424,746 $86,476,065 $1,523,935 $86,476,065 223153
Kraken $4,715,472 $81,662,804 $6,337,196 $81,662,804 234164
Lightning $8,262,420 $87,893,804 $106,196 $87,893,804 203050
Mammoth $3,369,004 $84,788,482 $3,211,518 $84,788,482 222547
MapleLeafs $11,070,251 $75,322,928 $12,677,072 $75,322,928 222749
Oilers $11,905,873 $83,894,028 $4,105,972 $83,894,028 222951
Panthers $5,733,687 $87,258,624 $741,376 $87,258,624 245074
Penguins $422,295 $78,307,194 $9,692,806 $78,307,194 261945
Predators $6,549,711 $83,120,319 $4,879,681 $83,120,319 232548
Rangers $38,249,068 $67,450,281 $20,549,719 $67,450,281 213354
Red Wings $17,432,583 $53,782,967 $34,217,033 $53,782,967 242549
Sabres $39,889,418 $78,024,424 $9,975,576 $78,024,424 243054
Senators $6,510,993 $73,046,505 $14,953,495 $73,046,505 253055
Sharks $6,303,144 $82,751,964 $5,248,036 $82,751,964 242650
Stars $3,692,196 $87,773,048 $226,952 $87,773,048 222446
Wild $6,367,148 $74,791,070 $13,208,930 $74,791,070 213253