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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5750 - $125 - 4,480 - 77.92%
Level 2: 4750 - $75 - 3,681 - 77.50%
Level 3: 3750 - $50 - 3,581 - 95.50%
Level 4: 2750 - $45 - 2,125 - 77.26%
Luxury : 1000 - $250 - 944 - 94.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,824 - 94.14%
Farm Level 2: 2000 - $15 - 1,873 - 93.64%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,812 - 82.29%
Average Income per Game$1,966,479
Year to Date Revenue$41,296,057
Farm
Home Games Left20
Average Attendance - %4,697 - 93.94%
Average Income per Game$144,096
Year to Date Revenue$3,026,025

Expense

Pro Players Total Salaries$77,182,000
Farm Players Total Salaries$2,165,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,600,000
Pro Year To Date Expenses$39,542,123
Farm Year To Date Expenses$1,565,836
Pro Salary Cap To Date$39,039,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,329,578
Farm Estimated Season Revenue$2,881,929
Pro Remaining Season Days96
Pro Expenses Per Days$405,088
Pro Estimated Expenses$38,888,448
Farm Remaining Season Days96
Farm Expenses Per Days$16,399
Farm Estimated Expenses$1,574,304
Estimated Season Expenses$40,462,752
Season Salary Cap$79,782,000
Estimate Under Maximum Salary Cap of $95,500,000$15,718,000
Estimate Over Minimum Salary Cap of $70,600,000 $9,182,000
Current Bank Account$106,796,856
Projected Bank Account$108,545,611

Pro Players Salaries

Jeff Petry (1 Way Contract) $12,000,000 (1)
-Salary Average : $12,000,000
Jack Hughes (1 Way Contract) $10,800,000 (5)
-Salary Average : $10,800,000
Brendan Smith (1 Way Contract) $10,000,000 (1)
-Salary Average : $10,000,000
Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Trevor Zegras (1 Way Contract) $5,750,000 (1)
-Salary Average : $5,750,000
Brett Kulak (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Jonathan Drouin (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Anthony Stolarz (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Calle Rosen (1 Way Contract) $3,000,000 (1)
-Salary Average : $3,000,000
Colin Blackwell (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Philip Broberg $957,000 (2)
-Salary Average : $957,000
Jackson Blake $925,000 (3)
-Salary Average : $925,000
Alex Nylander $925,000 (4)
-Salary Average : $925,000
Boris Katchouk $925,000 (2)
-Salary Average : $925,000
Devon Levi $925,000 (1)
-Salary Average : $925,000
Kaiden Guhle $925,000 (1)
-Salary Average : $925,000
Mavrik Bourque $925,000 (1)
-Salary Average : $925,000
Will Smith $925,000 (3)
-Salary Average : $925,000
JJ Peterka $925,000 (2)
-Salary Average : $925,000
Leo Carlsson $925,000 (2)
-Salary Average : $925,000
Matthew Knies $925,000 (2)
-Salary Average : $925,000
Akil Thomas $925,000 (1)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $77,182,000
Year 2026 : $24,732,000
Year 2027 : $20,075,000
Year 2028 : $15,225,000
Salary Average Commitment
Year 2025 : $77,182,000
Year 2026 : $24,732,000
Year 2027 : $20,075,000
Year 2028 : $15,225,000
Salary Cap with 1 Way Contract
Year 2025 : $77,182,000
Year 2026 : $24,732,000
Year 2027 : $20,075,000
Year 2028 : $15,225,000

Farm Players Salaries

Ryan Lomberg $150,000 (1)
Salary Average : $150,000
Egor Zamula $130,000 (2)
Salary Average : $130,000
Caleb Jones $120,000 (2)
Salary Average : $120,000
Matt Tomkins $100,000 (1)
Salary Average : $100,000
Shane Wright $92,500 (3)
Salary Average : $92,500
David Goyette $92,500 (3)
Salary Average : $92,500
Corson Ceulemans $92,500 (1)
Salary Average : $92,500
Cross Hanas $92,500 (1)
Salary Average : $92,500
Lukas Cormier $92,500 (1)
Salary Average : $92,500
Hunter Skinner $92,500 (1)
Salary Average : $92,500
Owen Pickering $92,500 (3)
Salary Average : $92,500
Zac Funk $92,500 (3)
Salary Average : $92,500
Oscar Dansk $92,500 (2)
Salary Average : $92,500
Ty Tullio $92,500 (1)
Salary Average : $92,500
William Dufour $92,500 (1)
Salary Average : $92,500
Xavier Bourgault $92,500 (1)
Salary Average : $92,500
Avery Hayes $92,500 (2)
Salary Average : $92,500
Caedan Bankier $92,500 (2)
Salary Average : $92,500
Judd Caulfield $92,500 (2)
Salary Average : $92,500
Kevin Korchinski $92,500 (2)
Salary Average : $92,500
Jacob Fowler $92,500 (3)
Salary Average : $92,500
Chaz Lucius $92,500 (3)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2025 : $2,165,000
Year 2026 : $1,267,500
Year 2027 : $555,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,165,000
Year 2026 : $1,267,500
Year 2027 : $555,000
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $125 - 4,528 - 78.74%
Level 2: 4750 - $75 - 3,769 - 79.34%
Level 3: 3750 - $50 - 3,562 - 94.99%
Level 4: 2750 - $45 - 2,099 - 76.32%
Luxury : 1000 - $250 - 937 - 93.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,795 - 93.18%
Farm Level 2: 2000 - $15 - 1,860 - 93.02%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %14,895 - 82.75%
Average Income per Game$1,979,072
Year to Date Revenue$45,518,654
Farm
Home Games Left18
Average Attendance - %4,656 - 93.12%
Average Income per Game$142,775
Year to Date Revenue$3,283,828

Expense

Pro Players Total Salaries$91,743,000
Farm Players Total Salaries$2,162,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,891,000
Pro Year To Date Expenses$44,370,191
Farm Year To Date Expenses$1,336,939
Pro Salary Cap To Date$43,993,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,623,294
Farm Estimated Season Revenue$2,569,952
Pro Remaining Season Days96
Pro Expenses Per Days$479,238
Pro Estimated Expenses$46,006,848
Farm Remaining Season Days96
Farm Expenses Per Days$13,795
Farm Estimated Expenses$1,324,320
Estimated Season Expenses$47,331,168
Season Salary Cap$93,634,000
Estimate Under Maximum Salary Cap of $95,500,000$1,866,000
Estimate Over Minimum Salary Cap of $70,600,000 $23,034,000
Current Bank Account$117,712,856
Projected Bank Account$108,574,934

Pro Players Salaries

Zach Hyman (1 Way Contract) $10,150,000 (4)
-Salary Average : $10,150,000
Tyler Seguin (1 Way Contract) $9,850,000 (2)
-Salary Average : $9,850,000
Alex DeBrincat (1 Way Contract) $7,586,000 (5)
-Salary Average : $7,586,000
John Tavares (1 Way Contract) $7,153,000 (4)
-Salary Average : $7,153,000
Jake Guentzel (1 Way Contract) $6,000,000 (4)
-Salary Average : $6,000,000
Sean Monahan (1 Way Contract) $6,000,000 (2)
-Salary Average : $6,000,000
Filip Forsberg (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Colton Parayko (1 Way Contract) $5,500,000 (1)
-Salary Average : $5,500,000
Alexander Wennberg (1 Way Contract) $4,500,000 (4)
-Salary Average : $4,500,000
Adin Hill (1 Way Contract) $4,404,000 (5)
-Salary Average : $4,404,000
Scott Mayfield (1 Way Contract) $3,850,000 (3)
-Salary Average : $3,850,000
Boone Jenner (1 Way Contract) $3,750,000 (1)
-Salary Average : $3,750,000
Brandon Montour (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Mario Ferraro (1 Way Contract) $3,325,000 (1)
-Salary Average : $3,325,000
Mathieu Joseph (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Nico Sturm (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Jeff Malott $1,400,000 (3)
-Salary Average : $1,400,000
Tanner Pearson $1,000,000 (3)
-Salary Average : $1,000,000
Nick Blankenburg $925,000 (1)
-Salary Average : $925,000
Jake Middleton $925,000 (2)
-Salary Average : $925,000
Yaroslav Askarov $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2025 : $91,743,000
Year 2026 : $71,318,000
Year 2027 : $49,543,000
Year 2028 : $43,293,000
Salary Average Commitment
Year 2025 : $91,743,000
Year 2026 : $71,318,000
Year 2027 : $49,543,000
Year 2028 : $43,293,000
Salary Cap with 1 Way Contract
Year 2025 : $91,743,000
Year 2026 : $71,318,000
Year 2027 : $49,543,000
Year 2028 : $43,293,000

Farm Players Salaries

Clark Bishop $150,000 (1)
Salary Average : $150,000
Nikolai Kovalenko $140,000 (3)
Salary Average : $140,000
Matt Luff $100,000 (3)
Salary Average : $100,000
Jon Merrill $100,000 (3)
Salary Average : $100,000
Eric Robinson $97,500 (1)
Salary Average : $97,500
Nikita Pavlychev $95,000 (3)
Salary Average : $95,000
Zach Sawchenko $92,500 (3)
Salary Average : $92,500
Blake McLaughlin $92,500 (4)
Salary Average : $92,500
Jack Malone $92,500 (2)
Salary Average : $92,500
Dennis Cholowski $92,500 (3)
Salary Average : $92,500
Dawson Barteaux $92,500 (3)
Salary Average : $92,500
Isac Lundestrom $92,500 (3)
Salary Average : $92,500
Riley Hughes $92,500 (3)
Salary Average : $92,500
Aleksei Kolosov $92,500 (3)
Salary Average : $92,500
Scooter Brickey $92,500 (3)
Salary Average : $92,500
Xavier Bernard $92,500 (3)
Salary Average : $92,500
Philip Kemp $92,500 (4)
Salary Average : $92,500
Brayden Pachal $92,500 (1)
Salary Average : $92,500
Ryan McAllister $92,500 (2)
Salary Average : $92,500
Chase Wouters $92,500 (3)
Salary Average : $92,500
Damian Clara $92,500 (3)
Salary Average : $92,500
Aleksi Heimosalmi $92,500 (3)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2025 : $2,162,500
Year 2026 : $1,822,500
Year 2027 : $1,637,500
Year 2028 : $185,000
Salary Average Commitment
Year 2025 : $2,162,500
Year 2026 : $1,822,500
Year 2027 : $1,637,500
Year 2028 : $185,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $115 - 5,471 - 95.15%
Level 2: 4750 - $72 - 4,474 - 94.19%
Level 3: 3750 - $55 - 2,770 - 73.86%
Level 4: 2750 - $45 - 2,119 - 77.04%
Luxury : 1000 - $270 - 729 - 72.91%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,773 - 92.43%
Farm Level 2: 2000 - $15 - 1,878 - 93.90%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %15,562 - 86.46%
Average Income per Game$2,037,922
Year to Date Revenue$40,758,433
Farm
Home Games Left21
Average Attendance - %4,651 - 93.02%
Average Income per Game$142,340
Year to Date Revenue$2,846,795

Expense

Pro Players Total Salaries$94,789,999
Farm Players Total Salaries$2,805,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,600,000)
Pro Year To Date Expenses$49,113,593
Farm Year To Date Expenses$1,661,028
Pro Salary Cap To Date$48,465,701
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,796,355
Farm Estimated Season Revenue$2,989,135
Pro Remaining Season Days96
Pro Expenses Per Days$496,321
Pro Estimated Expenses$47,646,816
Farm Remaining Season Days96
Farm Expenses Per Days$17,124
Farm Estimated Expenses$1,643,904
Estimated Season Expenses$49,290,720
Season Salary Cap$92,189,999
Estimate Under Maximum Salary Cap of $95,500,000$3,310,001
Estimate Over Minimum Salary Cap of $70,600,000 $21,589,999
Current Bank Account$55,699,927
Projected Bank Account$52,194,697

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $11,340,000 (5)
-Salary Average : $11,340,000
Drew Doughty (1 Way Contract) $11,000,000 (2)
-Salary Average : $11,000,000
Ryan Donato (1 Way Contract) $8,300,000 (5)
-Salary Average : $8,300,000
Clayton Keller (1 Way Contract) $7,150,000 (3)
-Salary Average : $7,150,000
Seth Jones (1 Way Contract) $5,400,000 (1)
-Salary Average : $5,400,000
Mika Zibanejad (1 Way Contract) $5,350,000 (1)
-Salary Average : $5,350,000
Sean Walker (1 Way Contract) $5,200,000 (4)
-Salary Average : $5,200,000
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
-Salary Average : $5,100,000
Pyotr Kochetkov (1 Way Contract) $4,917,000 (5)
-Salary Average : $4,917,000
Frederik Andersen (1 Way Contract) $4,300,000 (5)
-Salary Average : $4,300,000
Adam Henrique (1 Way Contract) $4,000,000 (3)
-Salary Average : $4,000,000
Mason McTavish (1 Way Contract) $3,933,000 (1)
-Salary Average : $3,933,000
Nick Leddy (1 Way Contract) $3,300,000 (5)
-Salary Average : $3,300,000
Chris Tanev (1 Way Contract) $3,300,000 (5)
-Salary Average : $3,300,000
Vladislav Gavrikov (1 Way Contract) $2,800,000 (3)
-Salary Average : $2,800,000
Pavel Zacha (1 Way Contract) $2,250,000 (1)
-Salary Average : $2,250,000
Yakov Trenin (1 Way Contract) $1,700,000 (2)
-Salary Average : $1,700,000
Logan Brown $1,499,999 (3)
-Salary Average : $1,499,999
Luke Glendening $1,100,000 (2)
-Salary Average : $1,100,000
Carter Verhaeghe $1,000,000 (1)
-Salary Average : $1,000,000
Robert Bortuzzo $925,000 (1)
-Salary Average : $925,000
Erik Haula $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $94,789,999
Year 2026 : $70,831,999
Year 2027 : $57,031,999
Year 2028 : $40,657,000
Salary Average Commitment
Year 2025 : $94,789,999
Year 2026 : $70,831,999
Year 2027 : $57,031,999
Year 2028 : $40,657,000
Salary Cap with 1 Way Contract
Year 2025 : $94,789,999
Year 2026 : $70,831,999
Year 2027 : $57,031,999
Year 2028 : $40,657,000

Farm Players Salaries

Parker Wotherspoon $150,000 (4)
Salary Average : $150,000
Josh Davies $150,000 (3)
Salary Average : $150,000
Matthew Robertson $150,000 (3)
Salary Average : $150,000
Ville Heinola $150,000 (3)
Salary Average : $150,000
Tobias Bjornfot $150,000 (3)
Salary Average : $150,000
Travis Dermott $150,000 (3)
Salary Average : $150,000
Carl Grundstrom $150,000 (4)
Salary Average : $150,000
Nikita Tolopilo $150,000 (4)
Salary Average : $150,000
Carson Meyer $150,000 (4)
Salary Average : $150,000
Pierre Engvall $125,000 (1)
Salary Average : $125,000
Axel Jonsson-Fjallby $110,000 (2)
Salary Average : $110,000
Riley Stillman $110,000 (2)
Salary Average : $110,000
Albert Johansson $92,500 (1)
Salary Average : $92,500
Charlie Wright $92,500 (3)
Salary Average : $92,500
Gavin Hayes $92,500 (3)
Salary Average : $92,500
Cal Petersen $92,500 (1)
Salary Average : $92,500
Michael Milne $92,500 (3)
Salary Average : $92,500
Sam Lipkin $92,500 (3)
Salary Average : $92,500
Kyle MacLean $92,500 (1)
Salary Average : $92,500
Brennan Othmann $92,500 (2)
Salary Average : $92,500
Carl Berglund $92,500 (2)
Salary Average : $92,500
Emil Bemstrom $92,500 (1)
Salary Average : $92,500
Ville Ottavainen $92,500 (2)
Salary Average : $92,500
Adam Edstrom $92,500 (2)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,805,000
Year 2026 : $2,310,000
Year 2027 : $1,720,000
Year 2028 : $600,000
Salary Average Commitment
Year 2025 : $2,805,000
Year 2026 : $2,310,000
Year 2027 : $1,720,000
Year 2028 : $600,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5750 - $125 - 4,618 - 80.31%
Level 2: 4750 - $75 - 3,708 - 78.07%
Level 3: 3750 - $50 - 3,646 - 97.22%
Level 4: 2750 - $45 - 2,096 - 76.23%
Luxury : 1000 - $250 - 941 - 94.11%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,843 - 94.76%
Farm Level 2: 2000 - $15 - 1,868 - 93.41%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %15,010 - 83.39%
Average Income per Game$1,996,208
Year to Date Revenue$47,908,988
Farm
Home Games Left17
Average Attendance - %4,711 - 94.22%
Average Income per Game$144,675
Year to Date Revenue$3,472,195

Expense

Pro Players Total Salaries$74,330,628
Farm Players Total Salaries$2,340,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,961,111
Farm Year To Date Expenses$1,316,784
Pro Salary Cap To Date$37,245,790
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,935,533
Farm Estimated Season Revenue$2,459,471
Pro Remaining Season Days96
Pro Expenses Per Days$390,314
Pro Estimated Expenses$37,470,144
Farm Remaining Season Days96
Farm Expenses Per Days$13,679
Farm Estimated Expenses$1,313,184
Estimated Season Expenses$38,783,328
Season Salary Cap$74,330,628
Estimate Under Maximum Salary Cap of $95,500,000$21,169,372
Estimate Over Minimum Salary Cap of $70,600,000 $3,730,628
Current Bank Account$102,106,185
Projected Bank Account$99,717,861

Pro Players Salaries

Adam Lowry (1 Way Contract) $10,987,650 (5)
-Salary Average : $10,987,654
Adam Larsson (1 Way Contract) $10,876,540 (5)
-Salary Average : $10,876,543
Blake Coleman (1 Way Contract) $10,765,430 (5)
-Salary Average : $10,765,432
Elias Pettersson (1 Way Contract) $7,350,000 (3)
-Salary Average : $7,350,000
Anthony Duclair (1 Way Contract) $6,000,000 (3)
-Salary Average : $6,000,000
Jake DeBrusk (1 Way Contract) $4,995,000 (4)
-Salary Average : $4,995,000
Trevor van Riemsdyk (1 Way Contract) $3,014,000 (3)
-Salary Average : $3,014,000
Alex Nedeljkovic (1 Way Contract) $3,000,000 (1)
-Salary Average : $3,000,000
Joel Kiviranta (1 Way Contract) $2,750,000 (2)
-Salary Average : $2,750,000
Niko Mikkola (1 Way Contract) $2,500,000 (4)
-Salary Average : $2,500,000
Andreas Athanasiou (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Barrett Hayton (1 Way Contract) $1,775,000 (2)
-Salary Average : $1,775,000
Alexey Toropchenko $1,499,999 (3)
-Salary Average : $1,499,999
Jordan Spence $1,192,000 (4)
-Salary Average : $1,192,000
Paul Cotter $1,000,000 (3)
-Salary Average : $1,000,000
Ukko-Pekka Luukkonen $925,000 (3)
-Salary Average : $2,601,667
Jarred Tinordi $925,000 (2)
-Salary Average : $925,000
Nicholas Robertson $925,000 (2)
-Salary Average : $925,000
Pius Suter $925,000 (1)
-Salary Average : $925,000
Ryker Evans $925,000 (1)
-Salary Average : $925,000
Total Pro Players20
Salary Commitment
Year 2025 : $74,330,628
Year 2026 : $71,995,628
Year 2027 : $63,620,628
Year 2028 : $41,316,629
Salary Average Commitment
Year 2025 : $76,007,295
Year 2026 : $71,157,295
Year 2027 : $62,782,295
Year 2028 : $41,316,629
Salary Cap with 1 Way Contract
Year 2025 : $74,330,628
Year 2026 : $69,480,628
Year 2027 : $61,105,628
Year 2028 : $41,316,629

Farm Players Salaries

Kieffer Bellows $120,000 (1)
Salary Average : $120,000
Colten Ellis $92,500 (2)
Salary Average : $92,500
Samuel Bolduc $92,500 (2)
Salary Average : $92,500
Blade Jenkins $92,500 (2)
Salary Average : $92,500
Aidan Fulp $92,500 (2)
Salary Average : $92,500
Jordan Dumais $92,500 (3)
Salary Average : $92,500
Jimmy Vesey $92,500 (3)
Salary Average : $92,500
Noah Warren $92,500 (3)
Salary Average : $92,500
Klim Kostin $92,500 (1)
Salary Average : $92,500
Ty Nelson $92,500 (3)
Salary Average : $92,500
Liam Foudy $92,500 (1)
Salary Average : $92,500
Yegor Sidorov $92,500 (3)
Salary Average : $92,500
Jared Davidson $92,500 (2)
Salary Average : $92,500
Spencer Martin $92,500 (1)
Salary Average : $92,500
Logan Mailloux $92,500 (2)
Salary Average : $92,500
Brett Murray $92,500 (2)
Salary Average : $92,500
Mac Hollowell $92,500 (1)
Salary Average : $92,500
Reid Schaefer $92,500 (2)
Salary Average : $92,500
Wyatte Wylie $92,500 (2)
Salary Average : $92,500
Ronnie Attard $92,500 (1)
Salary Average : $92,500
Tyler Boucher $92,500 (2)
Salary Average : $92,500
Zach Dean $92,500 (2)
Salary Average : $92,500
Zack Ostapchuk $92,500 (2)
Salary Average : $92,500
Vadim Zherenko $92,500 (2)
Salary Average : $92,500
Bo Groulx $92,500 (2)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,340,000
Year 2026 : $1,757,500
Year 2027 : $462,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,340,000
Year 2026 : $1,757,500
Year 2027 : $462,500
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $120 - 5,499 - 95.63%
Level 2: 4750 - $71 - 4,536 - 95.50%
Level 3: 3750 - $50 - 3,518 - 93.82%
Level 4: 2750 - $42 - 2,604 - 94.68%
Luxury : 1000 - $247 - 923 - 92.28%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $30 - 2,250 - 75.00%
Farm Level 2: 2000 - $20 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %17,080 - 94.89%
Average Income per Game$2,182,869
Year to Date Revenue$52,388,863
Farm
Home Games Left17
Average Attendance - %3,750 - 75.00%
Average Income per Game$142,350
Year to Date Revenue$3,416,400

Expense

Pro Players Total Salaries$89,390,998
Farm Players Total Salaries$2,045,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($1,891,000)
Pro Year To Date Expenses$46,874,793
Farm Year To Date Expenses$1,287,388
Pro Salary Cap To Date$46,269,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,108,778
Farm Estimated Season Revenue$2,419,950
Pro Remaining Season Days96
Pro Expenses Per Days$468,347
Pro Estimated Expenses$44,961,312
Farm Remaining Season Days96
Farm Expenses Per Days$13,187
Farm Estimated Expenses$1,265,952
Estimated Season Expenses$46,227,264
Season Salary Cap$87,499,998
Estimate Under Maximum Salary Cap of $95,500,000$8,000,002
Estimate Over Minimum Salary Cap of $70,600,000 $16,899,998
Current Bank Account$32,884,251
Projected Bank Account$26,185,715

Pro Players Salaries

Anze Kopitar (1 Way Contract) $11,125,000 (4)
-Salary Average : $11,125,000
Mark Stone (1 Way Contract) $9,500,000 (2)
-Salary Average : $9,500,000
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
-Salary Average : $9,000,000
Tim Stutzle (1 Way Contract) $8,350,000 (2)
-Salary Average : $8,350,000
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Aaron Ekblad (1 Way Contract) $6,629,000 (4)
-Salary Average : $6,629,000
Chris Kreider (1 Way Contract) $6,500,000 (2)
-Salary Average : $6,500,000
Jonathan Huberdeau (1 Way Contract) $5,900,000 (3)
-Salary Average : $5,900,000
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Average : $4,750,000
K'Andre Miller (1 Way Contract) $3,782,000 (4)
-Salary Average : $3,782,000
Tristan Jarry (1 Way Contract) $3,500,000 (2)
-Salary Average : $3,500,000
Mark Jankowski (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Michael Rasmussen $1,460,000 (1)
-Salary Average : $1,460,000
Timothy Liljegren $1,400,000 (4)
-Salary Average : $1,400,000
Will Borgen $1,195,000 (3)
-Salary Average : $1,195,000
Tyler Motte $1,100,000 (4)
-Salary Average : $1,100,000
Mathew Dumba $999,999 (2)
-Salary Average : $999,999
Scott Perunovich $999,999 (3)
-Salary Average : $999,999
Simon Edvinsson $925,000 (1)
-Salary Average : $925,000
Mackenzie Blackwood $925,000 (1)
-Salary Average : $925,000
Frank Nazar $925,000 (3)
-Salary Average : $925,000
Andrei Kuzmenko $925,000 (1)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $89,390,998
Year 2026 : $72,405,998
Year 2027 : $42,055,999
Year 2028 : $33,036,000
Salary Average Commitment
Year 2025 : $89,390,998
Year 2026 : $72,405,998
Year 2027 : $42,055,999
Year 2028 : $33,036,000
Salary Cap with 1 Way Contract
Year 2025 : $89,390,998
Year 2026 : $72,405,998
Year 2027 : $42,055,999
Year 2028 : $33,036,000

Farm Players Salaries

Sam Poulin $100,000 (3)
Salary Average : $100,000
Ryan Tverberg $95,000 (2)
Salary Average : $95,000
Ivan Fedotov $92,500 (2)
Salary Average : $92,500
William Villeneuve $92,500 (1)
Salary Average : $92,500
Jeremie Biakabutuka $92,500 (3)
Salary Average : $92,500
Alex Jefferies $92,500 (2)
Salary Average : $92,500
Massimo Rizzo $92,500 (3)
Salary Average : $92,500
Luke Toporowski $92,500 (1)
Salary Average : $92,500
Nikita Grebenkin $92,500 (3)
Salary Average : $92,500
Alexis Gendron $92,500 (2)
Salary Average : $92,500
Riley Bezeau $92,500 (1)
Salary Average : $92,500
Shai Buium $92,500 (3)
Salary Average : $92,500
Gavin White $92,500 (2)
Salary Average : $92,500
Yaniv Perets $92,500 (3)
Salary Average : $92,500
Hardy Haman Aktell $92,500 (2)
Salary Average : $92,500
Ivan Ivan $92,500 (2)
Salary Average : $92,500
Jacob Melanson $92,500 (2)
Salary Average : $92,500
Jon-Randall Avon $92,500 (2)
Salary Average : $92,500
Kyle McDonald $92,500 (2)
Salary Average : $92,500
Ben McCartney $92,500 (2)
Salary Average : $92,500
Michael Dipietro $92,500 (3)
Salary Average : $92,500
Christopher Merisier-Ortiz $92,500 (3)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2025 : $2,045,000
Year 2026 : $1,767,500
Year 2027 : $747,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,045,000
Year 2026 : $1,767,500
Year 2027 : $747,500
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 4,490 - 78.09%
Level 2: 4750 - $75 - 3,696 - 77.82%
Level 3: 3750 - $50 - 3,593 - 95.82%
Level 4: 2750 - $45 - 2,016 - 73.32%
Luxury : 1000 - $250 - 973 - 97.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,744 - 91.48%
Farm Level 2: 2000 - $15 - 1,849 - 92.46%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %14,770 - 82.05%
Average Income per Game$1,974,213
Year to Date Revenue$45,406,906
Farm
Home Games Left18
Average Attendance - %4,593 - 91.87%
Average Income per Game$140,662
Year to Date Revenue$3,235,236

Expense

Pro Players Total Salaries$92,190,060
Farm Players Total Salaries$2,027,900
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,462,026
Farm Year To Date Expenses$1,301,758
Pro Salary Cap To Date$45,847,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,535,839
Farm Estimated Season Revenue$2,531,924
Pro Remaining Season Days96
Pro Expenses Per Days$482,850
Pro Estimated Expenses$46,353,600
Farm Remaining Season Days96
Farm Expenses Per Days$13,098
Farm Estimated Expenses$1,257,408
Estimated Season Expenses$47,611,008
Season Salary Cap$92,190,060
Estimate Under Maximum Salary Cap of $95,500,000$3,309,940
Estimate Over Minimum Salary Cap of $70,600,000 $21,590,060
Current Bank Account$70,603,709
Projected Bank Account$61,060,464

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (2)
-Salary Average : $9,500,000
Sidney Crosby (1 Way Contract) $8,984,000 (2)
-Salary Average : $8,984,000
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Average : $8,500,000
Jesper Bratt (1 Way Contract) $7,875,000 (4)
-Salary Average : $7,875,000
Kevin Fiala (1 Way Contract) $7,770,000 (5)
-Salary Average : $7,770,000
Connor Hellebuyck (1 Way Contract) $6,166,667 (4)
-Salary Average : $6,166,667
Radko Gudas (1 Way Contract) $6,100,000 (5)
-Salary Average : $6,100,000
Ivan Provorov (1 Way Contract) $5,496,000 (4)
-Salary Average : $5,496,000
Brian Dumoulin (1 Way Contract) $5,100,000 (3)
-Salary Average : $5,100,000
Adam Pelech (1 Way Contract) $4,899,950 (4)
-Salary Average : $4,899,950
Connor Murphy (1 Way Contract) $3,850,000 (1)
-Salary Average : $3,850,000
Rickard Rakell (1 Way Contract) $3,789,444 (1)
-Salary Average : $3,789,444
Anton Forsberg (1 Way Contract) $2,750,000 (3)
-Salary Average : $2,750,000
Cole Smith (1 Way Contract) $2,359,000 (4)
-Salary Average : $2,359,000
Ryan Hartman (1 Way Contract) $1,700,000 (3)
-Salary Average : $1,700,000
Conor Sheary $1,499,999 (2)
-Salary Average : $1,499,999
Sam Lafferty $1,150,000 (3)
-Salary Average : $1,150,000
Rocco Grimaldi $1,000,000 (2)
-Salary Average : $1,000,000
Patrick Brown $925,000 (3)
-Salary Average : $925,000
Mark Friedman $925,000 (3)
-Salary Average : $925,000
Jacob MacDonald $925,000 (2)
-Salary Average : $925,000
Nathan Bastian $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $92,190,060
Year 2026 : $76,050,616
Year 2027 : $54,141,617
Year 2028 : $40,666,617
Salary Average Commitment
Year 2025 : $92,190,060
Year 2026 : $76,050,616
Year 2027 : $54,141,617
Year 2028 : $40,666,617
Salary Cap with 1 Way Contract
Year 2025 : $92,190,060
Year 2026 : $76,050,616
Year 2027 : $54,141,617
Year 2028 : $40,666,617

Farm Players Salaries

Ben Hemmerling $150,000 (3)
Salary Average : $150,000
Nikita Alexandrov $150,000 (3)
Salary Average : $150,000
Pheonix Copley $129,900 (3)
Salary Average : $129,900
Alex Limoges $100,000 (1)
Salary Average : $100,000
Milo Roelens $98,500 (3)
Salary Average : $98,500
Adam Beckman $98,500 (3)
Salary Average : $98,500
Djibril Toure $98,500 (3)
Salary Average : $98,500
Tristen Nielsen $92,500 (4)
Salary Average : $92,500
Mathias Laferriere $92,500 (3)
Salary Average : $92,500
Jeremy Davies $92,500 (3)
Salary Average : $92,500
Justin Hryckowian $92,500 (4)
Salary Average : $92,500
Cole Krygier $92,500 (4)
Salary Average : $92,500
Christoffer Sedoff $92,500 (2)
Salary Average : $92,500
Victor Ostman $92,500 (3)
Salary Average : $92,500
Xavier Simoneau $92,500 (1)
Salary Average : $92,500
Anton Malmstrom $92,500 (4)
Salary Average : $92,500
Noel Hoefenmayer $92,500 (1)
Salary Average : $92,500
Graeme Clarke $92,500 (2)
Salary Average : $92,500
Walker Duehr $92,500 (2)
Salary Average : $92,500
Brett Berard $92,500 (2)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2025 : $2,027,900
Year 2026 : $1,742,900
Year 2027 : $1,372,900
Year 2028 : $370,000
Salary Average Commitment
Year 2025 : $2,027,900
Year 2026 : $1,742,900
Year 2027 : $1,372,900
Year 2028 : $370,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $100 - 5,620 - 97.74%
Level 2: 4750 - $60 - 4,624 - 97.36%
Level 3: 3750 - $35 - 3,677 - 98.05%
Level 4: 2750 - $25 - 2,744 - 99.78%
Luxury : 1000 - $200 - 981 - 98.06%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $35 - 1,661 - 55.38%
Farm Level 2: 2000 - $15 - 1,855 - 92.77%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %17,646 - 98.03%
Average Income per Game$1,800,000
Year to Date Revenue$34,200,004
Farm
Home Games Left22
Average Attendance - %3,517 - 70.34%
Average Income per Game$125,534
Year to Date Revenue$2,385,137

Expense

Pro Players Total Salaries$93,121,332
Farm Players Total Salaries$2,265,000
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,151,915
Farm Year To Date Expenses$1,516,717
Pro Salary Cap To Date$45,444,535
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,600,005
Farm Estimated Season Revenue$2,761,738
Pro Remaining Season Days96
Pro Expenses Per Days$509,696
Pro Estimated Expenses$48,930,816
Farm Remaining Season Days96
Farm Expenses Per Days$14,326
Farm Estimated Expenses$1,375,296
Estimated Season Expenses$50,306,112
Season Salary Cap$93,121,332
Estimate Under Maximum Salary Cap of $95,500,000$2,378,668
Estimate Over Minimum Salary Cap of $70,600,000 $22,521,332
Current Bank Account$30,794,619
Projected Bank Account$22,850,250

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,583,333 (3)
-Salary Average : $9,583,333
Roman Josi (1 Way Contract) $9,059,000 (3)
-Salary Average : $9,059,000
Joel Eriksson Ek (1 Way Contract) $7,536,000 (5)
-Salary Average : $7,536,000
Alex Ovechkin (1 Way Contract) $6,943,000 (2)
-Salary Average : $6,943,000
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Average : $6,750,000
Sam Reinhart (1 Way Contract) $6,500,000 (4)
-Salary Average : $6,500,000
Nathan MacKinnon (1 Way Contract) $6,300,000 (2)
-Salary Average : $6,300,000
Evgeni Malkin (1 Way Contract) $6,100,000 (2)
-Salary Average : $6,100,000
Travis Sanheim (1 Way Contract) $4,675,000 (2)
-Salary Average : $4,675,000
Viktor Arvidsson (1 Way Contract) $4,250,000 (2)
-Salary Average : $4,250,000
Karel Vejmelka (1 Way Contract) $3,600,000 (5)
-Salary Average : $3,600,000
Bryan Rust (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Cam Talbot (1 Way Contract) $2,800,000 (3)
-Salary Average : $2,800,000
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
-Salary Average : $2,100,000
Jack McBain (1 Way Contract) $2,100,000 (4)
-Salary Average : $2,100,000
Adrian Kempe (1 Way Contract) $2,000,000 (6)
-Salary Average : $2,000,000
Nathan Walker $1,499,999 (3)
-Salary Average : $1,499,999
Hudson Fasching $1,100,000 (3)
-Salary Average : $1,100,000
Sammy Blais (1 Way Contract) $1,100,000 (3)
-Salary Average : $1,100,000
Brendan Gaunce $950,000 (2)
-Salary Average : $950,000
Alex Belzile $950,000 (2)
-Salary Average : $950,000
Adam Gaudette $950,000 (2)
-Salary Average : $950,000
Juuso Valimaki $925,000 (1)
-Salary Average : $925,000
Brock Faber $925,000 (2)
-Salary Average : $925,000
Martin Fehervary $925,000 (1)
-Salary Average : $925,000
Total Pro Players25
Salary Commitment
Year 2025 : $93,121,332
Year 2026 : $94,914,332
Year 2027 : $62,871,332
Year 2028 : $35,629,000
Salary Average Commitment
Year 2025 : $93,121,332
Year 2026 : $84,521,332
Year 2027 : $52,478,332
Year 2028 : $25,236,000
Salary Cap with 1 Way Contract
Year 2025 : $93,121,332
Year 2026 : $84,521,332
Year 2027 : $52,478,332
Year 2028 : $25,236,000

Farm Players Salaries

Mike Benning $120,000 (2)
Salary Average : $120,000
Jack Studnicka $100,000 (2)
Salary Average : $100,000
Spencer Stastney $100,000 (1)
Salary Average : $100,000
Tristan Allard $95,000 (2)
Salary Average : $95,000
Cayden Primeau $92,500 (1)
Salary Average : $92,500
Eemil Viro $92,500 (1)
Salary Average : $92,500
Joe Fleming $92,500 (3)
Salary Average : $92,500
Justin Sourdif $92,500 (1)
Salary Average : $92,500
Luke Prokop $92,500 (3)
Salary Average : $92,500
Marshall Warren $92,500 (3)
Salary Average : $92,500
Kole Lind $92,500 (1)
Salary Average : $92,500
Sawyer Boulton $92,500 (3)
Salary Average : $92,500
Ronan Seeley $92,500 (1)
Salary Average : $92,500
Sheldon Dries $92,500 (2)
Salary Average : $92,500
Tyrel Bauer $92,500 (1)
Salary Average : $92,500
Dylan Garand $92,500 (1)
Salary Average : $92,500
Ben Jones $92,500 (3)
Salary Average : $92,500
Isaac Ratcliffe $92,500 (3)
Salary Average : $92,500
Matthew Strome $92,500 (1)
Salary Average : $92,500
Trey Fix-Wolansky $92,500 (1)
Salary Average : $92,500
Tyce Thompson $92,500 (3)
Salary Average : $92,500
Artur Akhtyamov $92,500 (3)
Salary Average : $92,500
Clay Stevenson $92,500 (1)
Salary Average : $92,500
Filip Kral $92,500 (3)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,265,000
Year 2026 : $1,240,000
Year 2027 : $832,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,265,000
Year 2026 : $1,240,000
Year 2027 : $832,500
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 5750 - $120 - 5,103 - 88.75%
Level 2: 4750 - $70 - 4,223 - 88.89%
Level 3: 3750 - $50 - 3,521 - 93.91%
Level 4: 2750 - $40 - 2,460 - 89.47%
Luxury : 1000 - $255 - 836 - 83.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,802 - 93.39%
Farm Level 2: 2000 - $15 - 1,856 - 92.81%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %16,144 - 89.69%
Average Income per Game$2,057,312
Year to Date Revenue$49,375,480
Farm
Home Games Left17
Average Attendance - %4,658 - 93.16%
Average Income per Game$142,912
Year to Date Revenue$3,429,883

Expense

Pro Players Total Salaries$71,150,331
Farm Players Total Salaries$3,071,760
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,880,000
Pro Year To Date Expenses$38,893,661
Farm Year To Date Expenses$1,934,979
Pro Salary Cap To Date$38,366,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,974,298
Farm Estimated Season Revenue$2,429,500
Pro Remaining Season Days96
Pro Expenses Per Days$373,836
Pro Estimated Expenses$35,888,256
Farm Remaining Season Days96
Farm Expenses Per Days$19,802
Farm Estimated Expenses$1,900,992
Estimated Season Expenses$37,789,248
Season Salary Cap$77,030,331
Estimate Under Maximum Salary Cap of $95,500,000$18,469,669
Estimate Over Minimum Salary Cap of $70,600,000 $6,430,331
Current Bank Account$72,651,546
Projected Bank Account$72,266,096

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $15,000,000 (5)
-Salary Average : $15,000,000
Jamie Benn (1 Way Contract) $11,760,000 (3)
-Salary Average : $11,760,000
James Reimer (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Rasmus Ristolainen (1 Way Contract) $5,400,000 (1)
-Salary Average : $5,400,000
David Perron (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
Jamie Oleksiak (1 Way Contract) $3,822,000 (4)
-Salary Average : $3,822,000
Brandon Tanev (1 Way Contract) $3,333,333 (5)
-Salary Average : $3,333,333
Jonas Johansson (1 Way Contract) $3,010,000 (1)
-1 Way Contract Salary Cap : $3,010,000
-Salary Average : $3,010,000
Olli Maatta (1 Way Contract) $2,500,000 (4)
-Salary Average : $2,500,000
Colin Miller (1 Way Contract) $1,600,000 (1)
-Salary Average : $1,600,000
Zemgus Girgensons (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Sean Kuraly (1 Way Contract) $1,499,999 (3)
-Salary Average : $1,499,999
Casey DeSmith (1 Way Contract) $1,499,999 (3)
-Salary Average : $1,499,999
Braden Hache $950,000 (1)
-Salary Average : $950,000
Noah Gregor $950,000 (3)
-Salary Average : $950,000
Devin Shore (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $925,000
-Salary Average : $925,000
Darren Raddysh $925,000 (1)
-Salary Average : $925,000
Jacob Moverare $925,000 (4)
-Salary Average : $925,000
Macklin Celebrini $925,000 (3)
-Salary Average : $925,000
Maxim Tsyplakov $925,000 (3)
-Salary Average : $925,000
Matt Martin (1 Way Contract) $925,000 (1)
-Salary Average : $925,000
Mason Morelli $925,000 (1)
-Salary Average : $925,000
Jesper Boqvist $925,000 (3)
-Salary Average : $925,000
Aleksandr Kisakov $925,000 (1)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $71,150,331
Year 2026 : $49,565,331
Year 2027 : $45,565,331
Year 2028 : $25,580,333
Salary Average Commitment
Year 2025 : $71,150,331
Year 2026 : $49,565,331
Year 2027 : $45,565,331
Year 2028 : $25,580,333
Salary Cap with 1 Way Contract
Year 2025 : $71,150,331
Year 2026 : $49,565,331
Year 2027 : $45,565,331
Year 2028 : $25,580,333

Farm Players Salaries

Dennis Hildeby $150,000 (3)
Salary Average : $150,000
Cameron Butler $150,000 (3)
Salary Average : $150,000
Carson Golder $150,000 (4)
Salary Average : $150,000
Matthew Kessel $150,000 (4)
Salary Average : $150,000
Max Sasson $150,000 (2)
Salary Average : $150,000
Jacob Quillan $101,000 (3)
Salary Average : $101,000
Declan Chisholm $93,260 (1)
Salary Average : $93,260
Leevi Merilainen $92,500 (1)
Salary Average : $92,500
Emil Heineman $92,500 (1)
Salary Average : $92,500
Chris Terry $92,500 (1)
Salary Average : $92,500
Kaleb Lawrence $92,500 (3)
Salary Average : $92,500
Dyllan Gill $92,500 (3)
Salary Average : $92,500
Case McCarthy $92,500 (3)
Salary Average : $92,500
Andrew Agozzino $92,500 (1)
Salary Average : $92,500
Anton Johansson $92,500 (3)
Salary Average : $92,500
Adam Klapka $92,500 (1)
Salary Average : $92,500
Jesse Pulkkinen $92,500 (3)
Salary Average : $92,500
Parker Bell $92,500 (3)
Salary Average : $92,500
Linus Karlsson $92,500 (1)
Salary Average : $92,500
Marcus Sylvegard $92,500 (1)
Salary Average : $92,500
Seamus Casey $92,500 (3)
Salary Average : $92,500
Carson Lambos $92,500 (2)
Salary Average : $92,500
Roni Hirvonen $92,500 (2)
Salary Average : $92,500
Jacob Bernard-Docker $92,500 (1)
Salary Average : $92,500
Tyler Kleven $92,500 (2)
Salary Average : $92,500
Viktor Neuchev $92,500 (2)
Salary Average : $92,500
William Stromgren $92,500 (2)
Salary Average : $92,500
Carl Lindbom $92,500 (3)
Salary Average : $92,500
Arturs Silovs $92,500 (1)
Salary Average : $92,500
Adam Engstrom $92,500 (3)
Salary Average : $92,500
Total Farm Players30
Salary Commitment
Year 2025 : $3,071,760
Year 2026 : $2,146,000
Year 2027 : $1,533,500
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $3,071,760
Year 2026 : $2,146,000
Year 2027 : $1,533,500
Year 2028 : $300,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $125 - 4,509 - 78.42%
Level 2: 4750 - $75 - 3,628 - 76.37%
Level 3: 3750 - $50 - 3,588 - 95.67%
Level 4: 2750 - $45 - 2,097 - 76.26%
Luxury : 1000 - $250 - 928 - 92.80%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,845 - 94.82%
Farm Level 2: 2000 - $15 - 1,882 - 94.11%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,750 - 81.94%
Average Income per Game$1,958,554
Year to Date Revenue$41,129,644
Farm
Home Games Left20
Average Attendance - %4,727 - 94.54%
Average Income per Game$145,047
Year to Date Revenue$3,045,986

Expense

Pro Players Total Salaries$93,065,000
Farm Players Total Salaries$2,331,900
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value($5,880,000)
Pro Year To Date Expenses$44,183,163
Farm Year To Date Expenses$1,345,713
Pro Salary Cap To Date$43,272,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,171,090
Farm Estimated Season Revenue$2,900,939
Pro Remaining Season Days96
Pro Expenses Per Days$489,974
Pro Estimated Expenses$47,037,504
Farm Remaining Season Days96
Farm Expenses Per Days$15,968
Farm Estimated Expenses$1,532,928
Estimated Season Expenses$48,570,432
Season Salary Cap$87,185,000
Estimate Under Maximum Salary Cap of $95,500,000$8,315,000
Estimate Over Minimum Salary Cap of $70,600,000 $16,585,000
Current Bank Account$88,047,375
Projected Bank Account$81,548,972

Pro Players Salaries

Matt Roy (1 Way Contract) $11,760,000 (2)
-Salary Average : $11,760,000
Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Average : $11,642,857
Shea Theodore (1 Way Contract) $8,808,000 (5)
-Salary Average : $8,808,000
Thatcher Demko (1 Way Contract) $6,832,000 (5)
-Salary Average : $6,832,000
Justin Faulk (1 Way Contract) $6,500,000 (2)
-Salary Average : $6,500,000
Mark Scheifele (1 Way Contract) $6,125,000 (3)
-Salary Average : $6,125,000
William Karlsson (1 Way Contract) $5,900,000 (2)
-Salary Average : $5,900,000
Darnell Nurse (1 Way Contract) $5,600,000 (1)
-Salary Average : $5,600,000
Nazem Kadri (1 Way Contract) $4,500,000 (1)
-Salary Average : $4,500,000
Joseph Woll (1 Way Contract) $3,915,000 (5)
-Salary Average : $3,915,000
Evan Rodrigues (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Semyon Varlamov (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Average : $3,000,000
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Average : $2,857,143
Carson Soucy (1 Way Contract) $2,750,000 (3)
-Salary Average : $2,750,000
Ivan Barbashev (1 Way Contract) $2,250,000 (3)
-Salary Average : $2,250,000
Blake Lizotte (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Tony DeAngelo $1,000,000 (1)
-Salary Average : $1,000,000
James Stefan $925,000 (3)
-Salary Average : $925,000
Dylan Coghlan $925,000 (3)
-Salary Average : $925,000
Christian Fischer $925,000 (4)
-Salary Average : $925,000
Taylor Raddysh $925,000 (3)
-Salary Average : $925,000
Kai Uchacz $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $93,065,000
Year 2026 : $64,465,000
Year 2027 : $38,805,000
Year 2028 : $20,480,000
Salary Average Commitment
Year 2025 : $93,065,000
Year 2026 : $64,465,000
Year 2027 : $38,805,000
Year 2028 : $20,480,000
Salary Cap with 1 Way Contract
Year 2025 : $93,065,000
Year 2026 : $64,465,000
Year 2027 : $38,805,000
Year 2028 : $20,480,000

Farm Players Salaries

Kyle Burroughs $99,700 (3)
Salary Average : $99,700
Corey Schueneman $99,700 (1)
Salary Average : $99,700
Taylor Ward $95,000 (1)
Salary Average : $95,000
Riley Tufte $95,000 (1)
Salary Average : $95,000
Ryan Fanti $92,500 (3)
Salary Average : $92,500
Anders Bjork $92,500 (3)
Salary Average : $92,500
Anthony Vincent $92,500 (1)
Salary Average : $92,500
Austin Poganski $92,500 (3)
Salary Average : $92,500
Austin Strand $92,500 (1)
Salary Average : $92,500
Cole Reinhardt $92,500 (4)
Salary Average : $92,500
Curtis Hall $92,500 (4)
Salary Average : $92,500
Aidan McDonough $92,500 (2)
Salary Average : $92,500
Josh Filmon $92,500 (3)
Salary Average : $92,500
Ty Gallagher $92,500 (3)
Salary Average : $92,500
Ryan O'Rourke $92,500 (1)
Salary Average : $92,500
Benjamin Gaudreau $92,500 (3)
Salary Average : $92,500
Wyatt Bongiovanni $92,500 (4)
Salary Average : $92,500
Brendan Furry $92,500 (3)
Salary Average : $92,500
Frederic Brunet $92,500 (2)
Salary Average : $92,500
Jake Massie $92,500 (1)
Salary Average : $92,500
Oskar Pettersson $92,500 (2)
Salary Average : $92,500
Riley Sutter $92,500 (4)
Salary Average : $92,500
Santeri Hatakka $92,500 (2)
Salary Average : $92,500
Will MacKinnon $92,500 (4)
Salary Average : $92,500
Alex Gallant $92,500 (3)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,331,900
Year 2026 : $1,672,200
Year 2027 : $1,302,200
Year 2028 : $462,500
Salary Average Commitment
Year 2025 : $2,331,900
Year 2026 : $1,672,200
Year 2027 : $1,302,200
Year 2028 : $462,500

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 4,420 - 76.86%
Level 2: 4750 - $75 - 3,691 - 77.70%
Level 3: 3750 - $50 - 3,577 - 95.40%
Level 4: 2750 - $45 - 2,098 - 76.30%
Luxury : 1000 - $250 - 941 - 94.07%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,753 - 91.78%
Farm Level 2: 2000 - $15 - 1,819 - 90.97%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,727 - 81.82%
Average Income per Game$1,953,098
Year to Date Revenue$41,015,057
Farm
Home Games Left20
Average Attendance - %4,573 - 91.46%
Average Income per Game$140,343
Year to Date Revenue$2,947,207

Expense

Pro Players Total Salaries$85,666,000
Farm Players Total Salaries$2,225,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,185,394
Farm Year To Date Expenses$1,406,774
Pro Salary Cap To Date$42,682,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,061,959
Farm Estimated Season Revenue$2,806,864
Pro Remaining Season Days96
Pro Expenses Per Days$449,047
Pro Estimated Expenses$43,108,512
Farm Remaining Season Days96
Farm Expenses Per Days$14,119
Farm Estimated Expenses$1,355,424
Estimated Season Expenses$44,463,936
Season Salary Cap$85,666,000
Estimate Under Maximum Salary Cap of $95,500,000$9,834,000
Estimate Over Minimum Salary Cap of $70,600,000 $15,066,000
Current Bank Account$94,610,458
Projected Bank Account$92,015,345

Pro Players Salaries

Kris Letang (1 Way Contract) $9,250,000 (5)
-Salary Average : $9,250,000
Jeff Skinner (1 Way Contract) $9,000,000 (2)
-Salary Average : $9,000,000
Ryan O'Reilly (1 Way Contract) $7,500,000 (2)
-Salary Average : $7,500,000
Dylan Strome (1 Way Contract) $7,138,000 (5)
-Salary Average : $7,138,000
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
-Salary Average : $6,250,000
Reilly Smith (1 Way Contract) $5,250,000 (5)
-Salary Average : $5,250,000
Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Average : $4,750,000
Jack Roslovic (1 Way Contract) $4,120,000 (4)
-Salary Average : $4,120,000
Jake McCabe (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Ilya Sorokin (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Alex Iafallo (1 Way Contract) $3,750,000 (3)
-Salary Average : $3,750,000
Ryan Lindgren (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Adam Boqvist (1 Way Contract) $2,600,000 (1)
-Salary Average : $2,600,000
Andrew Mangiapane (1 Way Contract) $2,425,000 (1)
-Salary Average : $2,425,000
Ryan Carpenter (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Average : $2,000,000
Ryan Suter (1 Way Contract) $1,495,000 (3)
-Salary Average : $1,495,000
Haydn Fleury $1,300,000 (1)
-Salary Average : $1,300,000
Austin Watson $1,300,000 (1)
-Salary Average : $1,300,000
Ben Hutton (1 Way Contract) $988,000 (2)
-Salary Average : $988,000
Calvin de Haan (1 Way Contract) $925,000 (3)
-Salary Average : $925,000
Ville Husso $925,000 (1)
-Salary Average : $925,000
Dryden Hunt $925,000 (1)
-Salary Average : $925,000
Mathieu Olivier $925,000 (3)
-Salary Average : $925,000
Trevor Lewis $925,000 (1)
-Salary Average : $925,000
Jesse Puljujarvi $925,000 (2)
-Salary Average : $925,000
Total Pro Players25
Salary Commitment
Year 2025 : $85,666,000
Year 2026 : $73,266,000
Year 2027 : $54,853,000
Year 2028 : $33,758,000
Salary Average Commitment
Year 2025 : $85,666,000
Year 2026 : $73,266,000
Year 2027 : $54,853,000
Year 2028 : $33,758,000
Salary Cap with 1 Way Contract
Year 2025 : $85,666,000
Year 2026 : $73,266,000
Year 2027 : $54,853,000
Year 2028 : $33,758,000

Farm Players Salaries

Noel Gunler $97,500 (3)
Salary Average : $97,500
Joel Blomqvist $92,500 (2)
Salary Average : $92,500
Trent Miner $92,500 (2)
Salary Average : $92,500
Alexandre Doucet $92,500 (3)
Salary Average : $92,500
Bradly Nadeau $92,500 (3)
Salary Average : $92,500
Camden Thiesing $92,500 (1)
Salary Average : $92,500
Collin Graf $92,500 (3)
Salary Average : $92,500
Daniel Torgersson $92,500 (1)
Salary Average : $92,500
Hunter McKown $92,500 (1)
Salary Average : $92,500
Jack Finley $92,500 (1)
Salary Average : $92,500
Ozzy Wiesblatt $92,500 (1)
Salary Average : $92,500
Pierrick Dube $92,500 (1)
Salary Average : $92,500
Cole McWard $92,500 (2)
Salary Average : $92,500
Landon Slaggert $92,500 (2)
Salary Average : $92,500
Nikita Novikov $92,500 (3)
Salary Average : $92,500
Declan Carlile $92,500 (2)
Salary Average : $92,500
Maxence Guenette $92,500 (3)
Salary Average : $92,500
Wilmer Skoog $92,500 (2)
Salary Average : $92,500
Zach Benson $92,500 (2)
Salary Average : $92,500
Domenic DiVincentiis $92,500 (3)
Salary Average : $92,500
Ty Young $92,500 (3)
Salary Average : $92,500
Ales Stezka $92,500 (2)
Salary Average : $92,500
Mads Sogaard $92,500 (2)
Salary Average : $92,500
Adam Ginning $92,500 (1)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,225,000
Year 2026 : $1,577,500
Year 2027 : $745,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,225,000
Year 2026 : $1,577,500
Year 2027 : $745,000
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $125 - 4,472 - 77.77%
Level 2: 4750 - $74 - 3,728 - 78.48%
Level 3: 3750 - $52 - 2,876 - 76.68%
Level 4: 2750 - $46 - 2,099 - 76.31%
Luxury : 1000 - $245 - 937 - 93.72%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $27 - 2,274 - 75.79%
Farm Level 2: 2000 - $15 - 1,844 - 92.19%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,111 - 78.39%
Average Income per Game$1,913,320
Year to Date Revenue$40,179,716
Farm
Home Games Left20
Average Attendance - %4,118 - 82.35%
Average Income per Game$130,011
Year to Date Revenue$2,730,230

Expense

Pro Players Total Salaries$85,396,999
Farm Players Total Salaries$2,179,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,043,312
Farm Year To Date Expenses$1,436,637
Pro Salary Cap To Date$41,403,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,266,396
Farm Estimated Season Revenue$2,600,219
Pro Remaining Season Days96
Pro Expenses Per Days$447,653
Pro Estimated Expenses$42,974,688
Farm Remaining Season Days96
Farm Expenses Per Days$13,881
Farm Estimated Expenses$1,332,576
Estimated Season Expenses$44,307,264
Season Salary Cap$82,896,999
Estimate Under Maximum Salary Cap of $95,500,000$12,603,001
Estimate Over Minimum Salary Cap of $70,600,000 $12,296,999
Current Bank Account$51,768,379
Projected Bank Account$48,327,730

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (3)
-Salary Average : $8,700,000
Thomas Chabot (1 Way Contract) $8,000,000 (3)
-Salary Average : $8,000,000
Nico Hischier (1 Way Contract) $7,250,000 (2)
-Salary Average : $7,250,000
Drake Batherson (1 Way Contract) $7,062,000 (5)
-Salary Average : $7,062,000
Claude Giroux (1 Way Contract) $6,500,000 (2)
-Salary Average : $6,500,000
Rasmus Dahlin (1 Way Contract) $6,500,000 (4)
-Salary Average : $6,500,000
Michael Bunting (1 Way Contract) $5,427,000 (4)
-Salary Average : $5,427,000
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Fabian Zetterlund (1 Way Contract) $4,459,000 (4)
-Salary Average : $4,459,000
Brandon Carlo (1 Way Contract) $4,100,000 (3)
-Salary Average : $4,100,000
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Average : $3,500,000
Tyler Myers (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Andrew Copp (Out of Payroll) $2,500,000 (4)
-Salary Average : $2,500,000
Peyton Krebs (1 Way Contract) $1,799,000 (3)
-Salary Average : $1,799,000
Noah Juulsen (1 Way Contract) $1,750,000 (3)
-Salary Average : $1,750,000
Brett Howden (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Eeli Tolvanen $1,450,000 (1)
-Salary Average : $1,450,000
Pierre-Olivier Joseph $1,190,000 (4)
-Salary Average : $1,190,000
Bobby McMann $999,999 (2)
-Salary Average : $999,999
John Leonard $985,000 (2)
-Salary Average : $985,000
Matthew Peca $950,000 (3)
-Salary Average : $950,000
Kevin Stenlund $925,000 (3)
-Salary Average : $925,000
Johnathan Kovacevic $925,000 (3)
-Salary Average : $925,000
Lukas Dostal $925,000 (2)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $85,396,999
Year 2026 : $75,446,999
Year 2027 : $58,787,000
Year 2028 : $27,138,000
Salary Average Commitment
Year 2025 : $85,396,999
Year 2026 : $75,446,999
Year 2027 : $58,787,000
Year 2028 : $27,138,000
Salary Cap with 1 Way Contract
Year 2025 : $85,396,999
Year 2026 : $75,446,999
Year 2027 : $58,787,000
Year 2028 : $27,138,000

Farm Players Salaries

Vasily Podkolzin $110,000 (2)
Salary Average : $110,000
Andreas Englund $100,000 (2)
Salary Average : $100,000
Hunter McDonald $98,500 (2)
Salary Average : $98,500
Tyler Madden $98,500 (2)
Salary Average : $98,500
Jack Rathbone $98,500 (2)
Salary Average : $98,500
Jonas Rondbjerg $98,500 (2)
Salary Average : $98,500
Sebastian D. Aho $95,000 (3)
Salary Average : $95,000
Florian Xhekaj $92,500 (3)
Salary Average : $92,500
Josh Doan $92,500 (1)
Salary Average : $92,500
Ian Mitchell $92,500 (1)
Salary Average : $92,500
Jonah Gadjovich $92,500 (2)
Salary Average : $92,500
Jamieson Rees $92,500 (2)
Salary Average : $92,500
Benjamin Kraws $92,500 (1)
Salary Average : $92,500
David Spacek $92,500 (2)
Salary Average : $92,500
Waltteri Ignatjew $92,500 (3)
Salary Average : $92,500
Reilly Walsh $92,500 (3)
Salary Average : $92,500
Casey Fitzgerald $92,500 (1)
Salary Average : $92,500
Matt Coronato $92,500 (2)
Salary Average : $92,500
Stanislav Svozil $92,500 (2)
Salary Average : $92,500
Chase DeLeo $92,500 (1)
Salary Average : $92,500
Michael Callahan $92,500 (3)
Salary Average : $92,500
Carter Gylander $92,500 (3)
Salary Average : $92,500
Alex Campbell $92,500 (3)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2025 : $2,179,000
Year 2026 : $1,716,500
Year 2027 : $650,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,179,000
Year 2026 : $1,716,500
Year 2027 : $650,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 4,008 - 69.71%
Level 2: 4750 - $75 - 3,649 - 76.81%
Level 3: 3750 - $60 - 2,509 - 66.90%
Level 4: 2750 - $45 - 2,126 - 77.31%
Luxury : 1000 - $250 - 949 - 94.93%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,797 - 93.23%
Farm Level 2: 2000 - $15 - 1,825 - 91.27%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %13,241 - 73.56%
Average Income per Game$1,924,750
Year to Date Revenue$44,269,250
Farm
Home Games Left18
Average Attendance - %4,622 - 92.45%
Average Income per Game$142,064
Year to Date Revenue$3,267,480

Expense

Pro Players Total Salaries$75,843,998
Farm Players Total Salaries$2,394,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,132,353
Farm Year To Date Expenses$1,754,938
Pro Salary Cap To Date$37,560,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,645,500
Farm Estimated Season Revenue$2,557,158
Pro Remaining Season Days96
Pro Expenses Per Days$398,155
Pro Estimated Expenses$38,222,880
Farm Remaining Season Days96
Farm Expenses Per Days$17,588
Farm Estimated Expenses$1,688,448
Estimated Season Expenses$39,911,328
Season Salary Cap$75,843,998
Estimate Under Maximum Salary Cap of $95,500,000$19,656,002
Estimate Over Minimum Salary Cap of $70,600,000 $5,243,998
Current Bank Account$84,538,782
Projected Bank Account$81,830,112

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $7,783,000 (4)
-Salary Average : $7,783,000
Joel Hofer (1 Way Contract) $6,799,000 (5)
-Salary Average : $6,799,000
Alexandar Georgiev (1 Way Contract) $5,495,000 (1)
-Salary Average : $5,495,000
Conor Garland (1 Way Contract) $5,306,000 (4)
-Salary Average : $5,306,000
Samuel Girard (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Henri Jokiharju (1 Way Contract) $4,932,000 (3)
-Salary Average : $4,932,000
Jaden Schwartz (1 Way Contract) $4,922,000 (5)
-Salary Average : $4,922,000
Brett Pesce (1 Way Contract) $4,025,000 (4)
-Salary Average : $4,025,000
Josh Anderson (1 Way Contract) $3,850,000 (5)
-Salary Average : $3,850,000
Michael Kesselring (1 Way Contract) $3,760,000 (1)
-Salary Average : $3,760,000
Quinton Byfield (1 Way Contract) $3,081,000 (1)
-Salary Average : $3,081,000
Jordan Kyrou (1 Way Contract) $2,800,000 (2)
-Salary Average : $2,800,000
Connor Clifton (1 Way Contract) $2,750,000 (2)
-Salary Average : $2,750,000
Jalen Chatfield (1 Way Contract) $2,300,000 (2)
-Salary Average : $2,300,000
Arthur Kaliyev (1 Way Contract) $2,234,000 (2)
-Salary Average : $2,234,000
Filip Chytil (1 Way Contract) $2,216,000 (4)
-Salary Average : $2,216,000
Phillip Di Giuseppe (1 Way Contract) $1,600,000 (1)
-Salary Average : $1,600,000
Jordan Oesterle $1,249,999 (2)
-Salary Average : $1,249,999
Zach Bogosian (1 Way Contract) $999,999 (1)
-Salary Average : $999,999
Tyson Kozak $991,000 (3)
-Salary Average : $991,000
Tanner Laczynski $975,000 (1)
-Salary Average : $975,000
Michael Carcone $925,000 (1)
-Salary Average : $925,000
Rasmus Asplund $925,000 (1)
-Salary Average : $925,000
Anthony Richard $925,000 (1)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $75,843,998
Year 2026 : $57,157,999
Year 2027 : $40,824,000
Year 2028 : $34,901,000
Salary Average Commitment
Year 2025 : $75,843,998
Year 2026 : $57,157,999
Year 2027 : $40,824,000
Year 2028 : $34,901,000
Salary Cap with 1 Way Contract
Year 2025 : $75,843,998
Year 2026 : $57,157,999
Year 2027 : $40,824,000
Year 2028 : $34,901,000

Farm Players Salaries

Mikael Pyyhtia $150,000 (1)
Salary Average : $150,000
Ilya Solovyov $109,500 (3)
Salary Average : $109,500
T.J. Tynan $100,000 (1)
Salary Average : $100,000
Nico Daws $92,500 (2)
Salary Average : $92,500
Rhett Gardner $92,500 (1)
Salary Average : $92,500
Eduard Sale $92,500 (3)
Salary Average : $92,500
Hunter Brzustewicz $92,500 (3)
Salary Average : $92,500
Jack St. Ivany $92,500 (2)
Salary Average : $92,500
Aku Raty $92,500 (2)
Salary Average : $92,500
Dylan McIlrath $92,500 (1)
Salary Average : $92,500
James Hamblin $92,500 (1)
Salary Average : $92,500
Tristan Broz $92,500 (3)
Salary Average : $92,500
Vsevolod Komarov $92,500 (3)
Salary Average : $92,500
Antti Tuomisto $92,500 (2)
Salary Average : $92,500
Ethan Del Mastro $92,500 (2)
Salary Average : $92,500
Ethan Cardwell $92,500 (2)
Salary Average : $92,500
Drew Commesso $92,500 (2)
Salary Average : $92,500
Marcel Marcel $92,500 (2)
Salary Average : $92,500
Nico Myatovic $92,500 (2)
Salary Average : $92,500
Sasha Pastujov $92,500 (2)
Salary Average : $92,500
Stephen Halliday $92,500 (2)
Salary Average : $92,500
Nikke Kokko $92,500 (3)
Salary Average : $92,500
Tristan Lennox $92,500 (3)
Salary Average : $92,500
William Rousseau $92,500 (3)
Salary Average : $92,500
Dylan Roobroeck $92,500 (3)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,394,500
Year 2026 : $1,867,000
Year 2027 : $849,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,394,500
Year 2026 : $1,867,000
Year 2027 : $849,500
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $125 - 4,618 - 80.31%
Level 2: 4750 - $75 - 3,720 - 78.31%
Level 3: 3750 - $50 - 3,531 - 94.17%
Level 4: 2750 - $45 - 2,097 - 76.27%
Luxury : 1000 - $250 - 940 - 94.02%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,816 - 93.87%
Farm Level 2: 2000 - $15 - 1,880 - 94.01%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %14,907 - 82.81%
Average Income per Game$1,988,824
Year to Date Revenue$43,754,134
Farm
Home Games Left19
Average Attendance - %4,697 - 93.93%
Average Income per Game$143,970
Year to Date Revenue$3,167,346

Expense

Pro Players Total Salaries$73,805,997
Farm Players Total Salaries$2,035,200
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$35,798,978
Farm Year To Date Expenses$1,258,160
Pro Salary Cap To Date$35,020,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,787,661
Farm Estimated Season Revenue$2,735,435
Pro Remaining Season Days96
Pro Expenses Per Days$387,596
Pro Estimated Expenses$37,209,216
Farm Remaining Season Days96
Farm Expenses Per Days$13,136
Farm Estimated Expenses$1,261,056
Estimated Season Expenses$38,470,272
Season Salary Cap$73,805,997
Estimate Under Maximum Salary Cap of $95,500,000$21,694,003
Estimate Over Minimum Salary Cap of $70,600,000 $3,205,997
Current Bank Account$88,916,175
Projected Bank Account$90,968,999

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,445,000 (5)
-Salary Average : $8,445,000
Kiefer Sherwood (1 Way Contract) $5,099,999 (4)
-Salary Average : $5,099,999
Nick Foligno (1 Way Contract) $5,000,999 (3)
-Salary Average : $5,000,999
Joel Edmundson (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Spencer Knight (1 Way Contract) $4,500,000 (2)
-Salary Average : $4,500,000
Erik Gustafsson (1 Way Contract) $4,125,000 (2)
-Salary Average : $4,125,000
Steven Lorentz (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
TJ Brodie (Out of Payroll) $3,750,000 (1)
-Salary Average : $3,750,000
Martin Pospisil (1 Way Contract) $3,502,000 (4)
-Salary Average : $3,502,000
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
-Salary Average : $3,200,000
Dakota Joshua (1 Way Contract) $3,100,000 (5)
-Salary Average : $3,100,000
Evgenii Dadonov (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Travis Hamonic (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Kailer Yamamoto (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Michael Eyssimont (1 Way Contract) $2,750,000 (3)
-Salary Average : $2,750,000
Ethan Bear (1 Way Contract) $2,084,000 (2)
-Salary Average : $2,084,000
Tyson Jost (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Justin Holl (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Matt Nieto (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Matthew Phillips $1,499,000 (3)
-Salary Average : $1,499,000
Vinnie Hinostroza $1,399,999 (2)
-Salary Average : $1,399,999
Justin Bailey $925,000 (1)
-Salary Average : $925,000
Lane Hutson $925,000 (3)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $73,805,997
Year 2026 : $60,430,997
Year 2027 : $41,321,998
Year 2028 : $23,146,999
Salary Average Commitment
Year 2025 : $73,805,997
Year 2026 : $60,430,997
Year 2027 : $41,321,998
Year 2028 : $23,146,999
Salary Cap with 1 Way Contract
Year 2025 : $73,805,997
Year 2026 : $60,430,997
Year 2027 : $41,321,998
Year 2028 : $23,146,999

Farm Players Salaries

Thomas Bordeleau $92,700 (3)
Salary Average : $92,700
Magnus Chrona $92,500 (2)
Salary Average : $92,500
Jake Christiansen $92,500 (4)
Salary Average : $92,500
Felix Unger Sorum $92,500 (3)
Salary Average : $92,500
Elliot Desnoyers $92,500 (1)
Salary Average : $92,500
Jack Peart $92,500 (3)
Salary Average : $92,500
Joakim Kemell $92,500 (1)
Salary Average : $92,500
Jorian Donovan $92,500 (3)
Salary Average : $92,500
Justin Robidas $92,500 (3)
Salary Average : $92,500
Konsta Helenius $92,500 (3)
Salary Average : $92,500
Lucas Edmonds $92,500 (1)
Salary Average : $92,500
Oliver Kapanen $92,500 (3)
Salary Average : $92,500
Brandon Halverson $92,500 (2)
Salary Average : $92,500
Amadeus Lombardi $92,500 (2)
Salary Average : $92,500
Tristen Robins $92,500 (1)
Salary Average : $92,500
Artem Grushnikov $92,500 (2)
Salary Average : $92,500
William Trudeau $92,500 (1)
Salary Average : $92,500
Vinni Lettieri $92,500 (1)
Salary Average : $92,500
Jake Leschyshyn $92,500 (1)
Salary Average : $92,500
Matthew Poitras $92,500 (2)
Salary Average : $92,500
Tucker Robertson $92,500 (2)
Salary Average : $92,500
Brad Lambert $92,500 (1)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2025 : $2,035,200
Year 2026 : $1,295,200
Year 2027 : $740,200
Year 2028 : $92,500
Salary Average Commitment
Year 2025 : $2,035,200
Year 2026 : $1,295,200
Year 2027 : $740,200
Year 2028 : $92,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $90 - 5,618 - 97.70%
Level 2: 4750 - $60 - 4,653 - 97.96%
Level 3: 3750 - $50 - 3,526 - 94.03%
Level 4: 2750 - $25 - 2,736 - 99.50%
Luxury : 1000 - $130 - 999 - 99.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $20 - 2,884 - 96.13%
Farm Level 2: 2000 - $10 - 1,968 - 98.41%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %17,532 - 97.40%
Average Income per Game$1,692,638
Year to Date Revenue$42,315,939
Farm
Home Games Left16
Average Attendance - %4,852 - 97.04%
Average Income per Game$112,940
Year to Date Revenue$2,823,510

Expense

Pro Players Total Salaries$71,825,996
Farm Players Total Salaries$2,729,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,357,041
Farm Year To Date Expenses$1,893,908
Pro Salary Cap To Date$36,820,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,082,201
Farm Estimated Season Revenue$1,807,046
Pro Remaining Season Days96
Pro Expenses Per Days$379,927
Pro Estimated Expenses$36,472,992
Farm Remaining Season Days96
Farm Expenses Per Days$19,325
Farm Estimated Expenses$1,855,200
Estimated Season Expenses$38,328,192
Season Salary Cap$71,825,996
Estimate Under Maximum Salary Cap of $95,500,000$23,674,004
Estimate Over Minimum Salary Cap of $70,600,000 $1,225,996
Current Bank Account$88,838,104
Projected Bank Account$79,399,159

Pro Players Salaries

David Rittich (1 Way Contract) $15,000,000 (2)
-Salary Average : $15,000,000
Brandon Duhaime (1 Way Contract) $10,000,000 (1)
-Salary Average : $10,000,000
Luke Schenn (1 Way Contract) $10,000,000 (1)
-Salary Average : $10,000,000
Keaton Middleton (1 Way Contract) $4,650,000 (1)
-Salary Average : $4,650,000
Jonatan Berggren (1 Way Contract) $3,850,000 (5)
-Salary Average : $3,850,000
Michael Amadio (1 Way Contract) $2,900,000 (3)
-Salary Average : $2,900,000
Justin Danforth (1 Way Contract) $2,850,500 (4)
-Salary Average : $2,850,500
Cole Koepke (1 Way Contract) $2,850,500 (4)
-Salary Average : $2,850,500
Joe Veleno (1 Way Contract) $2,200,000 (4)
-Salary Average : $2,200,000
Jack Campbell (1 Way Contract) $1,650,000 (1)
-Salary Average : $1,650,000
Brendan Lemieux (1 Way Contract) $1,550,000 (1)
-1 Way Contract Salary Cap : $1,550,000
-Salary Average : $1,550,000
Maksymilian Szuber $1,499,999 (1)
-Salary Average : $1,499,999
Emil Lilleberg $1,499,999 (3)
-Salary Average : $1,499,999
Michael Pezzetta $1,499,999 (4)
-Salary Average : $1,499,999
Tyler Tucker $1,499,999 (4)
-Salary Average : $1,499,999
Oliver Wahlstrom (1 Way Contract) $925,000 (3)
-Salary Average : $925,000
Zach Aston-Reese $925,000 (3)
-Salary Average : $925,000
William Eklund $925,000 (1)
-Salary Average : $925,000
Ryan Poehling $925,000 (1)
-Salary Average : $925,000
Valtteri Puustinen $925,000 (3)
-Salary Average : $925,000
Julien Gauthier $925,000 (3)
-Salary Average : $925,000
Louis Crevier $925,000 (1)
-Salary Average : $925,000
Juraj Slafkovsky $925,000 (1)
-Salary Average : $925,000
Lian Bichsel $925,000 (2)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $71,825,996
Year 2026 : $38,775,997
Year 2027 : $22,850,997
Year 2028 : $14,750,998
Salary Average Commitment
Year 2025 : $71,825,996
Year 2026 : $38,775,997
Year 2027 : $22,850,997
Year 2028 : $14,750,998
Salary Cap with 1 Way Contract
Year 2025 : $71,825,996
Year 2026 : $38,775,997
Year 2027 : $22,850,997
Year 2028 : $14,750,998

Farm Players Salaries

Samuel Fagemo $150,000 (4)
Salary Average : $150,000
Braeden Bowman $149,900 (1)
Salary Average : $149,900
Vasily Ponomarev $102,400 (3)
Salary Average : $102,400
John Beecher $100,000 (1)
Salary Average : $100,000
Matt Rempe $100,000 (1)
Salary Average : $100,000
Matt Murray $92,500 (3)
Salary Average : $92,500
Nikita Prishchepov $92,500 (3)
Salary Average : $92,500
Brendan Brisson $92,500 (1)
Salary Average : $92,500
Conor Geekie $92,500 (3)
Salary Average : $92,500
Emmitt Finnie $92,500 (3)
Salary Average : $92,500
Emil Andrae $92,500 (1)
Salary Average : $92,500
Jan Mysak $92,500 (1)
Salary Average : $92,500
Egor Sokolov $92,500 (2)
Salary Average : $92,500
Matyas Sapovaliv $92,500 (3)
Salary Average : $92,500
Luke Evangelista $92,500 (1)
Salary Average : $92,500
Nolan Foote $92,500 (3)
Salary Average : $92,500
Remi Poirier $92,500 (1)
Salary Average : $92,500
Stian Solberg $92,500 (3)
Salary Average : $92,500
Ty Mueller $92,500 (3)
Salary Average : $92,500
Chase Stillman $92,500 (2)
Salary Average : $92,500
Francesco Pinelli $92,500 (2)
Salary Average : $92,500
Ivan Miroshnichenko $92,500 (2)
Salary Average : $92,500
Samu Tuomaala $92,500 (2)
Salary Average : $92,500
Zac Jones $92,500 (2)
Salary Average : $92,500
Topi Niemela $92,500 (2)
Salary Average : $92,500
Tristan Luneau $92,500 (2)
Salary Average : $92,500
Zachary L'Heureux $92,500 (2)
Salary Average : $92,500
Artem Duda $92,500 (3)
Salary Average : $92,500
Total Farm Players28
Salary Commitment
Year 2025 : $2,729,800
Year 2026 : $1,917,400
Year 2027 : $1,084,900
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $2,729,800
Year 2026 : $1,917,400
Year 2027 : $1,084,900
Year 2028 : $150,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5750 - $125 - 4,507 - 78.39%
Level 2: 4750 - $75 - 3,623 - 76.28%
Level 3: 3750 - $50 - 3,562 - 95.00%
Level 4: 2750 - $45 - 2,079 - 75.62%
Luxury : 1000 - $250 - 948 - 94.77%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,818 - 93.92%
Farm Level 2: 2000 - $15 - 1,892 - 94.61%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,720 - 81.78%
Average Income per Game$1,961,917
Year to Date Revenue$47,086,014
Farm
Home Games Left17
Average Attendance - %4,710 - 94.20%
Average Income per Game$144,288
Year to Date Revenue$3,462,901

Expense

Pro Players Total Salaries$70,148,855
Farm Players Total Salaries$2,797,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,631,000
Pro Year To Date Expenses$36,853,041
Farm Year To Date Expenses$1,686,181
Pro Salary Cap To Date$35,345,273
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,352,593
Farm Estimated Season Revenue$2,452,888
Pro Remaining Season Days96
Pro Expenses Per Days$379,010
Pro Estimated Expenses$36,384,960
Farm Remaining Season Days96
Farm Expenses Per Days$17,085
Farm Estimated Expenses$1,640,160
Estimated Season Expenses$38,025,120
Season Salary Cap$72,779,855
Estimate Under Maximum Salary Cap of $95,500,000$22,720,145
Estimate Over Minimum Salary Cap of $70,600,000 $2,179,855
Current Bank Account$91,652,916
Projected Bank Account$89,433,277

Pro Players Salaries

Brock Nelson (1 Way Contract) $15,000,000 (3)
-Salary Average : $15,000,000
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Average : $7,142,857
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Average : $7,000,000
Alexandre Carrier (1 Way Contract) $6,000,000 (5)
-Salary Average : $6,000,000
Tyson Barrie (1 Way Contract) $6,000,000 (2)
-Salary Average : $6,000,000
John Klingberg (1 Way Contract) $4,250,000 (1)
-Salary Average : $4,250,000
Philipp Kurashev (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Kaapo Kakko (1 Way Contract) $3,000,000 (1)
-Salary Average : $3,000,000
Anthony Beauvillier (1 Way Contract) $2,327,000 (2)
-Salary Average : $2,327,000
Dan Vladar (1 Way Contract) $1,799,999 (3)
-Salary Average : $1,799,999
Logan Shaw $1,499,999 (2)
-Salary Average : $1,499,999
Ross Johnston $1,499,999 (1)
-Salary Average : $1,499,999
Hunter Shepard (1 Way Contract) $1,204,000 (3)
-1 Way Contract Salary Cap : $1,204,000
-Salary Average : $1,204,000
Nils Hoglander $1,100,000 (2)
-Salary Average : $1,100,000
Ryan Reaves $1,000,000 (1)
-Salary Average : $1,000,000
Sam Carrick $925,001 (2)
-Salary Average : $925,001
Dustin Wolf $925,000 (2)
-Salary Average : $925,000
Kevin Bahl $925,000 (2)
-Salary Average : $925,000
Pavel Dorofeyev $925,000 (2)
-Salary Average : $925,000
Matvei Michkov $925,000 (3)
-Salary Average : $925,000
Alexandre Texier $925,000 (2)
-Salary Average : $925,000
Jani Nyman $925,000 (3)
-Salary Average : $925,000
Daniil Miromanov $925,000 (1)
-Salary Average : $925,000
Nick Perbix $925,000 (1)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $70,148,855
Year 2026 : $44,405,999
Year 2027 : $28,853,999
Year 2028 : $9,000,000
Salary Average Commitment
Year 2025 : $70,148,855
Year 2026 : $44,405,999
Year 2027 : $28,853,999
Year 2028 : $9,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,148,855
Year 2026 : $44,405,999
Year 2027 : $28,853,999
Year 2028 : $9,000,000

Farm Players Salaries

Talyn Boyko $150,000 (3)
Salary Average : $150,000
Charles-Alexis Legault $150,000 (3)
Salary Average : $150,000
Mason Shaw $92,500 (3)
Salary Average : $92,500
Coulson Pitre $92,500 (3)
Salary Average : $92,500
Calen Addison $92,500 (4)
Salary Average : $92,500
Dylan Peterson $92,500 (3)
Salary Average : $92,500
Georgii Merkulov $92,500 (1)
Salary Average : $92,500
Jakub Dvorak $92,500 (3)
Salary Average : $92,500
Jeremie Poirier $92,500 (1)
Salary Average : $92,500
Jiri Kulich $92,500 (1)
Salary Average : $92,500
Matt Savoie $92,500 (3)
Salary Average : $92,500
Martin Chromiak $92,500 (1)
Salary Average : $92,500
Owen Beck $92,500 (3)
Salary Average : $92,500
Samuel Savoie $92,500 (3)
Salary Average : $92,500
Tye Kartye $92,500 (1)
Salary Average : $92,500
Samuel Hlavaj $92,500 (3)
Salary Average : $92,500
Vincent Iorio $92,500 (1)
Salary Average : $92,500
Zayde Wisdom $92,500 (1)
Salary Average : $92,500
Carter Mazur $92,500 (2)
Salary Average : $92,500
Henry Thrun $92,500 (2)
Salary Average : $92,500
Raphael Lavoie $92,500 (2)
Salary Average : $92,500
Ryan Suzuki $92,500 (2)
Salary Average : $92,500
Nathan Gaucher $92,500 (2)
Salary Average : $92,500
Ryan Winterton $92,500 (2)
Salary Average : $92,500
Ty Smith $92,500 (4)
Salary Average : $92,500
Drew Helleson $92,500 (3)
Salary Average : $92,500
Wyatt Kaiser $92,500 (2)
Salary Average : $92,500
Jaxson Stauber $92,500 (1)
Salary Average : $92,500
Aatu Raty $92,500 (1)
Salary Average : $92,500
Total Farm Players29
Salary Commitment
Year 2025 : $2,797,500
Year 2026 : $1,965,000
Year 2027 : $1,317,500
Year 2028 : $185,000
Salary Average Commitment
Year 2025 : $2,797,500
Year 2026 : $1,965,000
Year 2027 : $1,317,500
Year 2028 : $185,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 5750 - $125 - 4,596 - 79.93%
Level 2: 4750 - $75 - 3,635 - 76.52%
Level 3: 3750 - $50 - 3,555 - 94.81%
Level 4: 2750 - $45 - 2,112 - 76.80%
Luxury : 1000 - $250 - 964 - 96.40%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,797 - 93.22%
Farm Level 2: 2000 - $15 - 1,883 - 94.13%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %14,862 - 82.57%
Average Income per Game$1,986,937
Year to Date Revenue$43,712,611
Farm
Home Games Left19
Average Attendance - %4,679 - 93.58%
Average Income per Game$143,303
Year to Date Revenue$3,152,665

Expense

Pro Players Total Salaries$77,876,998
Farm Players Total Salaries$2,127,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,485,956
Farm Year To Date Expenses$1,265,893
Pro Salary Cap To Date$39,667,449
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,751,800
Farm Estimated Season Revenue$2,722,756
Pro Remaining Season Days96
Pro Expenses Per Days$411,798
Pro Estimated Expenses$39,532,608
Farm Remaining Season Days96
Farm Expenses Per Days$13,614
Farm Estimated Expenses$1,306,944
Estimated Season Expenses$40,839,552
Season Salary Cap$77,876,998
Estimate Under Maximum Salary Cap of $95,500,000$17,623,002
Estimate Over Minimum Salary Cap of $70,600,000 $7,276,998
Current Bank Account$67,591,209
Projected Bank Account$67,226,213

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $11,000,000 (2)
-Salary Average : $11,000,000
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Average : $7,000,000
Nikita Zadorov (1 Way Contract) $6,500,000 (4)
-Salary Average : $6,500,000
Matias Maccelli (1 Way Contract) $5,755,000 (4)
-Salary Average : $5,755,000
Casey Mittelstadt (1 Way Contract) $4,831,000 (1)
-Salary Average : $4,831,000
Victor Olofsson (1 Way Contract) $4,750,000 (2)
-Salary Average : $4,750,000
Rasmus Sandin (1 Way Contract) $4,641,000 (5)
-Salary Average : $4,641,000
Darcy Kuemper (1 Way Contract) $4,500,000 (1)
-Salary Average : $4,500,000
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Average : $4,000,000
Ondrej Palat (1 Way Contract) $4,000,000 (3)
-Salary Average : $4,000,000
Dylan DeMelo (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
William Carrier (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Zach Whitecloud (1 Way Contract) $2,750,000 (1)
-Salary Average : $2,750,000
Dante Fabbro (1 Way Contract) $2,400,000 (1)
-Salary Average : $2,400,000
Joey Daccord $1,499,999 (1)
-Salary Average : $1,499,999
Zack MacEwen $1,499,999 (2)
-Salary Average : $1,499,999
Ross Colton $1,125,000 (1)
-Salary Average : $1,125,000
Mikey Anderson $1,000,000 (2)
-Salary Average : $1,000,000
Jujhar Khaira $925,000 (2)
-Salary Average : $925,000
Jack Quinn $925,000 (2)
-Salary Average : $925,000
Luca Del Bel Belluz $925,000 (2)
-Salary Average : $925,000
Drake Caggiula $925,000 (2)
-Salary Average : $925,000
Rasmus Kupari $925,000 (3)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $77,876,998
Year 2026 : $49,770,999
Year 2027 : $21,821,000
Year 2028 : $16,896,000
Salary Average Commitment
Year 2025 : $77,876,998
Year 2026 : $49,770,999
Year 2027 : $21,821,000
Year 2028 : $16,896,000
Salary Cap with 1 Way Contract
Year 2025 : $77,876,998
Year 2026 : $49,770,999
Year 2027 : $21,821,000
Year 2028 : $16,896,000

Farm Players Salaries

Georgi Romanov $92,500 (2)
Salary Average : $92,500
Jalen Luypen $92,500 (4)
Salary Average : $92,500
Angus Crookshank $92,500 (2)
Salary Average : $92,500
Connor Corcoran $92,500 (3)
Salary Average : $92,500
Dennis Cesana $92,500 (2)
Salary Average : $92,500
Jagger Firkus $92,500 (3)
Salary Average : $92,500
Reece Vitelli $92,500 (2)
Salary Average : $92,500
Turner Ottenbreit $92,500 (2)
Salary Average : $92,500
Bradley Marek $92,500 (4)
Salary Average : $92,500
Cooper Walker $92,500 (4)
Salary Average : $92,500
Ethan de Jong $92,500 (2)
Salary Average : $92,500
Jaxsen Wiebe $92,500 (4)
Salary Average : $92,500
Pavel Cajan $92,500 (2)
Salary Average : $92,500
Maxwell Crozier $92,500 (2)
Salary Average : $92,500
Nikita Nesterenko $92,500 (2)
Salary Average : $92,500
Riley Duran $92,500 (4)
Salary Average : $92,500
Roman Kinal $92,500 (2)
Salary Average : $92,500
Sean Farrell $92,500 (2)
Salary Average : $92,500
Zach Solow $92,500 (2)
Salary Average : $92,500
Alex Kannok-Leipert $92,500 (2)
Salary Average : $92,500
Reece Newkirk $92,500 (2)
Salary Average : $92,500
William Wallinder $92,500 (2)
Salary Average : $92,500
Adam Erne $92,500 (1)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2025 : $2,127,500
Year 2026 : $2,035,000
Year 2027 : $647,500
Year 2028 : $462,500
Salary Average Commitment
Year 2025 : $2,127,500
Year 2026 : $2,035,000
Year 2027 : $647,500
Year 2028 : $462,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5750 - $114 - 5,422 - 94.30%
Level 2: 4750 - $68 - 4,471 - 94.12%
Level 3: 3750 - $48 - 3,547 - 94.59%
Level 4: 2750 - $44 - 2,137 - 77.71%
Luxury : 1000 - $236 - 947 - 94.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $24 - 2,843 - 94.77%
Farm Level 2: 2000 - $15 - 1,883 - 94.17%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %16,524 - 91.80%
Average Income per Game$2,058,509
Year to Date Revenue$43,228,699
Farm
Home Games Left20
Average Attendance - %4,726 - 94.53%
Average Income per Game$140,864
Year to Date Revenue$2,958,146

Expense

Pro Players Total Salaries$93,207,331
Farm Players Total Salaries$2,782,400
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($2,150,000)
Pro Year To Date Expenses$47,874,944
Farm Year To Date Expenses$1,512,409
Pro Salary Cap To Date$47,357,977
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,170,190
Farm Estimated Season Revenue$2,817,282
Pro Remaining Season Days96
Pro Expenses Per Days$488,121
Pro Estimated Expenses$46,859,616
Farm Remaining Season Days96
Farm Expenses Per Days$15,712
Farm Estimated Expenses$1,508,352
Estimated Season Expenses$48,367,968
Season Salary Cap$91,057,331
Estimate Under Maximum Salary Cap of $95,500,000$4,442,669
Estimate Over Minimum Salary Cap of $70,600,000 $20,457,331
Current Bank Account$28,276,763
Projected Bank Account$23,896,267

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (2)
-Salary Average : $11,634,000
Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Average : $10,090,000
Matthew Tkachuk (1 Way Contract) $9,500,000 (4)
-Salary Average : $9,500,000
Noah Dobson (1 Way Contract) $8,499,999 (5)
-Salary Average : $8,499,999
Quinn Hughes (1 Way Contract) $7,850,000 (1)
-Salary Average : $7,850,000
Alexis Lafreniere (1 Way Contract) $5,600,000 (3)
-Salary Average : $5,600,000
J.T. Miller (1 Way Contract) $5,250,000 (3)
-Salary Average : $5,250,000
Mikael Granlund (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Lawson Crouse (1 Way Contract) $4,300,000 (4)
-Salary Average : $4,300,000
Jake Oettinger (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Erik Cernak (1 Way Contract) $3,125,000 (2)
-Salary Average : $3,125,000
David Savard (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Frank Vatrano (1 Way Contract) $2,533,333 (1)
-Salary Average : $2,533,333
Alexander Romanov (1 Way Contract) $2,500,000 (4)
-Salary Average : $2,500,000
Mason Appleton (1 Way Contract) $1,800,000 (3)
-Salary Average : $1,800,000
Philipp Grubauer (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Owen Tippett (1 Way Contract) $1,500,000 (4)
-Salary Average : $1,500,000
Jake Walman $1,499,999 (1)
-Salary Average : $1,499,999
Curtis Lazar $1,250,000 (4)
-Salary Average : $1,250,000
Matty Beniers $925,000 (1)
-Salary Average : $925,000
Adam Fantilli $925,000 (2)
-Salary Average : $925,000
Josh Manson $925,000 (1)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $93,207,331
Year 2026 : $79,473,999
Year 2027 : $58,789,999
Year 2028 : $44,639,999
Salary Average Commitment
Year 2025 : $93,207,331
Year 2026 : $79,473,999
Year 2027 : $58,789,999
Year 2028 : $44,639,999
Salary Cap with 1 Way Contract
Year 2025 : $93,207,331
Year 2026 : $79,473,999
Year 2027 : $58,789,999
Year 2028 : $44,639,999

Farm Players Salaries

Eric Comrie $150,000 (3)
Salary Average : $150,000
Collin Delia $150,000 (1)
Salary Average : $150,000
Jakub Skarek $149,900 (3)
Salary Average : $149,900
CJ Suess $140,000 (1)
Salary Average : $140,000
Michael Houser $120,000 (1)
Salary Average : $120,000
Atley Calvert $100,000 (3)
Salary Average : $100,000
Justin Ertel $100,000 (3)
Salary Average : $100,000
Justin Gill $100,000 (3)
Salary Average : $100,000
Max McCue $100,000 (3)
Salary Average : $100,000
Aatu Jamsen $100,000 (3)
Salary Average : $100,000
Leo Loof $92,500 (2)
Salary Average : $92,500
Donovan Sebrango $92,500 (1)
Salary Average : $92,500
Anton Wahlberg $92,500 (3)
Salary Average : $92,500
Jan Bednar $92,500 (3)
Salary Average : $92,500
Arber Xhekaj $92,500 (1)
Salary Average : $92,500
Danil Gushchin $92,500 (1)
Salary Average : $92,500
Shawn Element $92,500 (1)
Salary Average : $92,500
Jaroslav Chmelar $92,500 (3)
Salary Average : $92,500
Gage Goncalves $92,500 (1)
Salary Average : $92,500
Kyle Masters $92,500 (2)
Salary Average : $92,500
Topias Vilen $92,500 (2)
Salary Average : $92,500
Sammy Walker $92,500 (1)
Salary Average : $92,500
Mikulas Hovorka $92,500 (3)
Salary Average : $92,500
Roman Schmidt $92,500 (3)
Salary Average : $92,500
Mason Lohrei $92,500 (2)
Salary Average : $92,500
Dmitry Kuzmin $92,500 (2)
Salary Average : $92,500
Simon Nemec $92,500 (1)
Salary Average : $92,500
Total Farm Players27
Salary Commitment
Year 2025 : $2,782,400
Year 2026 : $1,724,900
Year 2027 : $1,262,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,782,400
Year 2026 : $1,724,900
Year 2027 : $1,262,400
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $125 - 4,592 - 79.86%
Level 2: 4750 - $75 - 3,725 - 78.42%
Level 3: 3750 - $50 - 3,577 - 95.39%
Level 4: 2750 - $45 - 2,086 - 75.87%
Luxury : 1000 - $250 - 943 - 94.34%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,821 - 94.02%
Farm Level 2: 2000 - $15 - 1,867 - 93.33%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %14,924 - 82.91%
Average Income per Game$1,988,485
Year to Date Revenue$43,746,680
Farm
Home Games Left19
Average Attendance - %4,687 - 93.74%
Average Income per Game$143,829
Year to Date Revenue$3,164,228

Expense

Pro Players Total Salaries$86,207,554
Farm Players Total Salaries$2,037,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$43,958,101
Farm Year To Date Expenses$1,241,446
Pro Salary Cap To Date$43,455,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,781,224
Farm Estimated Season Revenue$2,732,742
Pro Remaining Season Days96
Pro Expenses Per Days$451,853
Pro Estimated Expenses$43,377,888
Farm Remaining Season Days96
Farm Expenses Per Days$13,148
Farm Estimated Expenses$1,262,208
Estimated Season Expenses$44,640,096
Season Salary Cap$89,957,554
Estimate Under Maximum Salary Cap of $95,500,000$5,542,446
Estimate Over Minimum Salary Cap of $70,600,000 $19,357,554
Current Bank Account$76,727,112
Projected Bank Account$72,600,982

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (2)
-Salary Average : $7,500,000
Dylan Larkin (1 Way Contract) $6,100,000 (3)
-Salary Average : $6,100,000
Pavel Buchnevich (1 Way Contract) $5,800,000 (4)
-Salary Average : $5,800,000
Esa Lindell (1 Way Contract) $5,800,000 (4)
-Salary Average : $5,800,000
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Average : $5,350,000
Charlie Coyle (1 Way Contract) $5,250,000 (3)
-Salary Average : $5,250,000
Hampus Lindholm (1 Way Contract) $5,205,556 (3)
-Salary Average : $5,205,556
Evander Kane $5,125,000 (1)
-Salary Average : $5,125,000
Ryan Graves (1 Way Contract) $4,500,000 (5)
-Salary Average : $4,500,000
Jordan Binnington (1 Way Contract) $4,487,000 (2)
-Salary Average : $4,487,000
Jason Dickinson (1 Way Contract) $4,000,000 (5)
-Salary Average : $4,000,000
Vince Dunn (1 Way Contract) $4,000,000 (6)
-Salary Average : $4,000,000
Casey Cizikas (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Cody Ceci (1 Way Contract) $3,440,000 (2)
-Salary Average : $3,440,000
Teddy Blueger (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Nicolas Hague (1 Way Contract) $2,300,000 (4)
-Salary Average : $2,300,000
Akira Schmid (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $2,100,000
-Salary Average : $2,100,000
Jordan Eberle (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Garnet Hathaway (1 Way Contract) $1,900,000 (3)
-Salary Average : $1,900,000
Philippe Myers $1,499,999 (3)
-Salary Average : $1,499,999
Erik Brannstrom (1 Way Contract) $1,499,999 (3)
-1 Way Contract Salary Cap : $1,499,999
-Salary Average : $1,499,999
Simon Holmstrom $925,000 (2)
-Salary Average : $925,000
Alex Lyon $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $86,207,554
Year 2026 : $82,076,998
Year 2027 : $59,449,998
Year 2028 : $35,736,000
Salary Average Commitment
Year 2025 : $86,207,554
Year 2026 : $79,082,554
Year 2027 : $56,455,554
Year 2028 : $31,500,000
Salary Cap with 1 Way Contract
Year 2025 : $86,207,554
Year 2026 : $79,082,554
Year 2027 : $56,455,554
Year 2028 : $31,500,000

Farm Players Salaries

Brandon Gignac $150,000 (3)
Salary Average : $150,000
Marc Del Gaizo $130,000 (2)
Salary Average : $130,000
Henrik Tikkanen $92,500 (3)
Salary Average : $92,500
Scott Walford $92,500 (3)
Salary Average : $92,500
Daniel D'Amato $92,500 (1)
Salary Average : $92,500
Cameron Crotty $92,500 (4)
Salary Average : $92,500
Henri Nikkanen $92,500 (1)
Salary Average : $92,500
Derrick Pouliot $92,500 (3)
Salary Average : $92,500
Nick Swaney $92,500 (3)
Salary Average : $92,500
Philippe Daoust $92,500 (3)
Salary Average : $92,500
Ryan Ufko $92,500 (3)
Salary Average : $92,500
Ethan Samson $92,500 (2)
Salary Average : $92,500
Brett Brochu $92,500 (3)
Salary Average : $92,500
Gavin Hain $92,500 (4)
Salary Average : $92,500
Jakub Demek $92,500 (2)
Salary Average : $92,500
Jason Polin $92,500 (2)
Salary Average : $92,500
Jett Jones $92,500 (2)
Salary Average : $92,500
Kevin Wall $92,500 (4)
Salary Average : $92,500
Robert Mastrosimone $92,500 (2)
Salary Average : $92,500
Skyler Brind'Amour $92,500 (4)
Salary Average : $92,500
Cade Webber $92,500 (3)
Salary Average : $92,500
Total Farm Players21
Salary Commitment
Year 2025 : $2,037,500
Year 2026 : $1,852,500
Year 2027 : $1,260,000
Year 2028 : $370,000
Salary Average Commitment
Year 2025 : $2,037,500
Year 2026 : $1,852,500
Year 2027 : $1,260,000
Year 2028 : $370,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $125 - 4,527 - 78.72%
Level 2: 4750 - $75 - 3,661 - 77.07%
Level 3: 3750 - $50 - 3,568 - 95.15%
Level 4: 2750 - $45 - 2,124 - 77.25%
Luxury : 1000 - $250 - 962 - 96.22%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,799 - 93.29%
Farm Level 2: 2000 - $15 - 1,867 - 93.35%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,842 - 82.46%
Average Income per Game$1,978,231
Year to Date Revenue$41,542,847
Farm
Home Games Left20
Average Attendance - %4,666 - 93.32%
Average Income per Game$143,045
Year to Date Revenue$3,003,945

Expense

Pro Players Total Salaries$74,677,190
Farm Players Total Salaries$2,442,400
Coaches Total Salaries$18,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,100,000
Pro Year To Date Expenses$39,563,387
Farm Year To Date Expenses$8,714,038
Pro Salary Cap To Date$37,948,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,564,616
Farm Estimated Season Revenue$2,860,900
Pro Remaining Season Days96
Pro Expenses Per Days$402,472
Pro Estimated Expenses$38,637,312
Farm Remaining Season Days96
Farm Expenses Per Days$90,375
Farm Estimated Expenses$8,676,000
Estimated Season Expenses$47,313,312
Season Salary Cap$78,777,190
Estimate Under Maximum Salary Cap of $95,500,000$16,722,810
Estimate Over Minimum Salary Cap of $70,600,000 $8,177,190
Current Bank Account$57,122,034
Projected Bank Account$52,234,238

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (6)
-Salary Average : $10,000,000
Josh Norris (1 Way Contract) $7,950,000 (4)
-Salary Average : $7,950,000
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Average : $7,142,857
J.T. Compher (1 Way Contract) $6,900,000 (3)
-Salary Average : $6,900,000
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Average : $6,000,000
Phillip Danault (1 Way Contract) $5,852,000 (4)
-Salary Average : $5,852,000
Daniel Sprong (1 Way Contract) $4,900,000 (3)
-Salary Average : $4,900,000
Sean Couturier (1 Way Contract) $4,333,333 (1)
-Salary Average : $4,333,333
Nick Jensen (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
Mattias Ekholm (1 Way Contract) $3,750,000 (2)
-Salary Average : $3,750,000
Connor Dewar (1 Way Contract) $2,200,000 (3)
-Salary Average : $2,200,000
Noel Acciari (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Lucas Carlsson $1,499,000 (3)
-Salary Average : $1,499,000
Troy Stecher $1,250,000 (2)
-Salary Average : $1,250,000
Jake Bean $925,000 (1)
-Salary Average : $925,000
Brock McGinn $925,000 (3)
-Salary Average : $925,000
Stuart Skinner $925,000 (1)
-Salary Average : $925,000
Nic Dowd $925,000 (1)
-Salary Average : $925,000
Robert Hagg $925,000 (3)
-Salary Average : $925,000
Hunter Drew $925,000 (1)
-Salary Average : $925,000
Travis Mitchell $925,000 (4)
-Salary Average : $925,000
Connor Brown $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $74,677,190
Year 2026 : $59,501,000
Year 2027 : $42,076,000
Year 2028 : $24,727,000
Salary Average Commitment
Year 2025 : $74,677,190
Year 2026 : $59,501,000
Year 2027 : $42,076,000
Year 2028 : $24,727,000
Salary Cap with 1 Way Contract
Year 2025 : $74,677,190
Year 2026 : $59,501,000
Year 2027 : $42,076,000
Year 2028 : $24,727,000

Farm Players Salaries

Mitchell Stephens $150,000 (1)
Salary Average : $150,000
Charles Hudon $149,900 (3)
Salary Average : $149,900
Lucas Ciona $100,000 (2)
Salary Average : $100,000
Mason Millman $100,000 (2)
Salary Average : $100,000
Jack LaFontaine $92,500 (3)
Salary Average : $92,500
Owen Lindmark $92,500 (3)
Salary Average : $92,500
Danny Katic $92,500 (3)
Salary Average : $92,500
Fabian Lysell $92,500 (1)
Salary Average : $92,500
Jakub Rychlovsky $92,500 (3)
Salary Average : $92,500
Jaydon Dureau $92,500 (3)
Salary Average : $92,500
Gage Quinney $92,500 (1)
Salary Average : $92,500
Gabriel Fortier $92,500 (4)
Salary Average : $92,500
Nicholas Zabaneh $92,500 (3)
Salary Average : $92,500
Mikko Kokkonen $92,500 (3)
Salary Average : $92,500
Max Lajoie $92,500 (1)
Salary Average : $92,500
Samuel Johannesson $92,500 (3)
Salary Average : $92,500
Eetu Makiniemi $92,500 (3)
Salary Average : $92,500
Nicolas Aube-Kubel $92,500 (2)
Salary Average : $92,500
Xavier Parent $92,500 (1)
Salary Average : $92,500
Matthew Maggio $92,500 (2)
Salary Average : $92,500
Keean Washkurak $92,500 (3)
Salary Average : $92,500
Montana Onyebuchi $92,500 (4)
Salary Average : $92,500
Patrick Giles $92,500 (1)
Salary Average : $92,500
Jiri Patera $92,500 (1)
Salary Average : $92,500
Aaron Ness $92,500 (1)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,442,400
Year 2026 : $1,644,900
Year 2027 : $1,259,900
Year 2028 : $185,000
Salary Average Commitment
Year 2025 : $2,442,400
Year 2026 : $1,644,900
Year 2027 : $1,259,900
Year 2028 : $185,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Centre
Level 1: 5750 - $150 - 3,666 - 63.76%
Level 2: 4750 - $100 - 2,742 - 57.73%
Level 3: 3750 - $75 - 1,989 - 53.05%
Level 4: 2750 - $55 - 1,715 - 62.37%
Luxury : 1000 - $400 - 513 - 51.35%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,818 - 93.92%
Farm Level 2: 2000 - $15 - 1,821 - 91.07%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %10,626 - 59.03%
Average Income per Game$1,858,650
Year to Date Revenue$37,173,008
Farm
Home Games Left21
Average Attendance - %4,639 - 92.78%
Average Income per Game$142,733
Year to Date Revenue$2,854,658

Expense

Pro Players Total Salaries$95,205,666
Farm Players Total Salaries$2,578,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,453,111
Farm Year To Date Expenses$1,547,247
Pro Salary Cap To Date$47,849,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,031,658
Farm Estimated Season Revenue$2,997,391
Pro Remaining Season Days96
Pro Expenses Per Days$506,247
Pro Estimated Expenses$48,599,712
Farm Remaining Season Days96
Farm Expenses Per Days$15,951
Farm Estimated Expenses$1,531,296
Estimated Season Expenses$50,131,008
Season Salary Cap$95,205,666
Estimate Under Maximum Salary Cap of $95,500,000$294,334
Estimate Over Minimum Salary Cap of $70,600,000 $24,605,666
Current Bank Account$20,212,584
Projected Bank Account$12,110,625

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (3)
-Salary Average : $8,450,000
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Average : $7,575,000
Mathew Barzal (1 Way Contract) $7,000,000 (4)
-Salary Average : $7,000,000
Nikolaj Ehlers (1 Way Contract) $6,818,000 (4)
-Salary Average : $6,818,000
Brayden Schenn (1 Way Contract) $6,500,000 (3)
-Salary Average : $6,500,000
Tomas Hertl (1 Way Contract) $5,625,000 (1)
-Salary Average : $5,625,000
Artturi Lehkonen (1 Way Contract) $5,279,000 (3)
-Salary Average : $5,279,000
Jonas Brodin (1 Way Contract) $5,093,000 (2)
-Salary Average : $5,093,000
Linus Ullmark (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Jonathan Marchessault (1 Way Contract) $5,000,000 (4)
-Salary Average : $5,000,000
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Average : $4,875,000
Elias Lindholm (1 Way Contract) $4,850,000 (2)
-Salary Average : $4,850,000
Radek Faksa (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Jordan Greenway (1 Way Contract) $3,330,000 (5)
-Salary Average : $3,330,000
Scott Wedgewood (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Gustav Forsling (1 Way Contract) $2,666,667 (1)
-Salary Average : $2,666,667
Marcus Foligno (1 Way Contract) $2,220,000 (4)
-Salary Average : $2,220,000
Scott Laughton (1 Way Contract) $2,049,000 (1)
-Salary Average : $2,049,000
Beck Malenstyn (1 Way Contract) $1,550,000 (3)
-Salary Average : $1,550,000
Jacob Bryson (1 Way Contract) $1,499,999 (3)
-Salary Average : $1,499,999
Dylan Samberg $1,400,000 (4)
-Salary Average : $1,400,000
Travis Boyd $1,000,000 (2)
-Salary Average : $1,000,000
Dmitri Voronkov $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $95,205,666
Year 2026 : $79,989,999
Year 2027 : $60,546,999
Year 2028 : $25,768,000
Salary Average Commitment
Year 2025 : $95,205,666
Year 2026 : $79,989,999
Year 2027 : $60,546,999
Year 2028 : $25,768,000
Salary Cap with 1 Way Contract
Year 2025 : $95,205,666
Year 2026 : $79,989,999
Year 2027 : $60,546,999
Year 2028 : $25,768,000

Farm Players Salaries

Alex Alexeyev $150,000 (3)
Salary Average : $150,000
Mitchell Chaffee $150,000 (4)
Salary Average : $150,000
Ruslan Khazheyev $150,000 (3)
Salary Average : $150,000
Arttu Hyry $150,000 (3)
Salary Average : $150,000
Jack Millar $111,000 (3)
Salary Average : $111,000
Joseph Blandisi $100,000 (1)
Salary Average : $100,000
Jansen Harkins $100,000 (3)
Salary Average : $100,000
Curtis Douglas $95,000 (4)
Salary Average : $95,000
Eetu Liukas $92,500 (2)
Salary Average : $92,500
Mike Hardman $92,500 (3)
Salary Average : $92,500
Cam Dineen $92,500 (3)
Salary Average : $92,500
Ethan Keppen $92,500 (3)
Salary Average : $92,500
Christian Wolanin $92,500 (3)
Salary Average : $92,500
Isaiah George $92,500 (3)
Salary Average : $92,500
William Lagesson $92,500 (3)
Salary Average : $92,500
Henrik Rybinski $92,500 (1)
Salary Average : $92,500
Laurent Dauphin $92,500 (3)
Salary Average : $92,500
Sam Morton $92,500 (3)
Salary Average : $92,500
Marc Gatcomb $92,500 (3)
Salary Average : $92,500
Thomas Milic $92,500 (2)
Salary Average : $92,500
Oliver Okuliar $92,500 (3)
Salary Average : $92,500
Jan Jenik $92,500 (2)
Salary Average : $92,500
Kevin Gravel $92,500 (3)
Salary Average : $92,500
Jesse Ylonen $92,500 (2)
Salary Average : $92,500
Olivier Rodrigue $92,500 (2)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,578,500
Year 2026 : $2,386,000
Year 2027 : $1,923,500
Year 2028 : $245,000
Salary Average Commitment
Year 2025 : $2,578,500
Year 2026 : $2,386,000
Year 2027 : $1,923,500
Year 2028 : $245,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5750 - $125 - 4,572 - 79.51%
Level 2: 4750 - $75 - 3,742 - 78.77%
Level 3: 3750 - $50 - 3,565 - 95.06%
Level 4: 2750 - $45 - 2,111 - 76.75%
Luxury : 1000 - $250 - 949 - 94.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,771 - 92.37%
Farm Level 2: 2000 - $15 - 1,854 - 92.69%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,938 - 82.99%
Average Income per Game$1,989,235
Year to Date Revenue$51,720,112
Farm
Home Games Left15
Average Attendance - %4,625 - 92.50%
Average Income per Game$141,740
Year to Date Revenue$3,685,229

Expense

Pro Players Total Salaries$78,328,000
Farm Players Total Salaries$2,345,100
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,891,414
Farm Year To Date Expenses$1,517,609
Pro Salary Cap To Date$38,225,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,838,526
Farm Estimated Season Revenue$2,126,094
Pro Remaining Season Days96
Pro Expenses Per Days$411,026
Pro Estimated Expenses$39,458,496
Farm Remaining Season Days96
Farm Expenses Per Days$14,741
Farm Estimated Expenses$1,415,136
Estimated Season Expenses$40,873,632
Season Salary Cap$78,328,000
Estimate Under Maximum Salary Cap of $95,500,000$17,172,000
Estimate Over Minimum Salary Cap of $70,600,000 $7,728,000
Current Bank Account$94,605,051
Projected Bank Account$85,696,039

Pro Players Salaries

Nick Suzuki (1 Way Contract) $9,541,000 (5)
-Salary Average : $9,541,000
Jakob Chychrun (1 Way Contract) $7,553,000 (5)
-Salary Average : $7,553,000
Taylor Hall (1 Way Contract) $6,000,000 (5)
-Salary Average : $6,000,000
Max Pacioretty (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Christian Dvorak (1 Way Contract) $5,000,000 (5)
-Salary Average : $5,000,000
Alex Killorn (1 Way Contract) $4,450,000 (1)
-Salary Average : $4,450,000
James van Riemsdyk (1 Way Contract) $4,010,000 (2)
-Salary Average : $4,010,000
Brenden Dillon (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Nils Lundkvist (1 Way Contract) $3,560,000 (4)
-Salary Average : $3,560,000
Marcus Johansson (1 Way Contract) $3,510,000 (2)
-Salary Average : $3,510,000
Alex Kerfoot (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Martin Necas (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Kevin Lankinen (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Erik Johnson (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Jamie Drysdale (1 Way Contract) $2,300,000 (2)
-Salary Average : $2,300,000
Morgan Geekie (1 Way Contract) $2,230,000 (1)
-Salary Average : $2,230,000
Alec Martinez (1 Way Contract) $1,500,000 (4)
-Salary Average : $1,500,000
Arvid Soderblom $1,499,000 (3)
-Salary Average : $1,499,000
Nicolas Deslauriers $1,050,000 (1)
-Salary Average : $1,050,000
Jakub Vrana (1 Way Contract) $925,000 (2)
-Salary Average : $925,000
Isaak Phillips $925,000 (2)
-Salary Average : $925,000
Josiah Slavin $925,000 (4)
-Salary Average : $925,000
Antonio Stranges $925,000 (1)
-Salary Average : $925,000
Rory Kerins $925,000 (2)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $78,328,000
Year 2026 : $64,673,000
Year 2027 : $49,078,000
Year 2028 : $44,079,000
Salary Average Commitment
Year 2025 : $78,328,000
Year 2026 : $64,673,000
Year 2027 : $49,078,000
Year 2028 : $44,079,000
Salary Cap with 1 Way Contract
Year 2025 : $78,328,000
Year 2026 : $64,673,000
Year 2027 : $49,078,000
Year 2028 : $44,079,000

Farm Players Salaries

Adam Scheel $150,000 (3)
Salary Average : $150,000
Kaapo Kahkonen $140,000 (3)
Salary Average : $140,000
Daniil Tarasov $105,000 (4)
Salary Average : $105,000
Connor Hughes $100,000 (3)
Salary Average : $100,000
Jackson Edward $92,600 (3)
Salary Average : $92,600
Maros Jedlicka $92,500 (3)
Salary Average : $92,500
Cam McDonald $92,500 (3)
Salary Average : $92,500
Dylan Wendt $92,500 (3)
Salary Average : $92,500
Gleb Veremyev $92,500 (3)
Salary Average : $92,500
Isaac Belliveau $92,500 (3)
Salary Average : $92,500
Jake Lucchini $92,500 (3)
Salary Average : $92,500
Joseph Arntsen $92,500 (3)
Salary Average : $92,500
Lleyton Roed $92,500 (3)
Salary Average : $92,500
Riley Fiddler-Schultz $92,500 (3)
Salary Average : $92,500
Milos Kelemen $92,500 (4)
Salary Average : $92,500
Ryan Gagnier $92,500 (3)
Salary Average : $92,500
Sahil Panwar $92,500 (3)
Salary Average : $92,500
Joel Teasdale $92,500 (4)
Salary Average : $92,500
Josh Dunne $92,500 (4)
Salary Average : $92,500
Trevor Janicke $92,500 (3)
Salary Average : $92,500
Ben King $92,500 (2)
Salary Average : $92,500
Jack Matier $92,500 (2)
Salary Average : $92,500
Josh Lopina $92,500 (3)
Salary Average : $92,500
Braeden Kressler $92,500 (3)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,345,100
Year 2026 : $2,345,100
Year 2027 : $2,160,100
Year 2028 : $382,500
Salary Average Commitment
Year 2025 : $2,345,100
Year 2026 : $2,345,100
Year 2027 : $2,160,100
Year 2028 : $382,500

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5750 - $125 - 4,513 - 78.49%
Level 2: 4750 - $75 - 3,686 - 77.60%
Level 3: 3750 - $50 - 3,538 - 94.36%
Level 4: 2750 - $45 - 2,081 - 75.68%
Luxury : 1000 - $250 - 929 - 92.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,809 - 93.62%
Farm Level 2: 2000 - $15 - 1,852 - 92.62%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %14,747 - 81.93%
Average Income per Game$1,961,267
Year to Date Revenue$39,225,337
Farm
Home Games Left21
Average Attendance - %4,661 - 93.22%
Average Income per Game$143,082
Year to Date Revenue$2,861,644

Expense

Pro Players Total Salaries$77,298,000
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,048,012
Farm Year To Date Expenses$1,231,318
Pro Salary Cap To Date$38,228,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,186,604
Farm Estimated Season Revenue$3,004,726
Pro Remaining Season Days96
Pro Expenses Per Days$408,280
Pro Estimated Expenses$39,194,880
Farm Remaining Season Days96
Farm Expenses Per Days$12,694
Farm Estimated Expenses$1,218,624
Estimated Season Expenses$40,413,504
Season Salary Cap$77,298,000
Estimate Under Maximum Salary Cap of $95,500,000$18,202,000
Estimate Over Minimum Salary Cap of $70,600,000 $6,698,000
Current Bank Account$98,349,912
Projected Bank Account$102,127,738

Pro Players Salaries

Nate Schmidt (1 Way Contract) $7,500,000 (1)
-Salary Average : $7,500,000
Cam Atkinson (1 Way Contract) $7,500,000 (1)
-Salary Average : $7,500,000
Nicolas Roy (1 Way Contract) $5,925,000 (1)
-Salary Average : $5,925,000
Cole Perfetti (1 Way Contract) $5,925,000 (6)
-Salary Average : $5,925,000
Kirill Marchenko (1 Way Contract) $5,925,000 (6)
-Salary Average : $5,925,000
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Average : $5,850,000
Brandon Saad (1 Way Contract) $4,750,000 (2)
-Salary Average : $4,750,000
Trevor Moore (1 Way Contract) $4,200,000 (3)
-Salary Average : $4,200,000
Connor Zary (1 Way Contract) $3,882,000 (3)
-Salary Average : $3,882,000
Jesperi Kotkaniemi (1 Way Contract) $3,813,000 (4)
-Salary Average : $3,813,000
Luke Kunin (1 Way Contract) $3,550,000 (2)
-Salary Average : $3,550,000
Kirby Dach $3,360,000 (1)
-Salary Average : $3,360,000
Jack Drury (1 Way Contract) $2,869,000 (4)
-Salary Average : $2,869,000
Oliver Kylington (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Max Jones (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
David Gustafsson (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $1,500,000
-Salary Average : $1,500,000
Mark Kastelic (1 Way Contract) $1,099,000 (3)
-Salary Average : $1,099,000
Jaycob Megna $1,000,000 (2)
-Salary Average : $1,000,000
Brandon Bussi $950,000 (3)
-Salary Average : $950,000
Jake Livingstone $925,000 (2)
-Salary Average : $925,000
Urho Vaakanainen $925,000 (2)
-Salary Average : $925,000
Calvin Pickard $925,000 (1)
-Salary Average : $925,000
Dennis Gilbert $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $77,298,000
Year 2026 : $45,827,000
Year 2027 : $33,752,000
Year 2028 : $20,621,000
Salary Average Commitment
Year 2025 : $77,298,000
Year 2026 : $43,738,000
Year 2027 : $31,663,000
Year 2028 : $18,532,000
Salary Cap with 1 Way Contract
Year 2025 : $77,298,000
Year 2026 : $43,738,000
Year 2027 : $31,663,000
Year 2028 : $18,532,000

Farm Players Salaries

Isaac Poulter $100,000 (2)
Salary Average : $100,000
Felix Sandstrom $92,500 (1)
Salary Average : $92,500
Samuel Honzek $92,500 (3)
Salary Average : $92,500
Alexander Holtz $92,500 (1)
Salary Average : $92,500
Andrew Perrott $92,500 (1)
Salary Average : $92,500
Brandt Clarke $92,500 (1)
Salary Average : $92,500
Dylan Duke $92,500 (3)
Salary Average : $92,500
Joni Jurmo $92,500 (3)
Salary Average : $92,500
Luca Cagnoni $92,500 (3)
Salary Average : $92,500
Otto Stenberg $92,500 (3)
Salary Average : $92,500
Keegan Kolesar $92,500 (1)
Salary Average : $92,500
Sandis Vilmanis $92,500 (3)
Salary Average : $92,500
Devin Cooley $92,500 (2)
Salary Average : $92,500
Kaedan Korczak $92,500 (1)
Salary Average : $92,500
Brett Harrison $92,500 (2)
Salary Average : $92,500
Mackie Samoskevich $92,500 (2)
Salary Average : $92,500
Ty Dellandrea $92,500 (1)
Salary Average : $92,500
Samuel Helenius $92,500 (2)
Salary Average : $92,500
Zack Bolduc $92,500 (2)
Salary Average : $92,500
Calle Clang $92,500 (1)
Salary Average : $92,500
Angus Booth $92,500 (3)
Salary Average : $92,500
Total Farm Players21
Salary Commitment
Year 2025 : $1,950,000
Year 2026 : $1,210,000
Year 2027 : $647,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,950,000
Year 2026 : $1,210,000
Year 2027 : $647,500
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 5750 - $125 - 4,478 - 77.88%
Level 2: 4750 - $75 - 3,761 - 79.18%
Level 3: 3750 - $50 - 3,544 - 94.50%
Level 4: 2750 - $45 - 2,053 - 74.64%
Luxury : 1000 - $250 - 937 - 93.66%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,815 - 93.85%
Farm Level 2: 2000 - $15 - 1,867 - 93.37%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,772 - 82.07%
Average Income per Game$1,964,464
Year to Date Revenue$51,076,057
Farm
Home Games Left15
Average Attendance - %4,683 - 93.66%
Average Income per Game$143,660
Year to Date Revenue$3,735,168

Expense

Pro Players Total Salaries$87,175,522
Farm Players Total Salaries$1,537,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,352,870
Farm Year To Date Expenses$1,371,635
Pro Salary Cap To Date$42,850,246
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,466,956
Farm Estimated Season Revenue$2,154,905
Pro Remaining Season Days96
Pro Expenses Per Days$456,868
Pro Estimated Expenses$43,859,328
Farm Remaining Season Days96
Farm Expenses Per Days$13,148
Farm Estimated Expenses$1,262,208
Estimated Season Expenses$45,121,536
Season Salary Cap$87,175,522
Estimate Under Maximum Salary Cap of $95,500,000$8,324,478
Estimate Over Minimum Salary Cap of $70,600,000 $16,575,522
Current Bank Account$47,569,370
Projected Bank Account$34,069,695

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (3)
-Salary Average : $8,800,000
Brad Marchand (1 Way Contract) $7,588,000 (5)
-Salary Average : $7,588,000
Tage Thompson (1 Way Contract) $7,142,857 (4)
-Salary Average : $7,142,857
Dylan Cozens (1 Way Contract) $7,100,000 (2)
-Salary Average : $7,100,000
Matt Boldy (1 Way Contract) $7,000,000 (2)
-Salary Average : $7,000,000
Dougie Hamilton (1 Way Contract) $6,021,000 (5)
-Salary Average : $6,021,000
Vitek Vanecek (1 Way Contract) $5,200,000 (3)
-Salary Average : $5,200,000
Elvis Merzlikins (1 Way Contract) $4,500,000 (1)
-Salary Average : $4,500,000
Damon Severson (1 Way Contract) $4,166,666 (3)
-Salary Average : $4,166,666
Joel Armia (1 Way Contract) $4,100,000 (4)
-Salary Average : $4,100,000
Ben Chiarot (1 Way Contract) $3,500,000 (1)
-Salary Average : $3,500,000
Stefan Noesen (1 Way Contract) $3,343,000 (2)
-Salary Average : $3,343,000
Yegor Sharangovich (1 Way Contract) $3,339,000 (3)
-Salary Average : $3,339,000
Patrick Kane (1 Way Contract) $2,750,000 (1)
-Salary Average : $2,750,000
Nick Bjugstad (1 Way Contract) $2,100,000 (4)
-Salary Average : $2,100,000
Matt Grzelcyk (1 Way Contract) $1,800,000 (4)
-Salary Average : $1,800,000
Sean Durzi (1 Way Contract) $1,700,000 (1)
-Salary Average : $1,700,000
Corey Perry $1,200,000 (2)
-Salary Average : $1,200,000
Mattias Samuelsson $1,199,999 (3)
-Salary Average : $1,199,999
Juuso Parssinen $925,000 (1)
-Salary Average : $925,000
Alex Laferriere $925,000 (2)
-Salary Average : $925,000
Tommy Novak $925,000 (1)
-Salary Average : $925,000
Jake Neighbours $925,000 (1)
-Salary Average : $925,000
Craig Smith $925,000 (2)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $87,175,522
Year 2026 : $71,950,522
Year 2027 : $51,457,522
Year 2028 : $28,751,857
Salary Average Commitment
Year 2025 : $87,175,522
Year 2026 : $71,950,522
Year 2027 : $51,457,522
Year 2028 : $28,751,857
Salary Cap with 1 Way Contract
Year 2025 : $87,175,522
Year 2026 : $71,950,522
Year 2027 : $51,457,522
Year 2028 : $28,751,857

Farm Players Salaries

Chad Ruhwedel $150,000 (3)
Salary Average : $150,000
Luke Cavallin $92,500 (2)
Salary Average : $92,500
Mitchell Weeks $92,500 (4)
Salary Average : $92,500
Jeremy Brodeur $92,500 (2)
Salary Average : $92,500
Tarun Fizer $92,500 (4)
Salary Average : $92,500
Maxim Groshev $92,500 (2)
Salary Average : $92,500
Gustav Olofsson $92,500 (1)
Salary Average : $92,500
Matt Stienburg $92,500 (4)
Salary Average : $92,500
Keaton Mastrodonato $92,500 (4)
Salary Average : $92,500
Jakub Brabenec $92,500 (2)
Salary Average : $92,500
Peter DiLiberatore $92,500 (4)
Salary Average : $92,500
Brett Budgell $92,500 (4)
Salary Average : $92,500
Pontus Holmberg $92,500 (1)
Salary Average : $92,500
Louie Belpedio $92,500 (2)
Salary Average : $92,500
Noah Philp $92,500 (2)
Salary Average : $92,500
Ethen Frank $92,500 (2)
Salary Average : $92,500
Total Farm Players16
Salary Commitment
Year 2025 : $1,537,500
Year 2026 : $1,352,500
Year 2027 : $705,000
Year 2028 : $555,000
Salary Average Commitment
Year 2025 : $1,537,500
Year 2026 : $1,352,500
Year 2027 : $705,000
Year 2028 : $555,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5750 - $125 - 4,428 - 77.01%
Level 2: 4750 - $75 - 3,731 - 78.54%
Level 3: 3750 - $50 - 3,544 - 94.52%
Level 4: 2750 - $45 - 2,108 - 76.64%
Luxury : 1000 - $250 - 946 - 94.64%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,821 - 94.02%
Farm Level 2: 2000 - $15 - 1,877 - 93.85%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %14,757 - 81.98%
Average Income per Game$1,959,211
Year to Date Revenue$43,102,642
Farm
Home Games Left19
Average Attendance - %4,698 - 93.95%
Average Income per Game$144,062
Year to Date Revenue$3,169,360

Expense

Pro Players Total Salaries$87,517,000
Farm Players Total Salaries$2,485,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($7,500,000)
Pro Year To Date Expenses$44,236,559
Farm Year To Date Expenses$1,639,326
Pro Salary Cap To Date$43,985,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,225,009
Farm Estimated Season Revenue$2,737,175
Pro Remaining Season Days96
Pro Expenses Per Days$456,047
Pro Estimated Expenses$43,780,512
Farm Remaining Season Days96
Farm Expenses Per Days$16,762
Farm Estimated Expenses$1,609,152
Estimated Season Expenses$45,389,664
Season Salary Cap$80,017,000
Estimate Under Maximum Salary Cap of $95,500,000$15,483,000
Estimate Over Minimum Salary Cap of $70,600,000 $9,417,000
Current Bank Account$48,856,224
Projected Bank Account$43,428,744

Pro Players Salaries

Tom Wilson (1 Way Contract) $15,000,000 (1)
-Salary Average : $15,000,000
Erik Karlsson (1 Way Contract) $11,500,000 (2)
-Salary Average : $11,500,000
Tyler Bertuzzi (1 Way Contract) $7,000,000 (4)
-Salary Average : $7,000,000
Ryan Pulock (1 Way Contract) $6,150,000 (4)
-Salary Average : $6,150,000
Anthony Mantha (1 Way Contract) $5,700,000 (3)
-Salary Average : $5,700,000
Cam York (1 Way Contract) $5,546,000 (5)
-Salary Average : $5,546,000
Ryan McLeod (1 Way Contract) $5,500,000 (5)
-Salary Average : $5,500,000
Jason Zucker (1 Way Contract) $5,000,000 (5)
-Salary Average : $5,000,000
Noah Hanifin (1 Way Contract) $4,950,000 (4)
-Salary Average : $4,950,000
Dawson Mercer (1 Way Contract) $4,846,000 (3)
-Salary Average : $4,846,000
Nino Niederreiter (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Jonathan Quick (1 Way Contract) $3,000,000 (1)
-Salary Average : $3,000,000
Gustav Nyquist (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Connor Ingram $925,000 (1)
-Salary Average : $925,000
Tomas Nosek $925,000 (2)
-Salary Average : $925,000
Marco Kasper $925,000 (2)
-Salary Average : $925,000
Nick DeSimone $925,000 (1)
-Salary Average : $925,000
Tyson Foerster $925,000 (1)
-Salary Average : $925,000
Jackson LaCombe $925,000 (2)
-Salary Average : $925,000
J.J. Moser $925,000 (2)
-Salary Average : $925,000
Hendrix Lapierre $925,000 (1)
-Salary Average : $925,000
Anton Lundell $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $87,517,000
Year 2026 : $65,817,000
Year 2027 : $47,692,000
Year 2028 : $37,146,000
Salary Average Commitment
Year 2025 : $87,517,000
Year 2026 : $65,817,000
Year 2027 : $47,692,000
Year 2028 : $37,146,000
Salary Cap with 1 Way Contract
Year 2025 : $87,517,000
Year 2026 : $65,817,000
Year 2027 : $47,692,000
Year 2028 : $37,146,000

Farm Players Salaries

Louis Domingue $150,000 (4)
Salary Average : $150,000
Vyacheslav Buteyets $150,000 (3)
Salary Average : $150,000
Chase Bradley $150,000 (3)
Salary Average : $150,000
Jakub Dobes $92,500 (2)
Salary Average : $92,500
Ville Koivunen $92,500 (3)
Salary Average : $92,500
Ben Steeves $92,500 (3)
Salary Average : $92,500
Adam Sykora $92,500 (2)
Salary Average : $92,500
Elias D. Pettersson $92,500 (3)
Salary Average : $92,500
Elias Salomonsson $92,500 (3)
Salary Average : $92,500
Gleb Trikozov $92,500 (3)
Salary Average : $92,500
Jake Furlong $92,500 (3)
Salary Average : $92,500
Jakub Stancl $92,500 (3)
Salary Average : $92,500
Jean-Luc Foudy $92,500 (2)
Salary Average : $92,500
Danil Zhilkin $92,500 (2)
Salary Average : $92,500
Bogdan Trineyev $92,500 (2)
Salary Average : $92,500
Erik Portillo $92,500 (2)
Salary Average : $92,500
Jayden Struble $92,500 (2)
Salary Average : $92,500
Matthew Seminoff $92,500 (2)
Salary Average : $92,500
Nikita Chibrikov $92,500 (2)
Salary Average : $92,500
Nathan Legare $92,500 (3)
Salary Average : $92,500
Oskar Back $92,500 (3)
Salary Average : $92,500
Simon Lundmark $92,500 (3)
Salary Average : $92,500
Yan Kuznetsov $92,500 (3)
Salary Average : $92,500
Marcus Hogberg $92,500 (3)
Salary Average : $92,500
Artyom Levshunov $92,500 (3)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,485,000
Year 2026 : $2,485,000
Year 2027 : $1,652,500
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $2,485,000
Year 2026 : $2,485,000
Year 2027 : $1,652,500
Year 2028 : $150,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $126 - 4,486 - 78.02%
Level 2: 4750 - $75 - 3,627 - 76.36%
Level 3: 3750 - $52 - 2,856 - 76.17%
Level 4: 2750 - $41 - 2,575 - 93.62%
Luxury : 1000 - $245 - 948 - 94.78%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $35 - 2,250 - 75.00%
Farm Level 2: 2000 - $28 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,492 - 80.51%
Average Income per Game$1,932,382
Year to Date Revenue$46,377,178
Farm
Home Games Left17
Average Attendance - %3,750 - 75.00%
Average Income per Game$176,295
Year to Date Revenue$4,231,080

Expense

Pro Players Total Salaries$91,094,258
Farm Players Total Salaries$2,227,544
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,791,689
Farm Year To Date Expenses$1,359,761
Pro Salary Cap To Date$45,673,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,850,501
Farm Estimated Season Revenue$2,997,015
Pro Remaining Season Days96
Pro Expenses Per Days$482,354
Pro Estimated Expenses$46,305,984
Farm Remaining Season Days96
Farm Expenses Per Days$14,132
Farm Estimated Expenses$1,356,672
Estimated Season Expenses$47,662,656
Season Salary Cap$91,094,258
Estimate Under Maximum Salary Cap of $95,500,000$4,405,742
Estimate Over Minimum Salary Cap of $70,600,000 $20,494,258
Current Bank Account$59,154,693
Projected Bank Account$47,339,553

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
-Salary Average : $9,500,000
Brady Tkachuk (1 Way Contract) $9,206,000 (5)
-Salary Average : $9,206,000
Bo Horvat (1 Way Contract) $8,500,000 (2)
-Salary Average : $8,500,000
Evan Bouchard (1 Way Contract) $8,238,000 (5)
-Salary Average : $8,238,000
William Nylander (1 Way Contract) $6,962,366 (4)
-Salary Average : $6,962,366
Josh Morrissey (1 Way Contract) $6,250,000 (3)
-Salary Average : $6,250,000
Timo Meier (1 Way Contract) $6,000,000 (3)
-Salary Average : $6,000,000
Matt Duchene (1 Way Contract) $5,000,000 (4)
-Salary Average : $5,000,000
Morgan Frost (1 Way Contract) $4,900,000 (5)
-Salary Average : $4,900,000
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
-Salary Average : $4,550,000
Kyle Palmieri (1 Way Contract) $3,233,000 (4)
-Salary Average : $3,233,000
Roope Hintz (1 Way Contract) $3,150,000 (6)
-Salary Average : $3,150,000
Max Domi (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Filip Hronek (1 Way Contract) $2,500,000 (2)
-Salary Average : $2,500,000
Jake Allen (1 Way Contract) $2,215,015 (4)
-Salary Average : $2,215,015
Vladislav Namestnikov (1 Way Contract) $2,000,000 (4)
-Salary Average : $2,000,000
Michael McCarron (1 Way Contract) $1,612,000 (3)
-Salary Average : $1,612,000
Ian Cole $1,450,000 (1)
-Salary Average : $1,450,000
Vincent Desharnais $977,877 (3)
-Salary Average : $977,877
Lars Eller $925,000 (2)
-Salary Average : $925,000
Andrew Peeke $925,000 (3)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2025 : $91,094,258
Year 2026 : $89,926,258
Year 2027 : $78,001,258
Year 2028 : $49,736,381
Salary Average Commitment
Year 2025 : $91,094,258
Year 2026 : $85,094,258
Year 2027 : $73,169,258
Year 2028 : $44,904,381
Salary Cap with 1 Way Contract
Year 2025 : $91,094,258
Year 2026 : $85,094,258
Year 2027 : $73,169,258
Year 2028 : $44,904,381

Farm Players Salaries

Brandon Biro $95,000 (4)
Salary Average : $95,000
Cameron Hughes $95,000 (4)
Salary Average : $95,000
Kyle Capobianco $95,000 (4)
Salary Average : $95,000
Matt D. Murray $92,511 (2)
Salary Average : $92,511
Andre Lee $92,511 (2)
Salary Average : $92,511
Gustav Lindstrom $92,511 (2)
Salary Average : $92,511
Emilio Pettersen $92,511 (2)
Salary Average : $92,511
Chris Driedger $92,500 (2)
Salary Average : $92,500
Rodrigo Abols $92,500 (3)
Salary Average : $92,500
Cameron Hebig $92,500 (2)
Salary Average : $92,500
Derek Ryan $92,500 (2)
Salary Average : $92,500
Joey Keane $92,500 (3)
Salary Average : $92,500
John Ludvig $92,500 (1)
Salary Average : $92,500
John Hayden $92,500 (1)
Salary Average : $92,500
Liam O'Brien $92,500 (2)
Salary Average : $92,500
Sam Colangelo $92,500 (3)
Salary Average : $92,500
Domenick Fensore $92,500 (2)
Salary Average : $92,500
Scott Reedy $92,500 (4)
Salary Average : $92,500
Parker Ford $92,500 (2)
Salary Average : $92,500
Reese Johnson $92,500 (1)
Salary Average : $92,500
Tim Gettinger $92,500 (1)
Salary Average : $92,500
Samuel Bitten $92,500 (4)
Salary Average : $92,500
Dino Kambeitz $92,500 (1)
Salary Average : $92,500
Adam Wilsby $92,500 (1)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,227,544
Year 2026 : $1,672,544
Year 2027 : $747,500
Year 2028 : $470,000
Salary Average Commitment
Year 2025 : $2,227,544
Year 2026 : $1,672,544
Year 2027 : $747,500
Year 2028 : $470,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 4,511 - 78.45%
Level 2: 4750 - $75 - 3,669 - 77.24%
Level 3: 3750 - $50 - 3,585 - 95.60%
Level 4: 2750 - $45 - 2,071 - 75.30%
Luxury : 1000 - $250 - 948 - 94.79%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,766 - 92.22%
Farm Level 2: 2000 - $15 - 1,870 - 93.50%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %14,784 - 82.13%
Average Income per Game$1,968,731
Year to Date Revenue$39,374,624
Farm
Home Games Left21
Average Attendance - %4,636 - 92.73%
Average Income per Game$141,926
Year to Date Revenue$2,838,526

Expense

Pro Players Total Salaries$81,555,999
Farm Players Total Salaries$1,890,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$775,000
Pro Year To Date Expenses$41,755,720
Farm Year To Date Expenses$1,428,046
Pro Salary Cap To Date$41,229,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,343,355
Farm Estimated Season Revenue$2,980,452
Pro Remaining Season Days96
Pro Expenses Per Days$427,751
Pro Estimated Expenses$41,064,096
Farm Remaining Season Days96
Farm Expenses Per Days$14,974
Farm Estimated Expenses$1,437,504
Estimated Season Expenses$42,501,600
Season Salary Cap$82,330,999
Estimate Under Maximum Salary Cap of $95,500,000$13,169,001
Estimate Over Minimum Salary Cap of $70,600,000 $11,730,999
Current Bank Account$90,143,406
Projected Bank Account$91,965,613

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (2)
-Salary Average : $8,500,000
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
-Salary Average : $7,750,000
Ryan Nugent-Hopkins (1 Way Contract) $7,680,000 (5)
-Salary Average : $7,680,000
Troy Terry (1 Way Contract) $7,000,000 (4)
-Salary Average : $7,000,000
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Average : $6,500,000
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
-Salary Average : $5,625,000
Jordan Staal (1 Way Contract) $5,300,000 (1)
-Salary Average : $5,300,000
Oliver Bjorkstrand (1 Way Contract) $4,919,000 (3)
-Salary Average : $4,919,000
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Average : $4,817,000
Tyler Toffoli (1 Way Contract) $4,250,000 (3)
-Salary Average : $4,250,000
Derek Forbort (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Jared McCann (1 Way Contract) $2,940,000 (6)
-Salary Average : $2,940,000
Oskar Sundqvist (1 Way Contract) $2,800,000 (3)
-Salary Average : $2,800,000
Mattias Janmark (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Jack Johnson $1,499,999 (3)
-Salary Average : $1,499,999
Justin Brazeau $925,000 (1)
-Salary Average : $925,000
Sergei Murashov $925,000 (3)
-Salary Average : $925,000
Logan Stanley $925,000 (1)
-Salary Average : $925,000
Jake Evans $925,000 (1)
-Salary Average : $925,000
Jack Thompson $925,000 (1)
-Salary Average : $925,000
Conor Timmins $925,000 (1)
-Salary Average : $925,000
Logan Thompson $925,000 (6)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $81,555,999
Year 2026 : $72,138,999
Year 2027 : $55,888,999
Year 2028 : $41,495,000
Salary Average Commitment
Year 2025 : $81,555,999
Year 2026 : $62,630,999
Year 2027 : $46,380,999
Year 2028 : $31,987,000
Salary Cap with 1 Way Contract
Year 2025 : $81,555,999
Year 2026 : $62,630,999
Year 2027 : $46,380,999
Year 2028 : $31,987,000

Farm Players Salaries

Fredrik Karlstrom $130,000 (3)
Salary Average : $130,000
Bokondji Imama $95,000 (1)
Salary Average : $95,000
Michael Simpson $92,500 (3)
Salary Average : $92,500
Ole Bjorgvik-Holm $92,500 (3)
Salary Average : $92,500
Filip Mesar $92,500 (3)
Salary Average : $92,500
Gabriel Szturc $92,500 (3)
Salary Average : $92,500
Guillaume Brisebois $92,500 (3)
Salary Average : $92,500
Jake Bischoff $92,500 (2)
Salary Average : $92,500
Matthew Sop $92,500 (3)
Salary Average : $92,500
Miko Matikka $92,500 (3)
Salary Average : $92,500
Ondrej Becher $92,500 (3)
Salary Average : $92,500
Callum Tung $92,500 (3)
Salary Average : $92,500
Samuel Knazko $92,500 (1)
Salary Average : $92,500
John Farinacci $92,500 (2)
Salary Average : $92,500
Cody Glass $92,500 (1)
Salary Average : $92,500
Ryder Korczak $92,500 (2)
Salary Average : $92,500
Vladislav Kolyachonok $92,500 (1)
Salary Average : $92,500
Cole Clayton $92,500 (1)
Salary Average : $92,500
Danila Klimovich $92,500 (3)
Salary Average : $92,500
Bryce McConnell-Barker $92,500 (3)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2025 : $1,890,000
Year 2026 : $1,425,000
Year 2027 : $1,147,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,890,000
Year 2026 : $1,425,000
Year 2027 : $1,147,500
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - $125 - 4,507 - 78.37%
Level 2: 4750 - $75 - 3,740 - 78.74%
Level 3: 3750 - $50 - 3,553 - 94.76%
Level 4: 2750 - $45 - 2,080 - 75.65%
Luxury : 1000 - $250 - 954 - 95.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,808 - 93.61%
Farm Level 2: 2000 - $15 - 1,846 - 92.31%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,834 - 82.41%
Average Income per Game$1,976,223
Year to Date Revenue$47,429,351
Farm
Home Games Left17
Average Attendance - %4,655 - 93.09%
Average Income per Game$142,939
Year to Date Revenue$3,430,546

Expense

Pro Players Total Salaries$94,680,333
Farm Players Total Salaries$2,270,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,083,824
Farm Year To Date Expenses$1,392,144
Pro Salary Cap To Date$47,138,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,595,790
Farm Estimated Season Revenue$2,429,970
Pro Remaining Season Days96
Pro Expenses Per Days$498,344
Pro Estimated Expenses$47,841,024
Farm Remaining Season Days96
Farm Expenses Per Days$14,352
Farm Estimated Expenses$1,377,792
Estimated Season Expenses$49,218,816
Season Salary Cap$94,680,333
Estimate Under Maximum Salary Cap of $95,500,000$819,667
Estimate Over Minimum Salary Cap of $70,600,000 $24,080,333
Current Bank Account$29,332,030
Projected Bank Account$16,138,974

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $12,330,000 (4)
-Salary Average : $12,330,000
Robert Thomas (1 Way Contract) $9,149,000 (5)
-Salary Average : $9,149,000
Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Average : $9,000,000
Adam Fox (1 Way Contract) $8,514,000 (2)
-Salary Average : $8,514,000
Brayden Point (1 Way Contract) $6,750,000 (1)
-Salary Average : $6,750,000
David Pastrnak (1 Way Contract) $6,666,667 (3)
-Salary Average : $6,666,666
Valeri Nichushkin (1 Way Contract) $6,125,000 (4)
-Salary Average : $6,125,000
Jaccob Slavin (1 Way Contract) $6,079,000 (4)
-Salary Average : $6,079,000
Aleksander Barkov (1 Way Contract) $5,900,000 (5)
-Salary Average : $5,900,000
Igor Shesterkin (1 Way Contract) $5,666,667 (3)
-Salary Average : $5,666,666
Morgan Rielly (1 Way Contract) $5,000,000 (5)
-Salary Average : $5,000,000
Petr Mrazek (1 Way Contract) $2,200,000 (4)
-Salary Average : $2,200,000
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Average : $2,000,000
Drew O'Connor (1 Way Contract) $1,800,000 (2)
-Salary Average : $1,800,000
Matt Benning $1,499,999 (4)
-Salary Average : $1,499,999
Jan Rutta $1,200,000 (2)
-Salary Average : $1,200,000
Logan O'Connor $1,100,000 (3)
-Salary Average : $1,100,000
Connor McMichael $925,000 (2)
-Salary Average : $925,000
Tanner Jeannot $925,000 (3)
-Salary Average : $925,000
Ian Moore $925,000 (3)
-Salary Average : $925,000
Parker Kelly $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2025 : $94,680,333
Year 2026 : $82,197,333
Year 2027 : $69,758,333
Year 2028 : $52,474,999
Salary Average Commitment
Year 2025 : $94,680,331
Year 2026 : $78,005,331
Year 2027 : $65,566,331
Year 2028 : $48,282,999
Salary Cap with 1 Way Contract
Year 2025 : $94,680,333
Year 2026 : $78,005,333
Year 2027 : $65,566,333
Year 2028 : $48,282,999

Farm Players Salaries

Joel Hanley $150,000 (3)
Salary Average : $150,000
Brandon Hickey $150,000 (1)
Salary Average : $150,000
Joona Koppanen $120,000 (1)
Salary Average : $120,000
Ben Meyers $92,500 (1)
Salary Average : $92,500
Brandon Coe $92,500 (1)
Salary Average : $92,500
Cole Guttman $92,500 (3)
Salary Average : $92,500
Brian Pinho $92,500 (3)
Salary Average : $92,500
Cal O'Reilly $92,500 (3)
Salary Average : $92,500
Cale Fleury $92,500 (3)
Salary Average : $92,500
Fabian Wagner $92,500 (3)
Salary Average : $92,500
Akito Hirose $92,500 (2)
Salary Average : $92,500
Will Cranley $92,500 (3)
Salary Average : $92,500
Jacob Ingham $92,500 (2)
Salary Average : $92,500
Noah Laba $92,500 (3)
Salary Average : $92,500
Nick Abruzzese $92,500 (1)
Salary Average : $92,500
Riley Piercey $92,500 (3)
Salary Average : $92,500
Olle Lycksell $92,500 (1)
Salary Average : $92,500
Ryan Mast $92,500 (3)
Salary Average : $92,500
Logan Morrison $92,500 (2)
Salary Average : $92,500
Ryder Rolston $92,500 (2)
Salary Average : $92,500
Trevor Kuntar $92,500 (2)
Salary Average : $92,500
Cameron Whitehead $92,500 (3)
Salary Average : $92,500
Alexander Petrovic $92,500 (3)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2025 : $2,270,000
Year 2026 : $1,630,000
Year 2027 : $1,167,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,270,000
Year 2026 : $1,630,000
Year 2027 : $1,167,500
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5750 - $125 - 4,573 - 79.52%
Level 2: 4750 - $75 - 3,704 - 77.99%
Level 3: 3750 - $50 - 3,599 - 95.97%
Level 4: 2750 - $45 - 2,104 - 76.51%
Luxury : 1000 - $250 - 944 - 94.36%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,804 - 93.45%
Farm Level 2: 2000 - $15 - 1,850 - 92.49%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %14,924 - 82.91%
Average Income per Game$1,985,513
Year to Date Revenue$41,695,768
Farm
Home Games Left20
Average Attendance - %4,653 - 93.07%
Average Income per Game$142,842
Year to Date Revenue$2,999,680

Expense

Pro Players Total Salaries$82,021,006
Farm Players Total Salaries$2,189,900
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,150,000
Pro Year To Date Expenses$38,247,500
Farm Year To Date Expenses$1,428,175
Pro Salary Cap To Date$37,652,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,710,255
Farm Estimated Season Revenue$2,856,838
Pro Remaining Season Days96
Pro Expenses Per Days$430,161
Pro Estimated Expenses$41,295,456
Farm Remaining Season Days96
Farm Expenses Per Days$13,937
Farm Estimated Expenses$1,337,952
Estimated Season Expenses$42,633,408
Season Salary Cap$84,171,006
Estimate Under Maximum Salary Cap of $95,500,000$11,328,994
Estimate Over Minimum Salary Cap of $70,600,000 $13,571,006
Current Bank Account$47,359,870
Projected Bank Account$47,293,555

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (6)
-Salary Average : $12,500,000
Sam Bennett (1 Way Contract) $8,200,000 (3)
-Salary Average : $8,200,000
John Gibson (1 Way Contract) $6,400,000 (2)
-Salary Average : $6,400,000
Brock Boeser (1 Way Contract) $5,875,000 (6)
-Salary Average : $5,875,000
Ryan Strome (1 Way Contract) $5,008,000 (4)
-Salary Average : $5,008,000
Andre Burakovsky (1 Way Contract) $4,900,000 (1)
-Salary Average : $4,900,000
Samuel Ersson (1 Way Contract) $4,803,000 (5)
-Salary Average : $4,803,000
Erik Gudbranson (1 Way Contract) $4,700,000 (3)
-Salary Average : $4,700,000
Joel Farabee (1 Way Contract) $4,622,000 (5)
-Salary Average : $4,622,000
Simon Benoit (1 Way Contract) $3,999,999 (3)
-Salary Average : $3,999,999
Dmitry Kulikov (1 Way Contract) $3,088,000 (4)
-Salary Average : $3,088,000
Barclay Goodrow (1 Way Contract) $3,000,008 (2)
-Salary Average : $3,000,008
Jeremy Lauzon (1 Way Contract) $2,690,000 (2)
-Salary Average : $2,690,000
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Danton Heinen (1 Way Contract) $1,655,000 (1)
-Salary Average : $1,655,000
Sam Steel $1,499,999 (3)
-Salary Average : $1,499,999
Alex Barre-Boulet $1,499,000 (3)
-Salary Average : $1,499,000
Rafael Harvey-Pinard $1,406,000 (2)
-Salary Average : $1,406,000
Ty Emberson $1,400,000 (3)
-Salary Average : $1,400,000
Colton Dach $925,000 (2)
-Salary Average : $925,000
Denton Mateychuk $925,000 (3)
-Salary Average : $925,000
Pavel Mintyukov $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $82,021,006
Year 2026 : $76,443,006
Year 2027 : $61,096,998
Year 2028 : $38,873,000
Salary Average Commitment
Year 2025 : $82,021,006
Year 2026 : $73,466,006
Year 2027 : $58,119,998
Year 2028 : $35,896,000
Salary Cap with 1 Way Contract
Year 2025 : $82,021,006
Year 2026 : $73,466,006
Year 2027 : $58,119,998
Year 2028 : $35,896,000

Farm Players Salaries

Rem Pitlick $129,900 (2)
Salary Average : $129,900
Jonathan Gruden $102,500 (2)
Salary Average : $102,500
Jordan Harris $100,000 (3)
Salary Average : $100,000
Jonathan Aspirot $100,000 (2)
Salary Average : $100,000
Malcolm Subban $92,500 (1)
Salary Average : $92,500
Matthew Highmore $92,500 (3)
Salary Average : $92,500
Andrew Poturalski $92,500 (1)
Salary Average : $92,500
Anthony Angello $92,500 (1)
Salary Average : $92,500
Harrison Brunicke $92,500 (3)
Salary Average : $92,500
Dylan Gambrell $92,500 (3)
Salary Average : $92,500
Mark Liwiski $92,500 (2)
Salary Average : $92,500
Lucas Condotta $92,500 (1)
Salary Average : $92,500
Mitchell Russell $92,500 (2)
Salary Average : $92,500
Lleyton Moore $92,500 (2)
Salary Average : $92,500
Daniil Misyul $92,500 (2)
Salary Average : $92,500
Carter George $92,500 (3)
Salary Average : $92,500
Chase Priskie $92,500 (1)
Salary Average : $92,500
Jakub Lauko $92,500 (3)
Salary Average : $92,500
Jimmy Schuldt $92,500 (1)
Salary Average : $92,500
Nikolas Matinpalo $92,500 (3)
Salary Average : $92,500
Shane Bowers $92,500 (3)
Salary Average : $92,500
Alex Beaucage $92,500 (2)
Salary Average : $92,500
Anthony Romano $92,500 (2)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2025 : $2,189,900
Year 2026 : $1,634,900
Year 2027 : $747,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,189,900
Year 2026 : $1,634,900
Year 2027 : $747,500
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $125 - 4,414 - 76.77%
Level 2: 4750 - $75 - 3,609 - 75.98%
Level 3: 3750 - $50 - 3,467 - 92.47%
Level 4: 2750 - $45 - 2,102 - 76.44%
Luxury : 1000 - $250 - 947 - 94.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,797 - 93.25%
Farm Level 2: 2000 - $15 - 1,847 - 92.37%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %14,540 - 80.78%
Average Income per Game$1,937,785
Year to Date Revenue$42,631,272
Farm
Home Games Left19
Average Attendance - %4,645 - 92.90%
Average Income per Game$142,563
Year to Date Revenue$3,136,377

Expense

Pro Players Total Salaries$75,296,250
Farm Players Total Salaries$2,092,400
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value($2,631,000)
Pro Year To Date Expenses$39,572,340
Farm Year To Date Expenses$1,290,929
Pro Salary Cap To Date$38,036,052
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,817,917
Farm Estimated Season Revenue$2,708,689
Pro Remaining Season Days96
Pro Expenses Per Days$404,644
Pro Estimated Expenses$38,845,824
Farm Remaining Season Days96
Farm Expenses Per Days$13,432
Farm Estimated Expenses$1,289,472
Estimated Season Expenses$40,135,296
Season Salary Cap$72,665,250
Estimate Under Maximum Salary Cap of $95,500,000$22,834,750
Estimate Over Minimum Salary Cap of $70,600,000 $2,065,250
Current Bank Account$92,724,317
Projected Bank Account$92,115,627

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,460,250 (4)
-Salary Average : $8,460,250
Victor Hedman (1 Way Contract) $8,424,000 (4)
-Salary Average : $8,424,000
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Average : $7,698,000
Gabriel Landeskog $5,571,000 (3)
-Salary Average : $5,571,000
Marco Rossi (1 Way Contract) $5,262,000 (3)
-Salary Average : $5,262,000
Anthony Cirelli (1 Way Contract) $4,800,000 (5)
-Salary Average : $4,800,000
Artem Zub (1 Way Contract) $4,600,000 (3)
-Salary Average : $4,600,000
Shayne Gostisbehere (1 Way Contract) $4,125,000 (1)
-Salary Average : $4,125,000
Devon Toews (1 Way Contract) $4,100,000 (3)
-Salary Average : $4,100,000
Charlie Lindgren (1 Way Contract) $4,078,000 (5)
-Salary Average : $4,078,000
Bowen Byram (1 Way Contract) $3,850,000 (2)
-Salary Average : $3,850,000
Robby Fabbri (1 Way Contract) $2,950,000 (1)
-Salary Average : $2,950,000
Alex Vlasic (1 Way Contract) $2,578,000 (4)
-Salary Average : $2,578,000
Bobby Brink (1 Way Contract) $1,750,000 (3)
-Salary Average : $1,750,000
Brandon Hagel (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Gabriel Vilardi $925,000 (6)
-Salary Average : $925,000
Scott Morrow $925,000 (3)
-Salary Average : $925,000
Cutter Gauthier $925,000 (3)
-Salary Average : $925,000
Logan Cooley $925,000 (2)
-Salary Average : $925,000
Brett Leason $925,000 (1)
-Salary Average : $925,000
Ilya Samsonov $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2025 : $75,296,250
Year 2026 : $74,997,250
Year 2027 : $70,222,250
Year 2028 : $45,589,250
Salary Average Commitment
Year 2025 : $75,296,250
Year 2026 : $66,371,250
Year 2027 : $61,596,250
Year 2028 : $36,963,250
Salary Cap with 1 Way Contract
Year 2025 : $75,296,250
Year 2026 : $66,371,250
Year 2027 : $61,596,250
Year 2028 : $36,963,250

Farm Players Salaries

Jet Greaves $149,900 (2)
Salary Average : $149,900
Kevin Mandolese $92,500 (2)
Salary Average : $92,500
Hunter Haight $92,500 (3)
Salary Average : $92,500
Filip Roos $92,500 (1)
Salary Average : $92,500
Dysin Mayo $92,500 (1)
Salary Average : $92,500
Glenn Gawdin $92,500 (1)
Salary Average : $92,500
Martin Frk $92,500 (3)
Salary Average : $92,500
Adam Raska $92,500 (3)
Salary Average : $92,500
Maveric Lamoureux $92,500 (3)
Salary Average : $92,500
Matej Blumel $92,500 (3)
Salary Average : $92,500
Nils Aman $92,500 (1)
Salary Average : $92,500
Pavol Regenda $92,500 (3)
Salary Average : $92,500
Trey Taylor $92,500 (3)
Salary Average : $92,500
Chase Wheatcroft $92,500 (2)
Salary Average : $92,500
Christian Kyrou $92,500 (2)
Salary Average : $92,500
Daylan Kuefler $92,500 (2)
Salary Average : $92,500
James Malatesta $92,500 (2)
Salary Average : $92,500
Daniel Walcott $92,500 (1)
Salary Average : $92,500
Joe Snively $92,500 (1)
Salary Average : $92,500
Gabriel Carriere $92,500 (3)
Salary Average : $92,500
Vyacheslav Peksa $92,500 (3)
Salary Average : $92,500
Chad Nychuk $92,500 (1)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2025 : $2,092,400
Year 2026 : $1,444,900
Year 2027 : $832,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,400
Year 2026 : $1,444,900
Year 2027 : $832,500
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5750 - $175 - 3,248 - 56.49%
Level 2: 4750 - $80 - 3,436 - 72.34%
Level 3: 3750 - $60 - 2,529 - 67.44%
Level 4: 2750 - $55 - 1,691 - 61.48%
Luxury : 1000 - $300 - 677 - 67.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $30 - 2,250 - 75.00%
Farm Level 2: 2000 - $20 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %11,581 - 64.34%
Average Income per Game$1,885,280
Year to Date Revenue$47,132,010
Farm
Home Games Left16
Average Attendance - %3,750 - 75.00%
Average Income per Game$142,350
Year to Date Revenue$3,558,750

Expense

Pro Players Total Salaries$82,507,000
Farm Players Total Salaries$1,907,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($7,500,000)
Pro Year To Date Expenses$42,038,682
Farm Year To Date Expenses$1,454,103
Pro Salary Cap To Date$40,767,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,164,486
Farm Estimated Season Revenue$2,277,600
Pro Remaining Season Days96
Pro Expenses Per Days$440,451
Pro Estimated Expenses$42,283,296
Farm Remaining Season Days96
Farm Expenses Per Days$15,065
Farm Estimated Expenses$1,446,240
Estimated Season Expenses$43,729,536
Season Salary Cap$75,007,000
Estimate Under Maximum Salary Cap of $95,500,000$20,493,000
Estimate Over Minimum Salary Cap of $70,600,000 $4,407,000
Current Bank Account$77,304,884
Projected Bank Account$66,017,434

Pro Players Salaries

Mason Marchment (1 Way Contract) $15,000,000 (2)
-Salary Average : $15,000,000
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
-Salary Average : $10,000,000
Cole Caufield (1 Way Contract) $7,850,000 (1)
-Salary Average : $7,850,000
Pierre-Luc Dubois (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Neal Pionk (1 Way Contract) $5,875,000 (3)
-Salary Average : $5,875,000
Kevin Labanc (1 Way Contract) $4,725,000 (1)
-Salary Average : $4,725,000
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Average : $4,400,000
Alex Newhook (1 Way Contract) $3,882,000 (2)
-Salary Average : $3,882,000
Cole Sillinger (1 Way Contract) $3,423,000 (3)
-Salary Average : $3,423,000
Braden Schneider (1 Way Contract) $3,248,000 (3)
-Salary Average : $3,248,000
Warren Foegele (1 Way Contract) $2,750,000 (1)
-Salary Average : $2,750,000
Chandler Stephenson (1 Way Contract) $2,750,000 (4)
-Salary Average : $2,750,000
Joonas Korpisalo (1 Way Contract) $2,704,000 (1)
-Salary Average : $2,704,000
Brayden McNabb (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Thomas Harley $925,000 (2)
-Salary Average : $925,000
Tomas Tatar $925,000 (3)
-Salary Average : $925,000
Wyatt Johnston $925,000 (1)
-Salary Average : $925,000
Seth Jarvis $925,000 (2)
-Salary Average : $925,000
Logan Stankoven $925,000 (2)
-Salary Average : $925,000
Kent Johnson $925,000 (1)
-Salary Average : $925,000
Jake Sanderson $925,000 (1)
-Salary Average : $925,000
Uvis Balinskis $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2025 : $82,507,000
Year 2026 : $43,203,000
Year 2027 : $20,621,000
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $82,507,000
Year 2026 : $43,203,000
Year 2027 : $20,621,000
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $82,507,000
Year 2026 : $43,203,000
Year 2027 : $20,621,000
Year 2028 : $2,750,000

Farm Players Salaries

Gabriel Dumont $150,000 (1)
Salary Average : $150,000
Matt Villalta $92,500 (2)
Salary Average : $92,500
Hunter Miska $92,500 (3)
Salary Average : $92,500
Elmer Soderblom $92,500 (1)
Salary Average : $92,500
Dakota Mermis $92,500 (2)
Salary Average : $92,500
Jonathan Lekkerimaki $92,500 (3)
Salary Average : $92,500
Alex Swetlikoff $92,500 (4)
Salary Average : $92,500
Josh Mahura $92,500 (3)
Salary Average : $92,500
Navrin Mutter $92,500 (4)
Salary Average : $92,500
Ty Glover $92,500 (4)
Salary Average : $92,500
Ethan Frisch $92,500 (4)
Salary Average : $92,500
Philip Tomasino $92,500 (2)
Salary Average : $92,500
Jacob Gaucher $92,500 (4)
Salary Average : $92,500
Jake Wise $92,500 (2)
Salary Average : $92,500
Joshua Roy $92,500 (2)
Salary Average : $92,500
Luke Krys $92,500 (4)
Salary Average : $92,500
Maximus Wanner $92,500 (4)
Salary Average : $92,500
Ondrej Pavel $92,500 (4)
Salary Average : $92,500
Cooper Black $92,500 (3)
Salary Average : $92,500
Fraser Minten $92,500 (3)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2025 : $1,907,500
Year 2026 : $1,665,000
Year 2027 : $1,202,500
Year 2028 : $740,000
Salary Average Commitment
Year 2025 : $1,907,500
Year 2026 : $1,665,000
Year 2027 : $1,202,500
Year 2028 : $740,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $100 - 5,600 - 97.39%
Level 2: 4750 - $50 - 4,693 - 98.80%
Level 3: 3750 - $40 - 3,661 - 97.62%
Level 4: 2750 - $30 - 2,702 - 98.24%
Luxury : 1000 - $250 - 929 - 92.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,758 - 91.94%
Farm Level 2: 2000 - $15 - 1,865 - 93.23%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %17,584 - 97.69%
Average Income per Game$1,831,268
Year to Date Revenue$38,456,619
Farm
Home Games Left20
Average Attendance - %4,623 - 92.45%
Average Income per Game$141,506
Year to Date Revenue$2,971,632

Expense

Pro Players Total Salaries$69,139,998
Farm Players Total Salaries$2,775,510
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,500,000
Pro Year To Date Expenses$35,157,150
Farm Year To Date Expenses$1,689,796
Pro Salary Cap To Date$34,151,939
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,625,351
Farm Estimated Season Revenue$2,830,126
Pro Remaining Season Days96
Pro Expenses Per Days$368,601
Pro Estimated Expenses$35,385,696
Farm Remaining Season Days96
Farm Expenses Per Days$16,972
Farm Estimated Expenses$1,629,312
Estimated Season Expenses$37,015,008
Season Salary Cap$76,639,998
Estimate Under Maximum Salary Cap of $95,500,000$18,860,002
Estimate Over Minimum Salary Cap of $70,600,000 $6,039,998
Current Bank Account$42,855,240
Projected Bank Account$45,295,709

Pro Players Salaries

Brent Burns (1 Way Contract) $10,000,000 (2)
-Salary Average : $10,000,000
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (2)
-Salary Average : $8,250,000
Nick Paul (1 Way Contract) $7,000,000 (2)
-Salary Average : $7,000,000
Yanni Gourde (1 Way Contract) $6,000,000 (4)
-Salary Average : $6,000,000
Filip Gustavsson (1 Way Contract) $5,640,000 (5)
-Salary Average : $5,640,000
Jonas Siegenthaler (1 Way Contract) $5,500,000 (4)
-Salary Average : $5,500,000
Trent Frederic (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Noah Cates (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Jakob Pelletier (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $2,000,000
-Salary Average : $2,000,000
Miles Wood (1 Way Contract) $1,800,000 (3)
-Salary Average : $1,800,000
Eetu Luostarinen (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Kevin Rooney (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Pat Maroon (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Nick Cousins $1,499,999 (3)
-Salary Average : $1,499,999
Jonny Brodzinski $1,499,999 (2)
-Salary Average : $1,499,999
Morgan Barron $975,000 (3)
-Salary Average : $975,000
Dylan Guenther $925,000 (1)
-Salary Average : $925,000
Aliaksei Protas $925,000 (2)
-Salary Average : $925,000
Justus Annunen $925,000 (2)
-Salary Average : $925,000
Luke Hughes $925,000 (2)
-Salary Average : $925,000
Olen Zellweger $925,000 (2)
-Salary Average : $925,000
Sam Malinski $925,000 (3)
-Salary Average : $925,000
A.J. Greer $925,000 (1)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2025 : $69,139,998
Year 2026 : $65,789,998
Year 2027 : $32,339,999
Year 2028 : $22,140,000
Salary Average Commitment
Year 2025 : $69,139,998
Year 2026 : $65,789,998
Year 2027 : $32,339,999
Year 2028 : $22,140,000
Salary Cap with 1 Way Contract
Year 2025 : $69,139,998
Year 2026 : $65,789,998
Year 2027 : $32,339,999
Year 2028 : $22,140,000

Farm Players Salaries

Helge Grans $93,010 (2)
Salary Average : $93,010
Sebastian Cossa $92,500 (1)
Salary Average : $92,500
Zachary Hayes $92,500 (3)
Salary Average : $92,500
Dalibor Dvorsky $92,500 (3)
Salary Average : $92,500
Daemon Hunt $92,500 (1)
Salary Average : $92,500
Ethan Edwards $92,500 (3)
Salary Average : $92,500
Gavin Brindley $92,500 (3)
Salary Average : $92,500
Isak Rosen $92,500 (1)
Salary Average : $92,500
Kirill Kudryavtsev $92,500 (3)
Salary Average : $92,500
Marek Alscher $92,500 (3)
Salary Average : $92,500
Nate Danielson $92,500 (3)
Salary Average : $92,500
Paul Ludwinski $92,500 (3)
Salary Average : $92,500
Oskar Olausson $92,500 (1)
Salary Average : $92,500
Simon Robertsson $92,500 (3)
Salary Average : $92,500
Victor Mancini $92,500 (3)
Salary Average : $92,500
David Reinbacher $92,500 (2)
Salary Average : $92,500
Jesper Wallstedt $92,500 (1)
Salary Average : $92,500
Fedor Svechkov $92,500 (2)
Salary Average : $92,500
Jaret Anderson-Dolan $92,500 (1)
Salary Average : $92,500
Nolan Allan $92,500 (2)
Salary Average : $92,500
Riley Kidney $92,500 (2)
Salary Average : $92,500
Tanner Dickinson $92,500 (2)
Salary Average : $92,500
Alex Steeves $92,500 (2)
Salary Average : $92,500
Justin Barron $92,500 (1)
Salary Average : $92,500
Marc McLaughlin $92,500 (2)
Salary Average : $92,500
Tyson Hinds $92,500 (2)
Salary Average : $92,500
Dylan Ferguson $92,500 (3)
Salary Average : $92,500
Filip Larsson $92,500 (3)
Salary Average : $92,500
Garin Bjorklund $92,500 (3)
Salary Average : $92,500
Alex Turcotte $92,500 (2)
Salary Average : $92,500
Total Farm Players30
Salary Commitment
Year 2025 : $2,775,510
Year 2026 : $2,128,010
Year 2027 : $1,202,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,775,510
Year 2026 : $2,128,010
Year 2027 : $1,202,500
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $125 - 4,574 - 79.55%
Level 2: 4750 - $75 - 3,642 - 76.68%
Level 3: 3750 - $50 - 3,577 - 95.38%
Level 4: 2750 - $45 - 2,128 - 77.37%
Luxury : 1000 - $250 - 932 - 93.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,861 - 95.38%
Farm Level 2: 2000 - $15 - 1,856 - 92.80%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %14,853 - 82.52%
Average Income per Game$1,974,676
Year to Date Revenue$45,417,542
Farm
Home Games Left18
Average Attendance - %4,718 - 94.35%
Average Income per Game$145,091
Year to Date Revenue$3,337,099

Expense

Pro Players Total Salaries$81,441,000
Farm Players Total Salaries$2,422,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,888,666
Farm Year To Date Expenses$1,711,908
Pro Salary Cap To Date$39,209,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,544,163
Farm Estimated Season Revenue$2,611,643
Pro Remaining Season Days96
Pro Expenses Per Days$427,155
Pro Estimated Expenses$41,006,880
Farm Remaining Season Days96
Farm Expenses Per Days$16,438
Farm Estimated Expenses$1,578,048
Estimated Season Expenses$42,584,928
Season Salary Cap$81,441,000
Estimate Under Maximum Salary Cap of $95,500,000$14,059,000
Estimate Over Minimum Salary Cap of $70,600,000 $10,841,000
Current Bank Account$85,747,591
Projected Bank Account$81,318,469

Pro Players Salaries

Brady Skjei (1 Way Contract) $10,100,000 (4)
-Salary Average : $10,100,000
Teuvo Teravainen (1 Way Contract) $9,510,000 (4)
-Salary Average : $9,510,000
Jason Robertson (1 Way Contract) $9,353,000 (5)
-Salary Average : $9,353,000
Lucas Raymond (1 Way Contract) $7,434,000 (3)
-Salary Average : $7,434,000
Dylan Holloway (1 Way Contract) $4,689,000 (3)
-Salary Average : $4,689,000
Owen Power (1 Way Contract) $4,592,000 (1)
-Salary Average : $4,592,000
Sam Montembeault (1 Way Contract) $4,306,000 (5)
-Salary Average : $4,306,000
Nick Seeler (1 Way Contract) $4,000,000 (3)
-Salary Average : $4,000,000
Yegor Chinakhov (1 Way Contract) $3,781,000 (5)
-Salary Average : $3,781,000
Jeremy Swayman (1 Way Contract) $3,745,000 (3)
-Salary Average : $3,745,000
David Kampf (1 Way Contract) $3,500,000 (2)
-Salary Average : $3,500,000
Ilya Lyubushkin (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Josh Brown (1 Way Contract) $2,000,000 (3)
-Salary Average : $2,000,000
Lukas Reichel (1 Way Contract) $1,681,000 (2)
-Salary Average : $1,681,000
Cole Schwindt $925,000 (2)
-Salary Average : $925,000
Liam Ohgren $925,000 (3)
-Salary Average : $925,000
Joey Anderson $925,000 (4)
-Salary Average : $925,000
Moritz Seider $925,000 (2)
-Salary Average : $925,000
Rutger McGroarty $925,000 (3)
-Salary Average : $925,000
Marat Khusnutdinov $925,000 (2)
-Salary Average : $925,000
Ridly Greig $925,000 (1)
-Salary Average : $925,000
Shane Pinto $925,000 (1)
-Salary Average : $925,000
Connor Bedard $925,000 (2)
-Salary Average : $925,000
Will Cuylle $925,000 (1)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2025 : $81,441,000
Year 2026 : $74,074,000
Year 2027 : $65,193,000
Year 2028 : $37,975,000
Salary Average Commitment
Year 2025 : $81,441,000
Year 2026 : $74,074,000
Year 2027 : $65,193,000
Year 2028 : $37,975,000
Salary Cap with 1 Way Contract
Year 2025 : $81,441,000
Year 2026 : $74,074,000
Year 2027 : $65,193,000
Year 2028 : $37,975,000

Farm Players Salaries

Aaron Dell $150,000 (2)
Salary Average : $150,000
Magnus Hellberg $145,000 (1)
Salary Average : $145,000
Michael Buchinger $92,500 (3)
Salary Average : $92,500
Calle Odelius $92,500 (3)
Salary Average : $92,500
Cam Lund $92,500 (3)
Salary Average : $92,500
Carson Bantle $92,500 (3)
Salary Average : $92,500
Arshdeep Bains $92,500 (1)
Salary Average : $92,500
David Jiricek $92,500 (1)
Salary Average : $92,500
Filip Bystedt $92,500 (3)
Salary Average : $92,500
Jake Chiasson $92,500 (3)
Salary Average : $92,500
Julian Lutz $92,500 (3)
Salary Average : $92,500
Luke Tuch $92,500 (3)
Salary Average : $92,500
Grigori Denisenko $92,500 (2)
Salary Average : $92,500
Niko Huuhtanen $92,500 (3)
Salary Average : $92,500
Jesper Vikman $92,500 (1)
Salary Average : $92,500
Noah Ostlund $92,500 (3)
Salary Average : $92,500
Jacob Perreault $92,500 (1)
Salary Average : $92,500
Rodwin Dionicio $92,500 (3)
Salary Average : $92,500
Jett Woo $92,500 (2)
Salary Average : $92,500
Shakir Mukhamadullin $92,500 (1)
Salary Average : $92,500
Jayden Grubbe $92,500 (2)
Salary Average : $92,500
Matvey Petrov $92,500 (2)
Salary Average : $92,500
Ryan Johnson $92,500 (2)
Salary Average : $92,500
Dylan Wells $92,500 (1)
Salary Average : $92,500
Aleksanteri Kaskimaki $92,500 (3)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2025 : $2,422,500
Year 2026 : $1,722,500
Year 2027 : $1,110,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,422,500
Year 2026 : $1,722,500
Year 2027 : $1,110,000
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Farm Salary Cap

Under Maximum of
$9,000,000

Pro Players

Farm Players

Total Players

Avalanche $106,796,856 $79,782,000 $15,718,000 $9,182,000 $2,165,000 $6,835,000 222244
Blackhawks $117,712,856 $93,634,000 $1,866,000 $23,034,000 $2,162,500 $6,837,500 212243
Blue Jackets $55,699,927 $92,189,999 $3,310,001 $21,589,999 $2,805,000 $6,195,000 222446
Blues $102,106,185 $74,330,628 $21,169,372 $3,730,628 $2,340,000 $6,660,000 202545
Bruins $32,884,251 $87,499,998 $8,000,002 $16,899,998 $2,045,000 $6,955,000 222244
Canadiens $70,603,709 $92,190,060 $3,309,940 $21,590,060 $2,027,900 $6,972,100 222042
Canucks $30,794,619 $93,121,332 $2,378,668 $22,521,332 $2,265,000 $6,735,000 252449
Capitals $72,651,546 $77,030,331 $18,469,669 $6,430,331 $3,071,760 $5,928,240 243054
Devils $88,047,375 $87,185,000 $8,315,000 $16,585,000 $2,331,900 $6,668,100 222547
Ducks $94,610,458 $85,666,000 $9,834,000 $15,066,000 $2,225,000 $6,775,000 252449
Flames $51,768,379 $82,896,999 $12,603,001 $12,296,999 $2,179,000 $6,821,000 242347
Flyers $84,538,782 $75,843,998 $19,656,002 $5,243,998 $2,394,500 $6,605,500 242549
Golden Knights $88,916,175 $73,805,997 $21,694,003 $3,205,997 $2,035,200 $6,964,800 232245
Hurricanes $88,838,104 $71,825,996 $23,674,004 $1,225,996 $2,729,800 $6,270,200 242852
Islanders $91,652,916 $72,779,855 $22,720,145 $2,179,855 $2,797,500 $6,202,500 242953
Jets $67,591,209 $77,876,998 $17,623,002 $7,276,998 $2,127,500 $6,872,500 232346
Kings $28,276,763 $91,057,331 $4,442,669 $20,457,331 $2,782,400 $6,217,600 222749
Kraken $76,727,112 $89,957,554 $5,542,446 $19,357,554 $2,037,500 $6,962,500 232144
Lightning $57,122,034 $78,777,190 $16,722,810 $8,177,190 $2,442,400 $6,557,600 222547
Mammoth $20,212,584 $95,205,666 $294,334 $24,605,666 $2,578,500 $6,421,500 232548
Maple Leafs $94,605,051 $78,328,000 $17,172,000 $7,728,000 $2,345,100 $6,654,900 242448
Oilers $98,349,912 $77,298,000 $18,202,000 $6,698,000 $1,950,000 $7,050,000 232144
Panthers $47,569,370 $87,175,522 $8,324,478 $16,575,522 $1,537,500 $7,462,500 241640
Penguins $48,856,224 $80,017,000 $15,483,000 $9,417,000 $2,485,000 $6,515,000 222547
Predators $59,154,693 $91,094,258 $4,405,742 $20,494,258 $2,227,544 $6,772,456 212445
Rangers $90,143,406 $82,330,999 $13,169,001 $11,730,999 $1,890,000 $7,110,000 222042
Red Wings $29,332,030 $94,680,333 $819,667 $24,080,333 $2,270,000 $6,730,000 212344
Sabres $47,359,870 $84,171,006 $11,328,994 $13,571,006 $2,189,900 $6,810,100 222345
Senators $92,724,317 $72,665,250 $22,834,750 $2,065,250 $2,092,400 $6,907,600 212243
Sharks $77,304,884 $75,007,000 $20,493,000 $4,407,000 $1,907,500 $7,092,500 222042
Stars $42,855,240 $76,639,998 $18,860,002 $6,039,998 $2,775,510 $6,224,490 233053
Wild $85,747,591 $81,441,000 $14,059,000 $10,841,000 $2,422,500 $6,577,500 242549