Team FinanceLast Update - Wednesday, October 8, 2025 at 22:48
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,905,000
Farm Players Total Salaries$1,935,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$915,678
Farm Year To Date Expenses$20,829
Pro Salary Cap To Date$915,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$457,839
Pro Estimated Expenses$86,989,410
Farm Remaining Season Days179
Farm Expenses Per Days$10,691
Farm Estimated Expenses$1,913,689
Estimated Season Expenses$88,903,099
Estimated Season Salary Cap$87,905,088
Estimate Under Maximum Salary Cap of $88,000,000$94,912
Estimate Over Minimum Salary Cap of $0 $87,905,088
Current Bank Account$28,336,742
Projected Bank Account($60,566,357)

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $16,200,000 (5)
-Salary Remaining : $16,031,250
Nathan MacKinnon (1 Way Contract) $15,550,000 (4)
-Salary Remaining : $15,388,021
Roope Hintz (1 Way Contract) $10,647,000 (4)
-Salary Remaining : $10,536,094
Sebastian Aho (1 Way Contract) $10,530,000 (3)
-Salary Remaining : $10,420,313
Jacob Trouba (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $5,343,750
J.T. Compher $4,100,000 (2)
-Salary Remaining : $4,057,292
Valeri Nichushkin (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $3,117,188
Alex Iafallo (1 Way Contract) $3,055,500 (1)
-Salary Remaining : $3,023,672
Jeff Skinner (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $2,473,958
Joel Edmundson (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,473,958
Alex Newhook (1 Way Contract) $2,479,500 (1)
-Salary Remaining : $2,453,672
Ilya Samsonov (1 Way Contract) $2,268,000 (4)
-Salary Remaining : $2,244,375
Dmitri Voronkov $1,500,000 (2)
-Salary Remaining : $1,484,375
Jake Allen $1,495,000 (2)
-Salary Remaining : $1,479,427
Nick Perbix $1,417,500 (5)
-Salary Remaining : $1,402,734
Vincent Desharnais $1,000,000 (3)
-Salary Remaining : $989,583
Oliver Ekman-Larsson (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $989,583
Stuart Skinner $937,500 (2)
-Salary Remaining : $927,734
Marcus Johansson $925,000 (2)
-Salary Remaining : $915,365
Jack St. Ivany $750,000 (1)
-Salary Remaining : $742,188
Ryan Sandelin $500,000 (2)
-Salary Remaining : $494,792
Total Pro Players21
Salary Commitment
Year 2025 : $87,905,000
Year 2026 : $75,220,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500
Salary Average Commitment
Year 2025 : $86,910,000
Year 2026 : $74,225,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500
Salary Cap with 1 Way Contract
Year 2025 : $87,905,000
Year 2026 : $75,220,000
Year 2027 : $62,612,500
Year 2028 : $48,582,500

Farm Players Salaries

John Stevens $105,000 (1)
Salary Remaining : $103,840
Rocco Grimaldi $100,000 (2)
Salary Remaining : $98,895
Brandon Biro $100,000 (1)
Salary Remaining : $98,895
Reece Newkirk $75,000 (1)
Salary Remaining : $74,171
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $74,171
Michael Callahan $75,000 (1)
Salary Remaining : $74,171
Jacob Quillan $75,000 (3)
Salary Remaining : $74,171
Pavol Regenda $75,000 (1)
Salary Remaining : $74,171
Cooper Black $75,000 (3)
Salary Remaining : $74,171
Sam Lipkin $75,000 (3)
Salary Remaining : $74,171
Carl Lindbom $75,000 (3)
Salary Remaining : $74,171
Matt Martin $75,000 (3)
Salary Remaining : $74,171
Chad Hillebrand $75,000 (3)
Salary Remaining : $74,171
Ben Hemmerling $75,000 (3)
Salary Remaining : $74,171
Oscar Eklind $75,000 (1)
Salary Remaining : $74,171
Ty Gallagher $75,000 (3)
Salary Remaining : $74,171
Jake Furlong $75,000 (3)
Salary Remaining : $74,171
Yaniv Perets $75,000 (3)
Salary Remaining : $74,171
Trevor Lewis $75,000 (1)
Salary Remaining : $74,171
Maxwell Crozier $70,000 (2)
Salary Remaining : $69,227
Farm Player 117 $70,000 (1)
Salary Remaining : $69,227
Henrik Tikkanen $65,000 (2)
Salary Remaining : $64,282
Eetu Liukas $65,000 (2)
Salary Remaining : $64,282
Ethan Samson $60,000 (2)
Salary Remaining : $59,337
Cooper Walker $50,000 (4)
Salary Remaining : $49,448
Jett Jones $50,000 (4)
Salary Remaining : $49,448
Total Farm Players26
Salary Commitment
Year 2025 : $1,935,000
Year 2026 : $1,210,000
Year 2027 : $850,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $1,920,000
Year 2026 : $1,195,000
Year 2027 : $850,000
Year 2028 : $100,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,191,500
Farm Players Total Salaries$2,214,575
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$809,026
Farm Year To Date Expenses$24,056
Pro Salary Cap To Date$809,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$396,831
Pro Estimated Expenses$75,397,890
Farm Remaining Season Days179
Farm Expenses Per Days$12,235
Farm Estimated Expenses$2,190,065
Estimated Season Expenses$77,587,955
Estimated Season Salary Cap$76,206,916
Estimate Under Maximum Salary Cap of $88,000,000$11,793,084
Estimate Over Minimum Salary Cap of $0 $76,206,916
Current Bank Account$9,685,535
Projected Bank Account($67,902,420)

Pro Players Salaries

Rickard Rakell (1 Way Contract) $8,525,000 (2)
-Salary Remaining : $8,436,198
Quinn Hughes (1 Way Contract) $7,457,500 (1)
-Salary Remaining : $7,379,818
Bo Horvat (1 Way Contract) $7,425,000 (3)
-Salary Remaining : $7,347,656
Jaccob Slavin (1 Way Contract) $6,490,000 (2)
-Salary Remaining : $6,422,396
Blake Coleman (1 Way Contract) $5,770,000 (4)
-Salary Remaining : $5,709,896
Darnell Nurse (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,442,708
Jean-Gabriel Pageau (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $4,552,083
Jake Walman (1 Way Contract) $4,590,000 (4)
-Salary Remaining : $4,542,188
Brayden McNabb $4,000,000 (1)
-Salary Remaining : $3,958,333
Andrew Copp (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $3,067,708
Jordan Kyrou (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $2,743,125
Nick Foligno (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,721,354
Connor Ingram $2,457,000 (4)
-Salary Remaining : $2,431,406
Casey Cizikas (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,177,083
Cutter Gauthier (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,731,771
Timothy Liljegren (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,731,771
Philip Tomasino (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,558,594
Zach Benson $1,500,000 (2)
-Salary Remaining : $1,484,375
Casey DeSmith $1,400,000 (2)
-Salary Remaining : $1,385,417
Luke Evangelista $1,250,000 (1)
-Salary Remaining : $1,236,979
Connor Dewar $880,000 (2)
-Salary Remaining : $870,833
Alex Laferriere (1 Way Contract) $650,000 (2)
-Salary Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $78,391,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Average Commitment
Year 2025 : $78,391,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000
Salary Cap with 1 Way Contract
Year 2025 : $76,191,500
Year 2026 : $60,712,000
Year 2027 : $29,067,000
Year 2028 : $12,817,000

Farm Players Salaries

Carson Meyer $147,500 (1)
Salary Remaining : $145,870
T.J. Tynan $140,000 (1)
Salary Remaining : $138,453
Christian Fischer $131,625 (3)
Salary Remaining : $130,171
Samuel Honzek $115,000 (3)
Salary Remaining : $113,729
Joe Snively $104,000 (2)
Salary Remaining : $102,851
Dennis Gilbert $102,375 (3)
Salary Remaining : $101,244
Casey Fitzgerald $97,500 (2)
Salary Remaining : $96,423
Jakub Dvorak $90,000 (3)
Salary Remaining : $89,006
James Hamblin $88,825 (2)
Salary Remaining : $87,844
Josh Dunne $85,250 (2)
Salary Remaining : $84,308
Ethen Frank $77,500 (1)
Salary Remaining : $76,644
Jan Jenik $77,500 (2)
Salary Remaining : $76,644
Ruslan Khazheyev $75,000 (3)
Salary Remaining : $74,171
Collin Graf $75,000 (3)
Salary Remaining : $74,171
Garrett Pilon $75,000 (1)
Salary Remaining : $74,171
Isaiah George $75,000 (3)
Salary Remaining : $74,171
Charles-Alexis Legault $75,000 (3)
Salary Remaining : $74,171
Dylan Duke $75,000 (3)
Salary Remaining : $74,171
Pierrick Dube $70,000 (2)
Salary Remaining : $69,227
Brendan Brisson $65,000 (1)
Salary Remaining : $64,282
Danny Zhilkin $65,000 (2)
Salary Remaining : $64,282
Jeremie Poirier $65,000 (1)
Salary Remaining : $64,282
Matthew Seminoff $62,500 (2)
Salary Remaining : $61,809
Brian Halonen $60,000 (1)
Salary Remaining : $59,337
Isaac Poulter $60,000 (2)
Salary Remaining : $59,337
Rory Kerins $60,000 (2)
Salary Remaining : $59,337
Total Farm Players26
Salary Commitment
Year 2025 : $2,214,575
Year 2026 : $1,584,575
Year 2027 : $814,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,214,575
Year 2026 : $1,584,575
Year 2027 : $814,000
Year 2028 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$51,370,000
Farm Players Total Salaries$2,681,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$535,104
Farm Year To Date Expenses$29,632
Pro Salary Cap To Date$535,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$267,552
Pro Estimated Expenses$50,834,880
Farm Remaining Season Days179
Farm Expenses Per Days$14,816
Farm Estimated Expenses$2,652,064
Estimated Season Expenses$53,486,944
Estimated Season Salary Cap$56,119,984
Estimate Under Maximum Salary Cap of $88,000,000$31,880,016
Estimate Over Minimum Salary Cap of $0 $56,119,984
Current Bank Account$15,084,511
Projected Bank Account($38,402,433)

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,916,667
Morgan Rielly (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $5,442,708
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,700,521
Jonas Brodin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,453,125
Robby Fabbri (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $4,205,729
Brendan Gallagher (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,721,354
Kaapo Kakko (1 Way Contract) $2,640,000 (4)
-Salary Remaining : $2,612,500
Connor McMichael $2,625,000 (4)
-Salary Remaining : $2,597,656
Jacob Bryson (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,830,729
James Reimer (1 Way Contract) $1,800,000 (4)
-Salary Remaining : $1,781,250
Victor Olofsson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,484,375
Nick Blankenburg (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,484,375
Anton Forsberg $1,450,000 (3)
-Salary Remaining : $1,434,896
Darren Raddysh $1,365,000 (3)
-Salary Remaining : $1,350,781
Lukas Reichel $1,080,000 (1)
-Salary Remaining : $1,068,750
Justin Barron $1,035,000 (1)
-Salary Remaining : $1,024,219
Tyson Foerster $950,000 (1)
-Salary Remaining : $940,104
Marat Khusnutdinov $875,000 (2)
-Salary Remaining : $865,885
Mackie Samoskevich $800,000 (2)
-Salary Remaining : $791,667
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $742,188
Kevin Rooney $750,000 (3)
-Salary Remaining : $742,188
Emil Martinsen Lilleberg $650,000 (2)
-Salary Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $51,370,000
Year 2026 : $44,205,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Average Commitment
Year 2025 : $51,370,000
Year 2026 : $44,205,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000
Salary Cap with 1 Way Contract
Year 2025 : $51,370,000
Year 2026 : $44,205,000
Year 2027 : $24,630,000
Year 2028 : $21,065,000

Farm Players Salaries

Victor Ostman $149,000 (5)
Salary Remaining : $147,354
Tanner Jeannot $140,000 (3)
Salary Remaining : $138,453
Zack MacEwen $116,250 (5)
Salary Remaining : $114,965
Jonathan Lekkerimaki $115,000 (3)
Salary Remaining : $113,729
Scott Perunovich $115,000 (2)
Salary Remaining : $113,729
Mason Morelli $100,750 (2)
Salary Remaining : $99,637
Isaak Phillips $96,875 (5)
Salary Remaining : $95,805
Joe Hicketts $93,000 (1)
Salary Remaining : $91,972
Mike Vecchione $90,000 (2)
Salary Remaining : $89,006
Harrison Brunicke $90,000 (3)
Salary Remaining : $89,006
Jesse Pulkkinen $90,000 (3)
Salary Remaining : $89,006
Ville Koivunen $90,000 (3)
Salary Remaining : $89,006
Oliver Kapanen $90,000 (3)
Salary Remaining : $89,006
Cameron Crotty $85,250 (2)
Salary Remaining : $84,308
Jacob Moverare $85,250 (2)
Salary Remaining : $84,308
Cam Dineen $85,250 (1)
Salary Remaining : $84,308
Reid Schaefer $80,000 (2)
Salary Remaining : $79,116
Calle Clang $80,000 (2)
Salary Remaining : $79,116
Brandon Gignac $77,500 (1)
Salary Remaining : $76,644
Owen Sillinger $75,000 (2)
Salary Remaining : $74,171
Will Cranley $75,000 (3)
Salary Remaining : $74,171
Emilio Pettersen $75,000 (3)
Salary Remaining : $74,171
Marshall Warren $75,000 (3)
Salary Remaining : $74,171
Tanner Dickinson $67,500 (2)
Salary Remaining : $66,754
Sean Farrell $65,000 (2)
Salary Remaining : $64,282
Colton Dach $65,000 (2)
Salary Remaining : $64,282
Cole McWard $65,000 (2)
Salary Remaining : $64,282
Jake Gaudet $50,000 (2)
Salary Remaining : $49,448
Tommy Miller $50,000 (3)
Salary Remaining : $49,448
Kevin Gravel $50,000 (1)
Salary Remaining : $49,448
Drew Callin $50,000 (2)
Salary Remaining : $49,448
Graham Slaggert $50,000 (3)
Salary Remaining : $49,448
Total Farm Players32
Salary Commitment
Year 2025 : $2,681,625
Year 2026 : $2,375,875
Year 2027 : $1,302,125
Year 2028 : $362,125
Salary Average Commitment
Year 2025 : $2,681,625
Year 2026 : $2,375,875
Year 2027 : $1,302,125
Year 2028 : $362,125

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,731 - 86.55%
Farm Level 2: 1000 - $15 - 865 - 86.50%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,596 - 86.53%
Average Income per Game$109,604
Year to Date Revenue$109,604

Expense

Pro Players Total Salaries$87,362,417
Farm Players Total Salaries$2,313,633
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$910,026
Farm Year To Date Expenses$25,566
Pro Salary Cap To Date$910,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,384,160
Pro Remaining Season Days190
Pro Expenses Per Days$455,013
Pro Estimated Expenses$86,452,470
Farm Remaining Season Days179
Farm Expenses Per Days$12,783
Farm Estimated Expenses$2,288,157
Estimated Season Expenses$88,740,627
Estimated Season Salary Cap$87,362,496
Estimate Under Maximum Salary Cap of $88,000,000$637,504
Estimate Over Minimum Salary Cap of $0 $87,362,496
Current Bank Account$4,509,595
Projected Bank Account($79,846,872)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (3)
-Salary Remaining : $11,528,646
Cam Fowler (1 Way Contract) $9,250,000 (5)
-Salary Remaining : $9,153,646
Anders Lee (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,411,458
Jake Guentzel (1 Way Contract) $8,100,000 (3)
-Salary Remaining : $8,015,625
Artturi Lehkonen (1 Way Contract) $6,075,000 (4)
-Salary Remaining : $6,011,719
Tristan Jarry (1 Way Contract) $4,410,000 (2)
-Salary Remaining : $4,364,063
Noah Dobson (1 Way Contract) $4,025,000 (3)
-Salary Remaining : $3,983,073
Teddy Blueger (1 Way Contract) $4,000,500 (3)
-Salary Remaining : $3,958,828
Joshua Norris (1 Way Contract) $3,935,250 (1)
-Salary Remaining : $3,894,258
Darcy Kuemper (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,710,938
Gustav Forsling $3,600,001 (4)
-Salary Remaining : $3,562,501
Mario Ferraro (1 Way Contract) $3,241,667 (2)
-Salary Remaining : $3,207,900
Nic Dowd (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,968,750
Jack Quinn $2,733,750 (1)
-Salary Remaining : $2,705,273
Brandon Hagel (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,632,813
Eetu Luostarinen (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,632,813
Semyon Varlamov $1,499,999 (2)
-Salary Remaining : $1,484,374
Brock McGinn $1,480,000 (3)
-Salary Remaining : $1,464,583
Luke Glendening $1,350,000 (2)
-Salary Remaining : $1,335,938
Parker Wotherspoon $906,250 (1)
-Salary Remaining : $896,810
Rasmus Ristolainen $900,000 (4)
-Salary Remaining : $890,625
Tyler Tucker $880,000 (3)
-Salary Remaining : $870,833
Cole Koepke $775,000 (1)
-Salary Remaining : $766,927
Total Pro Players23
Salary Commitment
Year 2025 : $87,362,417
Year 2026 : $71,324,667
Year 2027 : $58,460,501
Year 2028 : $28,325,001
Salary Average Commitment
Year 2025 : $87,362,417
Year 2026 : $74,362,167
Year 2027 : $58,460,501
Year 2028 : $28,325,001
Salary Cap with 1 Way Contract
Year 2025 : $87,362,417
Year 2026 : $74,362,167
Year 2027 : $58,460,501
Year 2028 : $28,325,001

Farm Players Salaries

Cole Guttman $125,000 (1)
Salary Remaining : $123,619
Denton Mateychuk $115,000 (3)
Salary Remaining : $113,729
Anthony Angello $100,750 (2)
Salary Remaining : $99,637
Rhett Gardner $100,750 (2)
Salary Remaining : $99,637
Lucas Johansen $96,075 (5)
Salary Remaining : $95,013
Hudson Fasching $93,000 (1)
Salary Remaining : $91,972
Riley Kidney $90,000 (3)
Salary Remaining : $89,006
Luke Tuch $90,000 (3)
Salary Remaining : $89,006
Ryan Suzuki $86,333 (2)
Salary Remaining : $85,379
Miko Matikka $82,500 (3)
Salary Remaining : $81,588
Gavin Hayes $82,500 (3)
Salary Remaining : $81,588
Jaxon Castor $80,000 (4)
Salary Remaining : $79,116
Luke Henman $76,725 (3)
Salary Remaining : $75,877
Jack Randl $75,000 (5)
Salary Remaining : $74,171
Nathan Clurman $75,000 (5)
Salary Remaining : $74,171
Joseph LaBate $75,000 (5)
Salary Remaining : $74,171
Jaret Anderson-Dolan $75,000 (1)
Salary Remaining : $74,171
Ty Mueller $75,000 (3)
Salary Remaining : $74,171
Zack Hayes $75,000 (5)
Salary Remaining : $74,171
Chris Wagner $75,000 (5)
Salary Remaining : $74,171
Ethan Edwards $75,000 (3)
Salary Remaining : $74,171
Ryder Rolston $70,000 (2)
Salary Remaining : $69,227
Caedan Bankier $65,000 (2)
Salary Remaining : $64,282
Max Sasson $65,000 (2)
Salary Remaining : $64,282
Jayden Grubbe $65,000 (2)
Salary Remaining : $64,282
Michael Houser $65,000 (1)
Salary Remaining : $64,282
Brad Hunt $65,000 (1)
Salary Remaining : $64,282
Dawson Barteaux $50,000 (2)
Salary Remaining : $49,448
Aaron Ness $50,000 (2)
Salary Remaining : $49,448
Total Farm Players29
Salary Commitment
Year 2025 : $2,313,633
Year 2026 : $1,890,633
Year 2027 : $1,237,800
Year 2028 : $551,075
Salary Average Commitment
Year 2025 : $2,313,633
Year 2026 : $1,890,633
Year 2027 : $1,237,800
Year 2028 : $551,075

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,787,250
Farm Players Total Salaries$1,719,312
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$904,034
Farm Year To Date Expenses$18,998
Pro Salary Cap To Date$896,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$452,017
Pro Estimated Expenses$85,883,230
Farm Remaining Season Days179
Farm Expenses Per Days$9,499
Farm Estimated Expenses$1,700,321
Estimated Season Expenses$87,583,551
Estimated Season Salary Cap$86,037,312
Estimate Under Maximum Salary Cap of $88,000,000$1,962,688
Estimate Over Minimum Salary Cap of $0 $86,037,312
Current Bank Account$4,537,190
Projected Bank Account($83,046,361)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $7,718,750
Jason Robertson (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $6,557,227
Lucas Raymond (1 Way Contract) $6,540,750 (1)
-Salary Remaining : $6,472,617
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,432,292
Nikita Kucherov (1 Way Contract) $6,460,000 (2)
-Salary Remaining : $6,392,708
Vincent Trocheck (1 Way Contract) $6,412,500 (2)
-Salary Remaining : $6,345,703
Seth Jones (1 Way Contract) $6,318,000 (1)
-Salary Remaining : $6,252,188
Pavel Buchnevich (1 Way Contract) $4,870,500 (2)
-Salary Remaining : $4,819,766
Devon Toews (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,700,521
Jake Oettinger (1 Way Contract) $3,960,000 (2)
-Salary Remaining : $3,918,750
Adam Lowry (1 Way Contract) $3,850,000 (4)
-Salary Remaining : $3,809,896
Alex DeBrincat (1 Way Contract) $3,170,000 (1)
-Salary Remaining : $3,136,979
Brady Skjei (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $3,067,708
Martin Fehervary (1 Way Contract) $2,675,000 (2)
-Salary Remaining : $2,647,135
Marc-Andre Fleury (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,226,563
Ryan Poehling (1 Way Contract) $1,805,000 (1)
-Salary Remaining : $1,786,198
Cole Sillinger (1 Way Contract) $1,721,250 (1)
-Salary Remaining : $1,703,320
Matthew Poitras (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Cody Ceci $1,462,500 (1)
-Salary Remaining : $1,447,266
Connor Clifton $1,350,000 (3)
-Salary Remaining : $1,335,938
Matt Coronato $1,250,000 (2)
-Salary Remaining : $1,236,979
Barclay Goodrow $1,165,500 (1)
-Salary Remaining : $1,153,359
Dmitry Osipov (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $742,188
Justin Danforth $500,000 (3)
-Salary Remaining : $494,792
Total Pro Players24
Salary Commitment
Year 2025 : $86,787,250
Year 2026 : $69,435,000
Year 2027 : $24,800,000
Year 2028 : $10,350,000
Salary Average Commitment
Year 2025 : $86,787,250
Year 2026 : $54,978,000
Year 2027 : $20,050,000
Year 2028 : $10,350,000
Salary Cap with 1 Way Contract
Year 2025 : $86,037,250
Year 2026 : $54,978,000
Year 2027 : $20,050,000
Year 2028 : $10,350,000

Farm Players Salaries

Wilmer Skoog $130,000 (4)
Salary Remaining : $128,563
Jeremy Brodeur $98,000 (4)
Salary Remaining : $96,917
Joe Arntsen $95,000 (5)
Salary Remaining : $93,950
Milo Roelens $95,000 (5)
Salary Remaining : $93,950
Fraser Minten $90,000 (3)
Salary Remaining : $89,006
Cameron Butler $89,438 (4)
Salary Remaining : $88,449
Adam Beckman $84,375 (4)
Salary Remaining : $83,443
Brandon Baddock $82,500 (4)
Salary Remaining : $81,588
Connor MacEachern $80,000 (1)
Salary Remaining : $79,116
Jacob Doty $80,000 (2)
Salary Remaining : $79,116
Antti Tuomisto $75,000 (2)
Salary Remaining : $74,171
Lleyton Moore $75,000 (4)
Salary Remaining : $74,171
Lucas Vanroboys $75,000 (1)
Salary Remaining : $74,171
Noah Laba $75,000 (3)
Salary Remaining : $74,171
Nikita Pavlychev $75,000 (1)
Salary Remaining : $74,171
Wyatt Aamodt $70,000 (3)
Salary Remaining : $69,227
Nick Abruzzese $70,000 (1)
Salary Remaining : $69,227
Gavin Hain $65,000 (3)
Salary Remaining : $64,282
Mark Sinclair $60,000 (1)
Salary Remaining : $59,337
Jaxsen Wiebe $55,000 (4)
Salary Remaining : $54,392
Steven Santini $50,000 (3)
Salary Remaining : $49,448
Kevin Wall $50,000 (3)
Salary Remaining : $49,448
Jean-Luc Foudy $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $1,719,313
Year 2026 : $1,359,313
Year 2027 : $1,204,313
Year 2028 : $804,313
Salary Average Commitment
Year 2025 : $1,719,313
Year 2026 : $1,359,313
Year 2027 : $1,204,313
Year 2028 : $804,313

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %3,000 - 100.00%
Average Income per Game$126,650
Year to Date Revenue$126,650

Expense

Pro Players Total Salaries$53,905,111
Farm Players Total Salaries$2,260,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$598,491
Farm Year To Date Expenses$24,061
Pro Salary Cap To Date$521,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$5,066,000
Pro Remaining Season Days190
Pro Expenses Per Days$280,756
Pro Estimated Expenses$53,343,640
Farm Remaining Season Days179
Farm Expenses Per Days$12,486
Farm Estimated Expenses$2,234,994
Estimated Season Expenses$55,578,634
Estimated Season Salary Cap$52,343,104
Estimate Under Maximum Salary Cap of $88,000,000$35,656,896
Estimate Over Minimum Salary Cap of $0 $52,343,104
Current Bank Account$4,627,742
Projected Bank Account($45,884,892)

Pro Players Salaries

Kyle Palmieri (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,432,292
Kevin Hayes (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $6,135,417
Joel Farabee (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,442,708
Will Borgen (1 Way Contract) $4,920,000 (2)
-Salary Remaining : $4,868,750
Connor Brown (1 Way Contract) $4,860,000 (2)
-Salary Remaining : $4,809,375
Jesse Puljujarvi (1 Way Contract) $3,400,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,364,583
Jordan Martinook (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $2,572,917
Justin Robidas (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,473,958
Yegor Sharangovich (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,959,375
William Carrier (1 Way Contract) $1,816,667 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,797,743
Oskar Sundqvist (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Andrew Poturalski $1,490,000 (5)
-Salary Remaining : $1,474,479
Michael DiPietro $1,444,444 (1)
-Salary Remaining : $1,429,398
Jordan Harris $1,400,000 (2)
-Salary Remaining : $1,385,417
Ryan Fanti $1,400,000 (5)
-Salary Remaining : $1,385,417
John Klingberg $1,300,000 (4)
-Salary Remaining : $1,286,458
Alexander Nylander $1,085,000 (5)
-Salary Remaining : $1,073,698
Travis Boyd $1,012,500 (2)
-Salary Remaining : $1,001,953
Mason Lohrei $1,000,000 (2)
-Salary Remaining : $989,583
Jake Christiansen $975,000 (2)
-Salary Remaining : $964,844
Sam Colangelo $900,000 (3)
-Salary Remaining : $890,625
Parker Kelly $825,000 (2)
-Salary Remaining : $816,406
Alex Nedeljkovic $796,500 (1)
-Salary Remaining : $788,203
Jayden Struble $750,000 (2)
-Salary Remaining : $742,188
Pontus Holmberg $650,000 (1)
-Salary Remaining : $643,229
Phillip Di Giuseppe $500,000 (4)
-Salary Remaining : $494,792
Total Pro Players26
Salary Commitment
Year 2025 : $57,305,111
Year 2026 : $38,217,500
Year 2027 : $12,175,000
Year 2028 : $5,775,000
Salary Average Commitment
Year 2025 : $57,305,111
Year 2026 : $38,217,500
Year 2027 : $12,175,000
Year 2028 : $5,775,000
Salary Cap with 1 Way Contract
Year 2025 : $49,588,444
Year 2026 : $38,217,500
Year 2027 : $12,175,000
Year 2028 : $5,775,000

Farm Players Salaries

Jeremie Biakabutuka $140,000 (5)
Salary Remaining : $138,453
Jackson Dorrington $140,000 (5)
Salary Remaining : $138,453
Cole Bardreau $140,000 (4)
Salary Remaining : $138,453
Adam Scheel $130,000 (1)
Salary Remaining : $128,564
Brogan Rafferty $102,500 (3)
Salary Remaining : $101,367
Dysin Mayo $95,000 (3)
Salary Remaining : $93,950
Thomas Bordeleau $85,000 (1)
Salary Remaining : $84,061
Ondrej Becher $82,500 (3)
Salary Remaining : $81,588
Nikita Alexandrov $77,500 (2)
Salary Remaining : $76,644
Valtteri Puustinen $77,500 (2)
Salary Remaining : $76,644
Connor Mayer $75,000 (5)
Salary Remaining : $74,171
Anders Bjork $75,000 (3)
Salary Remaining : $74,171
Kyle Marino $75,000 (5)
Salary Remaining : $74,171
Marcus Hogberg $75,000 (5)
Salary Remaining : $74,171
Jon McDonald $75,000 (5)
Salary Remaining : $74,171
Luke Rowe $75,000 (5)
Salary Remaining : $74,171
Austin Strand $75,000 (3)
Salary Remaining : $74,171
Joe Gambardella $75,000 (5)
Salary Remaining : $74,171
Alexander Holtz $75,000 (1)
Salary Remaining : $74,171
Kyle Mayhew $75,000 (5)
Salary Remaining : $74,171
Dylan Anhorn $75,000 (5)
Salary Remaining : $74,171
Antonio Stranges $70,000 (2)
Salary Remaining : $69,227
Jan Mysak $70,000 (1)
Salary Remaining : $69,227
Linus Karlsson $65,000 (1)
Salary Remaining : $64,282
Riley Sutter $65,000 (1)
Salary Remaining : $64,282
Kale Kessy $50,000 (2)
Salary Remaining : $49,448
Sam Bitten $50,000 (4)
Salary Remaining : $49,448
Michael Sgarbossa $50,000 (2)
Salary Remaining : $49,448
Mitch McLain $50,000 (4)
Salary Remaining : $49,448
Mackenzie MacEachern $50,000 (4)
Salary Remaining : $49,448
Lucas Condotta $50,000 (3)
Salary Remaining : $49,448
Total Farm Players31
Salary Commitment
Year 2025 : $2,465,000
Year 2026 : $1,975,000
Year 2027 : $1,650,000
Year 2028 : $1,170,000
Salary Average Commitment
Year 2025 : $2,465,000
Year 2026 : $1,975,000
Year 2027 : $1,650,000
Year 2028 : $1,170,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 942 - 94.20%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,942 - 98.07%
Average Income per Game$125,354
Year to Date Revenue$125,354

Expense

Pro Players Total Salaries$78,565,296
Farm Players Total Salaries$1,736,525
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$814,873
Farm Year To Date Expenses$18,801
Pro Salary Cap To Date$792,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$5,014,160
Pro Remaining Season Days190
Pro Expenses Per Days$409,194
Pro Estimated Expenses$77,746,860
Farm Remaining Season Days179
Farm Expenses Per Days$9,594
Farm Estimated Expenses$1,717,326
Estimated Season Expenses$79,464,186
Estimated Season Salary Cap$76,461,828
Estimate Under Maximum Salary Cap of $88,000,000$11,538,172
Estimate Over Minimum Salary Cap of $0 $76,461,828
Current Bank Account$13,737,272
Projected Bank Account($60,712,754)

Pro Players Salaries

Claude Giroux (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,895,833
Vince Dunn (1 Way Contract) $9,261,000 (4)
-Salary Remaining : $9,164,531
Nazem Kadri (1 Way Contract) $8,300,000 (2)
-Salary Remaining : $8,213,542
Andrei Kuzmenko (1 Way Contract) $6,930,000 (3)
-Salary Remaining : $6,857,813
Matt Boldy (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $6,857,813
Mattias Samuelsson $4,264,285 (3)
-Salary Remaining : $4,219,865
Olli Maatta (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $4,156,250
Carson Soucy (1 Way Contract) $3,950,000 (3)
-Salary Remaining : $3,908,854
Alexander Kerfoot (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,968,750
Kevin Stenlund (1 Way Contract) $2,700,000 (5)
-Salary Remaining : $2,671,875
Calvin de Haan (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,078,125
Jack Roslovic (1 Way Contract) $2,010,642 (1)
-Salary Remaining : $1,989,698
Erik Haula (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Pius Suter (1 Way Contract) $1,872,000 (2)
-Salary Remaining : $1,852,500
Rasmus Sandin $1,449,000 (1)
-Salary Remaining : $1,433,906
Sam Malinski $1,400,000 (2)
-Salary Remaining : $1,385,417
Nils Hoglander (1 Way Contract) $1,375,000 (4)
-Salary Remaining : $1,360,677
Anthony Stolarz $1,300,000 (1)
-Salary Remaining : $1,286,458
Niko Mikkola $1,063,125 (2)
-Salary Remaining : $1,052,051
Cody Glass $1,005,244 (2)
-Salary Remaining : $994,773
Vasily Podkolzin $990,000 (3)
-Salary Remaining : $979,688
Colton Sissons $925,000 (2)
-Salary Remaining : $915,365
Eric Comrie $840,000 (1)
-Salary Remaining : $831,250
Spencer Stastney $700,000 (1)
-Salary Remaining : $692,708
Total Pro Players24
Salary Commitment
Year 2025 : $78,565,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000
Salary Average Commitment
Year 2025 : $78,565,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000
Salary Cap with 1 Way Contract
Year 2025 : $76,465,296
Year 2026 : $70,165,654
Year 2027 : $42,600,285
Year 2028 : $20,266,000

Farm Players Salaries

Ethan Bear $135,000 (1)
Salary Remaining : $133,508
Luke Prokop $82,500 (3)
Salary Remaining : $81,588
Aaron Dell $77,900 (1)
Salary Remaining : $77,039
Jack Rathbone $77,500 (2)
Salary Remaining : $76,644
Zac Funk $75,000 (3)
Salary Remaining : $74,171
Ben Steeves $75,000 (3)
Salary Remaining : $74,171
Kai Uchacz $75,000 (3)
Salary Remaining : $74,171
Reece Vitelli $75,000 (1)
Salary Remaining : $74,171
Cade Webber $75,000 (3)
Salary Remaining : $74,171
Jett Woo $73,625 (1)
Salary Remaining : $72,811
Farm Goalie 7 $70,000 (1)
Salary Remaining : $69,227
Wyatt Kaiser $70,000 (2)
Salary Remaining : $69,227
Farm Player 108 $70,000 (1)
Salary Remaining : $69,227
Leo Loof $70,000 (2)
Salary Remaining : $69,227
Filip Engaras $70,000 (3)
Salary Remaining : $69,227
Farm Player 109 $70,000 (1)
Salary Remaining : $69,227
Farm Player 115 $70,000 (1)
Salary Remaining : $69,227
Tucker Robertson $65,000 (2)
Salary Remaining : $64,282
Logan Shaw $60,000 (2)
Salary Remaining : $59,337
Jordan Oesterle $60,000 (3)
Salary Remaining : $59,337
Colin Felix $60,000 (4)
Salary Remaining : $59,337
Jordan Papirny $60,000 (1)
Salary Remaining : $59,337
Brett Budgell $60,000 (3)
Salary Remaining : $59,337
Justin Dowling $60,000 (2)
Salary Remaining : $59,337
Total Farm Players24
Salary Commitment
Year 2025 : $1,736,525
Year 2026 : $1,035,000
Year 2027 : $632,500
Year 2028 : $60,000
Salary Average Commitment
Year 2025 : $1,736,525
Year 2026 : $1,035,000
Year 2027 : $632,500
Year 2028 : $60,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,713 - 85.65%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$1,750,750
Farm
Home Games Left40
Average Attendance - %2,684 - 89.47%
Average Income per Game$111,035
Year to Date Revenue$111,035

Expense

Pro Players Total Salaries$81,350,834
Farm Players Total Salaries$3,398,021
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$847,404
Farm Year To Date Expenses$37,548
Pro Salary Cap To Date$847,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,030,000
Farm Estimated Season Revenue$4,441,400
Pro Remaining Season Days190
Pro Expenses Per Days$423,702
Pro Estimated Expenses$80,503,380
Farm Remaining Season Days179
Farm Expenses Per Days$18,774
Farm Estimated Expenses$3,360,546
Estimated Season Expenses$83,863,926
Estimated Season Salary Cap$81,350,784
Estimate Under Maximum Salary Cap of $88,000,000$6,649,216
Estimate Over Minimum Salary Cap of $0 $81,350,784
Current Bank Account$39,542,864
Projected Bank Account$30,150,338

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,699,750 (4)
-Salary Remaining : $7,619,544
Ivan Provorov (1 Way Contract) $7,300,000 (5)
-Salary Remaining : $7,223,958
Adin Hill (1 Way Contract) $6,857,500 (3)
-Salary Remaining : $6,786,068
Seth Jarvis (1 Way Contract) $6,677,000 (1)
-Salary Remaining : $6,607,448
Carter Verhaeghe (1 Way Contract) $5,831,334 (3)
-Salary Remaining : $5,770,591
Trevor Zegras (1 Way Contract) $5,461,500 (1)
-Salary Remaining : $5,404,609
Christian Dvorak (1 Way Contract) $5,337,500 (1)
-Salary Remaining : $5,281,901
Adam Larsson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,760,417
Scott Laughton (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,760,417
Chandler Stephenson (1 Way Contract) $3,712,500 (2)
-Salary Remaining : $3,673,828
Robert Thomas (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,463,542
Frederick Gaudreau (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,463,542
Ryan Lindgren (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $3,265,625
Alex Tuch (1 Way Contract) $3,215,000 (4)
-Salary Remaining : $3,181,510
Jeremy Lauzon (1 Way Contract) $2,799,750 (4)
-Salary Remaining : $2,770,586
Morgan Geekie (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Cole Smith $1,498,000 (4)
-Salary Remaining : $1,482,396
Nils Lundkvist $1,375,000 (4)
-Salary Remaining : $1,360,677
Jalen Chatfield $1,141,000 (4)
-Salary Remaining : $1,129,115
Simon Benoit $822,500 (2)
-Salary Remaining : $813,932
Justin Hryckowian $800,000 (2)
-Salary Remaining : $791,667
Mitchell Chaffee $772,500 (1)
-Salary Remaining : $764,453
Arvid Soderblom $650,000 (1)
-Salary Remaining : $643,229
Total Pro Players23
Salary Commitment
Year 2025 : $81,350,834
Year 2026 : $51,267,334
Year 2027 : $40,932,334
Year 2028 : $28,243,500
Salary Average Commitment
Year 2025 : $79,450,834
Year 2026 : $48,052,334
Year 2027 : $37,717,334
Year 2028 : $25,028,500
Salary Cap with 1 Way Contract
Year 2025 : $81,350,834
Year 2026 : $48,052,334
Year 2027 : $37,717,334
Year 2028 : $25,028,500

Farm Players Salaries

Yan Kuznetsov $149,000 (1)
Salary Remaining : $147,354
Dylan Coghlan $144,444 (1)
Salary Remaining : $142,848
Ilya Solovyov $144,444 (1)
Salary Remaining : $142,848
Ben Kraws $130,100 (2)
Salary Remaining : $128,662
Nikolai Knyzhov $124,750 (1)
Salary Remaining : $123,372
Dylan Gambrell $111,267 (2)
Salary Remaining : $110,037
Andreas Englund $100,583 (2)
Salary Remaining : $99,472
T.J. Semptimphelter $100,000 (1)
Salary Remaining : $98,895
Uvis Balinskis $97,500 (4)
Salary Remaining : $96,423
Connor Mackey $92,833 (2)
Salary Remaining : $91,808
Lleyton Roed $90,000 (1)
Salary Remaining : $89,006
Matthew Sop $90,000 (1)
Salary Remaining : $89,006
Will Dineen $90,000 (1)
Salary Remaining : $89,006
Riley Piercey $87,500 (1)
Salary Remaining : $86,533
Hunter McDonald $80,000 (2)
Salary Remaining : $79,116
William Lagesson $80,000 (5)
Salary Remaining : $79,116
Parker Ford $80,000 (2)
Salary Remaining : $79,116
Nikolas Matinpalo $80,000 (1)
Salary Remaining : $79,116
Danil Gushchin $80,000 (3)
Salary Remaining : $79,116
Maxence Guenette $77,450 (2)
Salary Remaining : $76,594
Brandon Scanlin $77,450 (2)
Salary Remaining : $76,594
Patrick Giles $77,450 (2)
Salary Remaining : $76,594
Lucas Carlsson $77,250 (1)
Salary Remaining : $76,396
Dylan Peterson $75,000 (3)
Salary Remaining : $74,171
Filip Larsson $75,000 (2)
Salary Remaining : $74,171
Jeremie Bucheler $75,000 (2)
Salary Remaining : $74,171
Cole Krygier $75,000 (2)
Salary Remaining : $74,171
Jack Malone $75,000 (3)
Salary Remaining : $74,171
Luke Krys $75,000 (2)
Salary Remaining : $74,171
Riese Gaber $75,000 (3)
Salary Remaining : $74,171
Josh Davies $75,000 (3)
Salary Remaining : $74,171
Drew Commesso $75,000 (2)
Salary Remaining : $74,171
Carter Gylander $75,000 (3)
Salary Remaining : $74,171
Milos Kelemen $75,000 (1)
Salary Remaining : $74,171
Dylan Garand $70,000 (1)
Salary Remaining : $69,227
Dino Kambeitz $66,000 (2)
Salary Remaining : $65,271
Dennis Hildeby $65,000 (2)
Salary Remaining : $64,282
Bogdan Trineyev $60,000 (2)
Salary Remaining : $59,337
Arttu Hyry $50,000 (1)
Salary Remaining : $49,448
Total Farm Players39
Salary Commitment
Year 2025 : $3,398,021
Year 2026 : $2,025,633
Year 2027 : $632,500
Year 2028 : $177,500
Salary Average Commitment
Year 2025 : $3,398,021
Year 2026 : $2,025,633
Year 2027 : $632,500
Year 2028 : $177,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,336,749
Farm Players Total Salaries$2,782,506
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$816,008
Farm Year To Date Expenses$31,962
Pro Salary Cap To Date$816,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$408,004
Pro Estimated Expenses$77,520,760
Farm Remaining Season Days179
Farm Expenses Per Days$15,373
Farm Estimated Expenses$2,751,767
Estimated Season Expenses$80,272,527
Estimated Season Salary Cap$78,336,768
Estimate Under Maximum Salary Cap of $88,000,000$9,663,232
Estimate Over Minimum Salary Cap of $0 $78,336,768
Current Bank Account$14,529,263
Projected Bank Account($65,743,264)

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (4)
-Salary Remaining : $9,295,898
Thatcher Demko $6,900,000 (4)
-Salary Remaining : $6,828,125
Alex Pietrangelo (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $6,234,375
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,937,500
Sam Bennett (1 Way Contract) $5,499,999 (4)
-Salary Remaining : $5,442,707
Jan Rutta (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $5,244,792
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,947,917
MacKenzie Weegar (1 Way Contract) $4,387,500 (2)
-Salary Remaining : $4,341,797
Joel Armia (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,958,333
Aliaksei Protas (1 Way Contract) $3,562,500 (5)
-Salary Remaining : $3,525,391
Tyler Myers (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,463,542
Kasperi Kapanen (1 Way Contract) $3,168,000 (1)
-Salary Remaining : $3,135,000
Lane Hutson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Ryan Suter (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $1,830,729
Dylan Guenther (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,731,771
Radek Faksa (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Bobby Brink (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,484,375
Lars Eller (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $1,434,896
Kevin Lankinen $1,400,000 (2)
-Salary Remaining : $1,385,417
Mark Jankowski $1,095,000 (2)
-Salary Remaining : $1,083,594
Jake Neighbours $1,000,000 (1)
-Salary Remaining : $989,583
Kyle Burroughs $900,000 (1)
-Salary Remaining : $890,625
Jakob Pelletier $880,000 (3)
-Salary Remaining : $870,833
Total Pro Players23
Salary Commitment
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249
Salary Average Commitment
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249
Salary Cap with 1 Way Contract
Year 2025 : $78,336,749
Year 2026 : $69,668,749
Year 2027 : $34,686,249
Year 2028 : $25,356,249

Farm Players Salaries

Adam Gaudette $144,444 (1)
Salary Remaining : $142,848
Alex Limoges $130,000 (1)
Salary Remaining : $128,564
David Rittich $125,000 (5)
Salary Remaining : $123,619
Christian Wolanin $100,750 (1)
Salary Remaining : $99,637
Chad Ruhwedel $100,000 (1)
Salary Remaining : $98,895
Hardy Haman Aktell $100,000 (4)
Salary Remaining : $98,895
Adam Erne $100,000 (3)
Salary Remaining : $98,895
Rafael Harvey-Pinard $99,000 (1)
Salary Remaining : $97,906
Arturs Silovs $93,500 (3)
Salary Remaining : $92,467
Nick DeSimone $90,800 (1)
Salary Remaining : $89,797
Justin Brazeau $90,750 (4)
Salary Remaining : $89,747
Gleb Trikozov $90,000 (3)
Salary Remaining : $89,006
Raphael Lavoie $87,413 (2)
Salary Remaining : $86,447
Kale Clague $85,250 (2)
Salary Remaining : $84,308
Mark Kastelic $83,100 (3)
Salary Remaining : $82,182
Calen Addison $82,500 (2)
Salary Remaining : $81,588
Hunter Brzustewicz $82,500 (3)
Salary Remaining : $81,588
Joni Jurmo $82,500 (3)
Salary Remaining : $81,588
Zemgus Girgensons $80,000 (3)
Salary Remaining : $79,116
Akito Hirose $80,000 (1)
Salary Remaining : $79,116
Cole Schwindt $80,000 (3)
Salary Remaining : $79,116
Patrick Maroon $75,000 (1)
Salary Remaining : $74,171
Aidan McDonough $75,000 (1)
Salary Remaining : $74,171
Kirill Kudryavtsev $75,000 (3)
Salary Remaining : $74,171
Florian Xhekaj $75,000 (3)
Salary Remaining : $74,171
Joel Blomqvist $75,000 (2)
Salary Remaining : $74,171
Matthew Highmore $75,000 (2)
Salary Remaining : $74,171
Connor Carrick $75,000 (1)
Salary Remaining : $74,171
Sergei Murashov $75,000 (3)
Salary Remaining : $74,171
Arshdeep Bains $65,000 (1)
Salary Remaining : $64,282
Ondrej Pavel $60,000 (2)
Salary Remaining : $59,337
Jagger Joshua $50,000 (4)
Salary Remaining : $49,448
Total Farm Players32
Salary Commitment
Year 2025 : $2,782,506
Year 2026 : $1,747,512
Year 2027 : $1,282,350
Year 2028 : $365,750
Salary Average Commitment
Year 2025 : $2,782,506
Year 2026 : $1,747,512
Year 2027 : $1,282,350
Year 2028 : $365,750

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,703,125
Farm Players Total Salaries$2,322,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$18,779,525
Pro Year To Date Expenses$621,908
Farm Year To Date Expenses$25,662
Pro Salary Cap To Date$606,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$310,954
Pro Estimated Expenses$59,081,260
Farm Remaining Season Days179
Farm Expenses Per Days$12,831
Farm Estimated Expenses$2,296,749
Estimated Season Expenses$61,378,009
Estimated Season Salary Cap$76,982,597
Estimate Under Maximum Salary Cap of $88,000,000$11,017,403
Estimate Over Minimum Salary Cap of $0 $76,982,597
Current Bank Account($6,650,622)
Projected Bank Account($68,028,631)

Pro Players Salaries

Mathew Barzal (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,421,875
Andrei Svechnikov (1 Way Contract) $6,626,250 (1)
-Salary Remaining : $6,557,227
Brock Boeser (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $5,937,500
Mikhail Sergachev (1 Way Contract) $4,752,000 (1)
-Salary Remaining : $4,702,500
Charlie Coyle (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,453,125
Brenden Dillon (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,958,333
Mathieu Olivier (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $2,473,958
Ondrej Palat (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,473,958
Macklin Celebrini (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Leo Carlsson $2,000,000 (2)
-Salary Remaining : $1,979,167
Pavel Mintyukov $2,000,000 (2)
-Salary Remaining : $1,979,167
Michael Carcone $1,800,000 (4)
-Salary Remaining : $1,781,250
Jamieson Rees (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,484,375
Jack Drury $1,474,875 (1)
-Salary Remaining : $1,459,512
Nathan Bastian $1,400,000 (1)
-Salary Remaining : $1,385,417
Ryan Reaves $1,400,000 (4)
-Salary Remaining : $1,385,417
Corey Perry $1,400,000 (4)
-Salary Remaining : $1,385,417
Hunter Miska $1,400,000 (5)
-Salary Remaining : $1,385,417
Alexey Toropchenko $1,250,000 (2)
-Salary Remaining : $1,236,979
Simon Nemec $1,250,000 (1)
-Salary Remaining : $1,236,979
Olen Zellweger $800,000 (2)
-Salary Remaining : $791,667
Ethan Del Mastro $650,000 (2)
-Salary Remaining : $643,229
Oscar Dansk $500,000 (2)
-Salary Remaining : $494,792
Kurtis MacDermid $500,000 (2)
-Salary Remaining : $494,792
Total Pro Players24
Salary Commitment
Year 2025 : $59,703,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000
Salary Average Commitment
Year 2025 : $59,703,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000
Salary Cap with 1 Way Contract
Year 2025 : $58,203,125
Year 2026 : $38,700,000
Year 2027 : $31,000,000
Year 2028 : $24,500,000

Farm Players Salaries

Tomas Tatar $150,000 (4)
Salary Remaining : $148,342
Pheonix Copley $145,000 (5)
Salary Remaining : $143,398
Louis Domingue $140,000 (5)
Salary Remaining : $138,453
Louie Belpedio $140,000 (5)
Salary Remaining : $138,453
Gabriel Dumont $140,000 (1)
Salary Remaining : $138,453
Dalton Smith $120,000 (4)
Salary Remaining : $118,674
Trevor Carrick $97,500 (1)
Salary Remaining : $96,423
Shai Buium $90,000 (3)
Salary Remaining : $89,006
Hunter Haight $90,000 (3)
Salary Remaining : $89,006
Chris Driedger $90,000 (1)
Salary Remaining : $89,006
David Goyette $90,000 (3)
Salary Remaining : $89,006
Jacob Fowler $82,500 (3)
Salary Remaining : $81,588
Chase Stillman $80,000 (2)
Salary Remaining : $79,116
William Lockwood $77,500 (1)
Salary Remaining : $76,644
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $74,171
Spencer Smallman $75,000 (1)
Salary Remaining : $74,171
Ryan Ufko $75,000 (3)
Salary Remaining : $74,171
Max Lajoie $75,000 (1)
Salary Remaining : $74,171
Sasha Pastujov $70,000 (2)
Salary Remaining : $69,227
Travis Howe $70,000 (4)
Salary Remaining : $69,227
Scott Sabourin $70,000 (4)
Salary Remaining : $69,227
Anthony Vincent $70,000 (1)
Salary Remaining : $69,227
Brennan Saulnier $60,000 (1)
Salary Remaining : $59,337
Garrett Wilson $50,000 (1)
Salary Remaining : $49,448
Dylan McIlrath $50,000 (1)
Salary Remaining : $49,448
Joseph Blandisi $50,000 (3)
Salary Remaining : $49,448
Matvey Petrov $0 (0)
Salary Remaining : $0
Shane Bowers $0 (0)
Salary Remaining : $0
Jacob Perreault $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2025 : $2,322,500
Year 2026 : $1,462,500
Year 2027 : $1,312,500
Year 2028 : $835,000
Salary Average Commitment
Year 2025 : $2,322,500
Year 2026 : $1,462,500
Year 2027 : $1,312,500
Year 2028 : $835,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,909,584
Farm Players Total Salaries$4,306,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$874,058
Farm Year To Date Expenses$47,586
Pro Salary Cap To Date$874,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$437,029
Pro Estimated Expenses$83,035,510
Farm Remaining Season Days179
Farm Expenses Per Days$23,793
Farm Estimated Expenses$4,258,947
Estimated Season Expenses$87,294,457
Estimated Season Salary Cap$83,909,568
Estimate Under Maximum Salary Cap of $88,000,000$4,090,432
Estimate Over Minimum Salary Cap of $0 $83,909,568
Current Bank Account$63,706,636
Projected Bank Account($23,587,821)

Pro Players Salaries

Adam Fox (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $8,510,417
Ryan O'Reilly (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,421,875
Colton Parayko (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $7,347,656
Jared McCann (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $6,234,375
JJ Peterka (1 Way Contract) $6,280,000 (1)
-Salary Remaining : $6,214,583
Anthony Cirelli (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $5,541,667
Drake Batherson (1 Way Contract) $4,975,000 (1)
-Salary Remaining : $4,923,177
Mikael Granlund (1 Way Contract) $4,450,000 (4)
-Salary Remaining : $4,403,646
Jason Zucker (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $4,205,729
Warren Foegele (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $3,710,938
J.J. Moser (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $3,673,828
Conor Garland $3,500,000 (4)
-Salary Remaining : $3,463,542
Dante Fabbro (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $3,463,542
Sean Monahan (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,473,958
Cam York (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,979,167
Shane Pinto (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,731,771
Jackson Blake (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,484,375
Kirill Marchenko $1,400,000 (1)
-Salary Remaining : $1,385,417
Jackson LaCombe $1,250,000 (2)
-Salary Remaining : $1,236,979
Logan Thompson $1,073,334 (4)
-Salary Remaining : $1,062,153
Jiri Kulich $900,000 (1)
-Salary Remaining : $890,625
Lukas Dostal $893,750 (3)
-Salary Remaining : $884,440
Joel Hanley $800,000 (4)
-Salary Remaining : $791,667
Total Pro Players23
Salary Commitment
Year 2025 : $83,909,584
Year 2026 : $48,979,584
Year 2027 : $43,479,584
Year 2028 : $21,073,334
Salary Average Commitment
Year 2025 : $83,909,584
Year 2026 : $46,979,584
Year 2027 : $41,479,584
Year 2028 : $19,073,334
Salary Cap with 1 Way Contract
Year 2025 : $83,909,584
Year 2026 : $46,979,584
Year 2027 : $41,479,584
Year 2028 : $19,073,334

Farm Players Salaries

Noah Ostlund $115,000 (3)
Salary Remaining : $113,729
Nathan Walker $112,500 (2)
Salary Remaining : $111,257
Cameron Hughes $100,750 (3)
Salary Remaining : $99,637
Anthony Richard $100,750 (3)
Salary Remaining : $99,637
Ales Stezka $100,750 (3)
Salary Remaining : $99,637
Glenn Gawdin $100,750 (3)
Salary Remaining : $99,637
Tanner Laczynski $100,750 (3)
Salary Remaining : $99,637
Ivan Miroshnichenko $100,000 (2)
Salary Remaining : $98,895
Ryan Johnson $100,000 (2)
Salary Remaining : $98,895
Chase Wouters $90,000 (2)
Salary Remaining : $89,006
Elias Salomonsson $90,000 (3)
Salary Remaining : $89,006
Jayson Megna $90,000 (2)
Salary Remaining : $89,006
Tyler Pitlick $90,000 (3)
Salary Remaining : $89,006
Tristan Luneau $90,000 (3)
Salary Remaining : $89,006
John Hayden $90,000 (3)
Salary Remaining : $89,006
Cole Reinhardt $85,250 (2)
Salary Remaining : $84,308
Aleksanteri Kaskimaki $82,500 (3)
Salary Remaining : $81,588
Bryce McConnell-Barker $82,500 (3)
Salary Remaining : $81,588
Coulson Pitre $82,500 (3)
Salary Remaining : $81,588
Zach Dean $80,000 (2)
Salary Remaining : $79,116
Grant Hutton $80,000 (5)
Salary Remaining : $79,116
Colin Miller $80,000 (5)
Salary Remaining : $79,116
Alex Petrovic $80,000 (5)
Salary Remaining : $79,116
Sam Gagner $80,000 (3)
Salary Remaining : $79,116
Troy Stecher $80,000 (5)
Salary Remaining : $79,116
Chris Terry $80,000 (3)
Salary Remaining : $79,116
Ilya Nikolaev $80,000 (4)
Salary Remaining : $79,116
Josh Doan $80,000 (1)
Salary Remaining : $79,116
Mike Reilly $80,000 (4)
Salary Remaining : $79,116
Ben Hutton $80,000 (5)
Salary Remaining : $79,116
Connor MurphyG $80,000 (4)
Salary Remaining : $79,116
Ben Jones $77,500 (2)
Salary Remaining : $76,644
Ben Gleason $77,500 (1)
Salary Remaining : $76,644
Ben McCartney $77,500 (3)
Salary Remaining : $76,644
Tristen Robins $75,000 (1)
Salary Remaining : $74,171
Nikita Grebenkin $75,000 (3)
Salary Remaining : $74,171
TJ Brodie $75,000 (5)
Salary Remaining : $74,171
James Stefan $75,000 (3)
Salary Remaining : $74,171
Jakub Stancl $75,000 (3)
Salary Remaining : $74,171
Josh Filmon $75,000 (3)
Salary Remaining : $74,171
Emmitt Finnie $75,000 (3)
Salary Remaining : $74,171
Danila Klimovich $75,000 (1)
Salary Remaining : $74,171
Angus Crookshank $70,000 (1)
Salary Remaining : $69,227
Jaxson Stauber $70,000 (1)
Salary Remaining : $69,227
Zac Dalpe $70,000 (3)
Salary Remaining : $69,227
Stanislav Svozil $70,000 (2)
Salary Remaining : $69,227
Max McCormick $70,000 (3)
Salary Remaining : $69,227
Filip Roos $70,000 (1)
Salary Remaining : $69,227
Lucas Ciona $60,000 (2)
Salary Remaining : $59,337
Sam Morton $60,000 (2)
Salary Remaining : $59,337
Andrew Agozzino $60,000 (2)
Salary Remaining : $59,337
Georgi Romanov $60,000 (2)
Salary Remaining : $59,337
Curtis McKenzie $50,000 (3)
Salary Remaining : $49,448
Total Farm Players53
Salary Commitment
Year 2025 : $4,306,500
Year 2026 : $3,789,000
Year 2027 : $2,743,750
Year 2028 : $715,000
Salary Average Commitment
Year 2025 : $4,286,500
Year 2026 : $3,789,000
Year 2027 : $2,743,750
Year 2028 : $715,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,850,750
Farm Players Total Salaries$1,901,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$915,112
Farm Year To Date Expenses$21,010
Pro Salary Cap To Date$915,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$457,556
Pro Estimated Expenses$86,935,640
Farm Remaining Season Days179
Farm Expenses Per Days$10,505
Farm Estimated Expenses$1,880,395
Estimated Season Expenses$88,816,035
Estimated Season Salary Cap$87,850,752
Estimate Under Maximum Salary Cap of $88,000,000$149,248
Estimate Over Minimum Salary Cap of $0 $87,850,752
Current Bank Account($10,785,542)
Projected Bank Account($99,601,577)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (4)
-Salary Remaining : $12,246,094
Alex Ovechkin (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,875,000
William Karlsson (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,906,250
Zach Werenski $8,625,000 (1)
-Salary Remaining : $8,535,156
Travis Sanheim (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,792,969
Moritz Seider (1 Way Contract) $7,310,250 (1)
-Salary Remaining : $7,234,102
Trevor Moore (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,927,083
Matt Duchene (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,453,125
Boone Jenner (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,463,542
Matias Maccelli (1 Way Contract) $2,928,375 (1)
-Salary Remaining : $2,897,871
Morgan Frost $2,310,000 (2)
-Salary Remaining : $2,285,938
Ryan Hartman (1 Way Contract) $1,989,000 (1)
-Salary Remaining : $1,968,281
Jansen Harkins $1,063,125 (5)
-Salary Remaining : $1,052,051
Nick Cousins $1,000,000 (2)
-Salary Remaining : $989,583
Jack LaFontaine $950,000 (3)
-Salary Remaining : $940,104
Justin Kirkland $930,000 (2)
-Salary Remaining : $920,313
Matt Rempe $820,000 (1)
-Salary Remaining : $811,458
Ville Heinola $760,000 (1)
-Salary Remaining : $752,083
Oskar Back $750,000 (1)
-Salary Remaining : $742,188
Nick Seeler $750,000 (1)
-Salary Remaining : $742,188
Matej Blumel $725,000 (1)
-Salary Remaining : $717,448
Johnathan Kovacevic $690,000 (1)
-Salary Remaining : $682,813
Total Pro Players22
Salary Commitment
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125
Salary Average Commitment
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125
Salary Cap with 1 Way Contract
Year 2025 : $87,850,750
Year 2026 : $59,003,125
Year 2027 : $38,263,125
Year 2028 : $20,438,125

Farm Players Salaries

Robert Hagg $108,000 (3)
Salary Remaining : $106,807
Bokondji Imama $104,625 (5)
Salary Remaining : $103,469
Dryden Hunt $93,000 (1)
Salary Remaining : $91,972
Matt Villalta $85,250 (2)
Salary Remaining : $84,308
Reilly Walsh $85,250 (2)
Salary Remaining : $84,308
Mac Hollowell $85,250 (2)
Salary Remaining : $84,308
Simon Lundmark $75,000 (1)
Salary Remaining : $74,171
Philippe Daoust $75,000 (1)
Salary Remaining : $74,171
Ronnie Attard $75,000 (1)
Salary Remaining : $74,171
Santeri Hatakka $75,000 (1)
Salary Remaining : $74,171
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $74,171
Scott Walford $75,000 (1)
Salary Remaining : $74,171
Carson Bantle $75,000 (3)
Salary Remaining : $74,171
Jonathan Aspirot $75,000 (1)
Salary Remaining : $74,171
Farm Goalie 12 $70,000 (1)
Salary Remaining : $69,227
Farm Goalie 11 $70,000 (1)
Salary Remaining : $69,227
Farm Player 114 $70,000 (1)
Salary Remaining : $69,227
Farm Player 113 $70,000 (1)
Salary Remaining : $69,227
Farm Player 112 $70,000 (1)
Salary Remaining : $69,227
Farm Player 111 $70,000 (1)
Salary Remaining : $69,227
Farm Player 110 $70,000 (1)
Salary Remaining : $69,227
Farm Player 11 $70,000 (1)
Salary Remaining : $69,227
Mason Millman $60,000 (2)
Salary Remaining : $59,337
Alexis Gendron $60,000 (2)
Salary Remaining : $59,337
Ronan Seeley $60,000 (1)
Salary Remaining : $59,337
Total Farm Players25
Salary Commitment
Year 2025 : $1,901,375
Year 2026 : $663,375
Year 2027 : $287,625
Year 2028 : $104,625
Salary Average Commitment
Year 2025 : $1,901,375
Year 2026 : $663,375
Year 2027 : $287,625
Year 2028 : $104,625

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,393,150
Year to Date Revenue$1,393,150
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$39,298,730
Farm Players Total Salaries$3,431,067
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,600,000
Pro Year To Date Expenses$409,362
Farm Year To Date Expenses$37,912
Pro Salary Cap To Date$409,362
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,726,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$204,681
Pro Estimated Expenses$38,889,390
Farm Remaining Season Days179
Farm Expenses Per Days$18,956
Farm Estimated Expenses$3,393,124
Estimated Season Expenses$42,282,514
Estimated Season Salary Cap$42,898,752
Estimate Under Maximum Salary Cap of $88,000,000$45,101,248
Estimate Over Minimum Salary Cap of $0 $42,898,752
Current Bank Account$19,219,591
Projected Bank Account$32,663,077

Pro Players Salaries

Matty Beniers (1 Way Contract) $5,464,286 (1)
-Salary Remaining : $5,407,366
Jonas Siegenthaler (1 Way Contract) $5,100,000 (5)
-Salary Remaining : $5,046,875
Bowen Byram (1 Way Contract) $3,811,500 (3)
-Salary Remaining : $3,771,797
James van Riemsdyk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,968,750
Braden Schneider (1 Way Contract) $2,530,000 (4)
-Salary Remaining : $2,503,646
Dan Vladar (1 Way Contract) $2,178,000 (1)
-Salary Remaining : $2,155,313
Bobby McMann $2,025,000 (4)
-Salary Remaining : $2,003,906
Adam Fantilli $2,000,000 (2)
-Salary Remaining : $1,979,167
Kaiden Guhle (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,484,375
Jesper Boqvist $1,444,444 (1)
-Salary Remaining : $1,429,398
Noah Gregor $1,400,000 (1)
-Salary Remaining : $1,385,417
Simon Edvinsson $1,250,000 (1)
-Salary Remaining : $1,236,979
Zack Bolduc $1,000,000 (2)
-Salary Remaining : $989,583
Samuel Bolduc $1,000,000 (4)
-Salary Remaining : $989,583
Marco Kasper $1,000,000 (2)
-Salary Remaining : $989,583
Tye Kartye $850,000 (1)
-Salary Remaining : $841,146
Cayden Primeau $845,500 (1)
-Salary Remaining : $836,693
Logan Mailloux $800,000 (2)
-Salary Remaining : $791,667
Stephen Halliday $750,000 (3)
-Salary Remaining : $742,188
Tanner Pearson $750,000 (4)
-Salary Remaining : $742,188
Jet Greaves $600,000 (1)
-Salary Remaining : $593,750
Total Pro Players21
Salary Commitment
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Average Commitment
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000
Salary Cap with 1 Way Contract
Year 2025 : $39,298,730
Year 2026 : $20,766,500
Year 2027 : $15,966,500
Year 2028 : $11,405,000

Farm Players Salaries

Cam Atkinson $200,000 (4)
Salary Remaining : $197,790
Avery Hayes $140,000 (1)
Salary Remaining : $138,453
Jaroslav Chmelar $140,000 (1)
Salary Remaining : $138,453
Yaroslav Askarov $125,000 (1)
Salary Remaining : $123,619
Connor Hughes $116,250 (5)
Salary Remaining : $114,965
Jordan Martel $100,000 (5)
Salary Remaining : $98,895
Neil Shea $100,000 (5)
Salary Remaining : $98,895
Gabriel Seger $100,000 (5)
Salary Remaining : $98,895
Otto Stenberg $97,500 (3)
Salary Remaining : $96,423
Josh Lopina $96,617 (5)
Salary Remaining : $95,549
Luke Toporowski $95,700 (3)
Salary Remaining : $94,643
Nikke Kokko $90,000 (3)
Salary Remaining : $89,006
Yegor Sidorov $82,500 (3)
Salary Remaining : $81,588
Adam Engstrom $82,500 (3)
Salary Remaining : $81,588
David Reinbacher $80,000 (2)
Salary Remaining : $79,116
Brennan Othmann $80,000 (2)
Salary Remaining : $79,116
Carson Lambos $80,000 (2)
Salary Remaining : $79,116
Brandon Bussi $77,500 (1)
Salary Remaining : $76,644
Oliver Okuliar $75,000 (3)
Salary Remaining : $74,171
William Stromgren $75,000 (2)
Salary Remaining : $74,171
Jake Chiasson $75,000 (3)
Salary Remaining : $74,171
Kyle McDonald $75,000 (3)
Salary Remaining : $74,171
Jakub Rychlovsky $75,000 (3)
Salary Remaining : $74,171
Riley Bezeau $75,000 (3)
Salary Remaining : $74,171
Ryan Schmelzer $75,000 (1)
Salary Remaining : $74,171
Anton Johansson $75,000 (3)
Salary Remaining : $74,171
Nikita Prishchepov $75,000 (3)
Salary Remaining : $74,171
Logan Nijhoff $75,000 (3)
Salary Remaining : $74,171
Kaleb Lawrence $75,000 (3)
Salary Remaining : $74,171
Nick Grabko $75,000 (1)
Salary Remaining : $74,171
Waltteri Ignatjew $75,000 (1)
Salary Remaining : $74,171
Nils Aman $72,500 (1)
Salary Remaining : $71,699
Fabian Lysell $65,000 (1)
Salary Remaining : $64,282
Ben King $65,000 (2)
Salary Remaining : $64,282
Kyle Masters $65,000 (2)
Salary Remaining : $64,282
Ethan Cardwell $65,000 (2)
Salary Remaining : $64,282
Corson Ceulemans $65,000 (1)
Salary Remaining : $64,282
Alex Jefferies $65,000 (2)
Salary Remaining : $64,282
Daemon Hunt $60,000 (1)
Salary Remaining : $59,337
Keaton Mastrodonato $50,000 (4)
Salary Remaining : $49,448
Total Farm Players40
Salary Commitment
Year 2025 : $3,431,067
Year 2026 : $2,461,067
Year 2027 : $1,886,067
Year 2028 : $762,867
Salary Average Commitment
Year 2025 : $3,356,067
Year 2026 : $2,461,067
Year 2027 : $1,886,067
Year 2028 : $762,867

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,757 - 87.85%
Farm Level 2: 1000 - $15 - 905 - 90.50%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,662 - 88.73%
Average Income per Game$111,854
Year to Date Revenue$111,854

Expense

Pro Players Total Salaries$45,600,000
Farm Players Total Salaries$2,855,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$13,484,525
Pro Year To Date Expenses$456,719
Farm Year To Date Expenses$31,546
Pro Salary Cap To Date$438,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,474,160
Pro Remaining Season Days190
Pro Expenses Per Days$237,500
Pro Estimated Expenses$45,125,000
Farm Remaining Season Days179
Farm Expenses Per Days$15,773
Farm Estimated Expenses$2,823,367
Estimated Season Expenses$47,948,367
Estimated Season Salary Cap$55,574,573
Estimate Under Maximum Salary Cap of $88,000,000$32,425,427
Estimate Over Minimum Salary Cap of $0 $55,574,573
Current Bank Account($3,629,066)
Projected Bank Account($47,103,273)

Pro Players Salaries

Andrew Mangiapane $7,800,000 (4)
-Salary Remaining : $7,718,750
Andreas Athanasiou (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $4,007,813
Max Domi (1 Way Contract) $4,050,000 (3)
-Salary Remaining : $4,007,813
Anthony Duclair (1 Way Contract) $3,510,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,473,438
Adam Boqvist (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $2,894,531
Elvis Merzlikins (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $2,696,615
Nino Niederreiter (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,473,958
Liam Foudy (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $2,424,479
Vitek Vanecek (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,979,167
Rasmus Asplund $1,400,000 (1)
-Salary Remaining : $1,385,417
Adam Klapka $1,400,000 (1)
-Salary Remaining : $1,385,417
Eric Robinson $1,365,000 (2)
-Salary Remaining : $1,350,781
Alexandre Texier $1,300,000 (1)
-Salary Remaining : $1,286,458
Alex Steeves $1,300,000 (1)
-Salary Remaining : $1,286,458
Justin Holl $1,250,000 (5)
-Salary Remaining : $1,236,979
Tyler Wotherspoon $1,050,000 (1)
-Salary Remaining : $1,039,063
Kaapo Kahkonen $870,000 (2)
-Salary Remaining : $860,938
Grigori Denisenko $852,500 (3)
-Salary Remaining : $843,620
Declan Chisholm $852,500 (2)
-Salary Remaining : $843,620
Nikita Nesterenko $700,000 (2)
-Salary Remaining : $692,708
Anton Malmstrom $650,000 (2)
-Salary Remaining : $643,229
Louis Crevier $600,000 (1)
-Salary Remaining : $593,750
Total Pro Players22
Salary Commitment
Year 2025 : $45,600,000
Year 2026 : $38,825,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000
Salary Average Commitment
Year 2025 : $45,600,000
Year 2026 : $36,100,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000
Salary Cap with 1 Way Contract
Year 2025 : $42,090,000
Year 2026 : $32,590,000
Year 2027 : $22,927,500
Year 2028 : $11,050,000

Farm Players Salaries

Ethan Frisch $140,000 (4)
Salary Remaining : $138,453
Will MacKinnon $140,000 (4)
Salary Remaining : $138,453
Alex Swetlikoff $140,000 (4)
Salary Remaining : $138,453
Ethan de Jong $140,000 (3)
Salary Remaining : $138,453
Justin Pearson $140,000 (1)
Salary Remaining : $138,453
Brendan Furry $140,000 (2)
Salary Remaining : $138,453
Christoffer Sedoff $140,000 (4)
Salary Remaining : $138,453
Alex Doucet $100,000 (5)
Salary Remaining : $98,895
Alex Campbell $100,000 (4)
Salary Remaining : $98,895
Anthony Romano $100,000 (5)
Salary Remaining : $98,895
Sahil Panwar $100,000 (5)
Salary Remaining : $98,895
Dylan Wendt $100,000 (4)
Salary Remaining : $98,895
Ryan Gagnier $100,000 (5)
Salary Remaining : $98,895
Trevor Janicke $100,000 (4)
Salary Remaining : $98,895
Braeden Kressler $100,000 (5)
Salary Remaining : $98,895
Braden Hache $100,000 (5)
Salary Remaining : $98,895
Djibril Toure $100,000 (5)
Salary Remaining : $98,895
Joe Fleming $100,000 (5)
Salary Remaining : $98,895
Cam McDonald $100,000 (4)
Salary Remaining : $98,895
Charlie Wright $100,000 (5)
Salary Remaining : $98,895
Danny Katic $100,000 (4)
Salary Remaining : $98,895
Ian McKinnon $95,000 (1)
Salary Remaining : $93,950
Nolan Maier $75,000 (3)
Salary Remaining : $74,171
Luke Cavallin $75,000 (3)
Salary Remaining : $74,171
Jacob Melanson $60,000 (2)
Salary Remaining : $59,337
Tyson Kozak $60,000 (1)
Salary Remaining : $59,337
Brian Pinho $55,000 (1)
Salary Remaining : $54,392
Wyatt Bongiovanni $55,000 (3)
Salary Remaining : $54,392
Total Farm Players28
Salary Commitment
Year 2025 : $2,855,000
Year 2026 : $2,505,000
Year 2027 : $2,305,000
Year 2028 : $1,960,000
Salary Average Commitment
Year 2025 : $2,855,000
Year 2026 : $2,505,000
Year 2027 : $2,305,000
Year 2028 : $1,960,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 864 - 86.40%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,864 - 95.47%
Average Income per Game$123,610
Year to Date Revenue$123,610

Expense

Pro Players Total Salaries$87,975,757
Farm Players Total Salaries$2,126,930
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$920,047
Farm Year To Date Expenses$21,803
Pro Salary Cap To Date$920,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,944,400
Pro Remaining Season Days190
Pro Expenses Per Days$458,207
Pro Estimated Expenses$87,059,330
Farm Remaining Season Days179
Farm Expenses Per Days$11,751
Farm Estimated Expenses$2,103,429
Estimated Season Expenses$89,162,759
Estimated Season Salary Cap$87,979,377
Estimate Under Maximum Salary Cap of $88,000,000$20,623
Estimate Over Minimum Salary Cap of $0 $87,979,377
Current Bank Account$29,332,734
Projected Bank Account($54,885,625)

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (4)
-Salary Remaining : $13,359,375
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (3)
-Salary Remaining : $12,691,406
Kyle Connor (1 Way Contract) $9,642,857 (5)
-Salary Remaining : $9,542,411
Matthew Tkachuk (1 Way Contract) $8,550,000 (1)
-Salary Remaining : $8,460,938
Ryan Pulock (1 Way Contract) $7,749,000 (2)
-Salary Remaining : $7,668,281
Charlie McAvoy (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $6,234,375
Brandon Carlo (1 Way Contract) $5,535,000 (5)
-Salary Remaining : $5,477,344
Alex Vlasic (1 Way Contract) $4,554,000 (4)
-Salary Remaining : $4,506,563
Michael Bunting $4,500,000 (4)
-Salary Remaining : $4,453,125
Jordan Staal (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,572,917
Barrett Hayton (1 Way Contract) $1,968,650 (3)
-Salary Remaining : $1,948,143
Scott Mayfield (1 Way Contract) $1,957,500 (1)
-Salary Remaining : $1,937,109
Eeli Tolvanen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Danton Heinen $1,162,500 (4)
-Salary Remaining : $1,150,391
Noah Juulsen $930,000 (2)
-Salary Remaining : $920,313
Calvin Pickard $900,000 (3)
-Salary Remaining : $890,625
Tobias Bjornfot $871,875 (3)
-Salary Remaining : $862,793
Jonatan Berggren $816,750 (3)
-Salary Remaining : $808,242
Will Cuylle $800,000 (1)
-Salary Remaining : $791,667
Mason Shaw $662,625 (1)
-Salary Remaining : $655,723
Logan Morrison $650,000 (2)
-Salary Remaining : $643,229
Total Pro Players21
Salary Commitment
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357
Salary Average Commitment
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357
Salary Cap with 1 Way Contract
Year 2025 : $87,975,757
Year 2026 : $69,705,632
Year 2027 : $58,876,632
Year 2028 : $41,494,357

Farm Players Salaries

Eduard Sale $97,500 (3)
Salary Remaining : $96,423
Gabriel Carriere $97,500 (5)
Salary Remaining : $96,423
Liam O'Brien $90,675 (1)
Salary Remaining : $89,673
Noel Gunler $90,675 (3)
Salary Remaining : $89,673
Cal Burke $90,675 (3)
Salary Remaining : $89,673
Matt Luff $82,500 (1)
Salary Remaining : $81,588
Roman Schmidt $82,500 (3)
Salary Remaining : $81,588
Tim Gettinger $82,167 (1)
Salary Remaining : $81,259
Noel Hoefenmayer $76,725 (2)
Salary Remaining : $75,877
Mathias Laferriere $75,000 (1)
Salary Remaining : $74,171
Ryan McGregor $75,000 (1)
Salary Remaining : $74,171
Greg Meireles $75,000 (1)
Salary Remaining : $74,171
Helge Grans $75,000 (1)
Salary Remaining : $74,171
Cam Thiesing $75,000 (3)
Salary Remaining : $74,171
Justin Ertel $75,000 (3)
Salary Remaining : $74,171
Nicholas Zabaneh $75,000 (3)
Salary Remaining : $74,171
Colton Poolman $75,000 (3)
Salary Remaining : $74,171
Connor Corcoran $75,000 (2)
Salary Remaining : $74,171
Christian Krygier $75,000 (3)
Salary Remaining : $74,171
Garrett Pyke $75,000 (3)
Salary Remaining : $74,171
Chris Ortiz $75,000 (3)
Salary Remaining : $74,171
Erik Portillo $75,000 (2)
Salary Remaining : $74,171
Ty Glover $70,000 (3)
Salary Remaining : $69,227
Callahan Burke $69,750 (1)
Salary Remaining : $68,979
Mitchell Stephens $69,750 (1)
Salary Remaining : $68,979
Kevin Mandolese $66,263 (1)
Salary Remaining : $65,530
Jimmy Schuldt $55,000 (1)
Salary Remaining : $54,392
Matteo Pietroniro $50,000 (1)
Salary Remaining : $49,448
Michael Simpson $50,000 (1)
Salary Remaining : $49,448
Total Farm Players29
Salary Commitment
Year 2025 : $2,196,680
Year 2026 : $1,280,575
Year 2027 : $1,053,850
Year 2028 : $97,500
Salary Average Commitment
Year 2025 : $2,196,680
Year 2026 : $1,280,575
Year 2027 : $1,053,850
Year 2028 : $97,500

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,971 - 98.55%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,971 - 99.03%
Average Income per Game$125,138
Year to Date Revenue$125,138

Expense

Pro Players Total Salaries$77,732,409
Farm Players Total Salaries$3,466,688
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,050,000
Pro Year To Date Expenses$809,712
Farm Year To Date Expenses$38,306
Pro Salary Cap To Date$791,900
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$5,005,520
Pro Remaining Season Days190
Pro Expenses Per Days$404,856
Pro Estimated Expenses$76,922,640
Farm Remaining Season Days179
Farm Expenses Per Days$19,153
Farm Estimated Expenses$3,428,387
Estimated Season Expenses$80,351,027
Estimated Season Salary Cap$80,072,400
Estimate Under Maximum Salary Cap of $88,000,000$7,927,600
Estimate Over Minimum Salary Cap of $0 $80,072,400
Current Bank Account$2,414,620
Projected Bank Account($72,930,887)

Pro Players Salaries

Jack Eichel (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $13,359,375
Brayden Schenn (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,679,688
Zach Hyman (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,690,104
Aaron Ekblad (1 Way Contract) $4,950,000 (4)
-Salary Remaining : $4,898,438
Ryan McDonagh (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $4,750,000
Esa Lindell (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,453,125
Spencer Knight (1 Way Contract) $4,455,000 (3)
-Salary Remaining : $4,408,594
Thomas Harley (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $4,096,875
Philip Broberg $4,122,825 (2)
-Salary Remaining : $4,079,879
Jaden Schwartz (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,760,417
Jonathan Drouin (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $3,562,500
Nicolas Hague (1 Way Contract) $2,271,209 (2)
-Salary Remaining : $2,247,551
Yegor Chinakhov (1 Way Contract) $2,079,000 (4)
-Salary Remaining : $2,057,344
Logan Cooley $2,000,000 (2)
-Salary Remaining : $1,979,167
Kent Johnson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,979,167
Will Smith (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,731,771
Carl Grundstrom (1 Way Contract) $1,710,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,692,188
Kaedan Korczak $928,125 (4)
-Salary Remaining : $918,457
Zachary L'Heureux $800,000 (2)
-Salary Remaining : $791,667
Emil Heineman $800,000 (1)
-Salary Remaining : $791,667
Arber Xhekaj $800,000 (1)
-Salary Remaining : $791,667
Brett Leason $767,250 (3)
-Salary Remaining : $759,258
Joseph Woll $759,000 (2)
-Salary Remaining : $751,094
John Beecher $700,000 (1)
-Salary Remaining : $692,708
Total Pro Players24
Salary Commitment
Year 2025 : $77,732,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Average Commitment
Year 2025 : $77,732,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125
Salary Cap with 1 Way Contract
Year 2025 : $76,022,409
Year 2026 : $71,722,409
Year 2027 : $46,719,375
Year 2028 : $25,597,125

Farm Players Salaries

Jack Campbell $149,900 (4)
Salary Remaining : $148,244
Tyson Barrie $149,500 (2)
Salary Remaining : $147,848
Sam Lafferty $145,000 (4)
Salary Remaining : $143,398
Maveric Lamoureux $97,500 (3)
Salary Remaining : $96,423
Filip Kral $97,500 (1)
Salary Remaining : $96,423
Kieffer Bellows $93,000 (3)
Salary Remaining : $91,972
Malcolm Subban $90,000 (3)
Salary Remaining : $89,006
Aatu Raty $90,000 (1)
Salary Remaining : $89,006
Samuel Helenius $90,000 (3)
Salary Remaining : $89,006
Anton Wahlberg $90,000 (3)
Salary Remaining : $89,006
Tristan Broz $90,000 (3)
Salary Remaining : $89,006
Sam Poulin $85,250 (3)
Salary Remaining : $84,308
Akil Thomas $85,200 (2)
Salary Remaining : $84,259
Artur Akhtyamov $85,167 (3)
Salary Remaining : $84,226
Samuel Savoie $82,500 (3)
Salary Remaining : $81,588
Wyatte Wylie $82,500 (2)
Salary Remaining : $81,588
Ole Julian Bjorgvik-Holm $82,500 (3)
Salary Remaining : $81,588
Marek Alscher $82,500 (3)
Salary Remaining : $81,588
Lian Bichsel $80,000 (2)
Salary Remaining : $79,116
Chaz Lucius $80,000 (1)
Salary Remaining : $79,116
Tyler Boucher $80,000 (2)
Salary Remaining : $79,116
Oliver Wahlstrom $78,671 (1)
Salary Remaining : $77,802
Luca Del Bel Belluz $75,000 (2)
Salary Remaining : $74,171
Logan Brown $75,000 (1)
Salary Remaining : $74,171
Vyacheslav Peksa $75,000 (3)
Salary Remaining : $74,171
Dylan Roobroeck $75,000 (3)
Salary Remaining : $74,171
Samuel Hlavaj $75,000 (3)
Salary Remaining : $74,171
Jackson Edward $75,000 (3)
Salary Remaining : $74,171
Vsevolod Komarov $75,000 (3)
Salary Remaining : $74,171
Chase Bradley $75,000 (3)
Salary Remaining : $74,171
Trevor Kuntar $70,000 (2)
Salary Remaining : $69,227
Oskar Pettersson $70,000 (2)
Salary Remaining : $69,227
Ville Ottavainen $65,000 (2)
Salary Remaining : $64,282
Cross Hanas $65,000 (1)
Salary Remaining : $64,282
Ryan Tverberg $60,000 (2)
Salary Remaining : $59,337
Tyrel Bauer $60,000 (1)
Salary Remaining : $59,337
Kyle MacLean $60,000 (1)
Salary Remaining : $59,337
Lukas Cormier $60,000 (1)
Salary Remaining : $59,337
Ryan O'Rourke $60,000 (1)
Salary Remaining : $59,337
Ryan McAllister $60,000 (2)
Salary Remaining : $59,337
Marc Gatcomb $50,000 (3)
Salary Remaining : $49,448
Ty Tullio $50,000 (1)
Salary Remaining : $49,448
Daniel D'Amato $50,000 (3)
Salary Remaining : $49,448
Total Farm Players43
Salary Commitment
Year 2025 : $3,466,688
Year 2026 : $2,690,517
Year 2027 : $1,813,317
Year 2028 : $294,900
Salary Average Commitment
Year 2025 : $3,466,688
Year 2026 : $2,690,517
Year 2027 : $1,813,317
Year 2028 : $294,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,393,150
Year to Date Revenue$1,393,150
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,007,030
Farm Players Total Salaries$2,404,108
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$906,324
Farm Year To Date Expenses$25,901
Pro Salary Cap To Date$906,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,726,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$453,162
Pro Estimated Expenses$86,100,780
Farm Remaining Season Days179
Farm Expenses Per Days$13,282
Farm Estimated Expenses$2,377,478
Estimated Season Expenses$88,478,258
Estimated Season Salary Cap$87,007,104
Estimate Under Maximum Salary Cap of $88,000,000$992,896
Estimate Over Minimum Salary Cap of $0 $87,007,104
Current Bank Account$16,577,541
Projected Bank Account($16,174,717)

Pro Players Salaries

Travis Konecny (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,421,875
Brent Burns (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,432,292
Thomas Chabot (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $6,432,292
Patrick Kane (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,432,292
Joey Daccord (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $6,234,375
Jordan Binnington (1 Way Contract) $5,650,000 (2)
-Salary Remaining : $5,591,146
Sean Couturier (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,700,521
Neal Pionk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,453,125
Sam Montembeault $4,252,500 (5)
-Salary Remaining : $4,208,203
Jesperi Kotkaniemi (1 Way Contract) $4,121,100 (1)
-Salary Remaining : $4,078,172
Josh Manson (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $3,562,500
Jordan Greenway (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $3,473,438
Vladislav Gavrikov (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,463,542
Nikita Zadorov $3,500,000 (4)
-Salary Remaining : $3,463,542
Logan O'Connor (1 Way Contract) $3,150,000 (4)
-Salary Remaining : $3,117,188
Casey Mittelstadt (1 Way Contract) $2,587,500 (1)
-Salary Remaining : $2,560,547
Teuvo Teravainen (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,473,958
Connor Bedard $2,500,000 (2)
-Salary Remaining : $2,473,958
Dylan DeMelo (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Tage Thompson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,484,375
Steven Lorentz $1,260,000 (1)
-Salary Remaining : $1,246,875
Ryan McLeod $825,930 (2)
-Salary Remaining : $817,327
Total Pro Players22
Salary Commitment
Year 2025 : $87,007,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500
Salary Average Commitment
Year 2025 : $87,007,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500
Salary Cap with 1 Way Contract
Year 2025 : $87,007,030
Year 2026 : $71,038,430
Year 2027 : $55,562,500
Year 2028 : $39,202,500

Farm Players Salaries

Nolan Foote $140,000 (1)
Salary Remaining : $138,453
Sheldon Dries $120,000 (2)
Salary Remaining : $118,674
Ryan Lomberg $120,000 (3)
Salary Remaining : $118,674
Jonas Johansson $116,250 (4)
Salary Remaining : $114,965
Konsta Helenius $115,000 (3)
Salary Remaining : $113,729
Travis Dermott $100,080 (4)
Salary Remaining : $98,974
Gavin Brindley $90,000 (3)
Salary Remaining : $89,006
Walker Duehr $82,500 (1)
Salary Remaining : $81,588
Billy Sweezey $77,778 (4)
Salary Remaining : $76,918
Adam McCormick $75,000 (5)
Salary Remaining : $74,171
Blake Hillman $75,000 (5)
Salary Remaining : $74,171
Maxim Tsyplakov $75,000 (2)
Salary Remaining : $74,171
Joakim Ryan $75,000 (5)
Salary Remaining : $74,171
Justin Lee $75,000 (5)
Salary Remaining : $74,171
Dylan Wells $75,000 (3)
Salary Remaining : $74,171
Dan Renouf $75,000 (5)
Salary Remaining : $74,171
Scott Harrington $75,000 (5)
Salary Remaining : $74,171
Ashton Sautner $75,000 (5)
Salary Remaining : $74,171
Samuel Laberge $75,000 (1)
Salary Remaining : $74,171
Vincent Arseneau $70,000 (3)
Salary Remaining : $69,227
Brett Harrison $70,000 (2)
Salary Remaining : $69,227
Topi Niemela $70,000 (2)
Salary Remaining : $69,227
Ryder Korczak $70,000 (2)
Salary Remaining : $69,227
Corey Andonovski $62,500 (1)
Salary Remaining : $61,809
Parker Gahagen $50,000 (4)
Salary Remaining : $49,448
Kevin Conley $50,000 (3)
Salary Remaining : $49,448
Joey Abate $50,000 (3)
Salary Remaining : $49,448
Daniel Walcott $50,000 (3)
Salary Remaining : $49,448
Marshall Rifai $50,000 (3)
Salary Remaining : $49,448
Josiah Didier $50,000 (4)
Salary Remaining : $49,448
Mason Geertsen $50,000 (3)
Salary Remaining : $49,448
Total Farm Players31
Salary Commitment
Year 2025 : $2,404,108
Year 2026 : $2,044,108
Year 2027 : $1,639,108
Year 2028 : $919,108
Salary Average Commitment
Year 2025 : $2,404,108
Year 2026 : $2,044,108
Year 2027 : $1,639,108
Year 2028 : $919,108

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.65%
Farm Level 2: 1000 - $15 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,811 - 93.70%
Average Income per Game$118,045
Year to Date Revenue$118,045

Expense

Pro Players Total Salaries$83,900,273
Farm Players Total Salaries$3,459,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$873,962
Farm Year To Date Expenses$38,224
Pro Salary Cap To Date$856,774
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,721,800
Pro Remaining Season Days190
Pro Expenses Per Days$436,981
Pro Estimated Expenses$83,026,390
Farm Remaining Season Days179
Farm Expenses Per Days$19,112
Farm Estimated Expenses$3,421,048
Estimated Season Expenses$86,447,438
Estimated Season Salary Cap$82,250,304
Estimate Under Maximum Salary Cap of $88,000,000$5,749,696
Estimate Over Minimum Salary Cap of $0 $82,250,304
Current Bank Account$3,099,817
Projected Bank Account($78,625,821)

Pro Players Salaries

Brad Marchand (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,421,875
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $7,149,492
Brady Tkachuk (1 Way Contract) $7,015,885 (1)
-Salary Remaining : $6,942,803
Jack Hughes (1 Way Contract) $6,840,000 (1)
-Salary Remaining : $6,768,750
Rasmus Dahlin (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,679,688
Patrik Laine (1 Way Contract) $5,499,999 (1)
-Salary Remaining : $5,442,707
Tyler Bertuzzi (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $5,244,792
Mattias Ekholm (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,700,521
Radko Gudas (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,453,125
Mikey Anderson (1 Way Contract) $3,633,750 (1)
-Salary Remaining : $3,595,898
Karel Vejmelka (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $3,265,625
Anthony Mantha (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,216,146
Mike Matheson $2,800,000 (1)
-Salary Remaining : $2,770,833
Dylan Holloway $2,576,764 (5)
-Salary Remaining : $2,549,923
Jake Evans (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $2,276,042
Blake Lizotte (1 Way Contract) $2,010,000 (3)
-Salary Remaining : $1,989,063
Pyotr Kochetkov $1,710,000 (1)
-Salary Remaining : $1,692,188
Kailer Yamamoto (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,632,813
William Eklund $1,250,000 (1)
-Salary Remaining : $1,236,979
Juuso Parssinen $1,000,000 (1)
-Salary Remaining : $989,583
Joel Hofer $871,875 (4)
-Salary Remaining : $862,793
Stefan Noesen $800,000 (3)
-Salary Remaining : $791,667
Egor Zamula $767,250 (3)
-Salary Remaining : $759,258
Adam Edstrom $600,000 (2)
-Salary Remaining : $593,750
Total Pro Players24
Salary Commitment
Year 2025 : $83,900,273
Year 2026 : $44,175,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639
Salary Average Commitment
Year 2025 : $83,900,273
Year 2026 : $39,425,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639
Salary Cap with 1 Way Contract
Year 2025 : $82,250,273
Year 2026 : $37,775,889
Year 2027 : $24,675,889
Year 2028 : $9,048,639

Farm Players Salaries

Erik Gustafsson $148,000 (1)
Salary Remaining : $146,365
Derek Ryan $148,000 (2)
Salary Remaining : $146,365
Pierre Engvall $130,000 (4)
Salary Remaining : $128,564
David Jiricek $120,000 (1)
Salary Remaining : $118,674
Caleb Jones $116,250 (5)
Salary Remaining : $114,965
Rem Pitlick $110,000 (1)
Salary Remaining : $108,785
Gustav Olofsson $105,000 (2)
Salary Remaining : $103,840
Joel Teasdale $100,000 (1)
Salary Remaining : $98,895
Sebastian Cossa $100,000 (2)
Salary Remaining : $98,895
Chase De Leo $99,125 (2)
Salary Remaining : $98,030
Filip Bystedt $97,500 (3)
Salary Remaining : $96,423
Hayden Hodgson $96,000 (1)
Salary Remaining : $94,939
Aleksandr Kisakov $90,000 (3)
Salary Remaining : $89,006
Owen Beck $90,000 (3)
Salary Remaining : $89,006
Navrin Mutter $90,000 (3)
Salary Remaining : $89,006
Samuel Fagemo $85,250 (3)
Salary Remaining : $84,308
Andre Lee $85,250 (4)
Salary Remaining : $84,308
Leevi Merilainen $85,000 (1)
Salary Remaining : $84,061
Tyce Thompson $83,875 (2)
Salary Remaining : $82,948
Elmer Soderblom $80,000 (1)
Salary Remaining : $79,116
Zack Ostapchuk $75,000 (2)
Salary Remaining : $74,171
Olle Lycksell $75,000 (1)
Salary Remaining : $74,171
Talyn Boyko $75,000 (3)
Salary Remaining : $74,171
Jeremy Davies $75,000 (1)
Salary Remaining : $74,171
Joseph Cecconi $75,000 (1)
Salary Remaining : $74,171
Remi Poirier $75,000 (1)
Salary Remaining : $74,171
Vadim Zherenko $75,000 (1)
Salary Remaining : $74,171
Jan Bednar $75,000 (3)
Salary Remaining : $74,171
Owen Lindmark $75,000 (3)
Salary Remaining : $74,171
Max Wanner $75,000 (3)
Salary Remaining : $74,171
Jake Wise $75,000 (1)
Salary Remaining : $74,171
Blade Jenkins $75,000 (1)
Salary Remaining : $74,171
Colten Ellis $70,000 (2)
Salary Remaining : $69,227
Adam Ginning $70,000 (1)
Salary Remaining : $69,227
Mikael Pyyhtia $65,000 (2)
Salary Remaining : $64,282
Henri Nikkanen $65,000 (1)
Salary Remaining : $64,282
Aku Raty $60,000 (2)
Salary Remaining : $59,337
Judd Caulfield $60,000 (2)
Salary Remaining : $59,337
William Trudeau $60,000 (1)
Salary Remaining : $59,337
Tarun Fizer $50,000 (4)
Salary Remaining : $49,448
Total Farm Players40
Salary Commitment
Year 2025 : $3,459,250
Year 2026 : $2,000,250
Year 2027 : $1,134,250
Year 2028 : $381,500
Salary Average Commitment
Year 2025 : $3,459,250
Year 2026 : $2,000,250
Year 2027 : $1,134,250
Year 2028 : $381,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,948 - 97.40%
Farm Level 2: 1000 - $15 - 870 - 87.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,818 - 93.93%
Average Income per Game$121,033
Year to Date Revenue$121,033

Expense

Pro Players Total Salaries$87,871,667
Farm Players Total Salaries$2,386,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$915,330
Farm Year To Date Expenses$26,370
Pro Salary Cap To Date$915,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,841,320
Pro Remaining Season Days190
Pro Expenses Per Days$457,665
Pro Estimated Expenses$86,956,350
Farm Remaining Season Days179
Farm Expenses Per Days$13,185
Farm Estimated Expenses$2,360,115
Estimated Season Expenses$89,316,465
Estimated Season Salary Cap$87,871,680
Estimate Under Maximum Salary Cap of $88,000,000$128,320
Estimate Over Minimum Salary Cap of $0 $87,871,680
Current Bank Account$5,847,920
Projected Bank Account($78,627,225)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $12,691,406
Brock Nelson (1 Way Contract) $7,700,000 (1)
-Salary Remaining : $7,619,792
Kevin Fiala (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $7,322,917
Dylan Strome (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $6,679,688
Mackenzie Blackwood (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $6,555,990
Phillip Danault (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,432,292
Jamie Benn (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,690,104
Marcus Pettersson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,442,708
Nikolaj Ehlers (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,947,917
Andrew Peeke (1 Way Contract) $2,725,000 (1)
-Salary Remaining : $2,696,615
Alexis Lafreniere (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,473,958
Noah Cates (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $2,276,042
Owen Power (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,226,563
Noel Acciari (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,226,563
Brock Faber $2,000,000 (2)
-Salary Remaining : $1,979,167
Travis Hamonic (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Jake Sanderson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,979,167
Kiefer Sherwood $1,750,000 (4)
-Salary Remaining : $1,731,771
Keegan Kolesar $1,400,000 (5)
-Salary Remaining : $1,385,417
Simon Holmstrom $975,000 (4)
-Salary Remaining : $964,844
Jiri Patera $850,000 (2)
-Salary Remaining : $841,146
Keaton Middleton $821,667 (1)
-Salary Remaining : $813,108
Total Pro Players22
Salary Commitment
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000
Salary Average Commitment
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000
Salary Cap with 1 Way Contract
Year 2025 : $87,871,667
Year 2026 : $62,075,000
Year 2027 : $52,725,000
Year 2028 : $48,225,000

Farm Players Salaries

Nicolas Aube-Kubel $145,000 (2)
Salary Remaining : $143,398
Max Jones $140,000 (1)
Salary Remaining : $138,453
Nick Bjugstad $134,000 (1)
Salary Remaining : $132,519
Felix Sandstrom $100,000 (3)
Salary Remaining : $98,895
Devon Levi $100,000 (2)
Salary Remaining : $98,895
Colin White $100,000 (3)
Salary Remaining : $98,895
Austin Poganski $95,000 (5)
Salary Remaining : $93,950
Riley Fiddler-Schultz $90,000 (5)
Salary Remaining : $89,006
Craig Smith $90,000 (1)
Salary Remaining : $89,006
Declan Carlile $90,000 (2)
Salary Remaining : $89,006
Matyas Sapovaliv $90,000 (3)
Salary Remaining : $89,006
Scott Morrow $90,000 (3)
Salary Remaining : $89,006
Felix Unger-Sorum $90,000 (3)
Salary Remaining : $89,006
Artem Duda $90,000 (3)
Salary Remaining : $89,006
Calle Odelius $90,000 (3)
Salary Remaining : $89,006
Xavier Bourgault $80,000 (1)
Salary Remaining : $79,116
Egor Sokolov $80,000 (3)
Salary Remaining : $79,116
Jakub Skarek $77,500 (1)
Salary Remaining : $76,644
Andrew Perrott $75,000 (3)
Salary Remaining : $74,171
Luca Cagnoni $75,000 (3)
Salary Remaining : $74,171
Ben Meyers $75,000 (1)
Salary Remaining : $74,171
Adam Sykora $75,000 (2)
Salary Remaining : $74,171
Daniil Misyul $70,000 (2)
Salary Remaining : $69,227
Brandon Coe $65,000 (1)
Salary Remaining : $64,282
Magnus Chrona $60,000 (2)
Salary Remaining : $59,337
Zayde Wisdom $60,000 (1)
Salary Remaining : $59,337
Elliot Desnoyers $60,000 (1)
Salary Remaining : $59,337
Alex Beaucage $0 (0)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2025 : $2,386,500
Year 2026 : $1,605,000
Year 2027 : $1,065,000
Year 2028 : $185,000
Salary Average Commitment
Year 2025 : $2,356,500
Year 2026 : $1,605,000
Year 2027 : $1,065,000
Year 2028 : $185,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,960 - 98.00%
Farm Level 2: 1000 - $15 - 992 - 99.20%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,952 - 98.40%
Average Income per Game$124,385
Year to Date Revenue$124,385

Expense

Pro Players Total Salaries$84,772,405
Farm Players Total Salaries$1,948,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$883,046
Farm Year To Date Expenses$21,530
Pro Salary Cap To Date$883,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,975,400
Pro Remaining Season Days190
Pro Expenses Per Days$441,523
Pro Estimated Expenses$83,889,370
Farm Remaining Season Days179
Farm Expenses Per Days$10,765
Farm Estimated Expenses$1,926,935
Estimated Season Expenses$85,816,305
Estimated Season Salary Cap$84,772,416
Estimate Under Maximum Salary Cap of $88,000,000$3,227,584
Estimate Over Minimum Salary Cap of $0 $84,772,416
Current Bank Account$6,764,719
Projected Bank Account($74,076,186)

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $16,500,000 (3)
-Salary Remaining : $16,328,125
Chris Kreider (1 Way Contract) $8,600,000 (1)
-Salary Remaining : $8,510,417
Roman Josi (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $8,411,458
Nick Suzuki (1 Way Contract) $8,150,625 (2)
-Salary Remaining : $8,065,723
Sidney Crosby (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,421,875
Jake DeBrusk (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $6,857,813
Brandon Montour (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $4,675,781
K'Andre Miller (1 Way Contract) $3,833,280 (3)
-Salary Remaining : $3,793,350
Henri Jokiharju (1 Way Contract) $2,567,500 (1)
-Salary Remaining : $2,540,755
Ben Chiarot (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,473,958
Mason McTavish (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,979,167
Garnet Hathaway (1 Way Contract) $1,655,000 (3)
-Salary Remaining : $1,637,760
Peyton Krebs $1,435,500 (4)
-Salary Remaining : $1,420,547
Logan Stankoven $1,250,000 (2)
-Salary Remaining : $1,236,979
Petr Mrazek $1,200,000 (2)
-Salary Remaining : $1,187,500
Frank Nazar $1,150,000 (3)
-Salary Remaining : $1,138,021
Joona Koppanen $1,085,000 (5)
-Salary Remaining : $1,073,698
Michael McCarron $1,000,000 (3)
-Salary Remaining : $989,583
Mads Sogaard $950,000 (4)
-Salary Remaining : $940,104
Urho Vaakanainen $940,500 (1)
-Salary Remaining : $930,703
Mattias Janmark $900,000 (2)
-Salary Remaining : $890,625
Philipp Kurashev $750,000 (1)
-Salary Remaining : $742,188
Ryker Evans $650,000 (1)
-Salary Remaining : $643,229
Total Pro Players23
Salary Commitment
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500
Salary Average Commitment
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500
Salary Cap with 1 Way Contract
Year 2025 : $84,772,405
Year 2026 : $69,264,405
Year 2027 : $42,038,780
Year 2028 : $10,400,500

Farm Players Salaries

Matt Nieto $140,000 (1)
Salary Remaining : $138,453
Nate Danielson $125,000 (3)
Salary Remaining : $123,619
Wyatt Newpower $120,000 (1)
Salary Remaining : $118,674
Tomas Nosek $110,000 (2)
Salary Remaining : $108,785
Jeff Malott $100,750 (3)
Salary Remaining : $99,637
Brandon Halverson $90,000 (4)
Salary Remaining : $89,006
Jack Ahcan $85,250 (2)
Salary Remaining : $84,308
Trey Fix-Wolansky $82,500 (1)
Salary Remaining : $81,588
Sammy Blais $80,000 (5)
Salary Remaining : $79,116
Martin Frk $80,000 (5)
Salary Remaining : $79,116
Xavier Bernard $80,000 (5)
Salary Remaining : $79,116
Ryan Mast $75,000 (3)
Salary Remaining : $74,171
Mark Liwiski $75,000 (5)
Salary Remaining : $74,171
Max Szuber $75,000 (3)
Salary Remaining : $74,171
Isaac Belliveau $75,000 (3)
Salary Remaining : $74,171
Madison Bowey $75,000 (5)
Salary Remaining : $74,171
Vyacheslav Buteyets $75,000 (3)
Salary Remaining : $74,171
Gavin White $65,000 (2)
Salary Remaining : $64,282
Matthew Maggio $60,000 (2)
Salary Remaining : $59,337
Jared Davidson $60,000 (2)
Salary Remaining : $59,337
Daylan Kuefler $60,000 (2)
Salary Remaining : $59,337
Jakub Brabenec $60,000 (2)
Salary Remaining : $59,337
Carl Berglund $50,000 (2)
Salary Remaining : $49,448
Roman Ahcan $50,000 (2)
Salary Remaining : $49,448
Noah Philp $0 (0)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $1,948,500
Year 2026 : $1,606,000
Year 2027 : $1,005,750
Year 2028 : $480,000
Salary Average Commitment
Year 2025 : $1,948,500
Year 2026 : $1,606,000
Year 2027 : $1,005,750
Year 2028 : $480,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 997 - 99.70%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,393,150
Year to Date Revenue$1,393,150
Farm
Home Games Left40
Average Attendance - %2,997 - 99.90%
Average Income per Game$126,583
Year to Date Revenue$126,583

Expense

Pro Players Total Salaries$69,572,900
Farm Players Total Salaries$2,210,302
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$724,718
Farm Year To Date Expenses$24,424
Pro Salary Cap To Date$724,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,726,000
Farm Estimated Season Revenue$5,063,320
Pro Remaining Season Days190
Pro Expenses Per Days$362,359
Pro Estimated Expenses$68,848,210
Farm Remaining Season Days179
Farm Expenses Per Days$12,212
Farm Estimated Expenses$2,185,948
Estimated Season Expenses$71,034,158
Estimated Season Salary Cap$75,322,928
Estimate Under Maximum Salary Cap of $88,000,000$12,677,072
Estimate Over Minimum Salary Cap of $0 $75,322,928
Current Bank Account$555,224
Projected Bank Account($9,689,614)

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (2)
-Salary Remaining : $8,550,000
Jonathan Huberdeau (1 Way Contract) $7,965,000 (1)
-Salary Remaining : $7,882,031
Taylor Hall (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $5,640,625
Erik Cernak (1 Way Contract) $5,148,000 (1)
-Salary Remaining : $5,094,375
Samuel Girard (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $4,898,438
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $4,898,438
John Marino (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $4,702,500
Ryan Strome (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $4,156,250
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,958,333
Brandon Tanev (1 Way Contract) $3,307,000 (4)
-Salary Remaining : $3,272,552
Jake McCabe $2,800,000 (2)
-Salary Remaining : $2,770,833
Nick Jensen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,770,833
Matthew Knies $1,750,000 (2)
-Salary Remaining : $1,731,771
Luke Schenn (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,583,333
Jordan Spence $1,485,000 (3)
-Salary Remaining : $1,469,531
Ross Colton $1,113,750 (1)
-Salary Remaining : $1,102,148
Shane Wright $1,000,000 (2)
-Salary Remaining : $989,583
Thomas Novak $936,000 (3)
-Salary Remaining : $926,250
Brett Howden $876,150 (2)
-Salary Remaining : $867,023
Jakub Dobes $600,000 (2)
-Salary Remaining : $593,750
Jonny Brodzinski $500,000 (1)
-Salary Remaining : $494,792
Conor Sheary $500,000 (1)
-Salary Remaining : $494,792
Total Pro Players22
Salary Commitment
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000
Salary Average Commitment
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000
Salary Cap with 1 Way Contract
Year 2025 : $69,572,900
Year 2026 : $52,746,150
Year 2027 : $13,928,000
Year 2028 : $3,307,000

Farm Players Salaries

Pierre-Olivier Joseph $144,444 (1)
Salary Remaining : $142,848
Conor Geekie $115,000 (3)
Salary Remaining : $113,729
Filip Mesar $97,500 (3)
Salary Remaining : $96,423
Riley Tufte $93,000 (3)
Salary Remaining : $91,972
Cedric Pare $93,000 (4)
Salary Remaining : $91,972
Brad Lambert $90,000 (1)
Salary Remaining : $89,006
Seamus Casey $90,000 (3)
Salary Remaining : $89,006
Jake Leschyshyn $84,333 (3)
Salary Remaining : $83,402
Gustav Lindstrom $84,150 (1)
Salary Remaining : $83,220
Kyle Capobianco $83,875 (2)
Salary Remaining : $82,948
Ben Gaudreau $82,500 (3)
Salary Remaining : $81,588
Matthew Robertson $77,500 (2)
Salary Remaining : $76,644
Curtis Douglas $77,500 (2)
Salary Remaining : $76,644
Olivier Rodrigue $77,500 (2)
Salary Remaining : $76,644
Samu Tuomaala $75,000 (2)
Salary Remaining : $74,171
Nico Myatovic $75,000 (2)
Salary Remaining : $74,171
Christian Kyrou $75,000 (2)
Salary Remaining : $74,171
Isaac Ratcliffe $75,000 (1)
Salary Remaining : $74,171
Ethan Haider $75,000 (3)
Salary Remaining : $74,171
Simon Robertsson $75,000 (3)
Salary Remaining : $74,171
Roland McKeown $75,000 (3)
Salary Remaining : $74,171
Josh Jacobs $75,000 (2)
Salary Remaining : $74,171
Tyler Inamoto $75,000 (1)
Salary Remaining : $74,171
Michael Milne $70,000 (1)
Salary Remaining : $69,227
Raivis Ansons $65,000 (1)
Salary Remaining : $64,282
Jesper Vikman $60,000 (2)
Salary Remaining : $59,337
Devin Shore $50,000 (1)
Salary Remaining : $49,448
Total Farm Players27
Salary Commitment
Year 2025 : $2,210,302
Year 2026 : $1,556,708
Year 2027 : $880,333
Year 2028 : $93,000
Salary Average Commitment
Year 2025 : $2,210,302
Year 2026 : $1,556,708
Year 2027 : $880,333
Year 2028 : $93,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.15%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$1,750,750
Farm
Home Games Left40
Average Attendance - %2,863 - 95.43%
Average Income per Game$119,505
Year to Date Revenue$119,505

Expense

Pro Players Total Salaries$84,328,923
Farm Players Total Salaries$1,974,512
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$878,426
Farm Year To Date Expenses$21,818
Pro Salary Cap To Date$878,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,030,000
Farm Estimated Season Revenue$4,780,200
Pro Remaining Season Days190
Pro Expenses Per Days$439,213
Pro Estimated Expenses$83,450,470
Farm Remaining Season Days179
Farm Expenses Per Days$10,909
Farm Estimated Expenses$1,952,711
Estimated Season Expenses$85,403,181
Estimated Season Salary Cap$84,328,896
Estimate Under Maximum Salary Cap of $88,000,000$3,671,104
Estimate Over Minimum Salary Cap of $0 $84,328,896
Current Bank Account$15,413,028
Projected Bank Account$4,820,047

Pro Players Salaries

Connor McDavid (1 Way Contract) $16,875,000 (5)
-Salary Remaining : $16,699,219
Sam Reinhart (1 Way Contract) $8,775,000 (4)
-Salary Remaining : $8,683,594
Connor Hellebuyck (1 Way Contract) $8,324,999 (1)
-Salary Remaining : $8,238,280
J.T. Miller $7,087,500 (1)
-Salary Remaining : $7,013,672
Rasmus Andersson (1 Way Contract) $6,142,500 (5)
-Salary Remaining : $6,078,516
Victor Hedman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,937,500
Auston Matthews (1 Way Contract) $5,761,924 (1)
-Salary Remaining : $5,701,904
Timo Meier (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $3,473,438
Jared Spurgeon (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,463,542
Matt Roy (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,265,625
Brian Dumoulin (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,979,167
Sean Durzi (1 Way Contract) $1,870,000 (3)
-Salary Remaining : $1,850,521
Yanni Gourde (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,707,031
Troy Terry (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $1,533,854
Owen Tippett $1,485,000 (2)
-Salary Remaining : $1,469,531
Mason Marchment $1,100,000 (2)
-Salary Remaining : $1,088,542
Mason Appleton $972,000 (1)
-Salary Remaining : $961,875
Sam Steel $950,000 (1)
-Salary Remaining : $940,104
Zach Bogosian $950,000 (2)
-Salary Remaining : $940,104
Jonathan Quick $750,000 (5)
-Salary Remaining : $742,188
Sam Carrick $700,000 (2)
-Salary Remaining : $692,708
David Kampf $500,000 (4)
-Salary Remaining : $494,792
Ken Appleby $500,000 (4)
-Salary Remaining : $494,792
Total Pro Players23
Salary Commitment
Year 2025 : $84,328,923
Year 2026 : $58,917,500
Year 2027 : $54,682,500
Year 2028 : $35,542,500
Salary Average Commitment
Year 2025 : $87,838,923
Year 2026 : $57,192,500
Year 2027 : $52,957,500
Year 2028 : $35,542,500
Salary Cap with 1 Way Contract
Year 2025 : $84,328,923
Year 2026 : $53,682,500
Year 2027 : $49,447,500
Year 2028 : $35,542,500

Farm Players Salaries

Hunter Shepard $108,500 (3)
Salary Remaining : $107,301
Joshua Brown $85,000 (5)
Salary Remaining : $84,061
Isak Rosen $80,000 (1)
Salary Remaining : $79,116
Brandon Hickey $75,000 (5)
Salary Remaining : $74,171
Luke Philp $75,000 (5)
Salary Remaining : $74,171
Mason Jobst $75,000 (5)
Salary Remaining : $74,171
Cavan Fitzgerald $75,000 (1)
Salary Remaining : $74,171
Austin Watson $75,000 (5)
Salary Remaining : $74,171
Marcus Sylvegard $75,000 (5)
Salary Remaining : $74,171
Donavan Houle $75,000 (5)
Salary Remaining : $74,171
Ross Johnston $75,000 (5)
Salary Remaining : $74,171
Matt Strome $75,000 (1)
Salary Remaining : $74,171
David Silye $75,000 (5)
Salary Remaining : $74,171
Alex Kannok Leipert $75,000 (1)
Salary Remaining : $74,171
Phil Kemp $75,000 (5)
Salary Remaining : $74,171
Kyler Kupka $75,000 (5)
Salary Remaining : $74,171
Zachary Metsa $75,000 (5)
Salary Remaining : $74,171
Will Zmolek $75,000 (5)
Salary Remaining : $74,171
Scooter Brickey $75,000 (5)
Salary Remaining : $74,171
Benoit-Olivier Groulx $69,750 (1)
Salary Remaining : $68,979
Jack Studnicka $66,263 (1)
Salary Remaining : $65,530
Tristen Nielsen $65,000 (1)
Salary Remaining : $64,282
Alex Belzile $50,000 (2)
Salary Remaining : $49,448
Cameron Wright $50,000 (4)
Salary Remaining : $49,448
Bryan Yoon $50,000 (4)
Salary Remaining : $49,448
Aidan Fulp $50,000 (4)
Salary Remaining : $49,448
Matt Tomkins $50,000 (4)
Salary Remaining : $49,448
Dustin Tokarski $50,000 (2)
Salary Remaining : $49,448
Total Farm Players28
Salary Commitment
Year 2025 : $1,974,512
Year 2026 : $1,468,500
Year 2027 : $1,368,500
Year 2028 : $1,260,000
Salary Average Commitment
Year 2025 : $1,974,512
Year 2026 : $1,468,500
Year 2027 : $1,368,500
Year 2028 : $1,260,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$1,571,950
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,535,585
Farm Players Total Salaries$4,026,611
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$932,662
Farm Year To Date Expenses$44,492
Pro Salary Cap To Date$908,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,878,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$466,331
Pro Estimated Expenses$88,602,890
Farm Remaining Season Days179
Farm Expenses Per Days$22,246
Farm Estimated Expenses$3,982,034
Estimated Season Expenses$92,584,924
Estimated Season Salary Cap$87,258,624
Estimate Under Maximum Salary Cap of $88,000,000$741,376
Estimate Over Minimum Salary Cap of $0 $87,258,624
Current Bank Account$2,634,642
Projected Bank Account($27,072,282)

Pro Players Salaries

Josh Morrissey (1 Way Contract) $10,000,000 (5)
-Salary Remaining : $9,895,833
Evgeni Malkin (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,916,667
Frank Vatrano (1 Way Contract) $7,500,000 (5)
-Salary Remaining : $7,421,875
Cole Caufield $7,457,500 (1)
-Salary Remaining : $7,379,818
Juuse Saros (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $6,679,688
Shea Theodore (1 Way Contract) $6,556,335 (3)
-Salary Remaining : $6,488,040
Brandon Saad (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,690,104
Jamie Oleksiak (1 Way Contract) $5,309,000 (4)
-Salary Remaining : $5,253,698
Jordan Eberle (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,947,917
Filip Chytil (1 Way Contract) $4,437,500 (1)
-Salary Remaining : $4,391,276
Scott Wedgewood (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,968,750
Alexander Wennberg (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $2,894,531
Jason Dickinson (1 Way Contract) $2,862,000 (1)
-Salary Remaining : $2,832,188
Luke Kunin (1 Way Contract) $2,277,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,253,281
Ilya Lyubushkin (1 Way Contract) $1,990,000 (1)
-Salary Remaining : $1,969,271
Wyatt Johnston (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,731,771
Marcus Foligno (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,484,375
Colin Blackwell $1,480,000 (2)
-Salary Remaining : $1,464,583
Dylan Samberg $1,400,000 (1)
-Salary Remaining : $1,385,417
Pavel Dorofeyev $948,750 (3)
-Salary Remaining : $938,867
Joey Anderson $742,500 (1)
-Salary Remaining : $734,766
Zach Aston-Reese $650,000 (4)
-Salary Remaining : $643,229
Albert Johansson $625,000 (1)
-Salary Remaining : $618,490
Adam Wilsby $625,000 (1)
-Salary Remaining : $618,490
Total Pro Players24
Salary Commitment
Year 2025 : $89,535,585
Year 2026 : $43,694,085
Year 2027 : $40,714,085
Year 2028 : $23,459,000
Salary Average Commitment
Year 2025 : $88,035,585
Year 2026 : $42,194,085
Year 2027 : $39,214,085
Year 2028 : $23,459,000
Salary Cap with 1 Way Contract
Year 2025 : $87,258,585
Year 2026 : $43,694,085
Year 2027 : $40,714,085
Year 2028 : $23,459,000

Farm Players Salaries

Sean Walker $400,000 (4)
Salary Remaining : $395,580
Tyson Jost $149,500 (1)
Salary Remaining : $147,848
Marc Del Gaizo $144,444 (1)
Salary Remaining : $142,848
Robert Bortuzzo $100,000 (2)
Salary Remaining : $98,895
Shakir Mukhamadullin $100,000 (1)
Salary Remaining : $98,895
Marc-Edouard Vlasic $92,500 (5)
Salary Remaining : $91,478
Matt Savoie $88,667 (3)
Salary Remaining : $87,687
Callum Tung $87,250 (3)
Salary Remaining : $86,286
Samuel Johannesson $87,000 (2)
Salary Remaining : $86,039
Nathan Legare $85,250 (3)
Salary Remaining : $84,308
Elias PetterssonD $83,833 (3)
Salary Remaining : $82,907
Donovan Sebrango $82,500 (3)
Salary Remaining : $81,588
Keith Petruzzelli $81,750 (1)
Salary Remaining : $80,847
Artem Grushnikov $81,417 (3)
Salary Remaining : $80,517
William Rousseau $80,000 (5)
Salary Remaining : $79,116
Jere Innala $80,000 (5)
Salary Remaining : $79,116
Rodrigo Abols $80,000 (5)
Salary Remaining : $79,116
Nate Smith $80,000 (5)
Salary Remaining : $79,116
Christian Felton $80,000 (5)
Salary Remaining : $79,116
Hunter Johannes $80,000 (5)
Salary Remaining : $79,116
Gabriel Fortier $77,500 (1)
Salary Remaining : $76,644
John Farinacci $75,000 (2)
Salary Remaining : $74,171
Henrik Rybinski $75,000 (1)
Salary Remaining : $74,171
Gabriel Szturc $75,000 (3)
Salary Remaining : $74,171
Case McCarthy $75,000 (3)
Salary Remaining : $74,171
Rodwin Dionicio $75,000 (3)
Salary Remaining : $74,171
Angus Booth $75,000 (3)
Salary Remaining : $74,171
Noah Warren $75,000 (3)
Salary Remaining : $74,171
Aatu Jamsen $75,000 (3)
Salary Remaining : $74,171
Lukas Rousek $75,000 (1)
Salary Remaining : $74,171
Riley Duran $75,000 (3)
Salary Remaining : $74,171
Jacob Gaucher $70,000 (3)
Salary Remaining : $69,227
Hunter McKown $70,000 (1)
Salary Remaining : $69,227
Vincent Iorio $70,000 (1)
Salary Remaining : $69,227
Jaycob Megna $70,000 (3)
Salary Remaining : $69,227
Domenick Fensore $70,000 (2)
Salary Remaining : $69,227
Xavier Simoneau $65,000 (1)
Salary Remaining : $64,282
Samuel Knazko $65,000 (1)
Salary Remaining : $64,282
Jack Matier $65,000 (2)
Salary Remaining : $64,282
Nikita Novikov $60,000 (2)
Salary Remaining : $59,337
Topias Vilen $60,000 (2)
Salary Remaining : $59,337
Jalen Luypen $60,000 (2)
Salary Remaining : $59,337
Clay Stevenson $60,000 (2)
Salary Remaining : $59,337
James Malatesta $60,000 (2)
Salary Remaining : $59,337
A.J. Greer $60,000 (1)
Salary Remaining : $59,337
Dyllan Gill $50,000 (1)
Salary Remaining : $49,448
Gleb Veremyev $50,000 (1)
Salary Remaining : $49,448
Trey Taylor $50,000 (1)
Salary Remaining : $49,448
Chase Wheatcroft $0 (0)
Salary Remaining : $0
Dmitry Kuzmin $0 (0)
Salary Remaining : $0
Total Farm Players50
Salary Commitment
Year 2025 : $4,026,611
Year 2026 : $2,843,417
Year 2027 : $2,146,417
Year 2028 : $972,500
Salary Average Commitment
Year 2025 : $4,026,611
Year 2026 : $2,843,417
Year 2027 : $2,146,417
Year 2028 : $972,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.55%
Farm Level 2: 1000 - $15 - 957 - 95.70%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,788 - 92.93%
Average Income per Game$116,876
Year to Date Revenue$116,876

Expense

Pro Players Total Salaries$86,219,000
Farm Players Total Salaries$1,502,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$898,114
Farm Year To Date Expenses$16,604
Pro Salary Cap To Date$815,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,675,040
Pro Remaining Season Days190
Pro Expenses Per Days$449,057
Pro Estimated Expenses$85,320,830
Farm Remaining Season Days179
Farm Expenses Per Days$8,302
Farm Estimated Expenses$1,486,058
Estimated Season Expenses$86,806,888
Estimated Season Salary Cap$78,318,912
Estimate Under Maximum Salary Cap of $88,000,000$9,681,088
Estimate Over Minimum Salary Cap of $0 $78,318,912
Current Bank Account($785,342)
Projected Bank Account($82,917,190)

Pro Players Salaries

Ryan Donato (1 Way Contract) $8,850,000 (3)
-Salary Remaining : $8,757,813
Quinton Byfield $7,800,000 (4)
-Salary Remaining : $7,718,750
Mats Zuccarello (1 Way Contract) $6,700,000 (5)
-Salary Remaining : $6,630,208
Nico Hischier (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $6,457,031
Artem Zub (1 Way Contract) $6,210,000 (4)
-Salary Remaining : $6,145,313
Jake Middleton (1 Way Contract) $5,875,000 (5)
-Salary Remaining : $5,813,802
Kris Letang (1 Way Contract) $5,270,000 (2)
-Salary Remaining : $5,215,104
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,947,917
Joonas Korpisalo (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $4,057,292
Nate Schmidt (1 Way Contract) $3,850,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,809,896
Vladislav Namestnikov (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,463,542
Jeremy Swayman $3,440,250 (2)
-Salary Remaining : $3,404,414
Cole Perfetti (1 Way Contract) $2,632,500 (1)
-Salary Remaining : $2,605,078
Mitchell Weeks (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,473,958
Luke Hughes (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,979,167
Jarred Tinordi (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,533,854
Evgeni Dadonov $1,495,000 (2)
-Salary Remaining : $1,479,427
Anthony DeAngelo $1,495,000 (4)
-Salary Remaining : $1,479,427
Dalibor Dvorsky $1,250,000 (3)
-Salary Remaining : $1,236,979
Kevin Bahl $1,039,500 (3)
-Salary Remaining : $1,028,672
Ozzy Wiesblatt $1,000,000 (1)
-Salary Remaining : $989,583
Juuso Valimaki (1 Way Contract) $990,000 (2)
-Salary Remaining : $979,688
Logan Stanley $891,000 (1)
-Salary Remaining : $881,719
Rasmus Kupari $855,000 (1)
-Salary Remaining : $846,094
Taylor Raddysh $750,750 (1)
-Salary Remaining : $742,930
Tyler Kleven $650,000 (2)
-Salary Remaining : $643,229
Total Pro Players26
Salary Commitment
Year 2025 : $86,219,000
Year 2026 : $71,064,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000
Salary Average Commitment
Year 2025 : $86,219,000
Year 2026 : $71,064,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000
Salary Cap with 1 Way Contract
Year 2025 : $78,319,000
Year 2026 : $65,664,750
Year 2027 : $51,819,500
Year 2028 : $37,180,000

Farm Players Salaries

Brendan Lemieux $140,000 (4)
Salary Remaining : $138,453
Artyom Levshunov $125,000 (3)
Salary Remaining : $123,619
Owen Pickering $97,500 (3)
Salary Remaining : $96,423
Vladislav Kolyachonok $85,250 (4)
Salary Remaining : $84,308
Domenic DiVincentiis $75,000 (3)
Salary Remaining : $74,171
Brett Davis $75,000 (1)
Salary Remaining : $74,171
Nathan Sucese $75,000 (1)
Salary Remaining : $74,171
Fabian Wagner $75,000 (3)
Salary Remaining : $74,171
Niko Huuhtanen $75,000 (3)
Salary Remaining : $74,171
Nikita Chibrikov $75,000 (2)
Salary Remaining : $74,171
Francesco Pinelli $75,000 (2)
Salary Remaining : $74,171
Lucas Edmonds $70,000 (1)
Salary Remaining : $69,227
Ryan Winterton $70,000 (2)
Salary Remaining : $69,227
Roni Hirvonen $70,000 (2)
Salary Remaining : $69,227
Tyson Hinds $65,000 (2)
Salary Remaining : $64,282
Thomas Milic $65,000 (2)
Salary Remaining : $64,282
Daniel Torgersson $65,000 (1)
Salary Remaining : $64,282
William Dufour $65,000 (1)
Salary Remaining : $64,282
Marcel Marcel $60,000 (2)
Salary Remaining : $59,337
Total Farm Players19
Salary Commitment
Year 2025 : $1,502,750
Year 2026 : $1,152,750
Year 2027 : $672,750
Year 2028 : $225,250
Salary Average Commitment
Year 2025 : $1,502,750
Year 2026 : $1,152,750
Year 2027 : $672,750
Year 2028 : $225,250

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,720,263
Farm Players Total Salaries$1,955,165
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$913,752
Farm Year To Date Expenses$21,604
Pro Salary Cap To Date$850,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$456,876
Pro Estimated Expenses$86,806,440
Farm Remaining Season Days179
Farm Expenses Per Days$10,802
Farm Estimated Expenses$1,933,558
Estimated Season Expenses$88,739,998
Estimated Season Salary Cap$81,651,264
Estimate Under Maximum Salary Cap of $88,000,000$6,348,736
Estimate Over Minimum Salary Cap of $0 $81,651,264
Current Bank Account($1,565,853)
Projected Bank Account($90,305,851)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (1)
-Salary Remaining : $10,192,708
Ivan Barbashev $8,500,000 (3)
-Salary Remaining : $8,411,458
John Carlson (1 Way Contract) $8,200,028 (2)
-Salary Remaining : $8,114,611
Jakob Chychrun (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $8,015,625
Elias Pettersson (1 Way Contract) $7,276,500 (2)
-Salary Remaining : $7,200,703
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $6,049,570
Ville Husso (1 Way Contract) $6,069,069 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $6,005,850
Mikael Backlund (1 Way Contract) $4,666,666 (2)
-Salary Remaining : $4,618,055
Anton Lundell (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $4,007,813
Martin Necas (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,710,938
Filip Gustavsson (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $3,339,844
Ryan Graves (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $3,265,625
Erik Gudbranson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,473,958
Nico Sturm (1 Way Contract) $2,340,000 (1)
-Salary Remaining : $2,315,625
Brett Kulak $1,450,000 (1)
-Salary Remaining : $1,434,896
Brandt Clarke $1,400,000 (2)
-Salary Remaining : $1,385,417
Morgan Barron $1,350,000 (2)
-Salary Remaining : $1,335,938
Dakota Joshua $1,237,500 (4)
-Salary Remaining : $1,224,609
Ty Dellandrea $1,125,000 (4)
-Salary Remaining : $1,113,281
Erik Johnson $1,100,000 (4)
-Salary Remaining : $1,088,542
Gage Goncalves $767,250 (4)
-Salary Remaining : $759,258
Matthew Murray $750,000 (2)
-Salary Remaining : $742,188
Total Pro Players22
Salary Commitment
Year 2025 : $87,720,263
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Average Commitment
Year 2025 : $87,720,263
Year 2026 : $49,492,013
Year 2027 : $16,029,750
Year 2028 : $4,229,750
Salary Cap with 1 Way Contract
Year 2025 : $81,651,194
Year 2026 : $43,422,944
Year 2027 : $16,029,750
Year 2028 : $4,229,750

Farm Players Salaries

Yakov Trenin $150,000 (1)
Salary Remaining : $148,342
Matthew Barbolini $116,250 (1)
Salary Remaining : $114,965
Mikey Eyssimont $112,000 (4)
Salary Remaining : $110,762
Derrick Pouliot $100,000 (1)
Salary Remaining : $98,895
Vinni Lettieri $97,167 (1)
Salary Remaining : $96,093
Lane Pederson $91,875 (1)
Salary Remaining : $90,860
Boris Katchouk $83,417 (1)
Salary Remaining : $82,495
Michael Pezzetta $82,500 (1)
Salary Remaining : $81,588
Jesse Ylonen $82,500 (2)
Salary Remaining : $81,588
Nolan Allan $80,000 (2)
Salary Remaining : $79,116
Michael Karow $80,000 (2)
Salary Remaining : $79,116
Jackson Cates $75,000 (1)
Salary Remaining : $74,171
Adam Raska $75,000 (1)
Salary Remaining : $74,171
Taylor Ward $75,000 (1)
Salary Remaining : $74,171
William Wallinder $75,000 (2)
Salary Remaining : $74,171
Jake Massie $75,000 (1)
Salary Remaining : $74,171
Curtis Hall $75,000 (1)
Salary Remaining : $74,171
Hugh McGing $75,000 (1)
Salary Remaining : $74,171
Clark Bishop $74,456 (4)
Salary Remaining : $73,633
Landon Slaggert $70,000 (2)
Salary Remaining : $69,227
Kyle Clifford $60,000 (2)
Salary Remaining : $59,337
Robbie Russo $50,000 (3)
Salary Remaining : $49,448
Ethan Prow $50,000 (3)
Salary Remaining : $49,448
Mitch Gibson $50,000 (1)
Salary Remaining : $49,448
Total Farm Players24
Salary Commitment
Year 2025 : $1,955,165
Year 2026 : $733,956
Year 2027 : $286,456
Year 2028 : $186,456
Salary Average Commitment
Year 2025 : $1,955,165
Year 2026 : $733,956
Year 2027 : $286,456
Year 2028 : $186,456

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$1,750,750
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,047,545
Farm Players Total Salaries$3,246,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$16,817,385
Pro Year To Date Expenses$552,578
Farm Year To Date Expenses$35,868
Pro Salary Cap To Date$527,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,030,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$276,289
Pro Estimated Expenses$52,494,910
Farm Remaining Season Days179
Farm Expenses Per Days$17,934
Farm Estimated Expenses$3,210,186
Estimated Season Expenses$55,705,096
Estimated Season Salary Cap$67,450,281
Estimate Under Maximum Salary Cap of $88,000,000$20,549,719
Estimate Over Minimum Salary Cap of $0 $67,450,281
Current Bank Account$24,404,669
Projected Bank Account$38,729,573

Pro Players Salaries

Noah Hanifin (1 Way Contract) $9,922,500 (5)
-Salary Remaining : $9,819,141
Cale Makar (1 Way Contract) $8,910,000 (1)
-Salary Remaining : $8,817,188
Marco Rossi $4,500,000 (3)
-Salary Remaining : $4,453,125
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $4,007,813
Connor Zary $3,397,500 (3)
-Salary Remaining : $3,362,109
Michael Rasmussen (1 Way Contract) $2,736,000 (1)
-Salary Remaining : $2,707,500
Jake Bean (1 Way Contract) $2,414,655 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,389,502
Alexander Romanov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,226,563
Juraj Slafkovsky (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,484,375
Kevin Labanc $1,499,999 (4)
-Salary Remaining : $1,484,374
Ivan Fedotov $1,499,000 (5)
-Salary Remaining : $1,483,385
Max Pacioretty $1,495,000 (2)
-Salary Remaining : $1,479,427
Samuel Ersson $1,305,000 (2)
-Salary Remaining : $1,291,406
Drew Helleson $1,210,000 (3)
-Salary Remaining : $1,197,396
Trent Frederic $1,039,500 (1)
-Salary Remaining : $1,028,672
Mavrik Bourque $1,000,000 (1)
-Salary Remaining : $989,583
Isac Lundestrom $983,391 (2)
-Salary Remaining : $973,147
Matthew Phillips $930,000 (3)
-Salary Remaining : $920,313
Cam Lund $900,000 (3)
-Salary Remaining : $890,625
Ty Emberson $855,000 (2)
-Salary Remaining : $846,094
Emil Andrae $650,000 (1)
-Salary Remaining : $643,229
Total Pro Players21
Salary Commitment
Year 2025 : $53,047,545
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499
Salary Average Commitment
Year 2025 : $53,047,545
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499
Salary Cap with 1 Way Contract
Year 2025 : $50,632,890
Year 2026 : $28,497,390
Year 2027 : $23,858,999
Year 2028 : $12,921,499

Farm Players Salaries

Nick Leddy $400,000 (2)
Salary Remaining : $395,580
Matt Dumba $290,000 (3)
Salary Remaining : $286,796
Skyler Brind'Amour $135,000 (4)
Salary Remaining : $133,508
Matthew Benning $135,000 (2)
Salary Remaining : $133,508
Colton White $100,750 (3)
Salary Remaining : $99,637
Cal Petersen $100,425 (1)
Salary Remaining : $99,315
Jesper Wallstedt $100,000 (1)
Salary Remaining : $98,895
Matt Kiersted $93,000 (3)
Salary Remaining : $91,972
Zach Sawchenko $93,000 (3)
Salary Remaining : $91,972
Josh Mahura $93,000 (3)
Salary Remaining : $91,972
Drake Caggiula $90,000 (3)
Salary Remaining : $89,006
Jacob MacDonald $90,000 (3)
Salary Remaining : $89,006
Paul Ludwinski $90,000 (3)
Salary Remaining : $89,006
Emil Bemstrom $89,100 (3)
Salary Remaining : $88,115
Daniel Sprong $87,750 (3)
Salary Remaining : $86,780
Charles Hudon $85,000 (3)
Salary Remaining : $84,061
Dillon Heatherington $85,000 (3)
Salary Remaining : $84,061
David Gustafsson $77,500 (2)
Salary Remaining : $76,644
John Leonard $76,725 (3)
Salary Remaining : $75,877
Jimmy Vesey $75,000 (3)
Salary Remaining : $74,171
Mikulas Hovorka $75,000 (3)
Salary Remaining : $74,171
Zach Sanford $75,000 (3)
Salary Remaining : $74,171
Jack Millar $75,000 (3)
Salary Remaining : $74,171
Vinnie Hinostroza $75,000 (3)
Salary Remaining : $74,171
Laurent Dauphin $75,000 (3)
Salary Remaining : $74,171
Nicolas Mattinen $75,000 (3)
Salary Remaining : $74,171
Patrick Brown $75,000 (3)
Salary Remaining : $74,171
Cameron Whitehead $75,000 (3)
Salary Remaining : $74,171
Gage Quinney $70,000 (3)
Salary Remaining : $69,227
Montana Onyebuchi $70,000 (2)
Salary Remaining : $69,227
Tyler Madden $69,750 (1)
Salary Remaining : $68,979
Nicolas Deslauriers $50,000 (1)
Salary Remaining : $49,448
Vasily Ponomarev $0 (0)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 2025 : $3,246,000
Year 2026 : $2,925,825
Year 2027 : $2,243,325
Year 2028 : $135,000
Salary Average Commitment
Year 2025 : $3,246,000
Year 2026 : $2,925,825
Year 2027 : $2,243,325
Year 2028 : $135,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.80%
Farm Level 2: 1000 - $15 - 921 - 92.10%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,837 - 94.57%
Average Income per Game$120,504
Year to Date Revenue$120,504

Expense

Pro Players Total Salaries$46,192,250
Farm Players Total Salaries$1,892,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,462,000
Pro Year To Date Expenses$481,170
Farm Year To Date Expenses$20,910
Pro Salary Cap To Date$481,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,820,160
Pro Remaining Season Days190
Pro Expenses Per Days$240,585
Pro Estimated Expenses$45,711,150
Farm Remaining Season Days179
Farm Expenses Per Days$10,455
Farm Estimated Expenses$1,871,445
Estimated Season Expenses$47,582,595
Estimated Season Salary Cap$54,654,320
Estimate Under Maximum Salary Cap of $88,000,000$33,345,680
Estimate Over Minimum Salary Cap of $0 $54,654,320
Current Bank Account$1,986,802
Projected Bank Account($40,775,633)

Pro Players Salaries

Tom Wilson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $8,906,250
Dougie Hamilton (1 Way Contract) $7,762,500 (1)
-Salary Remaining : $7,681,641
David Savard (1 Way Contract) $3,990,000 (3)
-Salary Remaining : $3,948,438
Lawson Crouse (1 Way Contract) $3,800,000 (5)
-Salary Remaining : $3,760,417
Kirby Dach (1 Way Contract) $3,698,750 (4)
-Salary Remaining : $3,660,221
Atley Calvert (1 Way Contract) $2,826,000 (1)
-Salary Remaining : $2,796,563
Braeden Bowman (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,473,958
Beck Malenstyn $1,350,000 (1)
-Salary Remaining : $1,335,938
Dylan Ferguson $1,000,000 (5)
-Salary Remaining : $989,583
Nicholas Robertson $990,000 (5)
-Salary Remaining : $979,688
Matt Kopperud $925,000 (5)
-Salary Remaining : $915,365
Alex Gallant $900,000 (3)
-Salary Remaining : $890,625
Easton Brodzinski $750,000 (1)
-Salary Remaining : $742,188
Sawyer Boulton $750,000 (5)
-Salary Remaining : $742,188
Connor Mylymok $750,000 (1)
-Salary Remaining : $742,188
Yanick Turcotte $750,000 (1)
-Salary Remaining : $742,188
Peter DiLiberatore $750,000 (1)
-Salary Remaining : $742,188
Turner Ottenbreit $750,000 (1)
-Salary Remaining : $742,188
Farm Goalie 2 $700,000 (1)
-Salary Remaining : $692,708
John Ludvig $650,000 (1)
-Salary Remaining : $643,229
Riley McKay $600,000 (1)
-Salary Remaining : $593,750
Tate Singleton $500,000 (4)
-Salary Remaining : $494,792
Patrik Koch $500,000 (4)
-Salary Remaining : $494,792
Total Pro Players23
Salary Commitment
Year 2025 : $46,192,250
Year 2026 : $26,053,750
Year 2027 : $26,053,750
Year 2028 : $21,163,750
Salary Average Commitment
Year 2025 : $46,192,250
Year 2026 : $26,053,750
Year 2027 : $26,053,750
Year 2028 : $21,163,750
Salary Cap with 1 Way Contract
Year 2025 : $46,192,250
Year 2026 : $26,053,750
Year 2027 : $26,053,750
Year 2028 : $21,163,750

Farm Players Salaries

Riley Hughes $119,000 (3)
Salary Remaining : $117,685
Rutger McGroarty $115,000 (3)
Salary Remaining : $113,729
Devin Cooley $115,000 (5)
Salary Remaining : $113,729
Mitchell Russell $113,500 (5)
Salary Remaining : $112,246
Hendrix Lapierre $100,000 (1)
Salary Remaining : $98,895
Stian Solberg $97,500 (3)
Salary Remaining : $96,423
Tyson Empey $96,500 (4)
Salary Remaining : $95,434
Chase Priskie $93,000 (1)
Salary Remaining : $91,972
Joshua Roy $90,000 (2)
Salary Remaining : $89,006
Marc McLaughlin $85,250 (3)
Salary Remaining : $84,308
Keean Washkurak $77,625 (1)
Salary Remaining : $76,767
Jake Livingstone $77,500 (2)
Salary Remaining : $76,644
Dennis Cesana $75,000 (1)
Salary Remaining : $74,171
Brendan Warren $75,000 (1)
Salary Remaining : $74,171
Garin Bjorklund $75,000 (3)
Salary Remaining : $74,171
Mike O'Leary $75,000 (1)
Salary Remaining : $74,171
Spencer Kersten $75,000 (2)
Salary Remaining : $74,171
Grant Gabriele $75,000 (1)
Salary Remaining : $74,171
Jack Finley $67,500 (1)
Salary Remaining : $66,754
Eemil Viro $65,000 (1)
Salary Remaining : $64,282
Justin Sourdif $65,000 (1)
Salary Remaining : $64,282
Brett Berard $65,000 (2)
Salary Remaining : $64,282
Fedor Svechkov $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $1,892,375
Year 2026 : $1,124,250
Year 2027 : $816,750
Year 2028 : $325,000
Salary Average Commitment
Year 2025 : $1,892,375
Year 2026 : $1,124,250
Year 2027 : $816,750
Year 2028 : $325,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,869,499
Farm Players Total Salaries$2,530,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,725,000
Pro Year To Date Expenses$790,308
Farm Year To Date Expenses$27,960
Pro Salary Cap To Date$742,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$395,154
Pro Estimated Expenses$75,079,260
Farm Remaining Season Days179
Farm Expenses Per Days$13,980
Farm Estimated Expenses$2,502,420
Estimated Season Expenses$77,581,680
Estimated Season Salary Cap$74,004,424
Estimate Under Maximum Salary Cap of $88,000,000$13,995,576
Estimate Over Minimum Salary Cap of $0 $74,004,424
Current Bank Account$33,523,375
Projected Bank Account($44,058,305)

Pro Players Salaries

Dylan Larkin (1 Way Contract) $7,137,000 (3)
-Salary Remaining : $7,062,656
Dylan Cozens (1 Way Contract) $6,390,000 (2)
-Salary Remaining : $6,323,438
Erik Karlsson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,937,500
Pavel Zacha (1 Way Contract) $5,557,500 (3)
-Salary Remaining : $5,499,609
Damon Severson (1 Way Contract) $4,625,000 (3)
-Salary Remaining : $4,576,823
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,552,083
Alexandar Georgiev (1 Way Contract) $4,590,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $4,542,188
Matt Murray (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,453,125
Drew Doughty (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $3,859,375
Evan Bouchard (1 Way Contract) $3,860,000 (2)
-Salary Remaining : $3,819,792
Nicolas Roy $3,780,000 (4)
-Salary Remaining : $3,740,625
Cam Talbot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,463,542
Dawson Mercer (1 Way Contract) $3,420,000 (2)
-Salary Remaining : $3,384,375
Dmitry Orlov (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $3,166,667
Shayne Gostisbehere (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $1,731,771
Jack McBain (1 Way Contract) $1,519,999 (1)
-Salary Remaining : $1,504,166
Drew O'Connor $1,300,000 (1)
-Salary Remaining : $1,286,458
Ridly Greig $1,000,000 (1)
-Salary Remaining : $989,583
Henry Thrun $1,000,000 (2)
-Salary Remaining : $989,583
Gabriel Vilardi $948,750 (2)
-Salary Remaining : $938,867
Paul Cotter $891,250 (1)
-Salary Remaining : $881,966
Joseph Veleno $825,000 (1)
-Salary Remaining : $816,406
Alex Lyon $800,000 (1)
-Salary Remaining : $791,667
Alex Turcotte $775,000 (2)
-Salary Remaining : $766,927
Total Pro Players24
Salary Commitment
Year 2025 : $75,869,499
Year 2026 : $52,633,250
Year 2027 : $33,039,500
Year 2028 : $10,120,000
Salary Average Commitment
Year 2025 : $75,869,499
Year 2026 : $51,633,250
Year 2027 : $32,039,500
Year 2028 : $10,120,000
Salary Cap with 1 Way Contract
Year 2025 : $71,279,499
Year 2026 : $47,043,250
Year 2027 : $27,449,500
Year 2028 : $5,530,000

Farm Players Salaries

Ivan Ivan $150,000 (4)
Salary Remaining : $148,342
Xavier Parent $148,500 (3)
Salary Remaining : $146,859
Max McCue $137,500 (5)
Salary Remaining : $135,981
Liam Ohgren $115,000 (3)
Salary Remaining : $113,729
Dennis Cholowski $97,650 (5)
Salary Remaining : $96,571
Matthew Kessel $96,000 (5)
Salary Remaining : $94,939
Jason Polin $93,000 (4)
Salary Remaining : $91,972
Dryden McKay $92,500 (5)
Salary Remaining : $91,478
Joakim Kemell $90,000 (1)
Salary Remaining : $89,006
Ian Mitchell $85,250 (3)
Salary Remaining : $84,308
Jonathan Gruden $77,500 (1)
Salary Remaining : $76,644
Trent Miner $77,500 (2)
Salary Remaining : $76,644
Ethan Keppen $75,000 (1)
Salary Remaining : $74,171
Ryan Chyzowski $75,000 (5)
Salary Remaining : $74,171
Ben Harpur $75,000 (2)
Salary Remaining : $74,171
Kevin Connauton $75,000 (1)
Salary Remaining : $74,171
Massimo Rizzo $75,000 (3)
Salary Remaining : $74,171
Jorian Donovan $75,000 (3)
Salary Remaining : $74,171
Robert Mastrosimone $75,000 (2)
Salary Remaining : $74,171
Zach Gallant $75,000 (5)
Salary Remaining : $74,171
Jacob Ingham $75,000 (3)
Salary Remaining : $74,171
Hunter Skinner $75,000 (1)
Salary Remaining : $74,171
Josiah Slavin $75,000 (1)
Salary Remaining : $74,171
Carter Mazur $70,000 (2)
Salary Remaining : $69,227
Amadeus Lombardi $65,000 (2)
Salary Remaining : $64,282
Jakub Demek $65,000 (2)
Salary Remaining : $64,282
Martin Chromiak $65,000 (1)
Salary Remaining : $64,282
David Spacek $60,000 (2)
Salary Remaining : $59,337
Jack Thompson $60,000 (1)
Salary Remaining : $59,337
Travis Mitchell $60,000 (2)
Salary Remaining : $59,337
Total Farm Players30
Salary Commitment
Year 2025 : $2,530,400
Year 2026 : $1,937,900
Year 2027 : $1,390,400
Year 2028 : $816,650
Salary Average Commitment
Year 2025 : $2,530,400
Year 2026 : $1,937,900
Year 2027 : $1,390,400
Year 2028 : $816,650

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,008,042
Farm Players Total Salaries$2,213,941
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$846,235
Farm Year To Date Expenses$24,464
Pro Salary Cap To Date$761,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$447,959
Pro Estimated Expenses$85,112,210
Farm Remaining Season Days179
Farm Expenses Per Days$12,232
Farm Estimated Expenses$2,189,528
Estimated Season Expenses$87,301,738
Estimated Season Salary Cap$81,358,350
Estimate Under Maximum Salary Cap of $88,000,000$6,641,650
Estimate Over Minimum Salary Cap of $0 $81,358,350
Current Bank Account$6,416,122
Projected Bank Account($80,885,616)

Pro Players Salaries

Tyler Seguin (1 Way Contract) $14,500,000 (2)
-Salary Remaining : $14,348,958
Tyler Toffoli (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,895,833
Charlie Lindgren (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,679,688
Jonathan Marchessault (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,937,500
Justin Faulk (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,937,500
Jeff Petry (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $5,244,792
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,661,458
Andre Burakovsky (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,216,146
Zach Whitecloud (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,939,063
Pavel Cajan (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,473,958
Evan Rodrigues (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,979,167
Matvei Michkov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,979,167
Klim Kostin (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,880,208
Alex Killorn (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,781,250
Anthony Beauvillier $1,499,917 (3)
-Salary Remaining : $1,484,293
Michael Kesselring $1,498,333 (3)
-Salary Remaining : $1,482,725
Brayden Pachal $1,490,000 (1)
-Salary Remaining : $1,474,479
Dmitry Kulikov $1,450,000 (2)
-Salary Remaining : $1,434,896
Vladimir Tarasenko $1,400,000 (3)
-Salary Remaining : $1,385,417
Cal O'Reilly $1,300,000 (4)
-Salary Remaining : $1,286,458
Conor Timmins $1,089,000 (2)
-Salary Remaining : $1,077,656
Zac Jones $986,667 (3)
-Salary Remaining : $976,389
Daniil Tarasov $945,000 (1)
-Salary Remaining : $935,156
Max Willman $925,000 (5)
-Salary Remaining : $915,365
Justin Bailey $925,000 (5)
-Salary Remaining : $915,365
C.J. Smith $850,000 (5)
-Salary Remaining : $841,146
Ukko-Pekka Luukkonen $829,125 (2)
-Salary Remaining : $820,488
Jon Merrill $750,000 (4)
-Salary Remaining : $742,188
Jake Lucchini $750,000 (5)
-Salary Remaining : $742,188
Nico Daws $650,000 (1)
-Salary Remaining : $643,229
Total Pro Players30
Salary Commitment
Year 2025 : $86,008,042
Year 2026 : $62,773,042
Year 2027 : $29,934,917
Year 2028 : $11,500,000
Salary Average Commitment
Year 2025 : $86,008,042
Year 2026 : $62,773,042
Year 2027 : $29,934,917
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $77,908,042
Year 2026 : $62,773,042
Year 2027 : $29,934,917
Year 2028 : $11,500,000

Farm Players Salaries

Riley Stillman $148,167 (1)
Salary Remaining : $146,530
Nikolas Brouillard $130,000 (1)
Salary Remaining : $128,564
Garrett Roe $130,000 (4)
Salary Remaining : $128,564
Kole Lind $100,524 (2)
Salary Remaining : $99,414
Bradly Nadeau $97,500 (3)
Salary Remaining : $96,423
Alex Barre-Boulet $93,000 (3)
Salary Remaining : $91,972
Cameron Hebig $93,000 (3)
Salary Remaining : $91,972
Jani Nyman $90,000 (3)
Salary Remaining : $89,006
Jagger Firkus $90,000 (3)
Salary Remaining : $89,006
Jordan Dumais $82,500 (3)
Salary Remaining : $81,588
Givani Smith $82,500 (1)
Salary Remaining : $81,588
Juha Jaaska $77,500 (5)
Salary Remaining : $76,644
Corey Schueneman $75,000 (5)
Salary Remaining : $74,171
Matthew Peca $75,000 (4)
Salary Remaining : $74,171
Seth Griffith $75,000 (4)
Salary Remaining : $74,171
Calle Rosen $75,000 (5)
Salary Remaining : $74,171
Maros Jedlicka $75,000 (3)
Salary Remaining : $74,171
Darren Brady $75,000 (5)
Salary Remaining : $74,171
Gerry Mayhew $75,000 (5)
Salary Remaining : $74,171
Nicky Leivermann $75,000 (5)
Salary Remaining : $74,171
Michael Buchinger $75,000 (3)
Salary Remaining : $74,171
Tye Felhaber $73,625 (1)
Salary Remaining : $72,811
Travis Barron $73,625 (1)
Salary Remaining : $72,811
Graeme Clarke $72,000 (1)
Salary Remaining : $71,204
Alexei Kolosov $70,000 (2)
Salary Remaining : $69,227
William Villeneuve $60,000 (1)
Salary Remaining : $59,337
Michael Benning $50,000 (1)
Salary Remaining : $49,448
Total Farm Players27
Salary Commitment
Year 2025 : $2,288,941
Year 2026 : $1,599,024
Year 2027 : $1,428,500
Year 2028 : $732,500
Salary Average Commitment
Year 2025 : $2,288,941
Year 2026 : $1,599,024
Year 2027 : $1,428,500
Year 2028 : $732,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,384,000
Farm Players Total Salaries$2,092,281
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$12,279,501
Pro Year To Date Expenses$774,834
Farm Year To Date Expenses$23,120
Pro Salary Cap To Date$759,208
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$387,417
Pro Estimated Expenses$73,609,230
Farm Remaining Season Days179
Farm Expenses Per Days$11,560
Farm Estimated Expenses$2,069,240
Estimated Season Expenses$75,678,470
Estimated Season Salary Cap$85,163,469
Estimate Under Maximum Salary Cap of $88,000,000$2,836,531
Estimate Over Minimum Salary Cap of $0 $85,163,469
Current Bank Account($583,643)
Projected Bank Account($76,262,113)

Pro Players Salaries

Linus Ullmark (1 Way Contract) $13,000,000 (4)
-Salary Remaining : $12,864,583
Mika Zibanejad (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $9,401,042
Mark Stone (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,906,250
Tomas Hertl (1 Way Contract) $7,593,750 (2)
-Salary Remaining : $7,514,648
Connor Murphy (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,937,500
Derek Forbort (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,195,313
Reilly Smith (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,473,958
Justus Annunen $2,300,000 (1)
-Salary Remaining : $2,276,042
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,934,635
Nikolai Kovalenko (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,484,375
Brandon Duhaime (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,484,375
Kevin Korchinski $1,500,000 (2)
-Salary Remaining : $1,484,375
Miles Wood (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,484,375
Ryan Shea (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,484,375
Jack Johnson $1,480,000 (4)
-Salary Remaining : $1,464,583
Matt Grzelcyk $1,480,000 (3)
-Salary Remaining : $1,464,583
Sean Kuraly $1,250,000 (5)
-Salary Remaining : $1,236,979
Brendan Gaunce $895,000 (3)
-Salary Remaining : $885,677
Arthur Kaliyev $852,500 (4)
-Salary Remaining : $843,620
Akira Schmid $831,250 (1)
-Salary Remaining : $822,591
Mathieu Joseph $796,500 (2)
-Salary Remaining : $788,203
Martin Pospisil $750,000 (1)
-Salary Remaining : $742,188
Victor Mancini $750,000 (3)
-Salary Remaining : $742,188
Curtis Lazar $700,000 (4)
-Salary Remaining : $692,708
Total Pro Players24
Salary Commitment
Year 2025 : $74,384,000
Year 2026 : $57,297,750
Year 2027 : $38,407,500
Year 2028 : $21,782,500
Salary Average Commitment
Year 2025 : $74,384,000
Year 2026 : $57,297,750
Year 2027 : $38,407,500
Year 2028 : $21,782,500
Salary Cap with 1 Way Contract
Year 2025 : $72,884,000
Year 2026 : $55,797,750
Year 2027 : $36,907,500
Year 2028 : $21,782,500

Farm Players Salaries

Jonah Gadjovich $145,000 (1)
Salary Remaining : $143,398
Jacob Bernard-Docker $144,444 (1)
Salary Remaining : $142,848
Mark Friedman $108,500 (3)
Salary Remaining : $107,301
Philippe Myers $107,100 (4)
Salary Remaining : $105,917
Julian Lutz $90,000 (3)
Salary Remaining : $89,006
Ty Smith $85,250 (2)
Salary Remaining : $84,308
Oskar Olausson $85,000 (1)
Salary Remaining : $84,061
Jonas Rondbjerg $84,333 (2)
Salary Remaining : $83,402
Daniil Miromanov $83,487 (1)
Salary Remaining : $82,564
Carsen Twarynski $82,500 (1)
Salary Remaining : $81,588
Nathan Gaucher $80,000 (2)
Salary Remaining : $79,116
Brett Brochu $75,000 (3)
Salary Remaining : $74,171
Oliver Kylington $75,000 (5)
Salary Remaining : $74,171
Mike Hardman $75,000 (1)
Salary Remaining : $74,171
Jeffrey Viel $75,000 (1)
Salary Remaining : $74,171
Hunter Drew $75,000 (1)
Salary Remaining : $74,171
Ty Young $75,000 (3)
Salary Remaining : $74,171
Georgii Merkulov $75,000 (3)
Salary Remaining : $74,171
Parker Bell $75,000 (3)
Salary Remaining : $74,171
Justin Gill $75,000 (3)
Salary Remaining : $74,171
Guillaume Brisebois $75,000 (1)
Salary Remaining : $74,171
Zach Solow $66,667 (1)
Salary Remaining : $65,930
Jon-Randall Avon $60,000 (2)
Salary Remaining : $59,337
Kyle Criscuolo $60,000 (2)
Salary Remaining : $59,337
Dominik Shine $60,000 (1)
Salary Remaining : $59,337
Total Farm Players25
Salary Commitment
Year 2025 : $2,092,281
Year 2026 : $1,125,183
Year 2027 : $755,600
Year 2028 : $182,100
Salary Average Commitment
Year 2025 : $2,092,281
Year 2026 : $1,125,183
Year 2027 : $755,600
Year 2028 : $182,100

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,918 - 95.90%
Farm Level 2: 1000 - $15 - 953 - 95.30%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %2,871 - 95.70%
Average Income per Game$121,323
Year to Date Revenue$121,323

Expense

Pro Players Total Salaries$82,468,374
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$859,046
Farm Year To Date Expenses$18,122
Pro Salary Cap To Date$859,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,852,920
Pro Remaining Season Days190
Pro Expenses Per Days$429,523
Pro Estimated Expenses$81,609,370
Farm Remaining Season Days179
Farm Expenses Per Days$9,061
Farm Estimated Expenses$1,621,919
Estimated Season Expenses$83,231,289
Estimated Season Salary Cap$82,468,416
Estimate Under Maximum Salary Cap of $88,000,000$5,531,584
Estimate Over Minimum Salary Cap of $0 $82,468,416
Current Bank Account($867,117)
Projected Bank Account($79,245,486)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,875,000
Artemi Panarin (1 Way Contract) $10,250,000 (2)
-Salary Remaining : $10,143,229
William Nylander (1 Way Contract) $8,950,000 (4)
-Salary Remaining : $8,856,771
Igor Shesterkin (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,411,458
Mark Scheifele (1 Way Contract) $8,268,750 (1)
-Salary Remaining : $8,182,617
Elias Lindholm (1 Way Contract) $6,547,500 (3)
-Salary Remaining : $6,479,297
Brett Pesce (1 Way Contract) $5,433,750 (3)
-Salary Remaining : $5,377,148
Hampus Lindholm (1 Way Contract) $3,279,500 (2)
-Salary Remaining : $3,245,339
Jesper Bratt (1 Way Contract) $3,093,750 (2)
-Salary Remaining : $3,061,523
Brendan Smith (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,979,167
Nick Paul (1 Way Contract) $1,701,000 (2)
-Salary Remaining : $1,683,281
Reese Johnson $1,500,000 (1)
-Salary Remaining : $1,484,375
Jakub Vrana (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,484,375
Ian Cole $1,499,999 (2)
-Salary Remaining : $1,484,374
Nikita Tolopilo $1,300,000 (3)
-Salary Remaining : $1,286,458
Ryan Carpenter $1,160,000 (1)
-Salary Remaining : $1,147,917
Michael Amadio $1,143,750 (4)
-Salary Remaining : $1,131,836
Alec Martinez $1,080,000 (1)
-Salary Remaining : $1,068,750
Brett Murray $1,000,000 (1)
-Salary Remaining : $989,583
Tyler Motte $860,000 (4)
-Salary Remaining : $851,042
Cale Fleury $750,375 (1)
-Salary Remaining : $742,559
C.J. Suess $650,000 (4)
-Salary Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $82,468,374
Year 2026 : $69,238,750
Year 2027 : $34,885,000
Year 2028 : $21,603,750
Salary Average Commitment
Year 2025 : $80,188,874
Year 2026 : $66,429,749
Year 2027 : $34,885,000
Year 2028 : $21,603,750
Salary Cap with 1 Way Contract
Year 2025 : $82,468,374
Year 2026 : $68,709,249
Year 2027 : $34,885,000
Year 2028 : $21,603,750

Farm Players Salaries

Bradley Marek $120,000 (2)
Salary Remaining : $118,674
Carson Golder $120,000 (2)
Salary Remaining : $118,674
Chad Nychuk $110,000 (3)
Salary Remaining : $108,785
Tristan Allard $90,000 (4)
Salary Remaining : $89,006
Cole Clayton $90,000 (2)
Salary Remaining : $89,006
Tobie Bisson $75,000 (1)
Salary Remaining : $74,171
Farm Player 106 $70,000 (1)
Salary Remaining : $69,227
Farm Player 10 $70,000 (1)
Salary Remaining : $69,227
Farm Player 100 $70,000 (1)
Salary Remaining : $69,227
Farm Player 101 $70,000 (1)
Salary Remaining : $69,227
Farm Player 102 $70,000 (1)
Salary Remaining : $69,227
Farm Player 103 $70,000 (1)
Salary Remaining : $69,227
Farm Player 104 $70,000 (1)
Salary Remaining : $69,227
Farm Goalie 10 $70,000 (1)
Salary Remaining : $69,227
Farm Goalie 1 $70,000 (1)
Salary Remaining : $69,227
Farm Player 1 $70,000 (1)
Salary Remaining : $69,227
Chris Harpur $65,000 (4)
Salary Remaining : $64,282
Frederic Brunet $60,000 (2)
Salary Remaining : $59,337
Mikko Kokkonen $60,000 (1)
Salary Remaining : $59,337
Shawn Element $50,000 (2)
Salary Remaining : $49,448
Grant Cruikshank $50,000 (2)
Salary Remaining : $49,448
Roman Kinal $50,000 (2)
Salary Remaining : $49,448
Total Farm Players22
Salary Commitment
Year 2025 : $1,640,000
Year 2026 : $805,000
Year 2027 : $265,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,640,000
Year 2026 : $805,000
Year 2027 : $265,000
Year 2028 : $155,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $65 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,291,941
Farm Players Total Salaries$2,609,244
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$921,010
Farm Year To Date Expenses$28,417
Pro Salary Cap To Date$911,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days190
Pro Expenses Per Days$465,062
Pro Estimated Expenses$88,361,780
Farm Remaining Season Days179
Farm Expenses Per Days$14,416
Farm Estimated Expenses$2,580,464
Estimated Season Expenses$90,942,244
Estimated Season Salary Cap$87,542,016
Estimate Under Maximum Salary Cap of $88,000,000$457,984
Estimate Over Minimum Salary Cap of $0 $87,542,016
Current Bank Account$572,629
Projected Bank Account($90,369,615)

Pro Players Salaries

John Tavares (1 Way Contract) $16,500,000 (5)
-Salary Remaining : $16,328,125
Kirill Kaprizov (1 Way Contract) $12,150,000 (5)
-Salary Remaining : $12,023,438
Leon Draisaitl (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $11,380,208
Mitch Marner (1 Way Contract) $7,359,525 (5)
-Salary Remaining : $7,282,863
Filip Hronek (1 Way Contract) $6,525,000 (1)
-Salary Remaining : $6,457,031
Chris Tanev (1 Way Contract) $5,850,000 (4)
-Salary Remaining : $5,789,063
Adam Pelech (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,453,125
Calle Jarnkrok (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,463,542
Alexandre Carrier (1 Way Contract) $3,499,999 (5)
-Salary Remaining : $3,463,541
Bryan Rust (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,226,563
Gustav Nyquist (1 Way Contract) $1,930,000 (3)
-Salary Remaining : $1,909,896
Viktor Arvidsson (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,731,771
Trevor van Riemsdyk $1,300,000 (2)
-Salary Remaining : $1,286,458
Jujhar Khaira $1,264,167 (1)
-Salary Remaining : $1,250,999
Joel Kiviranta $1,260,000 (1)
-Salary Remaining : $1,246,875
Jakub Lauko $1,200,000 (1)
-Salary Remaining : $1,187,500
David Perron $1,200,000 (3)
-Salary Remaining : $1,187,500
Haydn Fleury $1,197,000 (4)
-Salary Remaining : $1,184,531
Spencer Martin $1,143,750 (3)
-Salary Remaining : $1,131,836
Dustin Wolf $962,500 (4)
-Salary Remaining : $952,474
Dominic Toninato $950,000 (2)
-Salary Remaining : $940,104
Tory Dello $750,000 (1)
-Salary Remaining : $742,188
Andrew Lucas $750,000 (5)
-Salary Remaining : $742,188
Total Pro Players23
Salary Commitment
Year 2025 : $89,291,941
Year 2026 : $75,292,774
Year 2027 : $75,902,299
Year 2028 : $67,128,549
Salary Average Commitment
Year 2025 : $88,591,941
Year 2026 : $73,042,774
Year 2027 : $68,542,774
Year 2028 : $59,769,024
Salary Cap with 1 Way Contract
Year 2025 : $87,541,941
Year 2026 : $73,042,774
Year 2027 : $68,542,774
Year 2028 : $59,769,024

Farm Players Salaries

Eetu Makiniemi $144,444 (1)
Salary Remaining : $142,848
Collin Delia $139,800 (1)
Salary Remaining : $138,255
Erik Brannstrom $108,500 (3)
Salary Remaining : $107,301
Brett Seney $97,500 (2)
Salary Remaining : $96,423
Joey Keane $92,500 (5)
Salary Remaining : $91,478
Jack Peart $90,000 (3)
Salary Remaining : $89,006
Aleksi Heimosalmi $90,000 (3)
Salary Remaining : $89,006
Sebastian AhoD $86,500 (5)
Salary Remaining : $85,544
Scott Reedy $82,500 (2)
Salary Remaining : $81,588
Ty Nelson $82,500 (3)
Salary Remaining : $81,588
Tristan Lennox $82,500 (3)
Salary Remaining : $81,588
Nick Swaney $75,000 (3)
Salary Remaining : $74,171
Gemel Smith $75,000 (4)
Salary Remaining : $74,171
Austin Wagner $75,000 (1)
Salary Remaining : $74,171
Sandis Vilmanis $75,000 (3)
Salary Remaining : $74,171
Jaydon Dureau $75,000 (3)
Salary Remaining : $74,171
Sam Stevens $75,000 (1)
Salary Remaining : $74,171
Sammy Walker $75,000 (1)
Salary Remaining : $74,171
Jaxon Nelson $75,000 (3)
Salary Remaining : $74,171
Ryan Jones $75,000 (1)
Salary Remaining : $74,171
Drew Bavaro $75,000 (5)
Salary Remaining : $74,171
Dakota Mermis $75,000 (4)
Salary Remaining : $74,171
Viktor Neuchev $70,000 (2)
Salary Remaining : $69,227
Maxim Groshev $70,000 (2)
Salary Remaining : $69,227
Blake McLaughlin $65,000 (1)
Salary Remaining : $64,282
Jake Bischoff $62,500 (4)
Salary Remaining : $61,809
Jack Becker $62,500 (3)
Salary Remaining : $61,809
Mark Senden $62,500 (4)
Salary Remaining : $61,809
Stefan Matteau $62,500 (4)
Salary Remaining : $61,809
Magnus Hellberg $62,500 (2)
Salary Remaining : $61,809
Anton Blidh $60,000 (2)
Salary Remaining : $59,337
Andy Welinski $60,000 (1)
Salary Remaining : $59,337
Marc Johnstone $50,000 (1)
Salary Remaining : $49,448
Total Farm Players33
Salary Commitment
Year 2025 : $2,609,244
Year 2026 : $1,850,000
Year 2027 : $1,407,500
Year 2028 : $591,500
Salary Average Commitment
Year 2025 : $2,609,244
Year 2026 : $1,850,000
Year 2027 : $1,407,500
Year 2028 : $591,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $28,336,742 $87,905,088 $94,912 $87,905,088 212647
Blackhawks $9,685,535 $76,206,916 $11,793,084 $76,206,916 222648
BlueJackets $15,084,511 $56,119,984 $31,880,016 $56,119,984 223254
Blues $4,509,595 $87,362,496 $637,504 $87,362,496 232952
Bruins $4,537,190 $86,037,312 $1,962,688 $86,037,312 242347
Canadiens $4,627,742 $52,343,104 $35,656,896 $52,343,104 263157
Canucks $13,737,272 $76,461,828 $11,538,172 $76,461,828 242448
Capitals $39,542,864 $81,350,784 $6,649,216 $81,350,784 233962
Devils $14,529,263 $78,336,768 $9,663,232 $78,336,768 233255
Ducks ($6,650,622) $76,982,597 $11,017,403 $76,982,597 242953
Flames $63,706,636 $83,909,568 $4,090,432 $83,909,568 235376
Flyers ($10,785,542) $87,850,752 $149,248 $87,850,752 222547
Golden Knights $19,219,591 $42,898,752 $45,101,248 $42,898,752 214061
Hurricanes ($3,629,066) $55,574,573 $32,425,427 $55,574,573 222850
Islanders $29,332,734 $87,979,377 $20,623 $87,979,377 212950
Jets $2,414,620 $80,072,400 $7,927,600 $80,072,400 244367
Kings $16,577,541 $87,007,104 $992,896 $87,007,104 223153
Kraken $3,099,817 $82,250,304 $5,749,696 $82,250,304 244064
Lightning $5,847,920 $87,871,680 $128,320 $87,871,680 222850
Mammoth $6,764,719 $84,772,416 $3,227,584 $84,772,416 232548
MapleLeafs $555,224 $75,322,928 $12,677,072 $75,322,928 222749
Oilers $15,413,028 $84,328,896 $3,671,104 $84,328,896 232851
Panthers $2,634,642 $87,258,624 $741,376 $87,258,624 245074
Penguins ($785,342) $78,318,912 $9,681,088 $78,318,912 261945
Predators ($1,565,853) $81,651,264 $6,348,736 $81,651,264 222446
Rangers $24,404,669 $67,450,281 $20,549,719 $67,450,281 213354
Red Wings $1,986,802 $54,654,320 $33,345,680 $54,654,320 232346
Sabres $33,523,375 $74,004,424 $13,995,576 $74,004,424 243054
Senators $6,416,122 $81,358,350 $6,641,650 $81,358,350 302757
Sharks ($583,643) $85,163,469 $2,836,531 $85,163,469 242549
Stars ($867,117) $82,468,416 $5,531,584 $82,468,416 222244
Wild $572,629 $87,542,016 $457,984 $87,542,016 233356