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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 620 - 93,67%
Level 2: 5000 - $70 - 3 695 - 73,89%
Level 3: 2000 - $50 - 1 330 - 66,51%
Level 4: 4000 - $40 - 2 016 - 50,41%
Luxury : 1000 - $160 - 965 - 96,50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 091 - 54,54%
Farm Level 2: 1000 - $30 - 415 - 41,52%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %13 626 - 75,70%
Average Income per Game$1,672,049
Year to Date Revenue$51,833,526
Farm
Home Games Left9
Average Attendance - %1 506 - 50,20%
Average Income per Game$99,829
Year to Date Revenue$3,194,528

Expense

Pro Players Total Salaries$86,325,000
Farm Players Total Salaries$2,299,916
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,413,062
Farm Year To Date Expenses$1,561,042
Pro Salary Cap To Date$70,413,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,720,492
Farm Estimated Season Revenue$898,461
Pro Remaining Season Days36
Pro Expenses Per Days$612,676
Pro Estimated Expenses$22,056,336
Farm Remaining Season Days36
Farm Expenses Per Days$16,619
Farm Estimated Expenses$598,284
Estimated Season Expenses$22,654,620
Season Salary Cap$87,060,000
Estimate Under Maximum Salary Cap of $96,500,000$9,440,000
Estimate Over Minimum Salary Cap of $71,300,000 $15,760,000
Current Bank Account$41,592,060
Projected Bank Account$36,556,393

Pro Players Salaries

Brayden Point $9,500,000 (2)
Vladislav Gavrikov $7,000,000 (4)
Ryan McDonagh $6,750,000 (4)
Quinton Byfield $6,250,000 (4)
Sean Durzi $6,000,000 (3)
Gustav Forsling $5,750,000 (4)
Matt Roy $5,750,000 (3)
Jonathan Marchessault $5,500,000 (3)
Samuel Girard $5,000,000 (2)
Ivan Barbashev $5,000,000 (2)
Nino Niederreiter $4,000,000 (2)
Jason Dickinson $3,950,000 (1)
Will Cuylle $3,900,000 (2)
Arvid Soderblom $2,750,000 (2)
Anthony Beauvillier $2,750,000 (2)
Vitek Vanecek $1,500,000 (1)
Justin Brazeau $1,500,000 (2)
Arseny Gritsyuk $1,425,000 (1)
Elmer Soderblom $1,125,000 (2)
Dmitri Voronkov $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $86,325,000
Year 2026 : $75,875,000
Year 2027 : $40,350,000
Year 2028 : $23,100,000
Salary Average Commitment
Year 2025 : $80,311,112
Year 2026 : $72,511,112
Year 2027 : $36,986,112
Year 2028 : $25,236,112
Salary Cap with 1 Way Contract
Year 2025 : $86,325,000
Year 2026 : $78,525,000
Year 2027 : $43,000,000
Year 2028 : $25,750,000

Farm Players Salaries

Juuso Parssinen $125,000 (2)
Adam Edstrom $97,500 (2)
Rutger McGroarty $95,000 (3)
Aleksei Kolosov $92,500 (3)
Zakhar Bardakov $92,500 (1)
Ryder Rolston $89,500 (1)
Brad Lambert $88,667 (2)
Jakub Dvorak $87,000 (3)
Eetu Liukas $86,750 (1)
Vincent Iorio $86,333 (1)
Gleb Trikozov $86,250 (3)
Joni Jurmo $85,000 (2)
Xavier Parent $85,000 (1)
Jake Chiasson $84,333 (3)
Amadeus Lombardi (Out of Payroll) $83,833 (1)
Joel Nystrom $83,250 (5)
Matvey Petrov $80,333 (3)
Helge Grans $78,750 (2)
Akito Hirose $78,750 (1)
Montana Onyebuchi $77,500 (2)
Akil Thomas $77,500 (1)
Michael Simpson $77,500 (1)
Max Sasson $77,500 (1)
Trey Taylor $77,500 (1)
Josh Davies $77,500 (1)
Roby Jarventie $77,500 (1)
Remi Poirier $77,500 (2)
Cam Atkinson $77,500 (1)
Andrew Perrott $0 (0)
Jalen Luypen $0 (0)
Total Farm Players30
Salary Commitment
Year 2025 : $2,383,749
Year 2026 : $1,277,833
Year 2027 : $647,916
Year 2028 : $122,500
Salary Average Commitment
Year 2025 : $2,279,193
Year 2026 : $1,249,027
Year 2027 : $608,666
Year 2028 : $83,250

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 574 - 92,89%
Level 2: 5000 - $60 - 4 786 - 95,73%
Level 3: 2000 - $35 - 1 929 - 96,45%
Level 4: 4000 - $20 - 3 890 - 97,25%
Luxury : 1000 - $200 - 949 - 94,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 585 - 79,25%
Farm Level 2: 1000 - $15 - 962 - 96,16%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 128 - 95,15%
Average Income per Game$1,757,554
Year to Date Revenue$56,241,742
Farm
Home Games Left10
Average Attendance - %2 547 - 84,89%
Average Income per Game$104,152
Year to Date Revenue$3,228,727

Expense

Pro Players Total Salaries$84,678,523
Farm Players Total Salaries$2,235,292
Coaches Total Salaries$1,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,268,337
Farm Year To Date Expenses$1,652,816
Pro Salary Cap To Date$63,268,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,817,990
Farm Estimated Season Revenue$1,041,525
Pro Remaining Season Days36
Pro Expenses Per Days$604,849
Pro Estimated Expenses$21,774,564
Farm Remaining Season Days36
Farm Expenses Per Days$16,206
Farm Estimated Expenses$583,416
Estimated Season Expenses$22,357,980
Season Salary Cap$85,954,523
Estimate Under Maximum Salary Cap of $96,500,000$10,545,477
Estimate Over Minimum Salary Cap of $71,300,000 $14,654,523
Current Bank Account$70,367,752
Projected Bank Account$64,869,287

Pro Players Salaries

Mark Stone $9,500,000 (2)
Roman Josi $9,059,000 (3)
Moritz Seider $8,550,000 (4)
Kevin Hayes $7,142,857 (1)
Matt Coronato $6,500,000 (4)
Tyler Bertuzzi $5,500,000 (3)
Adrian Kempe $5,500,000 (1)
Mikael Backlund $4,500,000 (1)
Yakov Trenin $3,500,000 (3)
Carson Soucy $3,250,000 (1)
Michael Rasmussen $3,200,000 (3)
Michael Amadio $2,600,000 (2)
Niko Mikkola $2,500,000 (1)
Yanni Gourde $2,333,333 (4)
Alex Nedeljkovic $2,200,000 (1)
Carter Hart $2,000,000 (2)
James van Riemsdyk $1,750,000 (1)
David Rittich $1,000,000 (1)
Pavel Mintyukov $918,333 (1)
Dominic Toninato $850,000 (2)
Adam Wilsby $775,000 (2)
Jack St. Ivany $775,000 (2)
Luke Kunin $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $84,678,523
Year 2026 : $55,142,333
Year 2027 : $38,642,333
Year 2028 : $17,383,333
Salary Average Commitment
Year 2025 : $59,676,666
Year 2026 : $36,583,333
Year 2027 : $29,583,333
Year 2028 : $17,383,333
Salary Cap with 1 Way Contract
Year 2025 : $84,678,523
Year 2026 : $55,142,333
Year 2027 : $38,642,333
Year 2028 : $17,383,333

Farm Players Salaries

Matthew Benning $125,000 (1)
Ryan Greene $95,000 (2)
Tomas Tatar $95,000 (1)
Joe Snively $92,500 (1)
Seth Griffith $92,500 (1)
Jagger Firkus $89,167 (3)
Akira Schmid $87,500 (1)
Henrik Tikkanen $82,375 (1)
Michael Pezzetta $81,250 (2)
Ryan Johnson $77,500 (3)
Jonathan Aspirot $77,500 (1)
Anthony Romano $77,500 (1)
William Lagesson $77,500 (2)
Blake Hillman $77,500 (1)
Jarred Tinordi $77,500 (1)
Matthew Peca $77,500 (1)
Austin Strand $77,500 (1)
Simon Lundmark $77,500 (2)
Brendan Brisson $77,500 (1)
Danil Gushchin $77,500 (1)
Curtis Douglas $77,500 (1)
Ben King $77,500 (1)
Marcel Marcel $77,500 (1)
John Ludvig $77,500 (1)
Jake Lucchini $77,500 (1)
Rhett Gardner $77,500 (1)
Phillip Di Giuseppe $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,235,292
Year 2026 : $497,917
Year 2027 : $166,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,177,792
Year 2026 : $497,917
Year 2027 : $166,667
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 2 542 - 42,36%
Level 2: 5000 - $100 - 2 607 - 52,13%
Level 3: 2000 - $55 - 1 223 - 61,15%
Level 4: 4000 - $34 - 2 380 - 59,50%
Luxury : 1000 - $300 - 531 - 53,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 587 - 79,37%
Farm Level 2: 1000 - $22 - 582 - 58,20%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %9 282 - 51,57%
Average Income per Game$1,603,896
Year to Date Revenue$51,324,664
Farm
Home Games Left9
Average Attendance - %2 169 - 72,32%
Average Income per Game$101,864
Year to Date Revenue$3,259,645

Expense

Pro Players Total Salaries$93,450,000
Farm Players Total Salaries$1,753,000
Coaches Total Salaries$968,408
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$70,351,715
Farm Year To Date Expenses$1,293,768
Pro Salary Cap To Date$70,351,715
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,435,062
Farm Estimated Season Revenue$916,775
Pro Remaining Season Days36
Pro Expenses Per Days$664,496
Pro Estimated Expenses$23,921,856
Farm Remaining Season Days36
Farm Expenses Per Days$12,768
Farm Estimated Expenses$459,648
Estimated Season Expenses$24,381,504
Season Salary Cap$96,168,408
Estimate Under Maximum Salary Cap of $96,500,000$331,592
Estimate Over Minimum Salary Cap of $71,300,000 $24,868,408
Current Bank Account$4,120,478
Projected Bank Account($4,909,189)

Pro Players Salaries

Connor McDavid $10,000,000 (3)
Tyler Seguin $9,850,000 (2)
Nikita Kucherov $9,500,000 (2)
Tom Wilson $6,500,000 (3)
Luke Hughes $6,000,000 (1)
Troy Terry $6,000,000 (2)
Logan Thompson $5,850,000 (5)
Erik Cernak $5,200,000 (2)
Josh Manson $4,500,000 (3)
Matt Duchene $4,500,000 (4)
Connor Murphy $4,400,000 (1)
Brenden Dillon $4,000,000 (2)
Charlie Lindgren $3,000,000 (3)
Jalen Chatfield $3,000,000 (2)
Vladislav Namestnikov $2,000,000 (1)
Brandon Saad $2,000,000 (1)
Reilly Smith $2,000,000 (1)
Sam Malinski $1,400,000 (1)
Lars Eller $1,250,000 (1)
Frank Nazar $950,000 (5)
Nicolas Aube-Kubel $775,000 (1)
Matvei Michkov $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $93,450,000
Year 2026 : $81,215,000
Year 2027 : $42,890,000
Year 2028 : $16,940,000
Salary Average Commitment
Year 2025 : $81,214,166
Year 2026 : $65,289,166
Year 2027 : $34,454,166
Year 2028 : $10,454,166
Salary Cap with 1 Way Contract
Year 2025 : $93,450,000
Year 2026 : $73,625,000
Year 2027 : $35,300,000
Year 2028 : $11,300,000

Farm Players Salaries

Dominic James $97,500 (2)
Matthew Maggio $95,000 (1)
Christian Kyrou $87,833 (1)
Nikita Grebenkin $87,500 (3)
Gabriel Szturc $87,000 (3)
Victor Mancini $87,000 (2)
Tucker Robertson $87,000 (1)
Marek Alscher $86,500 (3)
Tyler Boucher $86,333 (1)
Sandis Vilmanis $85,500 (3)
Artur Akhtyamov $85,167 (3)
Felix Unger Sorum $83,167 (3)
Corey Andonovski $77,500 (1)
Trevor Lewis $77,500 (1)
Aaron Ness $77,500 (1)
Mac Hollowell $77,500 (1)
Carson Golder $77,500 (1)
Lucas Edmonds $77,500 (1)
Raivis Ansons $77,500 (1)
Jack Millar $77,500 (1)
Liam Foudy $77,500 (1)
Eetu Makiniemi $0 (0)
Total Farm Players22
Salary Commitment
Year 2025 : $1,753,000
Year 2026 : $699,334
Year 2027 : $514,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,658,000
Year 2026 : $699,334
Year 2027 : $514,834
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - $100 - 5 711 - 95,19%
Level 2: 5000 - $60 - 4 750 - 95,00%
Level 3: 2000 - $40 - 1 903 - 95,15%
Level 4: 4000 - $30 - 2 611 - 65,28%
Luxury : 1000 - $200 - 941 - 94,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,80%
Farm Level 2: 1000 - $15 - 945 - 94,49%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 916 - 88,42%
Average Income per Game$1,786,105
Year to Date Revenue$55,369,251
Farm
Home Games Left9
Average Attendance - %2 541 - 84,70%
Average Income per Game$104,352
Year to Date Revenue$3,339,276

Expense

Pro Players Total Salaries$74,542,166
Farm Players Total Salaries$2,585,118
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$54,666,820
Farm Year To Date Expenses$1,683,615
Pro Salary Cap To Date$52,800,627
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,861,049
Farm Estimated Season Revenue$939,171
Pro Remaining Season Days36
Pro Expenses Per Days$530,579
Pro Estimated Expenses$19,100,844
Farm Remaining Season Days36
Farm Expenses Per Days$18,628
Farm Estimated Expenses$670,608
Estimated Season Expenses$19,771,452
Season Salary Cap$77,152,166
Estimate Under Maximum Salary Cap of $96,500,000$19,347,834
Estimate Over Minimum Salary Cap of $71,300,000 $5,852,166
Current Bank Account$50,346,415
Projected Bank Account$49,375,183

Pro Players Salaries

Evan Bouchard $10,500,000 (4)
Morgan Rielly $7,500,000 (2)
Neal Pionk $7,000,000 (4)
Casey Mittelstadt $5,575,000 (2)
Jesperi Kotkaniemi $4,820,000 (1)
Michael Bunting $4,500,000 (1)
Filip Chytil $4,437,500 (2)
Dante Fabbro $4,125,000 (4)
Trent Frederic $3,850,000 (4)
Jack Quinn $3,375,000 (2)
Mathieu Olivier $3,000,000 (4)
Evan Rodrigues $3,000,000 (2)
Logan O'Connor (Out of Payroll) $2,500,000 (5)
Pontus Holmberg $1,550,000 (2)
Ilya Samsonov $1,500,000 (1)
Beck Malenstyn $1,350,000 (1)
Beckett Sennecke $942,500 (3)
Ivan Demidov $940,833 (2)
Callum Tung $872,500 (3)
Ethan Del Mastro $853,833 (1)
Marcus Johansson $800,000 (1)
Cam Dineen $775,000 (1)
Joona Koppanen $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $74,542,166
Year 2026 : $59,168,333
Year 2027 : $32,790,000
Year 2028 : $30,975,000
Salary Average Commitment
Year 2025 : $65,284,701
Year 2026 : $48,630,833
Year 2027 : $32,790,000
Year 2028 : $30,975,000
Salary Cap with 1 Way Contract
Year 2025 : $74,542,166
Year 2026 : $59,168,333
Year 2027 : $32,790,000
Year 2028 : $30,975,000

Farm Players Salaries

Alex Gallant $700,000 (1)
Berkly Catton $94,250 (3)
William Stromgren $92,500 (1)
Dalibor Dvorsky $91,833 (3)
Nico Myatovic $89,667 (2)
Reid Schaefer $88,667 (2)
Jakub Demek $85,168 (1)
Ty Smith $85,000 (1)
Michael Sgarbossa $85,000 (1)
Samuel Helenius $80,533 (1)
Jon-Randall Avon $80,000 (1)
Keith Petruzzelli $80,000 (1)
Filip Roos $80,000 (1)
Owen Sillinger $77,500 (1)
Nathan Bastian $77,500 (1)
Hudson Fasching $77,500 (1)
Scott Reedy $77,500 (1)
Vadim Zherenko $77,500 (1)
Ashton Sautner $77,500 (1)
Hunter Drew $77,500 (1)
Blake McLaughlin $77,500 (1)
Chris Ortiz $77,500 (1)
Dylan Garand $77,500 (1)
Lucas Condotta $77,500 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,585,118
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,492,618
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 704 - 95,07%
Level 2: 5000 - $60 - 4 819 - 96,38%
Level 3: 2000 - $35 - 1 928 - 96,38%
Level 4: 4000 - $20 - 3 929 - 98,22%
Luxury : 1000 - $200 - 953 - 95,27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 627 - 81,34%
Farm Level 2: 1000 - $15 - 947 - 94,75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 332 - 96,29%
Average Income per Game$1,782,214
Year to Date Revenue$55,248,628
Farm
Home Games Left10
Average Attendance - %2 574 - 85,81%
Average Income per Game$106,013
Year to Date Revenue$3,286,415

Expense

Pro Players Total Salaries$93,425,493
Farm Players Total Salaries$2,333,083
Coaches Total Salaries$670,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,500,843
Farm Year To Date Expenses$1,766,809
Pro Salary Cap To Date$65,500,843
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,822,138
Farm Estimated Season Revenue$1,060,134
Pro Remaining Season Days36
Pro Expenses Per Days$662,151
Pro Estimated Expenses$23,837,436
Farm Remaining Season Days36
Farm Expenses Per Days$16,923
Farm Estimated Expenses$609,228
Estimated Season Expenses$24,446,664
Season Salary Cap$94,095,493
Estimate Under Maximum Salary Cap of $96,500,000$2,404,507
Estimate Over Minimum Salary Cap of $71,300,000 $22,795,493
Current Bank Account$26,564,743
Projected Bank Account$21,000,351

Pro Players Salaries

David Pastrnak $11,250,000 (3)
Seth Jones $9,500,000 (2)
Bo Horvat $8,500,000 (3)
Jared Spurgeon $7,575,000 (2)
Alexis Lafreniere $7,450,000 (5)
Nico Hischier $7,250,000 (2)
Tage Thompson $7,142,857 (2)
Mackenzie Blackwood $5,250,000 (5)
Alex Vlasic $4,600,000 (4)
John Tavares $4,388,420 (4)
Dawson Mercer $4,000,000 (2)
Timothy Liljegren $3,000,000 (1)
Anthony Mantha $2,500,000 (1)
Ryan Poehling $1,900,000 (1)
Jack Drury $1,725,000 (1)
Adam Klapka $1,250,000 (2)
Travis Hamonic $1,000,000 (1)
Matthew Schaefer $975,000 (3)
Jackson Blake $905,883 (1)
Zack Bolduc $863,333 (3)
Uvis Balinskis $850,000 (1)
Marc-Andre Fleury $775,000 (1)
Chris Tanev $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $93,425,493
Year 2026 : $79,994,610
Year 2027 : $43,276,753
Year 2028 : $21,688,420
Salary Average Commitment
Year 2025 : $79,243,588
Year 2026 : $65,812,705
Year 2027 : $39,043,419
Year 2028 : $21,205,086
Salary Cap with 1 Way Contract
Year 2025 : $93,425,493
Year 2026 : $79,994,610
Year 2027 : $43,276,753
Year 2028 : $21,688,420

Farm Players Salaries

Nathan Gaucher $112,917 (2)
Julian Lutz $92,333 (3)
Carson Lambos $89,417 (1)
Jacob Bernard-Docker $87,500 (1)
Isaac Belliveau $87,500 (1)
Jacob Gaucher $87,250 (1)
Justin Ertel $86,750 (3)
Tristan Lennox $86,750 (3)
David Spacek $86,250 (1)
Hendrix Lapierre $85,000 (1)
Colton Dach $84,750 (1)
Ivan Ivan $84,500 (1)
Alexander Holtz $83,750 (2)
Joshua Roy $83,500 (1)
Yan Kuznetsov $81,250 (2)
Matyas Sapovaliv $80,333 (3)
Maxence Guenette $80,000 (1)
Erik Portillo $78,333 (2)
Gabriel Seger $77,500 (1)
Olivier Rodrigue $77,500 (1)
Dylan Gambrell $77,500 (1)
Patrick Giles $77,500 (1)
Wyatte Wylie $77,500 (1)
Joel Teasdale $77,500 (1)
Nathan Legare $77,500 (1)
Justin Gill $77,500 (1)
Cam Thiesing $77,500 (1)
Sammy Blais $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,333,083
Year 2026 : $702,416
Year 2027 : $346,166
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,227,250
Year 2026 : $711,583
Year 2027 : $346,166
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - $165 - 2 927 - 48,78%
Level 2: 5000 - $99 - 2 576 - 51,52%
Level 3: 2000 - $79 - 841 - 42,05%
Level 4: 4000 - $39 - 2 022 - 50,55%
Luxury : 1000 - $224 - 706 - 70,57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 286 - 64,31%
Farm Level 2: 1000 - $25 - 516 - 51,59%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %9 071 - 50,40%
Average Income per Game$1,551,601
Year to Date Revenue$48,099,630
Farm
Home Games Left10
Average Attendance - %1 802 - 60,07%
Average Income per Game$105,453
Year to Date Revenue$3,269,051

Expense

Pro Players Total Salaries$74,100,175
Farm Players Total Salaries$2,120,583
Coaches Total Salaries$970,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,736,118
Farm Year To Date Expenses$1,512,819
Pro Salary Cap To Date$62,538,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,516,010
Farm Estimated Season Revenue$1,054,533
Pro Remaining Season Days36
Pro Expenses Per Days$528,241
Pro Estimated Expenses$19,016,676
Farm Remaining Season Days36
Farm Expenses Per Days$15,356
Farm Estimated Expenses$552,816
Estimated Season Expenses$19,569,492
Season Salary Cap$75,070,175
Estimate Under Maximum Salary Cap of $96,500,000$21,429,825
Estimate Over Minimum Salary Cap of $71,300,000 $3,770,175
Current Bank Account$5,692,684
Projected Bank Account$2,693,735

Pro Players Salaries

Mathew Barzal $9,150,000 (4)
Jordan Kyrou $8,125,000 (2)
Trevor Zegras $5,750,000 (1)
Adam Larsson $5,250,000 (3)
Anton Lundell $5,000,000 (3)
Jean-Gabriel Pageau $5,000,000 (1)
Joey Daccord $5,000,000 (4)
Morgan Frost $4,375,000 (2)
Will Borgen $4,100,000 (4)
Marcus Pettersson $4,025,175 (1)
Eeli Tolvanen $3,475,000 (1)
Henri Jokiharju $3,000,000 (3)
Yegor Chinakhov $2,100,000 (1)
Jonathan Quick $1,850,000 (1)
Luke Evangelista $1,850,000 (1)
Kent Johnson $1,800,000 (2)
Anthony DeAngelo $1,750,000 (1)
Rasmus Kupari $950,000 (1)
Riley Tufte $775,000 (1)
Nick Blankenburg $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $74,100,175
Year 2026 : $45,800,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $67,675,175
Year 2026 : $38,375,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $74,100,175
Year 2026 : $45,800,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000

Farm Players Salaries

Danila Yurov $95,000 (3)
Hunter Brzustewicz $95,000 (3)
Oliver Kylington (Out of Payroll) $92,500 (1)
Joel Blomqvist $92,500 (1)
Joakim Kemell $91,833 (1)
Ondrej Pavel $87,000 (1)
Brett Berard $86,750 (1)
Brandt Clarke $86,333 (1)
Matt Martin $85,000 (1)
Ty Nelson $83,667 (3)
Calle Rosen $77,500 (1)
Ben Jones $77,500 (1)
Walker Duehr $77,500 (1)
Corey Schueneman $77,500 (1)
Colin White $77,500 (1)
Jesse Ylonen $77,500 (1)
Joseph Blandisi $77,500 (1)
Jan Bednar $77,500 (1)
Cole Clayton $77,500 (1)
Aatu Raty $77,500 (2)
Ville Koivunen $77,500 (1)
Cole McWard $77,500 (1)
Jake Wise $77,500 (1)
Maros Jedlicka $77,500 (1)
Joe Arntsen $77,500 (1)
Yegor Sokolov $77,500 (1)
Derrick Pouliot $77,500 (2)
Greg Meireles $0 (0)
Peter DiLiberatore $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,213,083
Year 2026 : $428,667
Year 2027 : $273,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,098,083
Year 2026 : $428,667
Year 2027 : $273,667
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - $95 - 5 687 - 94,78%
Level 2: 5000 - $55 - 4 807 - 96,14%
Level 3: 2000 - $30 - 1 945 - 97,23%
Level 4: 4000 - $20 - 3 842 - 96,04%
Luxury : 1000 - $175 - 955 - 95,52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 588 - 79,41%
Farm Level 2: 1000 - $15 - 961 - 96,13%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 236 - 95,75%
Average Income per Game$1,649,406
Year to Date Revenue$51,131,571
Farm
Home Games Left10
Average Attendance - %2 549 - 84,98%
Average Income per Game$104,307
Year to Date Revenue$3,233,532

Expense

Pro Players Total Salaries$84,458,689
Farm Players Total Salaries$2,370,084
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,470,396
Farm Year To Date Expenses$2,144,553
Pro Salary Cap To Date$63,470,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,494,055
Farm Estimated Season Revenue$1,043,075
Pro Remaining Season Days36
Pro Expenses Per Days$599,005
Pro Estimated Expenses$21,564,180
Farm Remaining Season Days36
Farm Expenses Per Days$20,916
Farm Estimated Expenses$752,976
Estimated Season Expenses$22,317,156
Season Salary Cap$85,658,689
Estimate Under Maximum Salary Cap of $96,500,000$10,841,311
Estimate Over Minimum Salary Cap of $71,300,000 $14,358,689
Current Bank Account$39,566,034
Projected Bank Account$34,786,008

Pro Players Salaries

Charlie McAvoy $9,500,000 (2)
Darnell Nurse $9,250,000 (2)
Mika Zibanejad $8,500,000 (2)
Quinn Hughes $7,850,000 (1)
Alex Killorn $6,250,000 (2)
Ryan McLeod $5,000,000 (4)
Alex Tuch $4,750,000 (1)
Frank Vatrano $4,571,189 (3)
Andrei Kuzmenko $4,300,000 (1)
Jake Walman $3,400,000 (1)
Jordan Martinook $3,050,000 (2)
Eetu Luostarinen $3,000,000 (2)
Luke Schenn $2,750,000 (1)
Stuart Skinner $2,600,000 (1)
Cole Sillinger $2,250,000 (1)
Urho Vaakanainen $1,550,000 (2)
Justin Barron $1,150,000 (1)
Erik Johnson $1,000,000 (1)
Cole Koepke $1,000,000 (1)
Luke Glendening $950,000 (1)
Matt Nieto $950,000 (1)
Justus Annunen $837,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,458,689
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $75,700,356
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $84,458,689
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000

Farm Players Salaries

Connor Murphy2 $440,000 (2)
Albert Johansson $112,500 (2)
Calum Ritchie $91,833 (3)
Landon Slaggert $90,000 (2)
Isak Rosen $89,417 (1)
Zack Ostapchuk $88,000 (1)
Justin Hryckowian $87,000 (1)
Matthew Poitras $87,000 (1)
Viktor Neuchev $87,000 (1)
Maveric Lamoureux $86,667 (2)
Juha Jaaska $85,000 (1)
Ethan Samson $84,667 (1)
Vsevolod Komarov $83,500 (3)
Justin Robidas $82,500 (3)
Michael Callahan $77,500 (1)
Devante Stephens $77,500 (1)
James Hamblin $77,500 (1)
Adam Raska $77,500 (1)
Sergei Murashov $77,500 (1)
Nick DeSimone $77,500 (1)
Ethan Haider $77,500 (1)
Dylan Anhorn $77,500 (1)
Carter Gylander $77,500 (1)
Jimmy Vesey $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $2,370,084
Year 2026 : $987,000
Year 2027 : $257,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,312,584
Year 2026 : $987,000
Year 2027 : $257,833
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - $100 - 5 650 - 94,16%
Level 2: 5000 - $70 - 3 688 - 73,75%
Level 3: 2000 - $42 - 1 845 - 92,26%
Level 4: 4000 - $25 - 3 777 - 94,42%
Luxury : 1000 - $195 - 938 - 93,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,58%
Farm Level 2: 1000 - $15 - 960 - 96,03%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 898 - 88,32%
Average Income per Game$1,755,179
Year to Date Revenue$54,410,550
Farm
Home Games Left10
Average Attendance - %2 512 - 83,73%
Average Income per Game$102,375
Year to Date Revenue$3,173,618

Expense

Pro Players Total Salaries$86,063,333
Farm Players Total Salaries$1,988,999
Coaches Total Salaries$120,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,472,081
Farm Year To Date Expenses$1,560,544
Pro Salary Cap To Date$63,472,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,551,790
Farm Estimated Season Revenue$1,023,748
Pro Remaining Season Days36
Pro Expenses Per Days$606,502
Pro Estimated Expenses$21,834,072
Farm Remaining Season Days36
Farm Expenses Per Days$14,430
Farm Estimated Expenses$519,480
Estimated Season Expenses$22,353,552
Season Salary Cap$86,183,333
Estimate Under Maximum Salary Cap of $96,500,000$10,316,667
Estimate Over Minimum Salary Cap of $71,300,000 $14,883,333
Current Bank Account$32,817,526
Projected Bank Account$29,039,512

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
Kirill Kaprizov $9,000,000 (1)
Jake Guentzel $9,000,000 (4)
Damon Severson $6,250,000 (3)
Kris Letang $6,100,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Cam York $5,150,000 (5)
Kyle Palmieri $4,750,000 (2)
Jake Neighbours $3,750,000 (2)
Simon Holmstrom $3,625,000 (2)
Oliver Ekman-Larsson $3,500,000 (3)
Adam Lowry $3,250,000 (1)
Sam Montembeault $3,150,000 (3)
Joel Armia $2,500,000 (2)
Isac Lundestrom $1,300,000 (2)
Zach Bogosian $1,250,000 (1)
Gage Goncalves $1,200,000 (2)
Matt Murray $1,000,000 (1)
Adam Fantilli $950,000 (1)
P.O Joseph $950,000 (1)
Lian Bichsel $918,333 (2)
Emmitt Finnie $845,000 (3)
Julien Gauthier $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $86,063,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $72,288,333
Year 2026 : $58,163,333
Year 2027 : $34,020,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,063,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000

Farm Players Salaries

Simon Nemec $416,833 (1)
Artem Duda $95,000 (3)
Gavin Brindley $95,000 (3)
Luca Cagnoni $89,500 (3)
Arttu Hyry $87,000 (2)
Kyle Masters $86,500 (1)
Brennan Othmann $86,333 (1)
Arturs Silovs $85,000 (1)
Carl Lindbom $84,000 (3)
Josh Filmon $83,833 (3)
Ville Heinola $80,000 (1)
Mitchell Chaffee $80,000 (1)
Aatu Jamsen $77,500 (1)
John Hayden $77,500 (2)
Scott Perunovich $77,500 (1)
Boris Katchouk $77,500 (1)
Jaxson Stauber $77,500 (2)
Martin Chromiak $77,500 (1)
Case McCarthy $77,500 (1)
Brandon Bussi $77,500 (1)
Chaz Lucius $0 (0)
Luke Henman $0 (0)
Blade Jenkins $0 (0)
Skyler Brind'Amour $0 (0)
Aidan McDonough $0 (0)
Anders Bjork $0 (0)
Total Farm Players26
Salary Commitment
Year 2025 : $1,988,999
Year 2026 : $689,333
Year 2027 : $447,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,873,999
Year 2026 : $689,333
Year 2027 : $447,333
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - $100 - 5 726 - 95,43%
Level 2: 5000 - $60 - 4 793 - 95,85%
Level 3: 2000 - $35 - 1 937 - 96,83%
Level 4: 4000 - $20 - 3 889 - 97,21%
Luxury : 1000 - $200 - 940 - 94,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 605 - 80,25%
Farm Level 2: 1000 - $15 - 964 - 96,44%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 284 - 96,02%
Average Income per Game$1,778,692
Year to Date Revenue$55,139,437
Farm
Home Games Left10
Average Attendance - %2 569 - 85,65%
Average Income per Game$105,256
Year to Date Revenue$3,262,951

Expense

Pro Players Total Salaries$81,028,333
Farm Players Total Salaries$2,021,500
Coaches Total Salaries$1,026,306
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,259,025
Farm Year To Date Expenses$1,634,645
Pro Salary Cap To Date$61,259,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,786,915
Farm Estimated Season Revenue$1,052,565
Pro Remaining Season Days36
Pro Expenses Per Days$577,427
Pro Estimated Expenses$20,787,372
Farm Remaining Season Days36
Farm Expenses Per Days$14,658
Farm Estimated Expenses$527,688
Estimated Season Expenses$21,315,060
Season Salary Cap$82,054,639
Estimate Under Maximum Salary Cap of $96,500,000$14,445,361
Estimate Over Minimum Salary Cap of $71,300,000 $10,754,639
Current Bank Account$77,804,384
Projected Bank Account$75,328,804

Pro Players Salaries

Drew Doughty $11,000,000 (2)
Sergei Bobrovsky $10,000,000 (1)
Zach Werenski $9,583,333 (3)
Juraj Slafkovsky $7,600,000 (5)
Carter Verhaeghe $7,000,000 (3)
Pavel Zacha $4,750,000 (2)
Ryan Donato $4,000,000 (4)
Jonathan Drouin $4,000,000 (2)
Cole Perfetti $3,250,000 (1)
Nick Seeler $2,700,000 (3)
Blake Lizotte $1,850,000 (1)
Brandon Duhaime $1,850,000 (1)
Connor Zary $1,850,000 (1)
Teddy Blueger $1,800,000 (1)
Jordan Spence $1,500,000 (1)
Kiefer Sherwood $1,500,000 (1)
Alex Lyon $1,500,000 (2)
Alec Martinez $1,000,000 (1)
Will Smith $950,000 (2)
Noah Juulsen $900,000 (1)
Emil Lilleberg $870,000 (2)
Mikey Eyssimont $800,000 (1)
Marc Del Gaizo $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $81,028,333
Year 2026 : $53,953,333
Year 2027 : $30,883,333
Year 2028 : $11,600,000
Salary Average Commitment
Year 2025 : $79,070,250
Year 2026 : $51,995,250
Year 2027 : $30,175,250
Year 2028 : $11,600,000
Salary Cap with 1 Way Contract
Year 2025 : $81,028,333
Year 2026 : $53,953,333
Year 2027 : $30,883,333
Year 2028 : $11,600,000

Farm Players Salaries

Stian Solberg $97,500 (3)
Andrew Poturalski $95,000 (1)
Erik Brannstrom $92,500 (1)
Caleb Jones $90,000 (2)
Cameron Whitehead $87,500 (2)
Topias Vilen $83,667 (1)
Danny Zhilkin $80,333 (2)
Vyacheslav Buteyets $77,500 (1)
Brandon Scanlin $77,500 (1)
Anton Blidh $77,500 (1)
Callahan Burke $77,500 (1)
Samuel Bolduc $77,500 (1)
Dominik Shine $77,500 (1)
Mason Jobst $77,500 (1)
Tyler Pitlick $77,500 (2)
Tyson Jost $77,500 (1)
Shane Bowers $77,500 (1)
Olle Lycksell $77,500 (1)
Jeremie Poirier $77,500 (1)
Bogdan Trineyev $77,500 (1)
Topi Niemela $77,500 (1)
Braeden Bowman $77,500 (1)
Anton Johansson $77,500 (1)
Ty Tullio $77,500 (1)
Nikita Tolopilo $77,500 (1)
Casey Fitzgerald $0 (0)
Wyatt Newpower $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,021,500
Year 2026 : $432,833
Year 2027 : $97,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,844,667
Year 2026 : $428,500
Year 2027 : $97,500
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - $95 - 5 783 - 96,38%
Level 2: 5000 - $54 - 4 825 - 96,50%
Level 3: 2000 - $33 - 1 936 - 96,80%
Level 4: 4000 - $22 - 3 864 - 96,59%
Luxury : 1000 - $165 - 970 - 97,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 580 - 79,00%
Farm Level 2: 1000 - $15 - 956 - 95,64%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 378 - 96,55%
Average Income per Game$1,667,174
Year to Date Revenue$51,682,379
Farm
Home Games Left10
Average Attendance - %2 536 - 84,55%
Average Income per Game$103,771
Year to Date Revenue$3,216,910

Expense

Pro Players Total Salaries$91,076,647
Farm Players Total Salaries$2,208,882
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,389,869
Farm Year To Date Expenses$1,622,028
Pro Salary Cap To Date$68,389,869
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,671,735
Farm Estimated Season Revenue$1,037,713
Pro Remaining Season Days36
Pro Expenses Per Days$647,195
Pro Estimated Expenses$23,299,020
Farm Remaining Season Days36
Farm Expenses Per Days$15,978
Farm Estimated Expenses$575,208
Estimated Season Expenses$23,874,228
Season Salary Cap$91,961,647
Estimate Under Maximum Salary Cap of $96,500,000$4,538,353
Estimate Over Minimum Salary Cap of $71,300,000 $20,661,647
Current Bank Account$14,832,915
Projected Bank Account$8,668,135

Pro Players Salaries

Leon Draisaitl $14,000,000 (4)
Brock Faber $8,500,000 (4)
Wyatt Johnston $8,400,000 (4)
Juuse Saros $7,740,000 (4)
JJ Peterka $7,700,000 (4)
Dylan Guenther $7,142,857 (4)
Dylan Cozens $6,950,000 (2)
Kaiden Guhle $5,500,000 (4)
MacKenzie Weegar $5,500,000 (2)
John Marino $4,400,000 (2)
Scott Laughton $3,000,000 (1)
Drew O'Connor $2,500,000 (2)
Dylan Holloway $2,290,457 (1)
Calle Jarnkrok $2,100,000 (1)
Casey DeSmith $1,000,000 (2)
Jackson LaCombe $925,000 (1)
Denton Mateychuk $886,667 (3)
Marco Kasper $866,666 (2)
Sam Colangelo $850,000 (2)
Dryden Hunt $825,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $91,076,647
Year 2026 : $82,761,190
Year 2027 : $59,869,524
Year 2028 : $58,982,857
Salary Average Commitment
Year 2025 : $90,209,981
Year 2026 : $81,894,524
Year 2027 : $59,869,524
Year 2028 : $58,982,857
Salary Cap with 1 Way Contract
Year 2025 : $91,076,647
Year 2026 : $82,761,190
Year 2027 : $59,869,524
Year 2028 : $58,982,857

Farm Players Salaries

Jacob Fowler $92,300 (3)
Jonathan Lekkerimaki $91,833 (3)
Filip Bystedt $91,833 (3)
Bradly Nadeau $91,833 (3)
Emil Andrae $90,333 (1)
Ondrej Becher $86,750 (3)
Aleksandr Kisakov $85,917 (3)
Max McCue $85,833 (3)
Cameron Hebig $82,500 (2)
Cole Schwindt $82,500 (1)
Calle Odelius $81,500 (3)
Chase Priskie $80,000 (1)
Vasily Ponomarev $79,500 (3)
Adam Ginning $78,750 (1)
Alec Regula $77,500 (2)
Zayde Wisdom $77,500 (1)
Cal O'Reilly $77,500 (1)
Tyler Wotherspoon $77,500 (1)
Givani Smith $77,500 (1)
Tyler Madden $77,500 (1)
T.J. Semptimphelter $77,500 (1)
Ronnie Attard $77,500 (1)
Eemil Viro $77,500 (1)
Alex Campbell $77,500 (1)
Cayden Primeau $77,500 (1)
Jiri Patera $77,500 (1)
Dennis Cholowski $77,500 (1)
Milos Kelemen $0 (0)
Carl Berglund $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,208,882
Year 2026 : $947,299
Year 2027 : $787,299
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,131,049
Year 2026 : $947,299
Year 2027 : $787,299
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - $75 - 5 970 - 99,50%
Level 2: 5000 - $65 - 4 829 - 96,58%
Level 3: 2000 - $45 - 1 529 - 76,45%
Level 4: 4000 - $35 - 2 318 - 57,95%
Luxury : 1000 - $125 - 996 - 99,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 410 - 70,51%
Farm Level 2: 1000 - $20 - 632 - 63,22%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15 642 - 86,90%
Average Income per Game$1,543,763
Year to Date Revenue$47,856,656
Farm
Home Games Left9
Average Attendance - %2 042 - 68,08%
Average Income per Game$102,885
Year to Date Revenue$3,292,333

Expense

Pro Players Total Salaries$81,290,000
Farm Players Total Salaries$2,154,917
Coaches Total Salaries$935,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,368,135
Farm Year To Date Expenses$1,590,789
Pro Salary Cap To Date$61,368,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,437,631
Farm Estimated Season Revenue$925,969
Pro Remaining Season Days36
Pro Expenses Per Days$578,585
Pro Estimated Expenses$20,829,060
Farm Remaining Season Days36
Farm Expenses Per Days$15,640
Farm Estimated Expenses$563,040
Estimated Season Expenses$21,392,100
Season Salary Cap$82,225,000
Estimate Under Maximum Salary Cap of $96,500,000$14,275,000
Estimate Over Minimum Salary Cap of $71,300,000 $10,925,000
Current Bank Account$16,839,199
Projected Bank Account$11,810,699

Pro Players Salaries

Connor Hellebuyck $8,500,000 (3)
Nick Leddy $8,000,000 (1)
Brock Boeser $7,250,000 (5)
Matt Boldy $7,000,000 (5)
Lukas Dostal $6,500,000 (5)
Ryan Pulock $6,150,000 (1)
Ondrej Palat $6,000,000 (1)
Evgeni Malkin $6,000,000 (1)
Blake Coleman $4,900,000 (1)
Johnathan Kovacevic $4,000,000 (5)
Nic Dowd $3,000,000 (2)
Jake Evans $2,850,000 (4)
Conor Timmins $2,200,000 (2)
Matt Savoie $1,890,000 (2)
Jayden Struble $1,412,500 (2)
Joel Kiviranta $1,250,000 (1)
Drake Caggiula $950,000 (1)
Patrick Maroon $950,000 (1)
Jacob Bryson $900,000 (1)
Lucas Carlsson (Out of Payroll) $800,000 (1)
Jaycob Megna $800,000 (2)
Jonny Brodzinski $787,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000
Salary Average Commitment
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000
Salary Cap with 1 Way Contract
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000

Farm Players Salaries

Hunter McDonald $120,000 (1)
Matthew Wood $95,000 (2)
Riley Kidney $87,500 (1)
Dylan Peterson $86,750 (2)
Anton Wahlberg $86,500 (3)
Jaxsen Wiebe $85,250 (1)
Zach Dean $85,250 (2)
Sam Lipkin $85,167 (3)
Talyn Boyko $85,083 (3)
Adam Boqvist $85,000 (1)
Samuel Savoie $84,667 (3)
Devon Levi $81,250 (1)
Hunter McKown $80,000 (1)
Riley Fiddler-Schultz $77,500 (1)
Daniil Misyul $77,500 (1)
Jeremie Biakabutuka $77,500 (1)
Louis Domingue $77,500 (1)
Wyatt Aamodt $77,500 (2)
Chase Wouters $77,500 (1)
Alex Beaucage $77,500 (1)
Colton White $77,500 (1)
Mackenzie MacEachern $77,500 (2)
Tim Gettinger $77,500 (1)
Gustav Lindstrom $77,500 (1)
Marc McLaughlin $77,500 (1)
Garin Bjorklund $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,154,917
Year 2026 : $763,417
Year 2027 : $341,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,067,417
Year 2026 : $763,417
Year 2027 : $341,417
Year 2028 : $0

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - $60 - 5 992 - 99,86%
Level 2: 5000 - $35 - 5 000 - 100,00%
Level 3: 2000 - $16 - 2 000 - 100,00%
Level 4: 4000 - $10 - 4 000 - 100,00%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 931 - 96,53%
Farm Level 2: 1000 - $10 - 991 - 99,09%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 992 - 99,95%
Average Income per Game$1,052,680
Year to Date Revenue$32,633,086
Farm
Home Games Left10
Average Attendance - %2 922 - 97,38%
Average Income per Game$101,065
Year to Date Revenue$3,133,024

Expense

Pro Players Total Salaries$86,508,936
Farm Players Total Salaries$2,336,583
Coaches Total Salaries$2,160,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,991,492
Farm Year To Date Expenses$1,571,570
Pro Salary Cap To Date$63,991,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,526,802
Farm Estimated Season Revenue$1,010,653
Pro Remaining Season Days36
Pro Expenses Per Days$624,007
Pro Estimated Expenses$22,464,252
Farm Remaining Season Days36
Farm Expenses Per Days$16,877
Farm Estimated Expenses$607,572
Estimated Season Expenses$23,071,824
Season Salary Cap$88,668,936
Estimate Under Maximum Salary Cap of $96,500,000$7,831,064
Estimate Over Minimum Salary Cap of $71,300,000 $17,368,936
Current Bank Account($16,071,943)
Projected Bank Account($27,606,312)

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
Nick Suzuki $7,875,000 (2)
Jason Robertson $7,750,000 (1)
Colton Parayko $6,500,000 (1)
Tyler Toffoli $6,000,000 (3)
William Karlsson $5,900,000 (2)
Jaden Schwartz $5,500,000 (1)
Jake McCabe $4,513,102 (4)
Cody Ceci $4,500,000 (4)
Thomas Harley $4,000,000 (1)
Max Domi $3,750,000 (3)
Barclay Goodrow $3,641,667 (1)
Evander Kane $2,562,500 (1)
Nick Foligno $2,250,000 (1)
Jonatan Berggren $1,825,000 (1)
James Reimer $1,750,000 (1)
Bobby Brink $1,500,000 (1)
Ryan Suter $1,300,000 (1)
Kurtis MacDermid (1 Way Contract) $1,150,000 (2)
-1 Way Contract Salary Cap : $1,150,000
Dmitry Kulikov $1,150,000 (3)
Mavrik Bourque $950,000 (1)
Tyler Tucker $925,000 (2)
Jani Nyman $891,667 (3)
Nick Cousins $825,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $86,508,936
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Average Commitment
Year 2025 : $66,483,936
Year 2026 : $38,979,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Cap with 1 Way Contract
Year 2025 : $86,508,936
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102

Farm Players Salaries

Robby Fabbri $150,000 (1)
Daniil Tarasov $105,000 (1)
Jacob Quillan $87,500 (2)
Dylan Wendt $87,000 (2)
Aleksanteri Kaskimaki $87,000 (3)
Nikita Novikov $86,750 (1)
Zachary L'Heureux $86,333 (1)
Robert Hagg $85,000 (1)
Sasha Pastujov $82,500 (1)
Matt Rempe $82,000 (1)
Jacob Ingham $80,000 (1)
Jake Livingstone $77,500 (1)
Pheonix Copley $77,500 (1)
Joe Hicketts $77,500 (2)
Brandon Baddock $77,500 (1)
Jimmy Schuldt $77,500 (2)
Dysin Mayo $77,500 (1)
Ryan Suzuki $77,500 (1)
Matthew Robertson $77,500 (2)
Gabriel Dumont $77,500 (1)
Carson Bantle $77,500 (1)
Mitchell Vande Sompel $77,500 (1)
Marshall Rifai $77,500 (2)
Ronan Seeley $77,500 (1)
Henri Nikkanen $77,500 (1)
Dyllan Gill $77,500 (1)
Jackson Dorrington $77,500 (1)
Ethen Frank $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,336,583
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,164,083
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - $100 - 5 703 - 95,05%
Level 2: 5000 - $60 - 4 789 - 95,79%
Level 3: 2000 - $35 - 1 919 - 95,97%
Level 4: 4000 - $20 - 3 842 - 96,05%
Luxury : 1000 - $200 - 940 - 93,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 561 - 78,06%
Farm Level 2: 1000 - $15 - 948 - 94,85%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 194 - 95,52%
Average Income per Game$1,772,541
Year to Date Revenue$54,948,764
Farm
Home Games Left10
Average Attendance - %2 510 - 83,65%
Average Income per Game$102,612
Year to Date Revenue$3,180,958

Expense

Pro Players Total Salaries$73,345,833
Farm Players Total Salaries$2,068,484
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$7,400,000
Pro Year To Date Expenses$56,323,551
Farm Year To Date Expenses$1,505,929
Pro Salary Cap To Date$56,323,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,725,408
Farm Estimated Season Revenue$1,026,115
Pro Remaining Season Days36
Pro Expenses Per Days$520,745
Pro Estimated Expenses$18,746,820
Farm Remaining Season Days36
Farm Expenses Per Days$14,989
Farm Estimated Expenses$539,604
Estimated Season Expenses$19,286,424
Season Salary Cap$81,405,833
Estimate Under Maximum Salary Cap of $96,500,000$15,094,167
Estimate Over Minimum Salary Cap of $71,300,000 $10,105,833
Current Bank Account$74,871,792
Projected Bank Account$74,336,891

Pro Players Salaries

Jeff Skinner $9,000,000 (2)
Brady Skjei $7,000,000 (4)
Andrew Copp $5,625,000 (1)
Nicolas Hague $5,500,000 (4)
Morgan Geekie $5,500,000 (5)
Andre Burakovsky $5,200,000 (1)
J.T. Compher $5,100,000 (3)
Thatcher Demko $5,000,000 (1)
Andrew Mangiapane $3,600,000 (2)
Thomas Novak $3,500,000 (2)
Joel Hofer $3,400,000 (2)
Nicolas Roy $3,000,000 (2)
Philip Tomasino $1,750,000 (1)
Alexey Toropchenko $1,700,000 (2)
Tyler Kleven $1,600,000 (2)
Mark Kastelic $1,566,667 (3)
Brayden Pachal $1,187,500 (2)
Alexander Nikishin $925,000 (1)
Conor Geekie $866,666 (2)
Brendan Smith $775,000 (1)
Travis Boyd $775,000 (1)
Tomas Nosek $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $73,345,833
Year 2026 : $52,520,833
Year 2027 : $24,666,667
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $59,925,416
Year 2026 : $43,050,416
Year 2027 : $24,483,750
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $73,345,833
Year 2026 : $52,520,833
Year 2027 : $24,666,667
Year 2028 : $18,000,000

Farm Players Salaries

Konsta Helenius $97,500 (3)
Jimmy Snuggerud $95,000 (2)
Ryan Carpenter $95,000 (1)
Liam Ohgren $88,667 (3)
Nikolas Matinpalo $87,500 (2)
Easton Cowan $87,350 (3)
Victor Ostman $87,000 (2)
Leo Loof $86,550 (1)
Justin Bailey $85,000 (1)
Stanislav Svozil $82,500 (1)
Nils Aman $82,500 (1)
Matt Luff $81,417 (1)
Robbie Russo $80,000 (1)
Matthew Kessel $80,000 (1)
Andre Lee $77,500 (2)
Ethan Bear $77,500 (1)
Sam Gagner $77,500 (1)
Mason Shaw $77,500 (1)
Ruslan Khazheyev $77,500 (1)
Luke Philp $77,500 (1)
Dylan Coghlan $77,500 (1)
Tristen Nielsen $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Pavel Cajan $77,500 (1)
Brett Seney $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,068,484
Year 2026 : $620,517
Year 2027 : $273,517
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,068,484
Year 2026 : $620,517
Year 2027 : $273,517
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - $95 - 5 677 - 94,61%
Level 2: 5000 - $60 - 4 692 - 93,83%
Level 3: 2000 - $45 - 1 435 - 71,73%
Level 4: 4000 - $27 - 2 891 - 72,27%
Luxury : 1000 - $210 - 735 - 73,53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 983 - 99,15%
Farm Level 2: 1000 - $10 - 998 - 99,81%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %15 429 - 85,72%
Average Income per Game$1,665,517
Year to Date Revenue$53,296,542
Farm
Home Games Left10
Average Attendance - %2 981 - 99,37%
Average Income per Game$85,780
Year to Date Revenue$2,659,175

Expense

Pro Players Total Salaries$79,950,000
Farm Players Total Salaries$2,531,834
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$5,475,000
Pro Year To Date Expenses$58,942,464
Farm Year To Date Expenses$1,909,753
Pro Salary Cap To Date$58,942,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,989,652
Farm Estimated Season Revenue$857,798
Pro Remaining Season Days36
Pro Expenses Per Days$567,254
Pro Estimated Expenses$20,421,144
Farm Remaining Season Days36
Farm Expenses Per Days$18,252
Farm Estimated Expenses$657,072
Estimated Season Expenses$21,078,216
Season Salary Cap$86,085,000
Estimate Under Maximum Salary Cap of $96,500,000$10,415,000
Estimate Over Minimum Salary Cap of $71,300,000 $14,785,000
Current Bank Account$39,688,256
Projected Bank Account$34,457,490

Pro Players Salaries

Travis Konecny $8,750,000 (5)
Sean Couturier $7,750,000 (3)
Noah Hanifin $7,350,000 (4)
Vince Dunn $7,350,000 (2)
Bowen Byram $6,250,000 (2)
Philipp Grubauer $5,900,000 (2)
Jack Campbell $5,000,000 (2)
Ilya Mikheyev $4,750,000 (1)
Noah Cates $4,000,000 (4)
Viktor Arvidsson $4,000,000 (1)
Nate Schmidt $3,500,000 (3)
Dakota Joshua $3,250,000 (3)
Ryker Evans $2,050,000 (2)
Victor Olofsson $1,575,000 (1)
Colin Miller $1,500,000 (1)
Craig Smith $950,000 (1)
Lane Hutson $950,000 (1)
Andreas Athanasiou $950,000 (1)
Ian Moore $925,000 (1)
Emil Bemstrom $850,000 (1)
Jack Thompson $800,000 (1)
Zach Aston-Reese (Out of Payroll) $775,000 (1)
Alex Belzile $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $79,950,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000
Salary Average Commitment
Year 2025 : $72,975,000
Year 2026 : $54,175,000
Year 2027 : $27,625,000
Year 2028 : $20,100,000
Salary Cap with 1 Way Contract
Year 2025 : $79,950,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Mikulas Hovorka $95,000 (2)
Rasmus Asplund $95,000 (1)
Noah Gregor $95,000 (1)
Noah Warren $86,500 (2)
James Malatesta $84,167 (2)
Jackson Edward $83,167 (3)
Jakub Brabenec $82,333 (1)
Adam Sykora $80,667 (2)
Andrew Agozzino $77,500 (1)
Brandon Biro $77,500 (1)
Steven Santini $77,500 (1)
Connor Mackey $77,500 (1)
Rem Pitlick $77,500 (1)
Brian Halonen $77,500 (1)
Alex Turcotte $77,500 (3)
Reese Johnson $77,500 (1)
Jamieson Rees $77,500 (1)
Brandon Halverson $77,500 (1)
Axel Jonsson-Fjallby $77,500 (1)
Riley Sutter $77,500 (1)
Zac Dalpe $77,500 (1)
Felix Sandstrom $77,500 (1)
Mikko Kokkonen $77,500 (1)
Kevin Connauton $77,500 (1)
Tristen Robins $77,500 (1)
Jack Finley $77,500 (3)
Mikael Pyyhtia $77,500 (1)
Will Dineen $77,500 (1)
Riley Hughes $77,500 (1)
Scott Sabourin $77,500 (1)
Total Farm Players31
Salary Commitment
Year 2025 : $2,531,834
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,456,834
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 774 - 96,23%
Level 2: 5000 - $50 - 4 836 - 96,73%
Level 3: 2000 - $30 - 1 962 - 98,12%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 979 - 97,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 610 - 80,52%
Farm Level 2: 1000 - $15 - 958 - 95,79%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 551 - 97,50%
Average Income per Game$1,515,195
Year to Date Revenue$46,971,040
Farm
Home Games Left9
Average Attendance - %2 568 - 85,61%
Average Income per Game$105,392
Year to Date Revenue$3,372,539

Expense

Pro Players Total Salaries$95,517,857
Farm Players Total Salaries$2,138,166
Coaches Total Salaries$775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,770,856
Farm Year To Date Expenses$1,710,702
Pro Salary Cap To Date$70,770,856
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,151,948
Farm Estimated Season Revenue$948,527
Pro Remaining Season Days36
Pro Expenses Per Days$677,696
Pro Estimated Expenses$24,397,056
Farm Remaining Season Days36
Farm Expenses Per Days$15,480
Farm Estimated Expenses$557,280
Estimated Season Expenses$24,954,336
Season Salary Cap$96,292,857
Estimate Under Maximum Salary Cap of $96,500,000$207,143
Estimate Over Minimum Salary Cap of $71,300,000 $24,992,857
Current Bank Account$12,017,151
Projected Bank Account$3,163,290

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Alex Ovechkin $9,500,000 (1)
Sidney Crosby $8,700,000 (2)
Tomas Hertl $8,137,500 (2)
Adin Hill $6,250,000 (5)
Jonas Brodin $6,000,000 (1)
Sean Monahan $5,500,000 (4)
Esa Lindell $5,250,000 (5)
Jordan Eberle $4,750,000 (1)
Ben Chiarot $4,500,000 (4)
John Gibson $4,400,000 (2)
Joel Edmundson $3,850,000 (3)
Olli Maatta $3,500,000 (3)
Trevor van Riemsdyk $3,000,000 (1)
Mats Zuccarello $2,062,500 (1)
Sean Kuraly $1,850,000 (2)
Joel Hanley $1,750,000 (2)
Jesper Boqvist $1,500,000 (2)
Jayson Megna $950,000 (1)
Parker Kelly $825,000 (1)
Alexandar Georgiev $825,000 (1)
Anthony Richard $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,517,857
Year 2026 : $54,537,500
Year 2027 : $28,200,000
Year 2028 : $20,850,000
Salary Average Commitment
Year 2025 : $88,767,857
Year 2026 : $50,958,333
Year 2027 : $27,925,000
Year 2028 : $20,700,000
Salary Cap with 1 Way Contract
Year 2025 : $95,517,857
Year 2026 : $55,187,500
Year 2027 : $28,850,000
Year 2028 : $21,500,000

Farm Players Salaries

Joshua Brown $100,000 (2)
Christian Fischer $97,500 (1)
Klim Kostin (Out of Payroll) $95,000 (1)
Kevin Gravel $95,000 (1)
Grant Hutton $92,500 (1)
Nikita Chibrikov $87,583 (1)
Christoffer Sedoff $87,000 (1)
Ole Julian Bjorgvik-Holm $82,500 (3)
Aleksi Heimosalmi $80,583 (3)
Gabriel Carriere $80,500 (1)
Ryan Sandelin $77,500 (1)
Mark Senden $77,500 (1)
Samuel Knazko $77,500 (1)
Mitch Gibson $77,500 (1)
Brendan Furry $77,500 (1)
Nicolas Mattinen $77,500 (1)
Cole Bardreau $77,500 (1)
John Stevens $77,500 (1)
Zack MacEwen $77,500 (1)
Nate Smith $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Mitchell Weeks $77,500 (1)
Dillon Heatherington $77,500 (1)
Santeri Hatakka $77,500 (1)
Hayden Hodgson $77,500 (1)
Jeffrey Viel $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,138,166
Year 2026 : $263,083
Year 2027 : $163,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,080,666
Year 2026 : $263,083
Year 2027 : $163,083
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 776 - 96,27%
Level 2: 5000 - $60 - 4 849 - 96,99%
Level 3: 2000 - $35 - 1 930 - 96,49%
Level 4: 4000 - $20 - 3 915 - 97,87%
Luxury : 1000 - $200 - 944 - 94,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,11%
Farm Level 2: 1000 - $15 - 937 - 93,70%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 414 - 96,74%
Average Income per Game$1,792,725
Year to Date Revenue$55,574,490
Farm
Home Games Left9
Average Attendance - %2 499 - 83,31%
Average Income per Game$102,411
Year to Date Revenue$3,277,149

Expense

Pro Players Total Salaries$92,500,000
Farm Players Total Salaries$2,320,663
Coaches Total Salaries$1,030,975
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$66,836,076
Farm Year To Date Expenses$1,891,177
Pro Salary Cap To Date$66,821,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,927,255
Farm Estimated Season Revenue$921,698
Pro Remaining Season Days36
Pro Expenses Per Days$658,204
Pro Estimated Expenses$23,695,344
Farm Remaining Season Days36
Farm Expenses Per Days$16,807
Farm Estimated Expenses$605,052
Estimated Season Expenses$24,300,396
Season Salary Cap$94,530,975
Estimate Under Maximum Salary Cap of $96,500,000$1,969,025
Estimate Over Minimum Salary Cap of $71,300,000 $23,230,975
Current Bank Account$24,091,766
Projected Bank Account$18,640,323

Pro Players Salaries

Alex Pietrangelo $8,800,000 (2)
Linus Ullmark $8,250,000 (4)
Alex DeBrincat $7,875,000 (2)
Kevin Fiala $7,875,000 (1)
Cole Caufield $7,850,000 (2)
Brayden Schenn $6,500,000 (3)
Patrick Kane $5,900,000 (1)
Kevin Bahl $5,350,000 (4)
Patrik Laine $4,350,000 (1)
Pavel Buchnevich $4,000,000 (4)
Alexandre Carrier $3,750,000 (2)
Gabriel Landeskog $3,500,000 (4)
Adam Henrique $3,000,000 (1)
Barrett Hayton $2,600,000 (1)
Mason Marchment $2,250,000 (1)
Jesper Wallstedt $2,200,000 (2)
Egor Zamula $1,700,000 (2)
Jack Roslovic $1,500,000 (1)
David Savard $1,500,000 (1)
Calvin Pickard $1,000,000 (1)
Jack Johnson (Out of Payroll) $1,000,000 (1)
Darren Raddysh $975,000 (1)
Ben Meyers $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $92,500,000
Year 2026 : $59,775,000
Year 2027 : $27,600,000
Year 2028 : $21,100,000
Salary Average Commitment
Year 2025 : $92,054,167
Year 2026 : $59,400,000
Year 2027 : $27,225,000
Year 2028 : $21,100,000
Salary Cap with 1 Way Contract
Year 2025 : $92,500,000
Year 2026 : $59,775,000
Year 2027 : $27,600,000
Year 2028 : $21,100,000

Farm Players Salaries

Spencer Martin $120,000 (3)
Scott Morrow $91,667 (3)
Luke Tuch $91,250 (2)
Adam Engstrom $89,667 (3)
David Goyette $89,167 (3)
Thomas Bordeleau $87,413 (1)
Noah Laba $87,000 (2)
Ethan Cardwell $86,750 (1)
Jordan Dumais $86,000 (3)
Owen Beck $85,333 (3)
Marshall Warren $82,500 (2)
Artem Grushnikov $81,417 (3)
Jack Rathbone $80,000 (2)
Kyle Capobianco $77,500 (1)
Matthew Phillips $77,500 (2)
Zach Sawchenko $77,500 (1)
Jaret Anderson-Dolan $77,500 (1)
Jack Ahcan $77,500 (1)
Tobias Bjornfot $77,500 (2)
Calen Addison $77,500 (1)
Tanner Dickinson $77,500 (1)
Matt Kiersted $77,500 (1)
Nick Abruzzese $77,500 (1)
Ozzy Wiesblatt $77,500 (2)
Cross Hanas $77,500 (1)
Ethan Frisch $77,500 (1)
Kai Uchacz $77,500 (1)
Nikolai Knyzhov $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,320,664
Year 2026 : $1,216,501
Year 2027 : $643,251
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,263,164
Year 2026 : $1,216,501
Year 2027 : $643,251
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - $85 - 5 857 - 97,62%
Level 2: 5000 - $75 - 3 484 - 69,67%
Level 3: 2000 - $55 - 1 263 - 63,17%
Level 4: 4000 - $40 - 2 051 - 51,28%
Luxury : 1000 - $150 - 988 - 98,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 559 - 77,94%
Farm Level 2: 1000 - $15 - 940 - 93,98%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %13 644 - 75,80%
Average Income per Game$1,577,763
Year to Date Revenue$48,910,643
Farm
Home Games Left9
Average Attendance - %2 499 - 83,28%
Average Income per Game$102,291
Year to Date Revenue$3,273,321

Expense

Pro Players Total Salaries$95,691,667
Farm Players Total Salaries$680,834
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,348,355
Farm Year To Date Expenses$577,405
Pro Salary Cap To Date$69,559,623
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,777,627
Farm Estimated Season Revenue$920,622
Pro Remaining Season Days36
Pro Expenses Per Days$679,519
Pro Estimated Expenses$24,462,684
Farm Remaining Season Days36
Farm Expenses Per Days$5,217
Farm Estimated Expenses$187,812
Estimated Season Expenses$24,650,496
Season Salary Cap$92,551,667
Estimate Under Maximum Salary Cap of $96,500,000$3,948,333
Estimate Over Minimum Salary Cap of $71,300,000 $21,251,667
Current Bank Account$30,261,694
Projected Bank Account$22,309,447

Pro Players Salaries

Mitch Marner $12,000,000 (5)
Miro Heiskanen $8,450,000 (4)
Jake Sanderson $8,050,000 (4)
Joshua Norris $7,950,000 (2)
Martin Necas $6,500,000 (1)
Darcy Kuemper $5,250,000 (1)
Nikita Zadorov $5,000,000 (4)
Artturi Lehkonen $4,500,000 (2)
Ryan O'Reilly $4,500,000 (2)
Filip Forsberg $4,250,000 (2)
Brian Dumoulin $4,000,000 (3)
Jamie Benn (Out of Payroll) $4,000,000 (1)
Joseph Woll $3,666,667 (3)
Valeri Nichushkin $3,062,500 (2)
Zach Whitecloud $2,750,000 (2)
Frederick Gaudreau $2,100,000 (3)
William Carrier $2,000,000 (4)
Nicolas Deslauriers $1,750,000 (1)
Michael Kesselring $1,400,000 (1)
Parker Wotherspoon $1,000,000 (2)
Jan Rutta $1,000,000 (1)
Leo Carlsson $950,000 (1)
Jansen Harkins $787,500 (1)
Cal Petersen (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
Daniel Sprong $0 (0)
Alexander Nylander $0 (0)
Total Pro Players26
Salary Commitment
Year 2025 : $95,691,667
Year 2026 : $73,279,167
Year 2027 : $45,266,667
Year 2028 : $35,500,000
Salary Average Commitment
Year 2025 : $90,816,667
Year 2026 : $68,404,167
Year 2027 : $42,441,667
Year 2028 : $34,075,000
Salary Cap with 1 Way Contract
Year 2025 : $95,691,667
Year 2026 : $73,279,167
Year 2027 : $45,266,667
Year 2028 : $35,500,000

Farm Players Salaries

Liam O'Brien $100,000 (2)
Ryan McAllister $89,667 (1)
Maxim Groshev $86,750 (1)
Caedan Bankier $86,750 (1)
Ryan Tverberg $85,167 (1)
Sammy Walker $77,500 (1)
William Trudeau $77,500 (1)
Riley Stillman $77,500 (2)
Jack Becker $0 (0)
William Villeneuve $0 (0)
Brett Murray $0 (0)
Zach Solow $0 (0)
Shawn Element $0 (0)
Grigori Denisenko $0 (0)
Total Farm Players14
Salary Commitment
Year 2025 : $680,834
Year 2026 : $177,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $680,834
Year 2026 : $177,500
Year 2027 : $0
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $110 - 4 309 - 71,81%
Level 2: 5000 - $65 - 4 564 - 91,29%
Level 3: 2000 - $45 - 1 446 - 72,29%
Level 4: 4000 - $22 - 3 713 - 92,83%
Luxury : 1000 - $225 - 690 - 69,05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 963 - 98,16%
Farm Level 2: 1000 - $12 - 980 - 97,98%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 723 - 81,79%
Average Income per Game$1,598,428
Year to Date Revenue$49,551,276
Farm
Home Games Left10
Average Attendance - %2 943 - 98,10%
Average Income per Game$90,645
Year to Date Revenue$2,809,995

Expense

Pro Players Total Salaries$83,891,666
Farm Players Total Salaries$2,413,350
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,860,619
Farm Year To Date Expenses$1,745,460
Pro Salary Cap To Date$62,860,619
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,984,283
Farm Estimated Season Revenue$906,450
Pro Remaining Season Days36
Pro Expenses Per Days$596,596
Pro Estimated Expenses$21,477,456
Farm Remaining Season Days36
Farm Expenses Per Days$17,418
Farm Estimated Expenses$627,048
Estimated Season Expenses$22,104,504
Season Salary Cap$84,776,666
Estimate Under Maximum Salary Cap of $96,500,000$11,723,334
Estimate Over Minimum Salary Cap of $71,300,000 $13,476,666
Current Bank Account$40,211,213
Projected Bank Account$34,997,442

Pro Players Salaries

Mikhail Sergachev $8,500,000 (3)
Nikolaj Ehlers $8,500,000 (5)
Jesper Bratt $7,875,000 (3)
Andrei Svechnikov $7,750,000 (1)
Cam Fowler $6,500,000 (1)
Hampus Lindholm $6,500,000 (2)
Alexander Romanov $6,250,000 (5)
Jordan Binnington $6,000,000 (1)
Nick Schmaltz $5,850,000 (1)
Kaapo Kakko $4,525,000 (3)
Alex Iafallo $3,666,666 (3)
Braden Schneider $2,200,000 (1)
Pyotr Kochetkov $2,000,000 (2)
Mattias Janmark $1,450,000 (2)
Ty Emberson $1,300,000 (2)
Connor Bedard $950,000 (1)
Michael McCarron $900,000 (1)
Zemgus Girgensons $850,000 (2)
Nathan Walker $775,000 (1)
Derek Ryan $775,000 (1)
Nico Sturm $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $83,891,666
Year 2026 : $51,416,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000
Salary Average Commitment
Year 2025 : $55,941,666
Year 2026 : $30,791,666
Year 2027 : $24,491,666
Year 2028 : $14,750,000
Salary Cap with 1 Way Contract
Year 2025 : $83,891,666
Year 2026 : $51,416,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000

Farm Players Salaries

Yaroslav Askarov $177,500 (1)
Drew Helleson $110,000 (2)
Ben Hutton $97,500 (1)
Sam Dickinson $94,250 (3)
Carter George $87,500 (3)
Cade Webber $87,500 (2)
Logan Morrison $87,000 (2)
Ville Ottavainen $86,800 (1)
Gavin Hayes $86,500 (3)
Jesper Vikman $85,800 (1)
Travis Dermott $85,000 (1)
Lucas Ciona $83,000 (1)
Spencer Stastney $82,500 (1)
Kyle Criscuolo $77,500 (1)
Curtis McKenzie $77,500 (1)
A.J. Greer $77,500 (1)
Trevor Carrick $77,500 (1)
Brian Pinho $77,500 (1)
Jakub Vrana $77,500 (1)
Justin Dowling $77,500 (2)
Jonas Rondbjerg $77,500 (1)
Josiah Didier $77,500 (1)
Brandon Hickey $77,500 (1)
Linus Karlsson $77,500 (1)
Gerry Mayhew $77,500 (1)
Max Szuber $77,500 (1)
Kyle Mayhew $77,500 (1)
Matthew Highmore $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,413,350
Year 2026 : $630,250
Year 2027 : $268,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,178,350
Year 2026 : $630,250
Year 2027 : $268,250
Year 2028 : $0

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - $100 - 5 661 - 94,35%
Level 2: 5000 - $60 - 4 721 - 94,42%
Level 3: 2000 - $35 - 1 904 - 95,20%
Level 4: 4000 - $20 - 3 876 - 96,90%
Luxury : 1000 - $200 - 937 - 93,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 587 - 79,33%
Farm Level 2: 1000 - $15 - 949 - 94,88%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 099 - 94,99%
Average Income per Game$1,759,472
Year to Date Revenue$56,303,105
Farm
Home Games Left9
Average Attendance - %2 535 - 84,52%
Average Income per Game$103,951
Year to Date Revenue$3,326,433

Expense

Pro Players Total Salaries$81,981,667
Farm Players Total Salaries$1,072,583
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,276,613
Farm Year To Date Expenses$953,512
Pro Salary Cap To Date$68,276,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,835,248
Farm Estimated Season Revenue$935,559
Pro Remaining Season Days36
Pro Expenses Per Days$581,561
Pro Estimated Expenses$20,936,196
Farm Remaining Season Days36
Farm Expenses Per Days$7,976
Farm Estimated Expenses$287,136
Estimated Season Expenses$21,223,332
Season Salary Cap$82,641,667
Estimate Under Maximum Salary Cap of $96,500,000$13,858,333
Estimate Over Minimum Salary Cap of $71,300,000 $11,341,667
Current Bank Account$19,548,174
Projected Bank Account$15,095,649

Pro Players Salaries

Rasmus Dahlin $11,000,000 (4)
Matthew Tkachuk $9,500,000 (2)
Noah Dobson $9,500,000 (5)
Pierre-Luc Dubois $8,500,000 (2)
Jack Hughes $8,000,000 (3)
Jacob Trouba $8,000,000 (1)
Joel Farabee $5,000,000 (2)
Trevor Moore $4,200,000 (2)
Keegan Kolesar $2,500,000 (3)
Danton Heinen $2,250,000 (1)
Morgan Barron $1,850,000 (2)
Carl Grundstrom $1,800,000 (1)
Arber Xhekaj $1,300,000 (1)
Macklin Celebrini $975,000 (3)
Ian Mitchell $950,000 (1)
Jacob Moverare $925,000 (1)
Logan Stankoven $880,000 (1)
Vyacheslav Peksa $851,667 (3)
Dustin Wolf $850,000 (1)
Kaedan Korczak $825,000 (1)
Nick Grabko $775,000 (1)
Jakob Pelletier $775,000 (3)
John Leonard $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $81,981,667
Year 2026 : $62,651,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000
Salary Average Commitment
Year 2025 : $68,056,667
Year 2026 : $48,726,667
Year 2027 : $26,301,667
Year 2028 : $20,500,000
Salary Cap with 1 Way Contract
Year 2025 : $81,981,667
Year 2026 : $62,651,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000

Farm Players Salaries

Kieffer Bellows $95,000 (1)
Nikita Alexandrov $92,500 (1)
Harrison Brunicke $87,500 (3)
Miko Matikka $87,000 (3)
Kale Clague $85,000 (1)
Roman Schmidt $80,583 (3)
Sean Farrell $80,000 (1)
Nolan Maier $77,500 (1)
Zac Funk $77,500 (1)
Tyce Thompson $77,500 (1)
William Wallinder $77,500 (1)
Arshdeep Bains $77,500 (2)
Oskar Olausson $77,500 (1)
Jett Woo $0 (0)
Francesco Pinelli $0 (0)
Cameron Crotty $0 (0)
Aku Raty $0 (0)
Jacob Melanson $0 (0)
Daylan Kuefler $0 (0)
Domenick Fensore $0 (0)
Ben McCartney $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,072,583
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,015,083
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - $80 - 5 777 - 96,29%
Level 2: 5000 - $50 - 4 807 - 96,14%
Level 3: 2000 - $25 - 1 994 - 99,70%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 956 - 95,63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 935 - 96,76%
Farm Level 2: 1000 - $10 - 987 - 98,75%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 534 - 97,41%
Average Income per Game$1,408,632
Year to Date Revenue$43,667,600
Farm
Home Games Left10
Average Attendance - %2 923 - 97,42%
Average Income per Game$86,802
Year to Date Revenue$2,690,859

Expense

Pro Players Total Salaries$90,562,500
Farm Players Total Salaries$1,741,249
Coaches Total Salaries$666,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,786,993
Farm Year To Date Expenses$1,358,471
Pro Salary Cap To Date$63,786,993
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,086,323
Farm Estimated Season Revenue$868,019
Pro Remaining Season Days36
Pro Expenses Per Days$641,989
Pro Estimated Expenses$23,111,604
Farm Remaining Season Days36
Farm Expenses Per Days$12,727
Farm Estimated Expenses$458,172
Estimated Season Expenses$23,569,776
Season Salary Cap$91,228,500
Estimate Under Maximum Salary Cap of $96,500,000$5,271,500
Estimate Over Minimum Salary Cap of $71,300,000 $19,928,500
Current Bank Account$5,261,904
Projected Bank Account($3,353,530)

Pro Players Salaries

Sebastian Aho $9,750,000 (4)
Lucas Raymond $8,075,000 (4)
Chris Kreider $6,500,000 (2)
Travis Sanheim $6,250,000 (2)
Mattias Ekholm $6,250,000 (1)
Erik Karlsson $5,750,000 (2)
Alexander Wennberg $5,000,000 (1)
Marco Rossi $5,000,000 (3)
Pius Suter $4,125,000 (2)
Brent Burns $3,800,000 (1)
Tyson Foerster $3,750,000 (2)
Kirby Dach $3,362,500 (1)
Dan Vladar $3,350,000 (2)
Shayne Gostisbehere $3,200,000 (2)
Nils Hoglander $3,000,000 (3)
Alex Newhook $2,900,000 (2)
Semyon Varlamov $2,750,000 (2)
Martin Fehervary $2,675,000 (1)
Peyton Krebs $1,450,000 (1)
Cole Smith $1,000,000 (1)
Vasily Podkolzin $1,000,000 (1)
Philippe Myers $850,000 (2)
Devin Cooley $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $90,562,500
Year 2026 : $65,250,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Average Commitment
Year 2025 : $83,183,333
Year 2026 : $63,675,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Cap with 1 Way Contract
Year 2025 : $90,562,500
Year 2026 : $65,250,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000

Farm Players Salaries

Ben Steeves $95,000 (2)
Ivan Miroshnichenko $95,000 (1)
Seamus Casey $95,000 (3)
Drew Commesso $92,500 (1)
David Reinbacher $91,833 (2)
Sebastian Cossa $86,333 (1)
Elias Pettersson2 $83,833 (3)
Jordan Harris $82,500 (1)
Nico Daws $81,250 (1)
Djibril Toure $80,500 (3)
Sawyer Boulton $80,000 (1)
Lukas Rousek $80,000 (1)
Ryan Gagnier (Out of Payroll) $77,500 (1)
Will Lockwood $77,500 (1)
Joe Fleming $77,500 (1)
Chad Nychuk $77,500 (1)
Pavol Regenda $77,500 (1)
Cavan Fitzgerald $77,500 (1)
Mitchell Stephens $77,500 (1)
Valtteri Puustinen $77,500 (1)
Jackson Cates $77,500 (1)
Wilmer Skoog $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,818,749
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,761,249
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - $105 - 4 741 - 79,02%
Level 2: 5000 - $65 - 4 710 - 94,19%
Level 3: 2000 - $38 - 1 905 - 95,23%
Level 4: 4000 - $23 - 3 834 - 95,85%
Luxury : 1000 - $190 - 952 - 95,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 590 - 79,51%
Farm Level 2: 1000 - $15 - 955 - 95,49%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16 142 - 89,68%
Average Income per Game$1,706,799
Year to Date Revenue$52,910,762
Farm
Home Games Left9
Average Attendance - %2 545 - 84,84%
Average Income per Game$104,274
Year to Date Revenue$3,336,757

Expense

Pro Players Total Salaries$93,776,666
Farm Players Total Salaries$1,946,250
Coaches Total Salaries$830,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$69,306,253
Farm Year To Date Expenses$1,488,475
Pro Salary Cap To Date$69,306,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,067,988
Farm Estimated Season Revenue$938,463
Pro Remaining Season Days36
Pro Expenses Per Days$665,822
Pro Estimated Expenses$23,969,592
Farm Remaining Season Days36
Farm Expenses Per Days$14,129
Farm Estimated Expenses$508,644
Estimated Season Expenses$24,478,236
Season Salary Cap$96,106,666
Estimate Under Maximum Salary Cap of $96,500,000$393,334
Estimate Over Minimum Salary Cap of $71,300,000 $24,806,666
Current Bank Account$33,336,365
Projected Bank Account$26,864,580

Pro Players Salaries

Nathan MacKinnon $12,600,000 (3)
Mark Scheifele $8,500,000 (4)
Tim Stutzle $8,290,000 (3)
John Carlson $8,000,000 (1)
Christian Dvorak $5,200,000 (1)
Rasmus Ristolainen $5,100,000 (2)
Drake Batherson $4,975,000 (1)
Mike Matheson $4,875,000 (1)
Jason Zucker $4,750,000 (2)
Jake Middleton $4,350,000 (4)
Filip Gustavsson $3,750,000 (1)
Ilya Lyubushkin $3,250,000 (1)
Rickard Rakell $3,000,000 (2)
Connor Brown $3,000,000 (4)
Oliver Bjorkstrand $2,700,000 (1)
Brett Howden $2,500,000 (5)
Simon Edvinsson $1,775,000 (1)
Wyatt Kaiser $1,700,000 (2)
Scott Wedgewood $1,500,000 (1)
Steven Lorentz $1,350,000 (3)
Cutter Gauthier $950,000 (1)
Jiri Kulich $886,666 (2)
Paul Cotter $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $93,776,666
Year 2026 : $56,026,666
Year 2027 : $40,590,000
Year 2028 : $18,350,000
Salary Average Commitment
Year 2025 : $73,826,666
Year 2026 : $42,951,666
Year 2027 : $25,515,000
Year 2028 : $15,875,000
Salary Cap with 1 Way Contract
Year 2025 : $93,776,666
Year 2026 : $56,026,666
Year 2027 : $40,590,000
Year 2028 : $18,350,000

Farm Players Salaries

Oscar Eklind $95,000 (1)
Chris Terry $95,000 (1)
Shai Buium $92,500 (3)
Dennis Gilbert $87,500 (1)
Gage Quinney $85,000 (1)
Austin Poganski $85,000 (1)
Nolan Allan $84,750 (1)
Dylan McIlrath $80,000 (2)
Luke Cavallin $79,000 (1)
Bokondji Imama $77,500 (1)
Andy Welinski $77,500 (1)
Lane Pederson $77,500 (1)
Jake Leschyshyn $77,500 (1)
Roman Ahcan $77,500 (1)
Curtis Hall $77,500 (1)
Chris Driedger $77,500 (1)
Nikita Pavlychev $77,500 (1)
Ryan O'Rourke $77,500 (1)
Hunter Skinner $77,500 (1)
Graham Slaggert $77,500 (1)
Riley Piercey $77,500 (1)
James Stefan $77,500 (1)
Matt Villalta $77,500 (1)
Jack Studnicka $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $1,946,250
Year 2026 : $172,500
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,826,250
Year 2026 : $172,500
Year 2027 : $92,500
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - $100 - 5 604 - 93,40%
Level 2: 5000 - $60 - 4 756 - 95,12%
Level 3: 2000 - $35 - 1 944 - 97,21%
Level 4: 4000 - $20 - 3 880 - 97,00%
Luxury : 1000 - $200 - 938 - 93,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 599 - 79,96%
Farm Level 2: 1000 - $15 - 964 - 96,38%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 122 - 95,12%
Average Income per Game$1,756,718
Year to Date Revenue$56,214,987
Farm
Home Games Left10
Average Attendance - %2 563 - 85,43%
Average Income per Game$104,940
Year to Date Revenue$3,253,130

Expense

Pro Players Total Salaries$79,139,251
Farm Players Total Salaries$2,144,333
Coaches Total Salaries$1,028,000
Luxury Taxe Total$0
Special Salary Cap Value$2,065,000
Pro Year To Date Expenses$58,863,581
Farm Year To Date Expenses$1,650,847
Pro Salary Cap To Date$58,863,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,810,465
Farm Estimated Season Revenue$1,049,397
Pro Remaining Season Days36
Pro Expenses Per Days$564,136
Pro Estimated Expenses$20,308,896
Farm Remaining Season Days36
Farm Expenses Per Days$15,523
Farm Estimated Expenses$558,828
Estimated Season Expenses$20,867,724
Season Salary Cap$82,232,251
Estimate Under Maximum Salary Cap of $96,500,000$14,267,749
Estimate Over Minimum Salary Cap of $71,300,000 $10,932,251
Current Bank Account$62,628,272
Projected Bank Account$58,620,410

Pro Players Salaries

Gabriel Vilardi $7,500,000 (4)
Anthony Cirelli $6,250,000 (4)
Aaron Ekblad $6,100,000 (4)
Vincent Trocheck $5,625,000 (2)
Teuvo Teravainen $5,400,000 (2)
Jamie Oleksiak $4,600,000 (1)
Philip Broberg $4,580,917 (1)
Kevin Lankinen $4,500,000 (4)
Ross Colton $4,000,000 (2)
Marcus Foligno $4,000,000 (3)
Jonas Siegenthaler $3,400,000 (2)
J.J. Moser $3,375,000 (1)
Taylor Hall $3,166,667 (3)
Andrew Peeke $2,750,000 (1)
Elvis Merzlikins $2,700,000 (2)
Garnet Hathaway $2,400,000 (1)
Jamie Drysdale $2,300,000 (1)
Ville Husso $2,200,000 (2)
Logan Cooley $950,000 (1)
Kevin Labanc $950,000 (1)
Fraser Minten $816,667 (3)
Joey Anderson $800,000 (1)
Samuel Poulin $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $79,139,251
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000
Salary Average Commitment
Year 2025 : $73,989,251
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000
Salary Cap with 1 Way Contract
Year 2025 : $79,139,251
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000

Farm Players Salaries

Stephen Halliday $95,000 (2)
Tom Willander $95,000 (3)
Tyson Barrie $95,000 (1)
Rocco Grimaldi $92,500 (1)
Ty Mueller $87,000 (3)
Niko Huuhtanen $86,750 (3)
Jakub Stancl $86,667 (3)
Fabian Lysell $86,333 (1)
Jared Davidson $86,250 (1)
Alex Steeves $85,000 (1)
Bryce McConnell-Barker $83,833 (3)
Reilly Walsh $80,000 (1)
Clark Bishop $77,500 (1)
Austin Watson $77,500 (1)
Tye Felhaber $77,500 (1)
Raphael Lavoie $77,500 (1)
Gabriel Fortier $77,500 (1)
Magnus Hellberg $77,500 (1)
Jonathan Gruden $77,500 (1)
Ilya Solovyov $77,500 (2)
Hugh McGing $77,500 (1)
Oscar Dansk $77,500 (1)
Luke Toporowski $77,500 (1)
Sam Morton $77,500 (1)
Charlie Wright $77,500 (1)
Max Wanner (Out of Payroll) $77,500 (1)
Patrick Brown $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,221,833
Year 2026 : $611,750
Year 2027 : $439,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,106,833
Year 2026 : $611,750
Year 2027 : $439,250
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 5 823 - 97,06%
Level 2: 5000 - $60 - 4 767 - 95,34%
Level 3: 2000 - $35 - 1 927 - 96,33%
Level 4: 4000 - $20 - 3 866 - 96,64%
Luxury : 1000 - $180 - 952 - 95,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 565 - 78,27%
Farm Level 2: 1000 - $15 - 945 - 94,50%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 334 - 96,30%
Average Income per Game$1,634,611
Year to Date Revenue$52,307,559
Farm
Home Games Left9
Average Attendance - %2 510 - 83,68%
Average Income per Game$102,753
Year to Date Revenue$3,288,081

Expense

Pro Players Total Salaries$90,767,857
Farm Players Total Salaries$1,875,250
Coaches Total Salaries$810,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,404,714
Farm Year To Date Expenses$1,396,554
Pro Salary Cap To Date$66,816,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,711,501
Farm Estimated Season Revenue$924,773
Pro Remaining Season Days36
Pro Expenses Per Days$644,492
Pro Estimated Expenses$23,201,712
Farm Remaining Season Days36
Farm Expenses Per Days$13,629
Farm Estimated Expenses$490,644
Estimated Season Expenses$23,692,356
Season Salary Cap$90,790,357
Estimate Under Maximum Salary Cap of $96,500,000$5,709,643
Estimate Over Minimum Salary Cap of $71,300,000 $19,490,357
Current Bank Account$29,689,174
Projected Bank Account$21,633,092

Pro Players Salaries

Auston Matthews $13,250,000 (3)
Cale Makar $8,800,000 (1)
J.T. Miller $8,000,000 (5)
Matty Beniers $7,142,857 (6)
Mikael Granlund $7,000,000 (3)
Dmitry Orlov $6,500,000 (3)
Charlie Coyle $5,250,000 (1)
Lawson Crouse $4,100,000 (2)
Erik Gudbranson $4,000,000 (1)
Jacob Markstrom $3,000,000 (1)
Tyler Myers (1 Way Contract) $3,000,000 (2)
Jordan Staal $2,900,000 (2)
Stefan Noesen $2,750,000 (2)
Bryan Rust $2,562,500 (1)
Miles Wood $2,500,000 (2)
Anton Forsberg $2,250,000 (2)
Vincent Desharnais $2,000,000 (1)
Logan Stanley $1,250,000 (1)
Sam Carrick $1,000,000 (2)
Jesse Puljujarvi $975,000 (1)
Artyom Levshunov $975,000 (3)
Troy Stecher (Out of Payroll) $787,500 (1)
Curtis Lazar $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $90,767,857
Year 2026 : $61,367,857
Year 2027 : $42,867,857
Year 2028 : $15,142,857
Salary Average Commitment
Year 2025 : $88,642,857
Year 2026 : $59,242,857
Year 2027 : $42,867,857
Year 2028 : $15,142,857
Salary Cap with 1 Way Contract
Year 2025 : $90,767,857
Year 2026 : $61,367,857
Year 2027 : $42,867,857
Year 2028 : $15,142,857

Farm Players Salaries

Ivan Fedotov $327,500 (2)
Dmitry Simashev $95,000 (3)
Chad Ruhwedel $92,500 (1)
Alex Limoges $92,500 (1)
Oliver Okuliar $87,000 (1)
Jayden Grubbe $86,750 (1)
Ben Kraws $85,000 (1)
Bradley Marek $79,000 (1)
Ryan Schmelzer $77,500 (1)
Mason Morelli $77,500 (1)
Josh Lopina $77,500 (1)
Michael Karow $77,500 (1)
Vladislav Kolyachonok $77,500 (1)
Graeme Clarke $77,500 (1)
Jacob MacDonald $77,500 (1)
Cooper Walker $77,500 (1)
Jett Jones $77,500 (1)
Jack Malone $77,500 (1)
Brett Davis $77,500 (1)
T.J. Tynan $77,500 (1)
Total Farm Players20
Salary Commitment
Year 2025 : $1,875,250
Year 2026 : $422,500
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,760,250
Year 2026 : $422,500
Year 2027 : $95,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 731 - 95,51%
Level 2: 5000 - $65 - 4 822 - 96,43%
Level 3: 2000 - $40 - 1 909 - 95,45%
Level 4: 4000 - $25 - 3 767 - 94,18%
Luxury : 1000 - $195 - 958 - 95,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 951 - 97,57%
Farm Level 2: 1000 - $12 - 976 - 97,60%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 187 - 95,48%
Average Income per Game$1,810,716
Year to Date Revenue$56,132,202
Farm
Home Games Left10
Average Attendance - %2 928 - 97,58%
Average Income per Game$104,683
Year to Date Revenue$3,245,162

Expense

Pro Players Total Salaries$86,375,002
Farm Players Total Salaries$2,393,834
Coaches Total Salaries$800,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,836,814
Farm Year To Date Expenses$1,817,778
Pro Salary Cap To Date$64,836,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,107,162
Farm Estimated Season Revenue$1,046,826
Pro Remaining Season Days36
Pro Expenses Per Days$613,387
Pro Estimated Expenses$22,081,932
Farm Remaining Season Days36
Farm Expenses Per Days$17,381
Farm Estimated Expenses$625,716
Estimated Season Expenses$22,707,648
Season Salary Cap$87,175,252
Estimate Under Maximum Salary Cap of $96,500,000$9,324,748
Estimate Over Minimum Salary Cap of $71,300,000 $15,875,252
Current Bank Account$13,853,050
Projected Bank Account$10,299,390

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Adam Fox $9,500,000 (2)
Sam Bennett $8,000,000 (5)
Jeremy Swayman $7,425,000 (1)
Brandon Hagel $6,480,000 (4)
Jaccob Slavin $6,395,955 (4)
Yegor Sharangovich $5,750,000 (4)
Mattias Samuelsson $4,285,714 (3)
Jordan Greenway $4,000,000 (2)
Anthony Duclair $3,500,000 (3)
Tanner Jeannot $3,400,000 (4)
Mathieu Joseph $2,950,000 (1)
Connor McMichael $2,100,000 (1)
Erik Gustafsson $2,000,000 (1)
Radek Faksa $2,000,000 (3)
Connor Ingram $1,950,000 (1)
Jake Bean $1,750,000 (1)
Daniil Miromanov $1,250,000 (1)
Martin Pospisil $1,000,000 (1)
Henry Thrun $1,000,000 (1)
William Eklund $863,333 (1)
Tanner Laczynski $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $86,375,002
Year 2026 : $63,311,669
Year 2027 : $39,811,669
Year 2028 : $30,025,955
Salary Average Commitment
Year 2025 : $83,251,550
Year 2026 : $62,438,217
Year 2027 : $39,271,550
Year 2028 : $30,045,955
Salary Cap with 1 Way Contract
Year 2025 : $86,375,002
Year 2026 : $63,311,669
Year 2027 : $39,811,669
Year 2028 : $30,025,955

Farm Players Salaries

Alexandre Texier $210,000 (1)
Max Jones $100,000 (1)
Jake Christiansen $97,500 (2)
Cooper Black $95,000 (2)
Cam Lund $94,167 (3)
Charles-Alexis Legault $91,583 (3)
Nikolai Kovalenko $90,000 (1)
Filip Mesar $88,667 (3)
Samuel Johannesson $87,000 (2)
Luca Del Bel Belluz $86,667 (2)
Frederic Brunet $86,000 (1)
Matthew Seminoff $85,000 (1)
David Gustafsson $83,500 (1)
Justin Sourdif $82,500 (2)
Kirill Kudryavtsev $82,500 (3)
Cole Reinhardt $81,250 (2)
Clay Stevenson $77,500 (2)
Rory Kerins $77,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Daemon Hunt $77,500 (1)
Mason Millman $77,500 (1)
Angus Crookshank $77,500 (2)
Cole Guttman $77,500 (2)
Adam Beckman $77,500 (1)
Matthew Murray $77,500 (2)
Magnus Chrona $77,500 (1)
Jakub Skarek $77,500 (1)
Elliot Desnoyers $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,393,834
Year 2026 : $1,196,834
Year 2027 : $356,917
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,401,834
Year 2026 : $1,204,834
Year 2027 : $356,917
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - $100 - 5 756 - 95,93%
Level 2: 5000 - $60 - 4 842 - 96,83%
Level 3: 2000 - $35 - 1 934 - 96,70%
Level 4: 4000 - $20 - 3 915 - 97,88%
Luxury : 1000 - $200 - 943 - 94,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,47%
Farm Level 2: 1000 - $15 - 958 - 95,82%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17 389 - 96,61%
Average Income per Game$1,788,955
Year to Date Revenue$57,246,566
Farm
Home Games Left10
Average Attendance - %2 548 - 84,92%
Average Income per Game$104,300
Year to Date Revenue$3,233,315

Expense

Pro Players Total Salaries$93,447,023
Farm Players Total Salaries$2,459,306
Coaches Total Salaries$1,332,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,044,759
Farm Year To Date Expenses$1,746,748
Pro Salary Cap To Date$68,467,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,100,597
Farm Estimated Season Revenue$1,043,005
Pro Remaining Season Days36
Pro Expenses Per Days$667,021
Pro Estimated Expenses$24,012,756
Farm Remaining Season Days36
Farm Expenses Per Days$17,759
Farm Estimated Expenses$639,324
Estimated Season Expenses$24,652,080
Season Salary Cap$94,779,523
Estimate Under Maximum Salary Cap of $96,500,000$1,720,477
Estimate Over Minimum Salary Cap of $71,300,000 $23,479,523
Current Bank Account$37,054,290
Projected Bank Account$29,545,812

Pro Players Salaries

Sam Reinhart $8,625,000 (4)
Roope Hintz $8,450,000 (2)
Kyle Connor $7,142,857 (1)
Nazem Kadri $7,000,000 (1)
Chandler Stephenson $6,250,000 (4)
Josh Morrissey $6,250,000 (2)
Dylan Samberg $5,750,000 (3)
Jake DeBrusk $5,000,000 (4)
Claude Giroux $4,750,000 (1)
Rasmus Andersson $4,550,000 (1)
Nick Jensen $4,050,000 (1)
Frederik Andersen $3,500,000 (1)
Warren Foegele $3,500,000 (2)
Erik Haula $3,150,000 (1)
Cody Glass $2,500,000 (2)
Anthony Stolarz $2,500,000 (1)
Conor Garland $2,475,000 (1)
Jeremy Lauzon $2,000,000 (1)
Nicholas Robertson $1,825,000 (1)
Connor Clifton $1,666,666 (1)
Ryan Shea $900,000 (1)
Jet Greaves $812,500 (1)
Mark Jankowski $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $93,447,023
Year 2026 : $46,325,000
Year 2027 : $25,625,000
Year 2028 : $19,875,000
Salary Average Commitment
Year 2025 : $82,813,690
Year 2026 : $40,441,667
Year 2027 : $25,625,000
Year 2028 : $19,875,000
Salary Cap with 1 Way Contract
Year 2025 : $93,447,023
Year 2026 : $46,325,000
Year 2027 : $25,625,000
Year 2028 : $19,875,000

Farm Players Salaries

Declan Chisholm $160,000 (2)
Benjamin Kindel $97,500 (3)
Tyler Motte $95,000 (1)
Sam Rinzel $94,167 (2)
Axel Sandin-Pellika $91,833 (3)
Zac Jones $90,000 (1)
Jaroslav Chmelar $86,750 (3)
Yegor Sidorov $86,500 (3)
Thomas Milic $84,167 (2)
Michael Buchinger $83,833 (3)
Brett Harrison $83,667 (1)
Domenic DiVincentiis $83,056 (3)
Ryan Winterton $82,833 (1)
Donavan Houle $77,500 (1)
Tyler Inamoto $77,500 (1)
Trent Miner $77,500 (2)
Ryder Korczak $77,500 (1)
Roni Hirvonen $77,500 (1)
Trevor Janicke $77,500 (1)
Jason Polin $77,500 (1)
Atley Calvert $77,500 (1)
Dylan Ferguson $77,500 (1)
Jeff Malott $77,500 (1)
Robert Bortuzzo $77,500 (1)
Sheldon Dries $77,500 (1)
Reece Newkirk $77,500 (1)
Gustav Olofsson $77,500 (1)
Jordan Oesterle $77,500 (1)
Ilya Nikolaev $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2025 : $2,459,306
Year 2026 : $945,306
Year 2027 : $529,472
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,286,806
Year 2026 : $945,306
Year 2027 : $529,472
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - $130 - 3 756 - 62,60%
Level 2: 5000 - $85 - 3 022 - 60,44%
Level 3: 2000 - $50 - 1 327 - 66,33%
Level 4: 4000 - $25 - 3 787 - 94,67%
Luxury : 1000 - $250 - 639 - 63,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 583 - 79,15%
Farm Level 2: 1000 - $15 - 963 - 96,29%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %12 530 - 69,61%
Average Income per Game$1,588,064
Year to Date Revenue$50,818,047
Farm
Home Games Left9
Average Attendance - %2 546 - 84,87%
Average Income per Game$104,079
Year to Date Revenue$3,330,514

Expense

Pro Players Total Salaries$74,205,714
Farm Players Total Salaries$2,324,124
Coaches Total Salaries$940,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$57,776,274
Farm Year To Date Expenses$1,723,566
Pro Salary Cap To Date$57,776,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,292,576
Farm Estimated Season Revenue$936,707
Pro Remaining Season Days36
Pro Expenses Per Days$528,773
Pro Estimated Expenses$19,035,828
Farm Remaining Season Days36
Farm Expenses Per Days$16,790
Farm Estimated Expenses$604,440
Estimated Season Expenses$19,640,268
Season Salary Cap$79,895,714
Estimate Under Maximum Salary Cap of $96,500,000$16,604,286
Estimate Over Minimum Salary Cap of $71,300,000 $8,595,714
Current Bank Account$13,828,261
Projected Bank Account$9,417,276

Pro Players Salaries

Jakob Chychrun $9,000,000 (4)
Brady Tkachuk $8,205,714 (2)
Owen Tippett $6,150,000 (4)
Brett Pesce $5,500,000 (4)
Tristan Jarry $5,375,000 (3)
Dylan DeMelo $4,900,000 (3)
Joonas Korpisalo $4,000,000 (2)
Mathew Dumba $3,750,000 (1)
Justin Holl $3,400,000 (1)
Matias Maccelli $3,300,000 (1)
Gustav Nyquist $3,250,000 (1)
Mason Lohrei $3,200,000 (2)
Nick Perbix $2,750,000 (2)
Nick Bjugstad $1,750,000 (2)
Brett Leason $1,750,000 (1)
Taylor Raddysh $1,500,000 (2)
Emil Heineman $1,100,000 (2)
Brock McGinn $950,000 (1)
Calvin de Haan $950,000 (1)
Maxim Tsyplakov $950,000 (1)
Fedor Svechkov $925,000 (1)
Kailer Yamamoto $775,000 (1)
Nikke Kokko $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $74,205,714
Year 2026 : $53,430,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000
Salary Average Commitment
Year 2025 : $74,205,714
Year 2026 : $53,430,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000
Salary Cap with 1 Way Contract
Year 2025 : $74,205,714
Year 2026 : $53,430,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000

Farm Players Salaries

Juuso Valimaki $200,000 (1)
Kaapo Kahkonen $115,000 (1)
Ross Johnston $110,000 (1)
Tristan Broz $92,500 (3)
Kevin Korchinski $91,833 (1)
Samuel Honzek $91,833 (3)
Owen Pickering $88,667 (3)
Dylan Duke $86,750 (3)
Chase Stillman $86,333 (1)
Coulson Pitre $86,000 (3)
Kaleb Lawrence $85,250 (3)
Jake Furlong $84,167 (3)
Oskar Pettersson $83,500 (2)
Donovan Sebrango $82,833 (1)
Antti Tuomisto $81,375 (1)
Parker Ford $81,250 (2)
Benoit-Olivier Groulx (Out of Payroll) $81,250 (2)
Luke Prokop $79,333 (3)
Matthew Sop $77,500 (1)
Kyle MacLean $77,500 (2)
Arthur Kaliyev $77,500 (1)
Alex Barre-Boulet $77,500 (1)
Isaac Poulter $77,500 (1)
William Dufour $77,500 (1)
Henrik Rybinski $77,500 (1)
Gleb Veremyev $77,500 (1)
Cole Krygier $77,500 (1)
Dino Kambeitz $0 (0)
Isaac Ratcliffe $0 (0)
Daniel Torgersson $0 (0)
Total Farm Players30
Salary Commitment
Year 2025 : $2,405,374
Year 2026 : $1,018,000
Year 2027 : $694,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,250,374
Year 2026 : $1,018,000
Year 2027 : $694,500
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5 688 - 94,80%
Level 2: 5000 - $62 - 4 764 - 95,28%
Level 3: 2000 - $50 - 1 321 - 66,07%
Level 4: 4000 - $25 - 3 746 - 93,65%
Luxury : 1000 - $186 - 969 - 96,89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 935 - 96,77%
Farm Level 2: 1000 - $13 - 967 - 96,71%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16 488 - 91,60%
Average Income per Game$1,794,101
Year to Date Revenue$57,411,233
Farm
Home Games Left9
Average Attendance - %2 902 - 96,75%
Average Income per Game$105,245
Year to Date Revenue$3,367,829

Expense

Pro Players Total Salaries$92,038,421
Farm Players Total Salaries$2,260,028
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,104,341
Farm Year To Date Expenses$1,723,101
Pro Salary Cap To Date$70,988,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,146,909
Farm Estimated Season Revenue$947,202
Pro Remaining Season Days36
Pro Expenses Per Days$657,918
Pro Estimated Expenses$23,685,048
Farm Remaining Season Days36
Farm Expenses Per Days$16,380
Farm Estimated Expenses$589,680
Estimated Season Expenses$24,274,728
Season Salary Cap$93,490,421
Estimate Under Maximum Salary Cap of $96,500,000$3,009,579
Estimate Over Minimum Salary Cap of $71,300,000 $22,190,421
Current Bank Account$3,697,542
Projected Bank Account($3,483,075)

Pro Players Salaries

Igor Shesterkin $11,500,000 (4)
Ivan Provorov $8,500,000 (4)
Victor Hedman $8,000,000 (4)
Seth Jarvis $7,420,087 (3)
Filip Hronek $7,250,000 (3)
Clayton Keller $7,150,000 (3)
Anze Kopitar $7,000,000 (1)
Zach Hyman $5,500,000 (1)
Rasmus Sandin $4,600,000 (3)
Phillip Danault $4,500,000 (1)
Fabian Zetterlund $4,275,000 (3)
Aliaksei Protas $3,375,000 (4)
Cam Talbot $2,500,000 (1)
David Kampf $2,400,000 (2)
Sam Steel $2,100,000 (2)
Derek Forbort (Out of Payroll) $2,000,000 (1)
Bobby McMann $1,350,000 (1)
Connor Dewar $1,100,000 (1)
Shakir Mukhamadullin $1,000,000 (1)
Shane Wright $886,667 (2)
Olen Zellweger $844,167 (1)
Nikita Nesterenko $787,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Average Commitment
Year 2025 : $95,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Cap with 1 Way Contract
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000

Farm Players Salaries

Ryan Reaves $135,000 (1)
Massimo Rizzo $92,500 (2)
Jack Peart $92,500 (3)
Eduard Sale $91,833 (3)
Georgi Romanov $91,000 (1)
Jesse Pulkkinen $88,083 (3)
Tristan Luneau $86,500 (3)
Alexis Gendron $86,000 (1)
Dylan Roobroeck $85,000 (3)
Isaiah George $83,833 (3)
Ryan Mast $83,056 (3)
Braeden Kressler $80,056 (3)
Jorian Donovan $79,667 (3)
Pierrick Dube $77,500 (1)
Josiah Slavin $77,500 (1)
Billy Sweezey $77,500 (1)
Mackenzie Entwistle $77,500 (2)
Samuel Fagemo $77,500 (1)
Ty Glover $77,500 (1)
Ben Gaudreau $77,500 (1)
Robert Mastrosimone $77,500 (1)
Sebastian Aho2 $77,500 (2)
Milo Roelens $77,500 (1)
Alex Doucet $77,500 (1)
Kevin Mandolese $77,500 (1)
Mads Sogaard $77,500 (1)
Declan Carlile $77,500 (1)
Jakub Lauko $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,260,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,145,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - $90 - 5 750 - 95,83%
Level 2: 5000 - $55 - 4 818 - 96,36%
Level 3: 2000 - $33 - 1 962 - 98,08%
Level 4: 4000 - $18 - 3 930 - 98,24%
Luxury : 1000 - $180 - 959 - 95,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 617 - 80,84%
Farm Level 2: 1000 - $15 - 967 - 96,67%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 418 - 96,77%
Average Income per Game$1,624,975
Year to Date Revenue$50,374,215
Farm
Home Games Left9
Average Attendance - %2 584 - 86,12%
Average Income per Game$105,922
Year to Date Revenue$3,389,510

Expense

Pro Players Total Salaries$87,157,143
Farm Players Total Salaries$2,370,001
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,930,368
Farm Year To Date Expenses$1,748,633
Pro Salary Cap To Date$63,930,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,249,747
Farm Estimated Season Revenue$953,300
Pro Remaining Season Days36
Pro Expenses Per Days$618,008
Pro Estimated Expenses$22,248,288
Farm Remaining Season Days36
Farm Expenses Per Days$17,113
Farm Estimated Expenses$616,068
Estimated Season Expenses$22,864,356
Season Salary Cap$87,817,143
Estimate Under Maximum Salary Cap of $96,500,000$8,682,857
Estimate Over Minimum Salary Cap of $71,300,000 $16,517,143
Current Bank Account$125,937
Projected Bank Account($5,535,372)

Pro Players Salaries

Dougie Hamilton $9,000,000 (1)
Ilya Sorokin $8,250,000 (4)
Steven Stamkos $8,000,000 (3)
Brock Nelson $7,500,000 (3)
Brad Marchand $5,250,000 (4)
Jared McCann $5,000,000 (1)
Artem Zub $4,600,000 (2)
Ryan Lindgren $4,500,000 (4)
Mikey Anderson $4,125,000 (3)
Ryan Hartman $4,000,000 (2)
Nick Paul $3,150,000 (4)
Alexander Kerfoot $3,000,000 (1)
Ian Cole $3,000,000 (1)
Colton Sissons $2,857,143 (1)
Josh Anderson $2,750,000 (2)
Brendan Gallagher $2,500,000 (1)
Casey Cizikas $2,500,000 (1)
Eric Robinson $1,700,000 (4)
Jonas Johansson $1,250,000 (2)
Philipp Kurashev $1,200,000 (1)
Jeff Petry $1,075,000 (1)
Tanner Pearson $1,000,000 (1)
Haydn Fleury $950,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $87,157,143
Year 2026 : $56,025,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $80,272,143
Year 2026 : $51,200,000
Year 2027 : $41,550,000
Year 2028 : $21,925,000
Salary Cap with 1 Way Contract
Year 2025 : $87,157,143
Year 2026 : $56,025,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000

Farm Players Salaries

Tye Kartye $125,000 (2)
Kevin Rooney $95,000 (1)
Roland McKeown $95,000 (1)
Devin Shore $95,000 (1)
Oliver Moore $94,167 (2)
Logan Shaw $92,500 (1)
Nate Danielson $91,833 (3)
Justin Kirkland $90,000 (1)
Noah Ostlund $88,667 (3)
Dennis Hildeby $84,167 (3)
Danila Klimovich $83,333 (1)
Fabian Wagner $83,056 (3)
Oskar Back $82,500 (2)
Ben Hemmerling $82,111 (3)
Jack Matier $80,167 (1)
Joseph Cecconi $77,500 (1)
Mark Friedman $77,500 (1)
Jonah Gadjovich $77,500 (1)
Jaxon Castor $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Xavier Bourgault $77,500 (1)
Aidan Fulp $77,500 (1)
Anton Malmstrom $77,500 (1)
Alexander Petrovic $77,500 (1)
Rodrigo Abols $77,500 (1)
Phil Kemp $77,500 (1)
Adam Scheel $77,500 (1)
Vinni Lettieri $77,500 (1)
Keean Washkurak $0 (0)
Filip Engaras $0 (0)
Alex Swetlikoff $0 (0)
Brandon Gignac $0 (0)
Jake Massie $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $2,370,001
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,356,668
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 716 - 95,27%
Level 2: 5000 - $60 - 4 811 - 96,21%
Level 3: 2000 - $35 - 1 932 - 96,59%
Level 4: 4000 - $20 - 3 888 - 97,19%
Luxury : 1000 - $200 - 960 - 96,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 618 - 80,88%
Farm Level 2: 1000 - $15 - 960 - 95,98%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 306 - 96,15%
Average Income per Game$1,784,525
Year to Date Revenue$55,320,260
Farm
Home Games Left9
Average Attendance - %2 577 - 85,91%
Average Income per Game$105,806
Year to Date Revenue$3,385,795

Expense

Pro Players Total Salaries$80,101,190
Farm Players Total Salaries$2,062,917
Coaches Total Salaries$847,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,387,054
Farm Year To Date Expenses$1,496,916
Pro Salary Cap To Date$60,387,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,845,245
Farm Estimated Season Revenue$952,255
Pro Remaining Season Days36
Pro Expenses Per Days$569,515
Pro Estimated Expenses$20,502,540
Farm Remaining Season Days36
Farm Expenses Per Days$15,070
Farm Estimated Expenses$542,520
Estimated Season Expenses$21,045,060
Season Salary Cap$80,948,190
Estimate Under Maximum Salary Cap of $96,500,000$15,551,810
Estimate Over Minimum Salary Cap of $71,300,000 $9,648,190
Current Bank Account$53,609,875
Projected Bank Account$51,362,315

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (2)
Robert Thomas $7,950,000 (2)
K'Andre Miller $7,500,000 (4)
Shea Theodore $7,425,000 (4)
Brandon Montour $7,142,857 (3)
Mason McTavish $6,250,000 (1)
Ukko-Pekka Luukkonen $4,750,000 (3)
Petr Mrazek $4,250,000 (1)
Boone Jenner $3,750,000 (1)
Ridly Greig $3,250,000 (4)
Brett Kulak $2,750,000 (1)
Brandon Tanev $2,500,000 (3)
Joseph Veleno $2,275,000 (1)
Conor Sheary $2,000,000 (1)
Kasperi Kapanen $1,300,000 (1)
Oliver Kapanen $1,208,333 (3)
Leevi Merilainen $1,050,000 (1)
Zach Benson $950,000 (2)
Oliver Wahlstrom $925,000 (1)
Eric Comrie $825,000 (1)
Andreas Englund $775,000 (1)
Jeremy Davies $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,101,190
Year 2026 : $53,951,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $80,276,190
Year 2026 : $54,126,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $80,101,190
Year 2026 : $53,951,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000

Farm Players Salaries

Lukas Reichel $120,000 (1)
Zeev Buium $96,667 (2)
Corson Ceulemans $92,500 (1)
Chase Wheatcroft $91,583 (1)
Samuel Hlavaj $87,500 (2)
Matej Blumel $87,500 (1)
Lleyton Roed $87,000 (2)
Angus Booth $82,667 (3)
Lukas Cormier $77,500 (1)
Garrett Pilon $77,500 (1)
Carsen Twarynski $77,500 (1)
Taylor Ward $77,500 (1)
Jean-Luc Foudy $77,500 (1)
Carson Meyer $77,500 (2)
Noel Hoefenmayer $77,500 (1)
Hardy Haman Aktell $77,500 (1)
Riley Bezeau $77,500 (1)
Dylan Wells $77,500 (1)
Judd Caulfield $77,500 (1)
Kevin Wall $77,500 (1)
Travis Mitchell $77,500 (1)
Zachary Metsa $77,500 (1)
Riese Gaber $77,500 (1)
Rodwin Dionicio $77,500 (1)
Brendan Gaunce $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,062,917
Year 2026 : $431,334
Year 2027 : $82,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,005,417
Year 2026 : $431,334
Year 2027 : $82,667
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 085 - 68,08%
Level 2: 5000 - $75 - 3 360 - 67,21%
Level 3: 2000 - $45 - 1 464 - 73,21%
Level 4: 4000 - $30 - 2 540 - 63,50%
Luxury : 1000 - $220 - 697 - 69,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 581 - 79,03%
Farm Level 2: 1000 - $15 - 944 - 94,38%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %12 147 - 67,48%
Average Income per Game$1,515,743
Year to Date Revenue$48,503,776
Farm
Home Games Left9
Average Attendance - %2 524 - 84,14%
Average Income per Game$103,519
Year to Date Revenue$3,312,606

Expense

Pro Players Total Salaries$73,015,000
Farm Players Total Salaries$2,032,944
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$54,775,630
Farm Year To Date Expenses$1,552,564
Pro Salary Cap To Date$54,775,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,641,687
Farm Estimated Season Revenue$931,670
Pro Remaining Season Days36
Pro Expenses Per Days$518,415
Pro Estimated Expenses$18,662,940
Farm Remaining Season Days36
Farm Expenses Per Days$14,739
Farm Estimated Expenses$530,604
Estimated Season Expenses$19,193,544
Season Salary Cap$76,925,000
Estimate Under Maximum Salary Cap of $96,500,000$19,575,000
Estimate Over Minimum Salary Cap of $71,300,000 $5,625,000
Current Bank Account$2,971,441
Projected Bank Account($1,648,746)

Pro Players Salaries

Mikko Rantanen $12,000,000 (5)
Thomas Chabot $8,000,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (1)
Ryan Strome $5,000,000 (1)
Dylan Strome $5,000,000 (2)
Karel Vejmelka $4,750,000 (5)
John Klingberg $4,000,000 (1)
Corey Perry $4,000,000 (1)
TJ Brodie $3,750,000 (1)
Ryan Graves $3,000,000 (3)
Pierre Engvall $3,000,000 (5)
Mason Appleton $2,900,000 (2)
Sam Lafferty $2,000,000 (1)
Mike Reilly $1,100,000 (1)
Matt Grzelcyk $1,000,000 (1)
Jakub Dobes $965,000 (2)
Louis Crevier $900,000 (2)
Michael Carcone $775,000 (1)
Colin Blackwell $775,000 (2)
Hunter Shepard $775,000 (1)
Glenn Gawdin $775,000 (1)
Maxwell Crozier $775,000 (3)
Vincent Hinostroza $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $73,015,000
Year 2026 : $42,065,000
Year 2027 : $31,525,000
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $70,002,501
Year 2026 : $39,719,167
Year 2027 : $30,679,167
Year 2028 : $18,904,167
Salary Cap with 1 Way Contract
Year 2025 : $73,015,000
Year 2026 : $42,065,000
Year 2027 : $31,525,000
Year 2028 : $19,750,000

Farm Players Salaries

Marc Gatcomb $90,000 (1)
Cale Fleury $89,000 (2)
Logan Mailloux $87,500 (1)
Chase Bradley $87,250 (2)
Jakub Rychlovsky $87,000 (2)
Luke Krys $87,000 (1)
Kyle McDonald $87,000 (1)
Florian Xhekaj $86,667 (3)
Samu Tuomaala $83,083 (1)
Tyson Hinds $82,944 (1)
Yaniv Perets $80,500 (2)
Cedric Pare $77,500 (1)
Travis Barron $77,500 (1)
Spencer Smallman $77,500 (2)
Xavier Simoneau $77,500 (1)
Brett Budgell $77,500 (1)
Lleyton Moore $77,500 (1)
Calle Clang $77,500 (1)
Jagger Joshua $77,500 (1)
Cameron Wright $77,500 (1)
Tobie Bisson $77,500 (1)
Matt Strome $77,500 (1)
Scott Walford $77,500 (1)
Braden Hache $77,500 (1)
Rafael Harvey-Pinard $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,032,944
Year 2026 : $507,917
Year 2027 : $86,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,860,444
Year 2026 : $507,917
Year 2027 : $86,667
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 265 - 54,42%
Level 2: 5000 - $125 - 2 143 - 42,86%
Level 3: 2000 - $120 - 800 - 40,00%
Level 4: 4000 - $80 - 1 600 - 40,00%
Luxury : 1000 - $500 - 400 - 40,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 109 - 55,47%
Farm Level 2: 1000 - $30 - 416 - 41,57%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %8 208 - 45,60%
Average Income per Game$1,760,588
Year to Date Revenue$54,578,213
Farm
Home Games Left10
Average Attendance - %1 525 - 50,84%
Average Income per Game$101,229
Year to Date Revenue$3,138,105

Expense

Pro Players Total Salaries$67,401,667
Farm Players Total Salaries$1,826,889
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$7,390,000
Pro Year To Date Expenses$50,167,945
Farm Year To Date Expenses$1,818,282
Pro Salary Cap To Date$50,167,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,605,875
Farm Estimated Season Revenue$1,012,292
Pro Remaining Season Days36
Pro Expenses Per Days$479,237
Pro Estimated Expenses$17,252,532
Farm Remaining Season Days36
Farm Expenses Per Days$13,288
Farm Estimated Expenses$478,368
Estimated Season Expenses$17,730,900
Season Salary Cap$75,501,667
Estimate Under Maximum Salary Cap of $96,500,000$20,998,333
Estimate Over Minimum Salary Cap of $71,300,000 $4,201,667
Current Bank Account$43,003,617
Projected Bank Account$43,890,884

Pro Players Salaries

Owen Power $8,350,000 (5)
Marc-Edouard Vlasic $7,000,000 (1)
Justin Faulk $6,500,000 (2)
Adam Pelech (Out of Payroll) $5,750,000 (3)
Vladimir Tarasenko $4,750,000 (1)
Spencer Knight $4,500,000 (1)
Jack McBain $4,250,000 (5)
David Perron $4,000,000 (1)
Shane Pinto $3,750,000 (1)
Sean Walker (1 Way Contract) $3,600,000 (4)
Scott Mayfield $3,500,000 (3)
Adam Gaudette $2,000,000 (2)
Ryan Lomberg $2,000,000 (1)
Pavel Dorofeyev $1,835,000 (1)
Jake Allen $1,800,000 (5)
Oskar Sundqvist $1,500,000 (1)
Simon Benoit $1,350,000 (2)
Ty Dellandrea $1,300,000 (1)
Max Pacioretty $950,000 (1)
Collin Graf $941,667 (3)
Josh Doan $925,000 (1)
Marat Khusnutdinov $925,000 (2)
John Beecher $900,000 (1)
Mackie Samoskevich $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $73,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $73,007,917
Year 2026 : $38,822,917
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $73,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000

Farm Players Salaries

Kyle Burroughs $110,000 (1)
Josh Mahura $95,000 (1)
Tyson Kozak $92,500 (1)
Ryan Ufko $92,500 (3)
Cameron Hughes $92,500 (1)
Cameron Butler $85,833 (2)
Parker Bell $85,750 (3)
Gavin White $85,750 (1)
Dmitry Kuzmin $79,556 (3)
Charles Hudon $77,500 (1)
Lucas Johansen $77,500 (1)
Max McCormick $77,500 (1)
Alex Kannok Leipert $77,500 (1)
Mathias Laferriere $77,500 (1)
Ty Young $77,500 (1)
Michael Milne $77,500 (1)
Damian Clara $77,500 (1)
Tyrel Bauer $77,500 (1)
Trevor Kuntar $77,500 (1)
Owen Lindmark $77,500 (1)
Ales Stezka $77,500 (1)
Mike Hardman $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,826,889
Year 2026 : $343,639
Year 2027 : $257,806
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,769,389
Year 2026 : $343,639
Year 2027 : $257,806
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 740 - 95,66%
Level 2: 5000 - $60 - 4 802 - 96,03%
Level 3: 2000 - $35 - 1 952 - 97,59%
Level 4: 4000 - $20 - 3 932 - 98,29%
Luxury : 1000 - $200 - 970 - 96,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,46%
Farm Level 2: 1000 - $15 - 959 - 95,85%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17 394 - 96,63%
Average Income per Game$1,792,343
Year to Date Revenue$55,562,624
Farm
Home Games Left9
Average Attendance - %2 548 - 84,93%
Average Income per Game$104,302
Year to Date Revenue$3,337,659

Expense

Pro Players Total Salaries$96,040,000
Farm Players Total Salaries$1,988,083
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,760,929
Farm Year To Date Expenses$1,532,221
Pro Salary Cap To Date$65,236,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,923,427
Farm Estimated Season Revenue$938,717
Pro Remaining Season Days36
Pro Expenses Per Days$681,451
Pro Estimated Expenses$24,532,236
Farm Remaining Season Days36
Farm Expenses Per Days$14,423
Farm Estimated Expenses$519,228
Estimated Season Expenses$25,051,464
Season Salary Cap$88,086,000
Estimate Under Maximum Salary Cap of $96,500,000$8,414,000
Estimate Over Minimum Salary Cap of $71,300,000 $16,786,000
Current Bank Account$12,924,660
Projected Bank Account$6,735,340

Pro Players Salaries

William Nylander $11,500,000 (4)
Jack Eichel $9,700,000 (1)
Jake Oettinger $8,250,000 (5)
Elias Lindholm $7,750,000 (4)
Matthew Knies $7,750,000 (6)
Devon Toews $7,250,000 (4)
Ryan Nugent-Hopkins $5,125,000 (1)
Timo Meier (Out of Payroll) $4,390,000 (3)
Dylan Larkin (Out of Payroll) $4,350,000 (2)
Alex Laferriere $4,100,000 (3)
Brandon Carlo $4,100,000 (1)
Kirill Marchenko $3,850,000 (2)
Brayden McNabb $3,650,000 (2)
Mario Ferraro $3,250,000 (1)
Kevin Stenlund $2,000,000 (1)
Noel Acciari $2,000,000 (1)
Radko Gudas $2,000,000 (1)
Justin Danforth $1,850,000 (2)
Samuel Ersson $1,450,000 (1)
Ryan Leonard $950,000 (2)
Torey Krug $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $96,040,000
Year 2026 : $65,640,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000
Salary Average Commitment
Year 2025 : $96,158,728
Year 2026 : $64,883,728
Year 2027 : $50,233,728
Year 2028 : $41,743,728
Salary Cap with 1 Way Contract
Year 2025 : $96,040,000
Year 2026 : $65,640,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000

Farm Players Salaries

Otto Stenberg $95,000 (3)
Alex Jefferies $92,500 (1)
Carter Mazur $92,500 (1)
David Jiricek $91,833 (1)
Paul Ludwinski $90,000 (3)
Tristan Allard $87,250 (2)
Simon Robertsson $86,750 (3)
Riley Duran $86,750 (2)
Hunter Haight $86,583 (3)
Avery Hayes $83,000 (2)
Elias Salomonsson $81,500 (3)
Isaak Phillips $81,250 (2)
Nikita Prishchepov $80,667 (3)
Keaton Middleton $77,500 (2)
Kole Lind $77,500 (1)
Antonio Stranges $77,500 (1)
Jacob Perreault $77,500 (1)
Waltteri Ignatjew $77,500 (1)
John Farinacci $77,500 (1)
William Rousseau $77,500 (1)
Michael Benning $77,500 (1)
Ty Gallagher $77,500 (1)
Ethan Edwards $77,500 (1)
Jan Jenik $77,500 (1)
Navrin Mutter $0 (0)
Gavin Hain $0 (0)
Ryan McGregor $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $1,988,083
Year 2026 : $936,250
Year 2027 : $520,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,630,583
Year 2026 : $936,250
Year 2027 : $520,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,500,000
Available Cap Space

Over Minimum of
$71,300,000

Pro Players

Farm Players

Total Players

Avalanche $41,592,060 $87,060,000 $9,440,000 $15,760,000 203050
Blackhawks $70,367,752 $85,954,523 $10,545,477 $14,654,523 232750
Blue Jackets $4,120,478 $96,168,408 $331,592 $24,868,408 222244
Blues $50,346,415 $77,152,166 $19,347,834 $5,852,166 232447
Bruins $26,564,743 $94,095,493 $2,404,507 $22,795,493 232851
Canadiens $5,692,684 $75,070,175 $21,429,825 $3,770,175 202949
Canucks $39,566,034 $85,658,689 $10,841,311 $14,358,689 222446
Capitals $32,817,526 $86,183,333 $10,316,667 $14,883,333 232649
Flames $77,804,384 $82,054,639 $14,445,361 $10,754,639 232750
Flyers $14,832,915 $91,961,647 $4,538,353 $20,661,647 202949
Golden Knights $16,839,199 $82,225,000 $14,275,000 $10,925,000 222648
Golden Seals ($16,071,943) $88,668,936 $7,831,064 $17,368,936 242852
Islanders $74,871,792 $81,405,833 $15,094,167 $10,105,833 222547
Jets $39,688,256 $86,085,000 $10,415,000 $14,785,000 233154
Kings $12,017,151 $96,292,857 $207,143 $24,992,857 222648
Kraken $24,091,766 $94,530,975 $1,969,025 $23,230,975 232851
Lightning $30,261,694 $92,551,667 $3,948,333 $21,251,667 261440
Maple Leafs $40,211,213 $84,776,666 $11,723,334 $13,476,666 212849
Maroons $19,548,174 $82,641,667 $13,858,333 $11,341,667 232144
Nordiques $5,261,904 $91,228,500 $5,271,500 $19,928,500 232245
Oilers $33,336,365 $96,106,666 $393,334 $24,806,666 232447
Panthers $62,628,272 $82,232,251 $14,267,749 $10,932,251 232750
Penguins $29,689,174 $90,790,357 $5,709,643 $19,490,357 232043
Predators $13,853,050 $87,175,252 $9,324,748 $15,875,252 222850
Rangers $37,054,290 $94,779,523 $1,720,477 $23,479,523 232952
Red Wings $13,828,261 $79,895,714 $16,604,286 $8,595,714 233053
Sabres $3,697,542 $93,490,421 $3,009,579 $22,190,421 222850
Senateurs $125,937 $87,817,143 $8,682,857 $16,517,143 233356
Sharks $53,609,875 $80,948,190 $15,551,810 $9,648,190 222547
Stars $2,971,441 $76,925,000 $19,575,000 $5,625,000 232548
Whalers $43,003,617 $75,501,667 $20,998,333 $4,201,667 242246
Wild $12,924,660 $88,086,000 $8,414,000 $16,786,000 212748