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 - 5 635 - 93,92%
Level 2: 5000 - $70 - 3 693 - 73,86%
Level 3: 2000 - $50 - 1 330 - 66,48%
Level 4: 4000 - $40 - 2 006 - 50,14%
Luxury : 1000 - $160 - 965 - 96,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 085 - 54,25%
Farm Level 2: 1000 - $30 - 414 - 41,39%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %13 628 - 75,71%
Average Income per Game$1,673,334
Year to Date Revenue$60,240,017
Farm
Home Games Left5
Average Attendance - %1 499 - 49,96%
Average Income per Game$99,337
Year to Date Revenue$3,576,147

Expense

Pro Players Total Salaries$87,300,000
Farm Players Total Salaries$2,286,249
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,616,934
Farm Year To Date Expenses$1,817,818
Pro Salary Cap To Date$79,616,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,366,669
Farm Estimated Season Revenue$496,687
Pro Remaining Season Days21
Pro Expenses Per Days$619,542
Pro Estimated Expenses$13,010,382
Farm Remaining Season Days21
Farm Expenses Per Days$16,523
Farm Estimated Expenses$346,983
Estimated Season Expenses$13,357,365
Season Salary Cap$88,035,000
Estimate Under Maximum Salary Cap of $96,500,000$8,465,000
Estimate Over Minimum Salary Cap of $71,300,000 $16,735,000
Current Bank Account$40,919,522
Projected Bank Account$36,425,513

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)
Adam Edstrom $975,000 (2)
Dmitri Voronkov $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $87,300,000
Year 2026 : $76,850,000
Year 2027 : $40,350,000
Year 2028 : $23,100,000
Salary Average Commitment
Year 2025 : $81,286,112
Year 2026 : $73,486,112
Year 2027 : $36,986,112
Year 2028 : $25,236,112
Salary Cap with 1 Way Contract
Year 2025 : $87,300,000
Year 2026 : $79,500,000
Year 2027 : $43,000,000
Year 2028 : $25,750,000

Farm Players Salaries

Juuso Parssinen $125,000 (2)
Rutger McGroarty $95,000 (3)
Zakhar Bardakov $92,500 (1)
Aleksei Kolosov $92,500 (3)
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)
Xavier Parent $85,000 (1)
Joni Jurmo $85,000 (2)
Jake Chiasson $84,333 (3)
Amadeus Lombardi $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 Players29
Salary Commitment
Year 2025 : $2,286,249
Year 2026 : $1,180,333
Year 2027 : $647,916
Year 2028 : $122,500
Salary Average Commitment
Year 2025 : $2,181,693
Year 2026 : $1,151,527
Year 2027 : $608,666
Year 2028 : $83,250

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 547 - 92,45%
Level 2: 5000 - $60 - 4 805 - 96,10%
Level 3: 2000 - $35 - 1 920 - 96,01%
Level 4: 4000 - $20 - 3 874 - 96,85%
Luxury : 1000 - $200 - 945 - 94,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 584 - 79,22%
Farm Level 2: 1000 - $15 - 961 - 96,08%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 091 - 94,95%
Average Income per Game$1,753,333
Year to Date Revenue$64,873,320
Farm
Home Games Left5
Average Attendance - %2 545 - 84,84%
Average Income per Game$104,095
Year to Date Revenue$3,747,419

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$72,228,392
Farm Year To Date Expenses$1,895,906
Pro Salary Cap To Date$72,228,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,013,332
Farm Estimated Season Revenue$520,475
Pro Remaining Season Days21
Pro Expenses Per Days$604,849
Pro Estimated Expenses$12,701,829
Farm Remaining Season Days21
Farm Expenses Per Days$16,206
Farm Estimated Expenses$340,326
Estimated Season Expenses$13,042,155
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$70,314,877
Projected Bank Account$64,806,529

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 - 2 540 - 42,34%
Level 2: 5000 - $100 - 2 610 - 52,20%
Level 3: 2000 - $55 - 1 226 - 61,28%
Level 4: 4000 - $34 - 2 373 - 59,32%
Luxury : 1000 - $300 - 532 - 53,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 586 - 79,30%
Farm Level 2: 1000 - $22 - 580 - 57,98%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %9 280 - 51,56%
Average Income per Game$1,604,278
Year to Date Revenue$57,754,024
Farm
Home Games Left5
Average Attendance - %2 166 - 72,20%
Average Income per Game$101,718
Year to Date Revenue$3,661,860

Expense

Pro Players Total Salaries$93,450,000
Farm Players Total Salaries$1,830,500
Coaches Total Salaries$968,408
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$80,277,958
Farm Year To Date Expenses$1,490,738
Pro Salary Cap To Date$80,277,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,021,392
Farm Estimated Season Revenue$508,592
Pro Remaining Season Days21
Pro Expenses Per Days$664,496
Pro Estimated Expenses$13,954,416
Farm Remaining Season Days21
Farm Expenses Per Days$13,313
Farm Estimated Expenses$279,573
Estimated Season Expenses$14,233,989
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$828,840
Projected Bank Account($4,875,165)

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)
Nathan Bastian $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)
Victor Mancini $87,000 (2)
Tucker Robertson $87,000 (1)
Gabriel Szturc $87,000 (3)
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)
Trevor Lewis $77,500 (1)
Corey Andonovski $77,500 (1)
Nicolas Aube-Kubel $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 Players23
Salary Commitment
Year 2025 : $1,830,500
Year 2026 : $699,334
Year 2027 : $514,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,735,500
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 - 5 722 - 95,37%
Level 2: 5000 - $60 - 4 763 - 95,25%
Level 3: 2000 - $40 - 1 900 - 95,01%
Level 4: 4000 - $30 - 2 619 - 65,47%
Luxury : 1000 - $200 - 943 - 94,34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 593 - 79,65%
Farm Level 2: 1000 - $15 - 941 - 94,11%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 947 - 88,59%
Average Income per Game$1,789,788
Year to Date Revenue$64,432,370
Farm
Home Games Left5
Average Attendance - %2 534 - 84,47%
Average Income per Game$104,112
Year to Date Revenue$3,748,021

Expense

Pro Players Total Salaries$74,542,166
Farm Players Total Salaries$2,430,118
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$62,562,124
Farm Year To Date Expenses$1,955,391
Pro Salary Cap To Date$60,431,842
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,948,940
Farm Estimated Season Revenue$520,558
Pro Remaining Season Days21
Pro Expenses Per Days$530,579
Pro Estimated Expenses$11,142,159
Farm Remaining Season Days21
Farm Expenses Per Days$17,536
Farm Estimated Expenses$368,256
Estimated Season Expenses$11,510,415
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$51,651,199
Projected Bank Account$49,610,282

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)
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)
Lucas Condotta $77,500 (2)
Chris Ortiz (Out of Payroll) $77,500 (1)
Dylan Garand $77,500 (1)
Blake McLaughlin $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,507,618
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,415,118
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 730 - 95,49%
Level 2: 5000 - $60 - 4 805 - 96,11%
Level 3: 2000 - $35 - 1 931 - 96,54%
Level 4: 4000 - $20 - 3 926 - 98,15%
Luxury : 1000 - $200 - 958 - 95,78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 622 - 81,09%
Farm Level 2: 1000 - $15 - 949 - 94,86%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 349 - 96,39%
Average Income per Game$1,786,414
Year to Date Revenue$64,310,890
Farm
Home Games Left5
Average Attendance - %2 570 - 85,68%
Average Income per Game$105,779
Year to Date Revenue$3,808,034

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$75,433,108
Farm Year To Date Expenses$2,020,654
Pro Salary Cap To Date$75,433,108
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,932,068
Farm Estimated Season Revenue$528,894
Pro Remaining Season Days21
Pro Expenses Per Days$662,151
Pro Estimated Expenses$13,905,171
Farm Remaining Season Days21
Farm Expenses Per Days$16,923
Farm Estimated Expenses$355,383
Estimated Season Expenses$14,260,554
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$25,962,514
Projected Bank Account$21,162,922

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 - 2 932 - 48,86%
Level 2: 5000 - $99 - 2 578 - 51,55%
Level 3: 2000 - $79 - 837 - 41,87%
Level 4: 4000 - $39 - 2 015 - 50,37%
Luxury : 1000 - $224 - 701 - 70,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 282 - 64,09%
Farm Level 2: 1000 - $25 - 515 - 51,53%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %9 063 - 50,35%
Average Income per Game$1,550,678
Year to Date Revenue$54,273,717
Farm
Home Games Left5
Average Attendance - %1 797 - 59,90%
Average Income per Game$105,139
Year to Date Revenue$3,785,008

Expense

Pro Players Total Salaries$74,950,175
Farm Players Total Salaries$2,213,083
Coaches Total Salaries$970,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,706,564
Farm Year To Date Expenses$1,750,331
Pro Salary Cap To Date$70,509,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,304,066
Farm Estimated Season Revenue$525,696
Pro Remaining Season Days21
Pro Expenses Per Days$534,227
Pro Estimated Expenses$11,218,767
Farm Remaining Season Days21
Farm Expenses Per Days$16,008
Farm Estimated Expenses$336,168
Estimated Season Expenses$11,554,935
Season Salary Cap$75,920,175
Estimate Under Maximum Salary Cap of $96,500,000$20,579,825
Estimate Over Minimum Salary Cap of $71,300,000 $4,620,175
Current Bank Account$4,174,770
Projected Bank Account$2,449,597

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)
Joey Daccord $5,000,000 (4)
Anton Lundell $5,000,000 (3)
Jean-Gabriel Pageau $5,000,000 (1)
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)
Luke Evangelista $1,850,000 (1)
Jonathan Quick $1,850,000 (1)
Kent Johnson $1,800,000 (2)
Anthony DeAngelo $1,750,000 (1)
Rasmus Kupari $950,000 (1)
Philippe Myers $850,000 (2)
Riley Tufte $775,000 (1)
Nick Blankenburg $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $74,950,175
Year 2026 : $46,650,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $68,525,175
Year 2026 : $39,225,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $74,950,175
Year 2026 : $46,650,000
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 $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 - 5 653 - 94,22%
Level 2: 5000 - $55 - 4 774 - 95,47%
Level 3: 2000 - $30 - 1 940 - 96,99%
Level 4: 4000 - $20 - 3 834 - 95,84%
Luxury : 1000 - $175 - 951 - 95,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 586 - 79,29%
Farm Level 2: 1000 - $15 - 965 - 96,50%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 151 - 95,28%
Average Income per Game$1,640,257
Year to Date Revenue$59,049,245
Farm
Home Games Left5
Average Attendance - %2 551 - 85,03%
Average Income per Game$104,270
Year to Date Revenue$3,753,736

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$72,455,471
Farm Year To Date Expenses$2,457,201
Pro Salary Cap To Date$72,455,471
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,201,284
Farm Estimated Season Revenue$521,352
Pro Remaining Season Days21
Pro Expenses Per Days$599,005
Pro Estimated Expenses$12,579,105
Farm Remaining Season Days21
Farm Expenses Per Days$20,916
Farm Estimated Expenses$439,236
Estimated Season Expenses$13,018,341
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$38,706,189
Projected Bank Account$34,410,484

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 - 5 646 - 94,09%
Level 2: 5000 - $70 - 3 681 - 73,63%
Level 3: 2000 - $42 - 1 858 - 92,90%
Level 4: 4000 - $25 - 3 790 - 94,74%
Luxury : 1000 - $195 - 936 - 93,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 554 - 77,69%
Farm Level 2: 1000 - $15 - 956 - 95,63%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 911 - 88,39%
Average Income per Game$1,754,544
Year to Date Revenue$63,163,583
Farm
Home Games Left5
Average Attendance - %2 510 - 83,67%
Average Income per Game$102,401
Year to Date Revenue$3,686,424

Expense

Pro Players Total Salaries$84,963,333
Farm Players Total Salaries$1,998,999
Coaches Total Salaries$120,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,523,135
Farm Year To Date Expenses$1,777,414
Pro Salary Cap To Date$72,523,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,772,720
Farm Estimated Season Revenue$512,003
Pro Remaining Season Days21
Pro Expenses Per Days$598,756
Pro Estimated Expenses$12,573,876
Farm Remaining Season Days21
Farm Expenses Per Days$14,500
Farm Estimated Expenses$304,500
Estimated Season Expenses$12,878,376
Season Salary Cap$85,083,333
Estimate Under Maximum Salary Cap of $96,500,000$11,416,667
Estimate Over Minimum Salary Cap of $71,300,000 $13,783,333
Current Bank Account$32,815,441
Projected Bank Account$29,221,788

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 (Out of Payroll) $1,000,000 (1)
Adam Fantilli $950,000 (1)
Lian Bichsel $918,333 (2)
Arturs Silovs $850,000 (1)
Emmitt Finnie $845,000 (3)
Julien Gauthier $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $85,963,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $72,188,333
Year 2026 : $58,163,333
Year 2027 : $34,020,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $85,963,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000

Farm Players Salaries

Simon Nemec $416,833 (1)
P.O Joseph $95,000 (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)
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 : $1,998,999
Year 2026 : $689,333
Year 2027 : $447,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,883,999
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 - 5 755 - 95,91%
Level 2: 5000 - $60 - 4 809 - 96,18%
Level 3: 2000 - $35 - 1 932 - 96,62%
Level 4: 4000 - $20 - 3 902 - 97,55%
Luxury : 1000 - $200 - 949 - 94,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 608 - 80,41%
Farm Level 2: 1000 - $15 - 966 - 96,63%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 347 - 96,37%
Average Income per Game$1,787,091
Year to Date Revenue$64,335,278
Farm
Home Games Left5
Average Attendance - %2 575 - 85,82%
Average Income per Game$105,465
Year to Date Revenue$3,796,743

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$69,894,374
Farm Year To Date Expenses$1,854,515
Pro Salary Cap To Date$69,894,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,935,455
Farm Estimated Season Revenue$527,325
Pro Remaining Season Days21
Pro Expenses Per Days$577,427
Pro Estimated Expenses$12,125,967
Farm Remaining Season Days21
Farm Expenses Per Days$14,658
Farm Estimated Expenses$307,818
Estimated Season Expenses$12,433,785
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$78,678,798
Projected Bank Account$75,707,793

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 - 5 739 - 95,65%
Level 2: 5000 - $54 - 4 824 - 96,48%
Level 3: 2000 - $33 - 1 938 - 96,92%
Level 4: 4000 - $22 - 3 862 - 96,54%
Luxury : 1000 - $165 - 972 - 97,19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,81%
Farm Level 2: 1000 - $15 - 958 - 95,77%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 335 - 96,30%
Average Income per Game$1,661,297
Year to Date Revenue$59,806,681
Farm
Home Games Left5
Average Attendance - %2 554 - 85,13%
Average Income per Game$104,647
Year to Date Revenue$3,767,285

Expense

Pro Players Total Salaries$92,576,647
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$78,182,555
Farm Year To Date Expenses$1,861,461
Pro Salary Cap To Date$78,182,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,306,483
Farm Estimated Season Revenue$523,234
Pro Remaining Season Days21
Pro Expenses Per Days$657,758
Pro Estimated Expenses$13,812,918
Farm Remaining Season Days21
Farm Expenses Per Days$15,978
Farm Estimated Expenses$335,538
Estimated Season Expenses$14,148,456
Season Salary Cap$93,461,647
Estimate Under Maximum Salary Cap of $96,500,000$3,038,353
Estimate Over Minimum Salary Cap of $71,300,000 $22,161,647
Current Bank Account$13,475,473
Projected Bank Account$8,156,734

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)
Robby Fabbri $1,500,000 (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 Players21
Salary Commitment
Year 2025 : $92,576,647
Year 2026 : $82,761,190
Year 2027 : $59,869,524
Year 2028 : $58,982,857
Salary Average Commitment
Year 2025 : $91,709,981
Year 2026 : $81,894,524
Year 2027 : $59,869,524
Year 2028 : $58,982,857
Salary Cap with 1 Way Contract
Year 2025 : $92,576,647
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 - 5 956 - 99,26%
Level 2: 5000 - $65 - 4 810 - 96,20%
Level 3: 2000 - $45 - 1 522 - 76,09%
Level 4: 4000 - $35 - 2 332 - 58,31%
Luxury : 1000 - $125 - 997 - 99,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 414 - 70,71%
Farm Level 2: 1000 - $20 - 632 - 63,16%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 617 - 86,76%
Average Income per Game$1,540,698
Year to Date Revenue$55,465,140
Farm
Home Games Left5
Average Attendance - %2 046 - 68,19%
Average Income per Game$103,104
Year to Date Revenue$3,711,738

Expense

Pro Players Total Salaries$82,090,000
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$70,120,139
Farm Year To Date Expenses$1,825,389
Pro Salary Cap To Date$70,120,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,703,492
Farm Estimated Season Revenue$515,519
Pro Remaining Season Days21
Pro Expenses Per Days$584,218
Pro Estimated Expenses$12,268,578
Farm Remaining Season Days21
Farm Expenses Per Days$15,640
Farm Estimated Expenses$328,440
Estimated Season Expenses$12,597,018
Season Salary Cap$83,025,000
Estimate Under Maximum Salary Cap of $96,500,000$13,475,000
Estimate Over Minimum Salary Cap of $71,300,000 $11,725,000
Current Bank Account$15,880,484
Projected Bank Account$11,502,477

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 $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 - 5 993 - 99,88%
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 - 1 924 - 96,22%
Farm Level 2: 1000 - $10 - 991 - 99,08%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 993 - 99,96%
Average Income per Game$1,052,784
Year to Date Revenue$37,900,236
Farm
Home Games Left5
Average Attendance - %2 915 - 97,17%
Average Income per Game$100,783
Year to Date Revenue$3,628,195

Expense

Pro Players Total Salaries$86,508,936
Farm Players Total Salaries$2,109,083
Coaches Total Salaries$2,160,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,351,597
Farm Year To Date Expenses$1,813,619
Pro Salary Cap To Date$73,351,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,263,922
Farm Estimated Season Revenue$503,916
Pro Remaining Season Days21
Pro Expenses Per Days$624,007
Pro Estimated Expenses$13,104,147
Farm Remaining Season Days21
Farm Expenses Per Days$15,275
Farm Estimated Expenses$320,775
Estimated Season Expenses$13,424,922
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($19,911,776)
Projected Bank Account($27,568,860)

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

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)
Gabriel Dumont $77,500 (1)
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)
Pheonix Copley $77,500 (1)
Mitchell Vande Sompel $77,500 (1)
Carson Bantle $77,500 (1)
Marshall Rifai $77,500 (2)
Ronan Seeley $77,500 (1)
Henri Nikkanen (Out of Payroll) $77,500 (1)
Ethen Frank $77,500 (1)
Dyllan Gill $77,500 (1)
Jackson Dorrington $77,500 (1)
Joe Hicketts $77,500 (2)
Total Farm Players27
Salary Commitment
Year 2025 : $2,186,583
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,014,083
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 - 5 688 - 94,80%
Level 2: 5000 - $60 - 4 784 - 95,67%
Level 3: 2000 - $35 - 1 922 - 96,12%
Level 4: 4000 - $20 - 3 843 - 96,07%
Luxury : 1000 - $200 - 941 - 94,11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,42%
Farm Level 2: 1000 - $15 - 954 - 95,39%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 178 - 95,43%
Average Income per Game$1,770,387
Year to Date Revenue$63,733,938
Farm
Home Games Left5
Average Attendance - %2 522 - 84,08%
Average Income per Game$103,115
Year to Date Revenue$3,712,128

Expense

Pro Players Total Salaries$73,345,833
Farm Players Total Salaries$2,145,984
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$7,400,000
Pro Year To Date Expenses$64,134,726
Farm Year To Date Expenses$1,736,224
Pro Salary Cap To Date$64,134,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,851,936
Farm Estimated Season Revenue$515,573
Pro Remaining Season Days21
Pro Expenses Per Days$520,745
Pro Estimated Expenses$10,935,645
Farm Remaining Season Days21
Farm Expenses Per Days$15,535
Farm Estimated Expenses$326,235
Estimated Season Expenses$11,261,880
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$76,146,666
Projected Bank Account$74,252,295

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)
Ryan Carpenter $95,000 (1)
Jimmy Snuggerud $95,000 (2)
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)
Sam Gagner $77,500 (1)
Ethan Bear $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)
Alexander Petrovic $77,500 (1)
Pavel Cajan $77,500 (1)
Brett Seney $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,145,984
Year 2026 : $620,517
Year 2027 : $273,517
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,145,984
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 - 5 656 - 94,27%
Level 2: 5000 - $60 - 4 699 - 93,98%
Level 3: 2000 - $45 - 1 434 - 71,70%
Level 4: 4000 - $27 - 2 871 - 71,78%
Luxury : 1000 - $210 - 733 - 73,34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 982 - 99,08%
Farm Level 2: 1000 - $10 - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 394 - 85,52%
Average Income per Game$1,661,876
Year to Date Revenue$59,827,553
Farm
Home Games Left5
Average Attendance - %2 980 - 99,33%
Average Income per Game$85,740
Year to Date Revenue$3,086,626

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$2,624,334
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$5,475,000
Pro Year To Date Expenses$67,313,233
Farm Year To Date Expenses$2,193,313
Pro Salary Cap To Date$67,313,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,309,382
Farm Estimated Season Revenue$428,698
Pro Remaining Season Days21
Pro Expenses Per Days$560,739
Pro Estimated Expenses$11,775,519
Farm Remaining Season Days21
Farm Expenses Per Days$18,904
Farm Estimated Expenses$396,984
Estimated Season Expenses$12,172,503
Season Salary Cap$85,160,000
Estimate Under Maximum Salary Cap of $96,500,000$11,340,000
Estimate Over Minimum Salary Cap of $71,300,000 $13,860,000
Current Bank Account$37,992,389
Projected Bank Account$34,557,966

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)
Viktor Arvidsson $4,000,000 (1)
Noah Cates $4,000,000 (4)
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)
Andreas Athanasiou $950,000 (1)
Craig Smith $950,000 (1)
Lane Hutson $950,000 (1)
Emil Bemstrom $850,000 (1)
Jack Thompson $800,000 (1)
Alex Belzile $775,000 (1)
Zach Aston-Reese $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $79,025,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000
Salary Average Commitment
Year 2025 : $72,050,000
Year 2026 : $54,175,000
Year 2027 : $27,625,000
Year 2028 : $20,100,000
Salary Cap with 1 Way Contract
Year 2025 : $79,025,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Noah Gregor $95,000 (1)
Rasmus Asplund $95,000 (1)
Mikulas Hovorka $95,000 (2)
Ian Moore $92,500 (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)
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)
Andrew Agozzino $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 Players32
Salary Commitment
Year 2025 : $2,624,334
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,549,334
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 779 - 96,32%
Level 2: 5000 - $50 - 4 828 - 96,57%
Level 3: 2000 - $30 - 1 962 - 98,08%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 978 - 97,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 602 - 80,12%
Farm Level 2: 1000 - $15 - 955 - 95,49%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 547 - 97,49%
Average Income per Game$1,515,235
Year to Date Revenue$54,548,465
Farm
Home Games Left5
Average Attendance - %2 557 - 85,24%
Average Income per Game$104,906
Year to Date Revenue$3,776,605

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$80,936,296
Farm Year To Date Expenses$1,942,902
Pro Salary Cap To Date$80,936,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,576,176
Farm Estimated Season Revenue$524,528
Pro Remaining Season Days21
Pro Expenses Per Days$677,696
Pro Estimated Expenses$14,231,616
Farm Remaining Season Days21
Farm Expenses Per Days$15,480
Farm Estimated Expenses$325,080
Estimated Season Expenses$14,556,696
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$9,601,002
Projected Bank Account$3,145,010

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 $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 - 5 796 - 96,59%
Level 2: 5000 - $60 - 4 836 - 96,71%
Level 3: 2000 - $35 - 1 938 - 96,89%
Level 4: 4000 - $20 - 3 920 - 98,00%
Luxury : 1000 - $200 - 948 - 94,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,10%
Farm Level 2: 1000 - $15 - 937 - 93,68%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 437 - 96,87%
Average Income per Game$1,796,299
Year to Date Revenue$64,666,775
Farm
Home Games Left5
Average Attendance - %2 499 - 83,29%
Average Income per Game$102,394
Year to Date Revenue$3,686,199

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$76,709,136
Farm Year To Date Expenses$2,143,282
Pro Salary Cap To Date$76,589,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,981,497
Farm Estimated Season Revenue$511,972
Pro Remaining Season Days21
Pro Expenses Per Days$658,204
Pro Estimated Expenses$13,822,284
Farm Remaining Season Days21
Farm Expenses Per Days$16,807
Farm Estimated Expenses$352,947
Estimated Season Expenses$14,175,231
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$23,467,936
Projected Bank Account$18,786,174

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 - 5 863 - 97,71%
Level 2: 5000 - $75 - 3 485 - 69,71%
Level 3: 2000 - $55 - 1 267 - 63,33%
Level 4: 4000 - $40 - 2 068 - 51,71%
Luxury : 1000 - $150 - 987 - 98,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 558 - 77,90%
Farm Level 2: 1000 - $15 - 935 - 93,51%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %13 670 - 75,94%
Average Income per Game$1,579,598
Year to Date Revenue$56,865,537
Farm
Home Games Left5
Average Attendance - %2 493 - 83,10%
Average Income per Game$102,146
Year to Date Revenue$3,677,245

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$80,541,140
Farm Year To Date Expenses$655,660
Pro Salary Cap To Date$79,329,873
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,897,991
Farm Estimated Season Revenue$510,728
Pro Remaining Season Days21
Pro Expenses Per Days$679,519
Pro Estimated Expenses$14,269,899
Farm Remaining Season Days21
Farm Expenses Per Days$5,217
Farm Estimated Expenses$109,557
Estimated Season Expenses$14,379,456
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$28,349,472
Projected Bank Account$22,378,735

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 - 4 293 - 71,55%
Level 2: 5000 - $65 - 4 552 - 91,04%
Level 3: 2000 - $45 - 1 438 - 71,88%
Level 4: 4000 - $22 - 3 683 - 92,08%
Luxury : 1000 - $225 - 687 - 68,69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 963 - 98,13%
Farm Level 2: 1000 - $12 - 981 - 98,11%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %14 652 - 81,40%
Average Income per Game$1,591,847
Year to Date Revenue$57,306,499
Farm
Home Games Left5
Average Attendance - %2 944 - 98,12%
Average Income per Game$90,649
Year to Date Revenue$3,263,368

Expense

Pro Players Total Salaries$83,891,666
Farm Players Total Salaries$2,327,550
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,905,155
Farm Year To Date Expenses$1,993,837
Pro Salary Cap To Date$71,905,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,959,236
Farm Estimated Season Revenue$453,246
Pro Remaining Season Days21
Pro Expenses Per Days$596,596
Pro Estimated Expenses$12,528,516
Farm Remaining Season Days21
Farm Expenses Per Days$16,814
Farm Estimated Expenses$353,094
Estimated Season Expenses$12,881,610
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$39,126,896
Projected Bank Account$34,657,768

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)
Jesper Vikman (Out of Payroll) $858,000 (1)
Zemgus Girgensons $850,000 (2)
Nathan Walker $775,000 (1)
Derek Ryan $775,000 (1)
Nico Sturm $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,749,666
Year 2026 : $51,416,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000
Salary Average Commitment
Year 2025 : $56,799,666
Year 2026 : $30,791,666
Year 2027 : $24,491,666
Year 2028 : $14,750,000
Salary Cap with 1 Way Contract
Year 2025 : $84,749,666
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)
Travis Dermott $85,000 (1)
Lucas Ciona $83,000 (1)
Spencer Stastney $82,500 (1)
Curtis McKenzie $77,500 (1)
Kyle Criscuolo $77,500 (1)
Trevor Carrick $77,500 (1)
A.J. Greer $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 Players27
Salary Commitment
Year 2025 : $2,327,550
Year 2026 : $630,250
Year 2027 : $268,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,550
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 - 4 712 - 94,24%
Level 3: 2000 - $35 - 1 905 - 95,26%
Level 4: 4000 - $20 - 3 858 - 96,45%
Luxury : 1000 - $200 - 930 - 93,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 577 - 78,86%
Farm Level 2: 1000 - $15 - 947 - 94,72%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17 067 - 94,81%
Average Income per Game$1,756,249
Year to Date Revenue$64,981,208
Farm
Home Games Left5
Average Attendance - %2 524 - 84,14%
Average Income per Game$103,417
Year to Date Revenue$3,723,011

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$77,000,028
Farm Year To Date Expenses$1,073,152
Pro Salary Cap To Date$77,000,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,024,995
Farm Estimated Season Revenue$517,085
Pro Remaining Season Days21
Pro Expenses Per Days$581,561
Pro Estimated Expenses$12,212,781
Farm Remaining Season Days21
Farm Expenses Per Days$7,976
Farm Estimated Expenses$167,496
Estimated Season Expenses$12,380,277
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$19,779,800
Projected Bank Account$14,941,603

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 - 5 795 - 96,59%
Level 2: 5000 - $50 - 4 831 - 96,62%
Level 3: 2000 - $25 - 1 988 - 99,38%
Level 4: 4000 - $10 - 3 996 - 99,91%
Luxury : 1000 - $160 - 957 - 95,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 935 - 96,76%
Farm Level 2: 1000 - $10 - 989 - 98,88%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 568 - 97,60%
Average Income per Game$1,412,501
Year to Date Revenue$50,850,034
Farm
Home Games Left5
Average Attendance - %2 924 - 97,47%
Average Income per Game$86,819
Year to Date Revenue$3,125,470

Expense

Pro Players Total Salaries$83,462,500
Farm Players Total Salaries$1,818,749
Coaches Total Salaries$666,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,312,963
Farm Year To Date Expenses$1,556,474
Pro Salary Cap To Date$73,312,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,062,505
Farm Estimated Season Revenue$434,093
Pro Remaining Season Days21
Pro Expenses Per Days$591,989
Pro Estimated Expenses$12,431,769
Farm Remaining Season Days21
Farm Expenses Per Days$13,273
Farm Estimated Expenses$278,733
Estimated Season Expenses$12,710,502
Season Salary Cap$84,128,500
Estimate Under Maximum Salary Cap of $96,500,000$12,371,500
Estimate Over Minimum Salary Cap of $71,300,000 $12,828,500
Current Bank Account$3,154,976
Projected Bank Account($2,058,928)

Pro Players Salaries

Sebastian Aho $9,750,000 (4)
Lucas Raymond $8,075,000 (4)
Chris Kreider $6,500,000 (2)
Travis Sanheim (Out of Payroll) $6,250,000 (2)
Mattias Ekholm $6,250,000 (1)
Erik Karlsson $5,750,000 (2)
Marco Rossi $5,000,000 (3)
Alexander Wennberg $5,000,000 (1)
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 (Out of Payroll) $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)
Devin Cooley $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,712,500
Year 2026 : $64,400,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Average Commitment
Year 2025 : $82,333,333
Year 2026 : $62,825,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Cap with 1 Way Contract
Year 2025 : $89,712,500
Year 2026 : $64,400,000
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 $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 - 4 745 - 79,09%
Level 2: 5000 - $65 - 4 722 - 94,43%
Level 3: 2000 - $38 - 1 912 - 95,61%
Level 4: 4000 - $23 - 3 821 - 95,52%
Luxury : 1000 - $190 - 951 - 95,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 588 - 79,41%
Farm Level 2: 1000 - $15 - 957 - 95,66%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 151 - 89,73%
Average Income per Game$1,708,215
Year to Date Revenue$61,495,723
Farm
Home Games Left5
Average Attendance - %2 545 - 84,83%
Average Income per Game$104,203
Year to Date Revenue$3,751,290

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$79,293,583
Farm Year To Date Expenses$1,700,410
Pro Salary Cap To Date$79,293,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,541,073
Farm Estimated Season Revenue$521,012
Pro Remaining Season Days21
Pro Expenses Per Days$665,822
Pro Estimated Expenses$13,982,262
Farm Remaining Season Days21
Farm Expenses Per Days$14,129
Farm Estimated Expenses$296,709
Estimated Season Expenses$14,278,971
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$32,136,594
Projected Bank Account$26,919,708

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 - 5 641 - 94,01%
Level 2: 5000 - $60 - 4 752 - 95,05%
Level 3: 2000 - $35 - 1 947 - 97,33%
Level 4: 4000 - $20 - 3 882 - 97,06%
Luxury : 1000 - $200 - 934 - 93,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 608 - 80,39%
Farm Level 2: 1000 - $15 - 967 - 96,75%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 157 - 95,31%
Average Income per Game$1,760,983
Year to Date Revenue$63,395,379
Farm
Home Games Left5
Average Attendance - %2 575 - 85,84%
Average Income per Game$105,470
Year to Date Revenue$3,796,920

Expense

Pro Players Total Salaries$75,739,251
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$67,054,491
Farm Year To Date Expenses$1,883,692
Pro Salary Cap To Date$67,054,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,804,914
Farm Estimated Season Revenue$527,350
Pro Remaining Season Days21
Pro Expenses Per Days$540,192
Pro Estimated Expenses$11,344,032
Farm Remaining Season Days21
Farm Expenses Per Days$15,523
Farm Estimated Expenses$325,983
Estimated Season Expenses$11,670,015
Season Salary Cap$78,832,251
Estimate Under Maximum Salary Cap of $96,500,000$17,667,749
Estimate Over Minimum Salary Cap of $71,300,000 $7,532,251
Current Bank Account$61,928,699
Projected Bank Account$59,590,948

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 (Out of Payroll) $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 (Out of Payroll) $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 - 5 818 - 96,96%
Level 2: 5000 - $60 - 4 776 - 95,51%
Level 3: 2000 - $35 - 1 927 - 96,37%
Level 4: 4000 - $20 - 3 866 - 96,65%
Luxury : 1000 - $180 - 949 - 94,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,41%
Farm Level 2: 1000 - $15 - 943 - 94,34%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 336 - 96,31%
Average Income per Game$1,634,129
Year to Date Revenue$58,828,633
Farm
Home Games Left5
Average Attendance - %2 512 - 83,72%
Average Income per Game$102,864
Year to Date Revenue$3,703,120

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$77,050,967
Farm Year To Date Expenses$1,600,443
Pro Salary Cap To Date$76,379,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,170,643
Farm Estimated Season Revenue$514,322
Pro Remaining Season Days21
Pro Expenses Per Days$644,492
Pro Estimated Expenses$13,534,332
Farm Remaining Season Days21
Farm Expenses Per Days$13,629
Farm Estimated Expenses$286,209
Estimated Season Expenses$13,820,541
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$26,775,145
Projected Bank Account$21,639,569

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 (Out of Payroll) $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 - 5 726 - 95,43%
Level 2: 5000 - $65 - 4 797 - 95,94%
Level 3: 2000 - $40 - 1 901 - 95,06%
Level 4: 4000 - $25 - 3 778 - 94,45%
Luxury : 1000 - $195 - 953 - 95,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 950 - 97,51%
Farm Level 2: 1000 - $12 - 975 - 97,46%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 156 - 95,31%
Average Income per Game$1,806,081
Year to Date Revenue$65,018,904
Farm
Home Games Left5
Average Attendance - %2 925 - 97,49%
Average Income per Game$104,602
Year to Date Revenue$3,765,684

Expense

Pro Players Total Salaries$82,375,002
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$73,981,281
Farm Year To Date Expenses$2,078,493
Pro Salary Cap To Date$73,981,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,030,403
Farm Estimated Season Revenue$523,012
Pro Remaining Season Days21
Pro Expenses Per Days$585,218
Pro Estimated Expenses$12,289,578
Farm Remaining Season Days21
Farm Expenses Per Days$17,381
Farm Estimated Expenses$365,001
Estimated Season Expenses$12,654,579
Season Salary Cap$83,175,252
Estimate Under Maximum Salary Cap of $96,500,000$13,324,748
Estimate Over Minimum Salary Cap of $71,300,000 $11,875,252
Current Bank Account$13,855,092
Projected Bank Account$10,753,928

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 (Out of Payroll) $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 - 5 748 - 95,80%
Level 2: 5000 - $60 - 4 844 - 96,88%
Level 3: 2000 - $35 - 1 936 - 96,82%
Level 4: 4000 - $20 - 3 923 - 98,08%
Luxury : 1000 - $200 - 941 - 94,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 582 - 79,12%
Farm Level 2: 1000 - $15 - 961 - 96,13%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 392 - 96,62%
Average Income per Game$1,787,798
Year to Date Revenue$64,360,728
Farm
Home Games Left5
Average Attendance - %2 544 - 84,79%
Average Income per Game$104,007
Year to Date Revenue$3,744,251

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$79,050,074
Farm Year To Date Expenses$2,013,133
Pro Salary Cap To Date$78,472,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,938,990
Farm Estimated Season Revenue$520,035
Pro Remaining Season Days21
Pro Expenses Per Days$667,021
Pro Estimated Expenses$14,007,441
Farm Remaining Season Days21
Farm Expenses Per Days$17,759
Farm Estimated Expenses$372,939
Estimated Season Expenses$14,380,380
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$34,407,688
Projected Bank Account$29,486,333

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 - 3 767 - 62,79%
Level 2: 5000 - $85 - 3 037 - 60,74%
Level 3: 2000 - $50 - 1 330 - 66,52%
Level 4: 4000 - $25 - 3 789 - 94,71%
Luxury : 1000 - $250 - 641 - 64,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 591 - 79,55%
Farm Level 2: 1000 - $15 - 960 - 96,04%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 564 - 69,80%
Average Income per Game$1,593,305
Year to Date Revenue$57,358,976
Farm
Home Games Left5
Average Attendance - %2 551 - 85,05%
Average Income per Game$104,437
Year to Date Revenue$3,759,746

Expense

Pro Players Total Salaries$74,205,714
Farm Players Total Salaries$2,405,374
Coaches Total Salaries$940,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$65,679,700
Farm Year To Date Expenses$1,983,424
Pro Salary Cap To Date$65,679,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,966,524
Farm Estimated Season Revenue$522,187
Pro Remaining Season Days21
Pro Expenses Per Days$528,773
Pro Estimated Expenses$11,104,233
Farm Remaining Season Days21
Farm Expenses Per Days$17,362
Farm Estimated Expenses$364,602
Estimated Season Expenses$11,468,835
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$12,635,138
Projected Bank Account$9,655,014

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 $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 - 5 692 - 94,87%
Level 2: 5000 - $62 - 4 739 - 94,78%
Level 3: 2000 - $50 - 1 322 - 66,10%
Level 4: 4000 - $25 - 3 771 - 94,29%
Luxury : 1000 - $186 - 968 - 96,79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 939 - 96,93%
Farm Level 2: 1000 - $13 - 968 - 96,78%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 493 - 91,63%
Average Income per Game$1,793,140
Year to Date Revenue$64,553,038
Farm
Home Games Left5
Average Attendance - %2 906 - 96,88%
Average Income per Game$105,396
Year to Date Revenue$3,794,265

Expense

Pro Players Total Salaries$94,038,421
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$81,098,645
Farm Year To Date Expenses$1,967,166
Pro Salary Cap To Date$80,982,448
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,965,700
Farm Estimated Season Revenue$526,981
Pro Remaining Season Days21
Pro Expenses Per Days$672,003
Pro Estimated Expenses$14,112,063
Farm Remaining Season Days21
Farm Expenses Per Days$16,380
Farm Estimated Expenses$343,980
Estimated Season Expenses$14,456,043
Season Salary Cap$95,490,421
Estimate Under Maximum Salary Cap of $96,500,000$1,009,579
Estimate Over Minimum Salary Cap of $71,300,000 $24,190,421
Current Bank Account$1,027,414
Projected Bank Account($3,935,948)

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 (Out of Payroll) $2,500,000 (1)
David Kampf $2,400,000 (2)
Sam Steel $2,100,000 (2)
Derek Forbort $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 - 5 745 - 95,74%
Level 2: 5000 - $55 - 4 822 - 96,44%
Level 3: 2000 - $33 - 1 960 - 98,01%
Level 4: 4000 - $18 - 3 927 - 98,16%
Luxury : 1000 - $180 - 961 - 96,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 619 - 80,94%
Farm Level 2: 1000 - $15 - 969 - 96,95%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 414 - 96,74%
Average Income per Game$1,624,850
Year to Date Revenue$58,494,591
Farm
Home Games Left6
Average Attendance - %2 588 - 86,27%
Average Income per Game$106,084
Year to Date Revenue$3,712,937

Expense

Pro Players Total Salaries$87,157,143
Farm Players Total Salaries$2,292,501
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,200,488
Farm Year To Date Expenses$1,997,138
Pro Salary Cap To Date$73,200,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,124,249
Farm Estimated Season Revenue$636,503
Pro Remaining Season Days21
Pro Expenses Per Days$618,008
Pro Estimated Expenses$12,978,168
Farm Remaining Season Days21
Farm Expenses Per Days$16,567
Farm Estimated Expenses$347,907
Estimated Season Expenses$13,326,075
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($948,885)
Projected Bank Account($5,514,208)

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)
Mark Friedman $77,500 (1)
Jonah Gadjovich $77,500 (1)
Jaxon Castor $77,500 (1)
Xavier Bourgault $77,500 (1)
Joseph Cecconi $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Aidan Fulp $77,500 (1)
Anton Malmstrom $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)
Brandon Gignac $0 (0)
Alex Swetlikoff $0 (0)
Jake Massie $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $2,292,501
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,279,168
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 724 - 95,40%
Level 2: 5000 - $60 - 4 814 - 96,29%
Level 3: 2000 - $35 - 1 931 - 96,54%
Level 4: 4000 - $20 - 3 893 - 97,32%
Luxury : 1000 - $200 - 963 - 96,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 630 - 81,51%
Farm Level 2: 1000 - $15 - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 325 - 96,25%
Average Income per Game$1,786,966
Year to Date Revenue$64,330,782
Farm
Home Games Left5
Average Attendance - %2 588 - 86,26%
Average Income per Game$106,412
Year to Date Revenue$3,830,821

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$68,929,779
Farm Year To Date Expenses$1,722,420
Pro Salary Cap To Date$68,929,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,934,831
Farm Estimated Season Revenue$532,058
Pro Remaining Season Days21
Pro Expenses Per Days$569,515
Pro Estimated Expenses$11,959,815
Farm Remaining Season Days21
Farm Expenses Per Days$15,070
Farm Estimated Expenses$316,470
Estimated Season Expenses$12,276,285
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$54,297,194
Projected Bank Account$51,487,798

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

Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 088 - 68,13%
Level 2: 5000 - $75 - 3 347 - 66,94%
Level 3: 2000 - $45 - 1 458 - 72,91%
Level 4: 4000 - $30 - 2 528 - 63,19%
Luxury : 1000 - $220 - 696 - 69,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 581 - 79,07%
Farm Level 2: 1000 - $15 - 941 - 94,07%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 117 - 67,32%
Average Income per Game$1,513,538
Year to Date Revenue$54,487,363
Farm
Home Games Left5
Average Attendance - %2 522 - 84,07%
Average Income per Game$103,495
Year to Date Revenue$3,725,812

Expense

Pro Players Total Salaries$61,015,000
Farm Players Total Salaries$1,955,444
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$62,467,348
Farm Year To Date Expenses$1,773,103
Pro Salary Cap To Date$62,467,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,567,689
Farm Estimated Season Revenue$517,474
Pro Remaining Season Days21
Pro Expenses Per Days$433,908
Pro Estimated Expenses$9,112,068
Farm Remaining Season Days21
Farm Expenses Per Days$14,193
Farm Estimated Expenses$298,053
Estimated Season Expenses$9,410,121
Season Salary Cap$64,925,000
Estimate Under Maximum Salary Cap of $96,500,000$31,575,000
Estimate Over Minimum Salary Cap of $71,300,000 -$6,375,000
Current Bank Account$1,455,977
Projected Bank Account$131,019

Pro Players Salaries

Mikko Rantanen $12,000,000 (5)
Thomas Chabot $8,000,000 (3)
Anders Lee (Out of Payroll) $7,000,000 (1)
Ryan Strome $5,000,000 (1)
Dylan Strome (Out of Payroll) $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 (Out of Payroll) $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 - 3 263 - 54,39%
Level 2: 5000 - $125 - 2 151 - 43,03%
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 - 1 114 - 55,71%
Farm Level 2: 1000 - $30 - 417 - 41,73%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %8 215 - 45,64%
Average Income per Game$1,761,821
Year to Date Revenue$63,425,572
Farm
Home Games Left5
Average Attendance - %1 532 - 51,05%
Average Income per Game$101,669
Year to Date Revenue$3,660,067

Expense

Pro Players Total Salaries$72,226,667
Farm Players Total Salaries$1,919,389
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$7,390,000
Pro Year To Date Expenses$57,795,059
Farm Year To Date Expenses$2,026,383
Pro Salary Cap To Date$57,795,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,809,107
Farm Estimated Season Revenue$508,343
Pro Remaining Season Days21
Pro Expenses Per Days$513,216
Pro Estimated Expenses$10,777,536
Farm Remaining Season Days21
Farm Expenses Per Days$13,939
Farm Estimated Expenses$292,719
Estimated Season Expenses$11,070,255
Season Salary Cap$80,326,667
Estimate Under Maximum Salary Cap of $96,500,000$16,173,333
Estimate Over Minimum Salary Cap of $71,300,000 $9,026,667
Current Bank Account$44,537,723
Projected Bank Account$42,784,918

Pro Players Salaries

Owen Power $8,350,000 (5)
Marc-Edouard Vlasic $7,000,000 (1)
Justin Faulk $6,500,000 (2)
Adam Pelech $5,750,000 (3)
Vladimir Tarasenko $4,750,000 (1)
Spencer Knight (Out of Payroll) $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)
John Beecher $900,000 (1)
Mackie Samoskevich $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $72,226,667
Year 2026 : $38,041,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $72,082,917
Year 2026 : $37,897,917
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $72,226,667
Year 2026 : $38,041,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000

Farm Players Salaries

Kyle Burroughs $110,000 (1)
Josh Mahura $95,000 (1)
Ryan Ufko $92,500 (3)
Marat Khusnutdinov $92,500 (2)
Tyson Kozak $92,500 (1)
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)
Ty Young $77,500 (1)
Mathias Laferriere $77,500 (1)
Lucas Johansen $77,500 (1)
Max McCormick $77,500 (1)
Alex Kannok Leipert $77,500 (1)
Tyrel Bauer $77,500 (1)
Charles Hudon $77,500 (1)
Michael Milne $77,500 (1)
Damian Clara $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 Players23
Salary Commitment
Year 2025 : $1,919,389
Year 2026 : $436,139
Year 2027 : $257,806
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,861,889
Year 2026 : $436,139
Year 2027 : $257,806
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 733 - 95,55%
Level 2: 5000 - $60 - 4 828 - 96,55%
Level 3: 2000 - $35 - 1 950 - 97,51%
Level 4: 4000 - $20 - 3 938 - 98,46%
Luxury : 1000 - $200 - 967 - 96,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 584 - 79,19%
Farm Level 2: 1000 - $15 - 963 - 96,26%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17 416 - 96,76%
Average Income per Game$1,793,059
Year to Date Revenue$64,550,110
Farm
Home Games Left5
Average Attendance - %2 546 - 84,88%
Average Income per Game$104,108
Year to Date Revenue$3,747,871

Expense

Pro Players Total Salaries$96,040,000
Farm Players Total Salaries$1,910,583
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,977,236
Farm Year To Date Expenses$1,747,474
Pro Salary Cap To Date$74,529,687
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,965,293
Farm Estimated Season Revenue$520,538
Pro Remaining Season Days21
Pro Expenses Per Days$681,451
Pro Estimated Expenses$14,310,471
Farm Remaining Season Days21
Farm Expenses Per Days$13,877
Farm Estimated Expenses$291,417
Estimated Season Expenses$14,601,888
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$11,890,798
Projected Bank Account$6,774,741

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)
Keaton Middleton $775,000 (2)
Torey Krug (Out of Payroll) $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $96,815,000
Year 2026 : $66,415,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000
Salary Average Commitment
Year 2025 : $96,933,728
Year 2026 : $65,658,728
Year 2027 : $50,233,728
Year 2028 : $41,743,728
Salary Cap with 1 Way Contract
Year 2025 : $96,815,000
Year 2026 : $66,415,000
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)
Jacob Perreault $77,500 (1)
Kole Lind $77,500 (1)
Antonio Stranges $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 Players26
Salary Commitment
Year 2025 : $1,910,583
Year 2026 : $858,750
Year 2027 : $520,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,553,083
Year 2026 : $858,750
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 $40,919,522 $88,035,000 $8,465,000 $16,735,000 212950
Blackhawks $70,314,877 $85,954,523 $10,545,477 $14,654,523 232750
Blue Jackets $828,840 $96,168,408 $331,592 $24,868,408 222345
Blues $51,651,199 $77,152,166 $19,347,834 $5,852,166 232346
Bruins $25,962,514 $94,095,493 $2,404,507 $22,795,493 232851
Canadiens $4,174,770 $75,920,175 $20,579,825 $4,620,175 212950
Canucks $38,706,189 $85,658,689 $10,841,311 $14,358,689 222446
Capitals $32,815,441 $85,083,333 $11,416,667 $13,783,333 232649
Flames $78,678,798 $82,054,639 $14,445,361 $10,754,639 232750
Flyers $13,475,473 $93,461,647 $3,038,353 $22,161,647 212950
Golden Knights $15,880,484 $83,025,000 $13,475,000 $11,725,000 222648
Golden Seals ($19,911,776) $88,668,936 $7,831,064 $17,368,936 242751
Islanders $76,146,666 $81,405,833 $15,094,167 $10,105,833 222648
Jets $37,992,389 $85,160,000 $11,340,000 $13,860,000 223254
Kings $9,601,002 $96,292,857 $207,143 $24,992,857 222648
Kraken $23,467,936 $94,530,975 $1,969,025 $23,230,975 232851
Lightning $28,349,472 $92,551,667 $3,948,333 $21,251,667 261440
Maple Leafs $39,126,896 $84,776,666 $11,723,334 $13,476,666 222749
Maroons $19,779,800 $82,641,667 $13,858,333 $11,341,667 232144
Nordiques $3,154,976 $84,128,500 $12,371,500 $12,828,500 222244
Oilers $32,136,594 $96,106,666 $393,334 $24,806,666 232447
Panthers $61,928,699 $78,832,251 $17,667,749 $7,532,251 232750
Penguins $26,775,145 $90,790,357 $5,709,643 $19,490,357 232043
Predators $13,855,092 $83,175,252 $13,324,748 $11,875,252 222850
Rangers $34,407,688 $94,779,523 $1,720,477 $23,479,523 232952
Red Wings $12,635,138 $79,895,714 $16,604,286 $8,595,714 233053
Sabres $1,027,414 $95,490,421 $1,009,579 $24,190,421 222850
Senateurs ($948,885) $87,817,143 $8,682,857 $16,517,143 233255
Sharks $54,297,194 $80,948,190 $15,551,810 $9,648,190 222547
Stars $1,455,977 $64,925,000 $31,575,000 -$6,375,000 232548
Whalers $44,537,723 $80,326,667 $16,173,333 $9,026,667 232346
Wild $11,890,798 $88,086,000 $8,414,000 $16,786,000 222648