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 - 5 615 - 93,59%
Level 2: 5000 - $70 - 3 675 - 73,51%
Level 3: 2000 - $50 - 1 332 - 66,61%
Level 4: 4000 - $40 - 2 004 - 50,09%
Luxury : 1000 - $160 - 965 - 96,53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 086 - 54,28%
Farm Level 2: 1000 - $30 - 416 - 41,64%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %13 592 - 75,51%
Average Income per Game$1,668,775
Year to Date Revenue$66,751,019
Farm
Home Games Left1
Average Attendance - %1 502 - 50,07%
Average Income per Game$99,488
Year to Date Revenue$3,979,520

Expense

Pro Players Total Salaries$86,325,000
Farm Players Total Salaries$2,383,749
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$88,855,136
Farm Year To Date Expenses$2,071,159
Pro Salary Cap To Date$88,855,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,668,775
Farm Estimated Season Revenue$99,488
Pro Remaining Season Days6
Pro Expenses Per Days$612,676
Pro Estimated Expenses$3,676,056
Farm Remaining Season Days6
Farm Expenses Per Days$17,210
Farm Estimated Expenses$103,260
Estimated Season Expenses$3,779,316
Season Salary Cap$87,060,000
Estimate Under Maximum Salary Cap of $96,500,000$9,440,000
Estimate Over Minimum Salary Cap of $71,300,000 $15,760,000
Current Bank Account$38,342,354
Projected Bank Account$36,331,301

Pro Players Salaries

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

Farm Players Salaries

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

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 543 - 92,38%
Level 2: 5000 - $60 - 4 795 - 95,90%
Level 3: 2000 - $35 - 1 915 - 95,75%
Level 4: 4000 - $20 - 3 867 - 96,68%
Luxury : 1000 - $200 - 943 - 94,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 585 - 79,23%
Farm Level 2: 1000 - $15 - 956 - 95,63%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 063 - 94,79%
Average Income per Game$1,750,673
Year to Date Revenue$70,026,917
Farm
Home Games Left1
Average Attendance - %2 541 - 84,69%
Average Income per Game$104,005
Year to Date Revenue$4,160,200

Expense

Pro Players Total Salaries$82,678,523
Farm Players Total Salaries$2,157,792
Coaches Total Salaries$1,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,279,999
Farm Year To Date Expenses$2,137,361
Pro Salary Cap To Date$81,279,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,750,673
Farm Estimated Season Revenue$104,005
Pro Remaining Season Days6
Pro Expenses Per Days$590,764
Pro Estimated Expenses$3,544,584
Farm Remaining Season Days6
Farm Expenses Per Days$15,661
Farm Estimated Expenses$93,966
Estimated Season Expenses$3,638,550
Season Salary Cap$83,954,523
Estimate Under Maximum Salary Cap of $96,500,000$12,545,477
Estimate Over Minimum Salary Cap of $71,300,000 $12,654,523
Current Bank Account$66,588,193
Projected Bank Account$64,804,321

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 (Out of Payroll) $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 (Out of Payroll) $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 - 2 543 - 42,38%
Level 2: 5000 - $100 - 2 622 - 52,44%
Level 3: 2000 - $55 - 1 230 - 61,51%
Level 4: 4000 - $34 - 2 378 - 59,45%
Luxury : 1000 - $300 - 534 - 53,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 581 - 79,03%
Farm Level 2: 1000 - $22 - 578 - 57,76%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %9 307 - 51,71%
Average Income per Game$1,608,496
Year to Date Revenue$64,339,824
Farm
Home Games Left1
Average Attendance - %2 158 - 71,94%
Average Income per Game$101,361
Year to Date Revenue$4,054,449

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$90,150,328
Farm Year To Date Expenses$1,690,433
Pro Salary Cap To Date$90,150,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,608,496
Farm Estimated Season Revenue$101,361
Pro Remaining Season Days6
Pro Expenses Per Days$664,496
Pro Estimated Expenses$3,986,976
Farm Remaining Season Days6
Farm Expenses Per Days$13,313
Farm Estimated Expenses$79,878
Estimated Season Expenses$4,066,854
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($2,264,836)
Projected Bank Account($4,621,833)

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 - 5 726 - 95,43%
Level 2: 5000 - $60 - 4 761 - 95,21%
Level 3: 2000 - $40 - 1 896 - 94,81%
Level 4: 4000 - $30 - 2 632 - 65,79%
Luxury : 1000 - $200 - 937 - 93,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 591 - 79,56%
Farm Level 2: 1000 - $15 - 938 - 93,76%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 951 - 88,62%
Average Income per Game$1,788,636
Year to Date Revenue$71,545,451
Farm
Home Games Left1
Average Attendance - %2 529 - 84,29%
Average Income per Game$103,932
Year to Date Revenue$4,157,273

Expense

Pro Players Total Salaries$72,251,333
Farm Players Total Salaries$2,557,618
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$70,467,415
Farm Year To Date Expenses$2,226,832
Pro Salary Cap To Date$68,073,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,788,636
Farm Estimated Season Revenue$103,932
Pro Remaining Season Days6
Pro Expenses Per Days$514,446
Pro Estimated Expenses$3,086,676
Farm Remaining Season Days6
Farm Expenses Per Days$18,434
Farm Estimated Expenses$110,604
Estimated Season Expenses$3,197,280
Season Salary Cap$74,861,333
Estimate Under Maximum Salary Cap of $96,500,000$21,638,667
Estimate Over Minimum Salary Cap of $71,300,000 $3,561,333
Current Bank Account$50,996,800
Projected Bank Account$49,692,088

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)
Evan Rodrigues $3,000,000 (2)
Mathieu Olivier $3,000,000 (4)
Logan O'Connor (Out of Payroll) $2,500,000 (5)
Pontus Holmberg $1,550,000 (2)
Ilya Samsonov $1,500,000 (1)
Beckett Sennecke $942,500 (3)
Ivan Demidov (Out of Payroll) $940,833 (2)
Callum Tung $872,500 (3)
Ethan Del Mastro $853,833 (1)
Marcus Johansson $800,000 (1)
Cam Dineen $775,000 (1)
Vadim Zherenko $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $73,192,166
Year 2026 : $59,168,333
Year 2027 : $32,790,000
Year 2028 : $30,975,000
Salary Average Commitment
Year 2025 : $63,934,701
Year 2026 : $48,630,833
Year 2027 : $32,790,000
Year 2028 : $30,975,000
Salary Cap with 1 Way Contract
Year 2025 : $73,192,166
Year 2026 : $59,168,333
Year 2027 : $32,790,000
Year 2028 : $30,975,000

Farm Players Salaries

Alex Gallant $700,000 (1)
Beck Malenstyn $135,000 (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 (Out of Payroll) $85,000 (1)
Michael Sgarbossa $85,000 (1)
Samuel Helenius $80,533 (1)
Keith Petruzzelli $80,000 (1)
Jon-Randall Avon $80,000 (1)
Filip Roos $80,000 (1)
Dylan Garand $77,500 (1)
Hunter Drew $77,500 (1)
Lucas Condotta $77,500 (2)
Joona Koppanen $77,500 (1)
Ashton Sautner $77,500 (1)
Owen Sillinger $77,500 (1)
Scott Reedy $77,500 (1)
Blake McLaughlin $77,500 (1)
Hudson Fasching $77,500 (1)
Chris Ortiz $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $2,642,618
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,550,118
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 743 - 95,72%
Level 2: 5000 - $60 - 4 808 - 96,16%
Level 3: 2000 - $35 - 1 931 - 96,55%
Level 4: 4000 - $20 - 3 932 - 98,31%
Luxury : 1000 - $200 - 955 - 95,53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 616 - 80,82%
Farm Level 2: 1000 - $15 - 946 - 94,56%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 370 - 96,50%
Average Income per Game$1,788,138
Year to Date Revenue$71,525,521
Farm
Home Games Left0
Average Attendance - %2 562 - 85,40%
Average Income per Game$105,430
Year to Date Revenue$4,322,620

Expense

Pro Players Total Salaries$85,400,493
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$85,308,859
Farm Year To Date Expenses$2,274,499
Pro Salary Cap To Date$85,308,859
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,788,138
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$605,637
Pro Estimated Expenses$3,633,822
Farm Remaining Season Days6
Farm Expenses Per Days$16,923
Farm Estimated Expenses$101,538
Estimated Season Expenses$3,735,360
Season Salary Cap$86,070,493
Estimate Under Maximum Salary Cap of $96,500,000$10,429,507
Estimate Over Minimum Salary Cap of $71,300,000 $14,770,493
Current Bank Account$23,562,135
Projected Bank Account$21,614,913

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 (Out of Payroll) $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 (Out of Payroll) $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 - 2 933 - 48,89%
Level 2: 5000 - $99 - 2 575 - 51,50%
Level 3: 2000 - $79 - 834 - 41,69%
Level 4: 4000 - $39 - 2 011 - 50,27%
Luxury : 1000 - $224 - 701 - 70,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 278 - 63,88%
Farm Level 2: 1000 - $25 - 516 - 51,63%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %9 054 - 50,30%
Average Income per Game$1,549,857
Year to Date Revenue$60,444,429
Farm
Home Games Left1
Average Attendance - %1 794 - 59,80%
Average Income per Game$104,901
Year to Date Revenue$4,196,046

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$80,706,940
Farm Year To Date Expenses$1,989,905
Pro Salary Cap To Date$78,509,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,099,714
Farm Estimated Season Revenue$104,901
Pro Remaining Season Days6
Pro Expenses Per Days$534,227
Pro Estimated Expenses$3,205,362
Farm Remaining Season Days6
Farm Expenses Per Days$16,008
Farm Estimated Expenses$96,048
Estimated Season Expenses$3,301,410
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$2,516,570
Projected Bank Account$2,419,775

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 - 5 651 - 94,19%
Level 2: 5000 - $55 - 4 739 - 94,78%
Level 3: 2000 - $30 - 1 929 - 96,46%
Level 4: 4000 - $20 - 3 827 - 95,68%
Luxury : 1000 - $175 - 946 - 94,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 588 - 79,41%
Farm Level 2: 1000 - $15 - 963 - 96,34%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 093 - 94,96%
Average Income per Game$1,635,384
Year to Date Revenue$65,415,351
Farm
Home Games Left1
Average Attendance - %2 552 - 85,06%
Average Income per Game$104,360
Year to Date Revenue$4,174,400

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$81,440,546
Farm Year To Date Expenses$2,770,941
Pro Salary Cap To Date$81,440,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,635,384
Farm Estimated Season Revenue$104,360
Pro Remaining Season Days6
Pro Expenses Per Days$599,005
Pro Estimated Expenses$3,594,030
Farm Remaining Season Days6
Farm Expenses Per Days$20,916
Farm Estimated Expenses$125,496
Estimated Season Expenses$3,719,526
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$36,194,144
Projected Bank Account$34,214,362

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 - 5 654 - 94,23%
Level 2: 5000 - $70 - 3 682 - 73,63%
Level 3: 2000 - $42 - 1 866 - 93,29%
Level 4: 4000 - $25 - 3 767 - 94,19%
Luxury : 1000 - $195 - 936 - 93,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 549 - 77,43%
Farm Level 2: 1000 - $15 - 955 - 95,52%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 905 - 88,36%
Average Income per Game$1,755,544
Year to Date Revenue$70,221,762
Farm
Home Games Left1
Average Attendance - %2 504 - 83,46%
Average Income per Game$102,105
Year to Date Revenue$4,084,195

Expense

Pro Players Total Salaries$85,963,333
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$81,539,685
Farm Year To Date Expenses$1,994,914
Pro Salary Cap To Date$81,539,685
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,755,544
Farm Estimated Season Revenue$102,105
Pro Remaining Season Days6
Pro Expenses Per Days$605,798
Pro Estimated Expenses$3,634,788
Farm Remaining Season Days6
Farm Expenses Per Days$14,500
Farm Estimated Expenses$87,000
Estimated Season Expenses$3,721,788
Season Salary Cap$86,083,333
Estimate Under Maximum Salary Cap of $96,500,000$10,416,667
Estimate Over Minimum Salary Cap of $71,300,000 $14,783,333
Current Bank Account$31,037,341
Projected Bank Account$29,173,202

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
Kirill Kaprizov $9,000,000 (1)
Jake Guentzel $9,000,000 (4)
Damon Severson $6,250,000 (3)
Kris Letang $6,100,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Cam York $5,150,000 (5)
Kyle Palmieri $4,750,000 (2)
Jake Neighbours $3,750,000 (2)
Simon Holmstrom $3,625,000 (2)
Oliver Ekman-Larsson $3,500,000 (3)
Adam Lowry $3,250,000 (1)
Sam Montembeault $3,150,000 (3)
Joel Armia $2,500,000 (2)
Isac Lundestrom $1,300,000 (2)
Zach Bogosian $1,250,000 (1)
Gage Goncalves $1,200,000 (2)
Matt Murray $1,000,000 (1)
Adam Fantilli $950,000 (1)
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 - 5 758 - 95,96%
Level 2: 5000 - $60 - 4 801 - 96,02%
Level 3: 2000 - $35 - 1 928 - 96,42%
Level 4: 4000 - $20 - 3 897 - 97,43%
Luxury : 1000 - $200 - 951 - 95,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 615 - 80,73%
Farm Level 2: 1000 - $15 - 969 - 96,91%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 335 - 96,31%
Average Income per Game$1,787,173
Year to Date Revenue$71,486,927
Farm
Home Games Left1
Average Attendance - %2 584 - 86,12%
Average Income per Game$105,857
Year to Date Revenue$4,234,296

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$78,555,779
Farm Year To Date Expenses$2,074,385
Pro Salary Cap To Date$78,555,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,787,173
Farm Estimated Season Revenue$105,857
Pro Remaining Season Days6
Pro Expenses Per Days$577,427
Pro Estimated Expenses$3,464,562
Farm Remaining Season Days6
Farm Expenses Per Days$14,658
Farm Estimated Expenses$87,948
Estimated Season Expenses$3,552,510
Season Salary Cap$82,054,639
Estimate Under Maximum Salary Cap of $96,500,000$14,445,361
Estimate Over Minimum Salary Cap of $71,300,000 $10,754,639
Current Bank Account$77,386,725
Projected Bank Account$75,727,245

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 - 5 736 - 95,60%
Level 2: 5000 - $54 - 4 822 - 96,44%
Level 3: 2000 - $33 - 1 941 - 97,05%
Level 4: 4000 - $22 - 3 856 - 96,39%
Luxury : 1000 - $165 - 972 - 97,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 606 - 80,32%
Farm Level 2: 1000 - $15 - 960 - 95,97%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 327 - 96,26%
Average Income per Game$1,660,733
Year to Date Revenue$66,429,337
Farm
Home Games Left1
Average Attendance - %2 566 - 85,53%
Average Income per Game$105,219
Year to Date Revenue$4,208,772

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$88,048,925
Farm Year To Date Expenses$2,101,131
Pro Salary Cap To Date$88,048,925
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,660,733
Farm Estimated Season Revenue$105,219
Pro Remaining Season Days6
Pro Expenses Per Days$657,758
Pro Estimated Expenses$3,946,548
Farm Remaining Season Days6
Farm Expenses Per Days$15,978
Farm Estimated Expenses$95,868
Estimated Season Expenses$4,042,416
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$10,433,576
Projected Bank Account$8,157,112

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 - 5 959 - 99,32%
Level 2: 5000 - $65 - 4 816 - 96,33%
Level 3: 2000 - $45 - 1 526 - 76,32%
Level 4: 4000 - $35 - 2 332 - 58,31%
Luxury : 1000 - $125 - 997 - 99,69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 415 - 70,74%
Farm Level 2: 1000 - $20 - 632 - 63,19%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 631 - 86,84%
Average Income per Game$1,542,039
Year to Date Revenue$60,139,538
Farm
Home Games Left1
Average Attendance - %2 047 - 68,23%
Average Income per Game$103,156
Year to Date Revenue$4,126,226

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$78,813,780
Farm Year To Date Expenses$2,058,351
Pro Salary Cap To Date$78,813,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,084,079
Farm Estimated Season Revenue$103,156
Pro Remaining Season Days6
Pro Expenses Per Days$584,218
Pro Estimated Expenses$3,505,308
Farm Remaining Season Days6
Farm Expenses Per Days$15,640
Farm Estimated Expenses$93,840
Estimated Season Expenses$3,599,148
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$12,042,767
Projected Bank Account$11,630,854

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 - 5 994 - 99,89%
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 - 1 923 - 96,14%
Farm Level 2: 1000 - $10 - 991 - 99,10%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 994 - 99,96%
Average Income per Game$1,052,849
Year to Date Revenue$42,113,956
Farm
Home Games Left1
Average Attendance - %2 914 - 97,12%
Average Income per Game$100,710
Year to Date Revenue$4,028,409

Expense

Pro Players Total Salaries$84,758,936
Farm Players Total Salaries$2,186,583
Coaches Total Salaries$2,160,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,699,378
Farm Year To Date Expenses$2,050,934
Pro Salary Cap To Date$82,699,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,052,849
Farm Estimated Season Revenue$100,710
Pro Remaining Season Days6
Pro Expenses Per Days$611,683
Pro Estimated Expenses$3,670,098
Farm Remaining Season Days6
Farm Expenses Per Days$15,821
Farm Estimated Expenses$94,926
Estimated Season Expenses$3,765,024
Season Salary Cap$86,918,936
Estimate Under Maximum Salary Cap of $96,500,000$9,581,064
Estimate Over Minimum Salary Cap of $71,300,000 $15,618,936
Current Bank Account($24,882,938)
Projected Bank Account($27,494,403)

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 (Out of Payroll) $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 $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 - 5 681 - 94,68%
Level 2: 5000 - $60 - 4 779 - 95,58%
Level 3: 2000 - $35 - 1 923 - 96,13%
Level 4: 4000 - $20 - 3 843 - 96,07%
Luxury : 1000 - $200 - 940 - 94,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 571 - 78,54%
Farm Level 2: 1000 - $15 - 953 - 95,26%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 165 - 95,36%
Average Income per Game$1,768,517
Year to Date Revenue$70,740,670
Farm
Home Games Left1
Average Attendance - %2 523 - 84,11%
Average Income per Game$103,203
Year to Date Revenue$4,128,136

Expense

Pro Players Total Salaries$73,345,833
Farm Players Total Salaries$2,068,484
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$7,400,000
Pro Year To Date Expenses$71,945,901
Farm Year To Date Expenses$1,968,703
Pro Salary Cap To Date$71,945,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,768,517
Farm Estimated Season Revenue$103,203
Pro Remaining Season Days6
Pro Expenses Per Days$520,745
Pro Estimated Expenses$3,124,470
Farm Remaining Season Days6
Farm Expenses Per Days$14,989
Farm Estimated Expenses$89,934
Estimated Season Expenses$3,214,404
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$75,525,752
Projected Bank Account$74,183,068

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 (Out of Payroll) $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 - 5 638 - 93,96%
Level 2: 5000 - $60 - 4 674 - 93,48%
Level 3: 2000 - $45 - 1 431 - 71,57%
Level 4: 4000 - $27 - 2 856 - 71,40%
Luxury : 1000 - $210 - 728 - 72,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 984 - 99,18%
Farm Level 2: 1000 - $10 - 999 - 99,85%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 327 - 85,15%
Average Income per Game$1,654,395
Year to Date Revenue$66,175,789
Farm
Home Games Left1
Average Attendance - %2 982 - 99,40%
Average Income per Game$85,808
Year to Date Revenue$3,432,306

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$75,724,318
Farm Year To Date Expenses$2,476,327
Pro Salary Cap To Date$75,724,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,654,395
Farm Estimated Season Revenue$85,808
Pro Remaining Season Days6
Pro Expenses Per Days$560,739
Pro Estimated Expenses$3,364,434
Farm Remaining Season Days6
Farm Expenses Per Days$18,904
Farm Estimated Expenses$113,424
Estimated Season Expenses$3,477,858
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$35,992,206
Projected Bank Account$34,254,551

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 - 5 772 - 96,20%
Level 2: 5000 - $50 - 4 826 - 96,52%
Level 3: 2000 - $30 - 1 962 - 98,11%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 976 - 97,58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 601 - 80,07%
Farm Level 2: 1000 - $15 - 951 - 95,14%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 536 - 97,42%
Average Income per Game$1,513,484
Year to Date Revenue$59,025,885
Farm
Home Games Left1
Average Attendance - %2 553 - 85,09%
Average Income per Game$104,771
Year to Date Revenue$4,190,840

Expense

Pro Players Total Salaries$95,517,857
Farm Players Total Salaries$2,043,166
Coaches Total Salaries$775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$91,101,736
Farm Year To Date Expenses$2,174,433
Pro Salary Cap To Date$91,101,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,026,968
Farm Estimated Season Revenue$104,771
Pro Remaining Season Days6
Pro Expenses Per Days$677,696
Pro Estimated Expenses$4,066,176
Farm Remaining Season Days6
Farm Expenses Per Days$14,811
Farm Estimated Expenses$88,866
Estimated Season Expenses$4,155,042
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$4,095,686
Projected Bank Account$3,072,383

Pro Players Salaries

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

Farm Players Salaries

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

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 799 - 96,65%
Level 2: 5000 - $60 - 4 844 - 96,88%
Level 3: 2000 - $35 - 1 937 - 96,87%
Level 4: 4000 - $20 - 3 925 - 98,12%
Luxury : 1000 - $200 - 953 - 95,35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,38%
Farm Level 2: 1000 - $15 - 936 - 93,63%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 458 - 96,99%
Average Income per Game$1,799,202
Year to Date Revenue$71,968,080
Farm
Home Games Left1
Average Attendance - %2 504 - 83,46%
Average Income per Game$102,675
Year to Date Revenue$4,106,990

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$86,582,196
Farm Year To Date Expenses$2,395,387
Pro Salary Cap To Date$86,356,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,799,202
Farm Estimated Season Revenue$102,675
Pro Remaining Season Days6
Pro Expenses Per Days$658,204
Pro Estimated Expenses$3,949,224
Farm Remaining Season Days6
Farm Expenses Per Days$16,807
Farm Estimated Expenses$100,842
Estimated Season Expenses$4,050,066
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$21,064,867
Projected Bank Account$18,916,678

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 - 5 873 - 97,89%
Level 2: 5000 - $75 - 3 502 - 70,04%
Level 3: 2000 - $55 - 1 272 - 63,60%
Level 4: 4000 - $40 - 2 081 - 52,03%
Luxury : 1000 - $150 - 986 - 98,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 556 - 77,82%
Farm Level 2: 1000 - $15 - 938 - 93,77%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %13 715 - 76,19%
Average Income per Game$1,583,901
Year to Date Revenue$61,772,144
Farm
Home Games Left0
Average Attendance - %2 494 - 83,13%
Average Income per Game$102,119
Year to Date Revenue$4,186,863

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$90,733,925
Farm Year To Date Expenses$733,915
Pro Salary Cap To Date$89,100,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,167,802
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$679,519
Pro Estimated Expenses$4,077,114
Farm Remaining Season Days6
Farm Expenses Per Days$5,217
Farm Estimated Expenses$31,302
Estimated Season Expenses$4,108,416
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$23,494,657
Projected Bank Account$22,554,043

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 - 4 296 - 71,60%
Level 2: 5000 - $65 - 4 544 - 90,89%
Level 3: 2000 - $45 - 1 430 - 71,48%
Level 4: 4000 - $22 - 3 672 - 91,79%
Luxury : 1000 - $225 - 685 - 68,50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 959 - 97,96%
Farm Level 2: 1000 - $12 - 978 - 97,77%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %14 627 - 81,26%
Average Income per Game$1,590,088
Year to Date Revenue$63,603,515
Farm
Home Games Left1
Average Attendance - %2 937 - 97,90%
Average Income per Game$90,459
Year to Date Revenue$3,618,368

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$80,872,221
Farm Year To Date Expenses$2,246,047
Pro Salary Cap To Date$80,872,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,590,088
Farm Estimated Season Revenue$90,459
Pro Remaining Season Days6
Pro Expenses Per Days$596,596
Pro Estimated Expenses$3,579,576
Farm Remaining Season Days6
Farm Expenses Per Days$16,814
Farm Estimated Expenses$100,884
Estimated Season Expenses$3,680,460
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$36,559,636
Projected Bank Account$34,559,723

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 - 5 668 - 94,46%
Level 2: 5000 - $60 - 4 703 - 94,06%
Level 3: 2000 - $35 - 1 901 - 95,06%
Level 4: 4000 - $20 - 3 855 - 96,36%
Luxury : 1000 - $200 - 933 - 93,26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 576 - 78,81%
Farm Level 2: 1000 - $15 - 945 - 94,47%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 059 - 94,77%
Average Income per Game$1,756,868
Year to Date Revenue$70,274,701
Farm
Home Games Left0
Average Attendance - %2 521 - 84,03%
Average Income per Game$103,318
Year to Date Revenue$4,236,033

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$85,630,837
Farm Year To Date Expenses$1,192,792
Pro Salary Cap To Date$85,630,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,756,868
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$581,561
Pro Estimated Expenses$3,489,366
Farm Remaining Season Days6
Farm Expenses Per Days$7,976
Farm Estimated Expenses$47,856
Estimated Season Expenses$3,537,222
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$16,835,866
Projected Bank Account$15,055,512

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 (Out of Payroll) $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 - 5 816 - 96,93%
Level 2: 5000 - $50 - 4 835 - 96,70%
Level 3: 2000 - $25 - 1 988 - 99,41%
Level 4: 4000 - $10 - 3 997 - 99,92%
Luxury : 1000 - $160 - 957 - 95,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 933 - 96,63%
Farm Level 2: 1000 - $10 - 987 - 98,71%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 593 - 97,74%
Average Income per Game$1,415,239
Year to Date Revenue$56,609,570
Farm
Home Games Left1
Average Attendance - %2 920 - 97,32%
Average Income per Game$86,699
Year to Date Revenue$3,467,946

Expense

Pro Players Total Salaries$77,712,500
Farm Players Total Salaries$1,738,749
Coaches Total Salaries$666,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,636,470
Farm Year To Date Expenses$1,747,124
Pro Salary Cap To Date$82,636,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,415,239
Farm Estimated Season Revenue$86,699
Pro Remaining Season Days6
Pro Expenses Per Days$551,496
Pro Estimated Expenses$3,308,976
Farm Remaining Season Days6
Farm Expenses Per Days$12,710
Farm Estimated Expenses$76,260
Estimated Season Expenses$3,385,236
Season Salary Cap$78,378,500
Estimate Under Maximum Salary Cap of $96,500,000$18,121,500
Estimate Over Minimum Salary Cap of $71,300,000 $7,078,500
Current Bank Account($257,169)
Projected Bank Account($2,140,467)

Pro Players Salaries

Sebastian Aho (Out of Payroll) $9,750,000 (4)
Lucas Raymond (Out of Payroll) $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 (Out of Payroll) $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 $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 (Out of Payroll) $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 - 4 755 - 79,25%
Level 2: 5000 - $65 - 4 705 - 94,10%
Level 3: 2000 - $38 - 1 906 - 95,30%
Level 4: 4000 - $23 - 3 823 - 95,57%
Luxury : 1000 - $190 - 955 - 95,51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,78%
Farm Level 2: 1000 - $15 - 955 - 95,48%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 144 - 89,69%
Average Income per Game$1,708,903
Year to Date Revenue$68,356,121
Farm
Home Games Left1
Average Attendance - %2 550 - 85,02%
Average Income per Game$104,554
Year to Date Revenue$4,182,167

Expense

Pro Players Total Salaries$89,426,666
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$89,066,475
Farm Year To Date Expenses$1,912,345
Pro Salary Cap To Date$89,066,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,708,903
Farm Estimated Season Revenue$104,554
Pro Remaining Season Days6
Pro Expenses Per Days$635,188
Pro Estimated Expenses$3,811,128
Farm Remaining Season Days6
Farm Expenses Per Days$14,129
Farm Estimated Expenses$84,774
Estimated Season Expenses$3,895,902
Season Salary Cap$91,756,666
Estimate Under Maximum Salary Cap of $96,500,000$4,743,334
Estimate Over Minimum Salary Cap of $71,300,000 $20,456,666
Current Bank Account$29,443,042
Projected Bank Account$27,360,597

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 (Out of Payroll) $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 - 5 649 - 94,14%
Level 2: 5000 - $60 - 4 739 - 94,79%
Level 3: 2000 - $35 - 1 943 - 97,14%
Level 4: 4000 - $20 - 3 888 - 97,21%
Luxury : 1000 - $200 - 935 - 93,51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 610 - 80,52%
Farm Level 2: 1000 - $15 - 966 - 96,62%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 154 - 95,30%
Average Income per Game$1,761,178
Year to Date Revenue$70,447,139
Farm
Home Games Left1
Average Attendance - %2 577 - 85,89%
Average Income per Game$105,579
Year to Date Revenue$4,223,150

Expense

Pro Players Total Salaries$79,139,251
Farm Players Total Salaries$2,144,333
Coaches Total Salaries$1,028,000
Luxury Taxe Total$0
Special Salary Cap Value$2,065,000
Pro Year To Date Expenses$75,413,711
Farm Year To Date Expenses$2,110,765
Pro Salary Cap To Date$75,413,711
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,761,178
Farm Estimated Season Revenue$105,579
Pro Remaining Season Days6
Pro Expenses Per Days$564,136
Pro Estimated Expenses$3,384,816
Farm Remaining Season Days6
Farm Expenses Per Days$15,523
Farm Estimated Expenses$93,138
Estimated Season Expenses$3,477,954
Season Salary Cap$82,232,251
Estimate Under Maximum Salary Cap of $96,500,000$14,267,749
Estimate Over Minimum Salary Cap of $71,300,000 $10,932,251
Current Bank Account$60,820,396
Projected Bank Account$59,209,199

Pro Players Salaries

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

Farm Players Salaries

Stephen Halliday $95,000 (2)
Tom Willander $95,000 (3)
Tyson Barrie $95,000 (1)
Rocco Grimaldi $92,500 (1)
Ty Mueller $87,000 (3)
Niko Huuhtanen $86,750 (3)
Jakub Stancl $86,667 (3)
Fabian Lysell $86,333 (1)
Jared Davidson $86,250 (1)
Alex Steeves $85,000 (1)
Bryce McConnell-Barker $83,833 (3)
Reilly Walsh $80,000 (1)
Clark Bishop $77,500 (1)
Austin Watson $77,500 (1)
Tye Felhaber $77,500 (1)
Raphael Lavoie $77,500 (1)
Gabriel Fortier $77,500 (1)
Magnus Hellberg $77,500 (1)
Jonathan Gruden $77,500 (1)
Ilya Solovyov $77,500 (2)
Hugh McGing $77,500 (1)
Oscar Dansk $77,500 (1)
Luke Toporowski $77,500 (1)
Sam Morton $77,500 (1)
Charlie Wright (Out of Payroll) $77,500 (1)
Max Wanner $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 - 5 811 - 96,86%
Level 2: 5000 - $60 - 4 776 - 95,52%
Level 3: 2000 - $35 - 1 923 - 96,16%
Level 4: 4000 - $20 - 3 857 - 96,42%
Luxury : 1000 - $180 - 944 - 94,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 565 - 78,26%
Farm Level 2: 1000 - $15 - 944 - 94,40%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 311 - 96,17%
Average Income per Game$1,631,285
Year to Date Revenue$65,251,419
Farm
Home Games Left1
Average Attendance - %2 509 - 83,64%
Average Income per Game$102,724
Year to Date Revenue$4,108,952

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$86,653,206
Farm Year To Date Expenses$1,802,577
Pro Salary Cap To Date$85,898,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,631,285
Farm Estimated Season Revenue$102,724
Pro Remaining Season Days6
Pro Expenses Per Days$644,492
Pro Estimated Expenses$3,866,952
Farm Remaining Season Days6
Farm Expenses Per Days$13,629
Farm Estimated Expenses$81,774
Estimated Season Expenses$3,948,726
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$23,799,390
Projected Bank Account$21,584,673

Pro Players Salaries

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

Farm Players Salaries

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

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 729 - 95,48%
Level 2: 5000 - $65 - 4 808 - 96,15%
Level 3: 2000 - $40 - 1 906 - 95,29%
Level 4: 4000 - $25 - 3 787 - 94,68%
Luxury : 1000 - $195 - 953 - 95,32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 949 - 97,47%
Farm Level 2: 1000 - $12 - 976 - 97,63%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 183 - 95,46%
Average Income per Game$1,808,143
Year to Date Revenue$70,517,593
Farm
Home Games Left1
Average Attendance - %2 926 - 97,52%
Average Income per Game$104,591
Year to Date Revenue$4,183,646

Expense

Pro Players Total Salaries$86,375,002
Farm Players Total Salaries$2,393,834
Coaches Total Salaries$800,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,055,325
Farm Year To Date Expenses$2,338,028
Pro Salary Cap To Date$83,055,325
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,616,287
Farm Estimated Season Revenue$104,591
Pro Remaining Season Days6
Pro Expenses Per Days$613,387
Pro Estimated Expenses$3,680,322
Farm Remaining Season Days6
Farm Expenses Per Days$17,381
Farm Estimated Expenses$104,286
Estimated Season Expenses$3,784,608
Season Salary Cap$87,175,252
Estimate Under Maximum Salary Cap of $96,500,000$9,324,748
Estimate Over Minimum Salary Cap of $71,300,000 $15,875,252
Current Bank Account$10,438,164
Projected Bank Account$10,374,434

Pro Players Salaries

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

Farm Players Salaries

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

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - $100 - 5 747 - 95,79%
Level 2: 5000 - $60 - 4 845 - 96,90%
Level 3: 2000 - $35 - 1 941 - 97,03%
Level 4: 4000 - $20 - 3 921 - 98,02%
Luxury : 1000 - $200 - 938 - 93,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 590 - 79,49%
Farm Level 2: 1000 - $15 - 961 - 96,13%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 392 - 96,62%
Average Income per Game$1,787,128
Year to Date Revenue$71,485,118
Farm
Home Games Left1
Average Attendance - %2 551 - 85,03%
Average Income per Game$104,387
Year to Date Revenue$4,175,471

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$89,055,389
Farm Year To Date Expenses$2,277,880
Pro Salary Cap To Date$88,477,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,787,128
Farm Estimated Season Revenue$104,387
Pro Remaining Season Days6
Pro Expenses Per Days$667,021
Pro Estimated Expenses$4,002,126
Farm Remaining Season Days6
Farm Expenses Per Days$17,759
Farm Estimated Expenses$106,554
Estimated Season Expenses$4,108,680
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$31,693,236
Projected Bank Account$29,476,071

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 - 3 770 - 62,84%
Level 2: 5000 - $85 - 3 046 - 60,93%
Level 3: 2000 - $50 - 1 330 - 66,51%
Level 4: 4000 - $25 - 3 806 - 95,16%
Luxury : 1000 - $250 - 644 - 64,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 597 - 79,83%
Farm Level 2: 1000 - $15 - 960 - 95,98%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %12 597 - 69,98%
Average Income per Game$1,596,852
Year to Date Revenue$63,874,060
Farm
Home Games Left1
Average Attendance - %2 556 - 85,21%
Average Income per Game$104,709
Year to Date Revenue$4,188,367

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$73,573,443
Farm Year To Date Expenses$2,243,854
Pro Salary Cap To Date$73,573,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,596,852
Farm Estimated Season Revenue$104,709
Pro Remaining Season Days6
Pro Expenses Per Days$528,773
Pro Estimated Expenses$3,172,638
Farm Remaining Season Days6
Farm Expenses Per Days$17,362
Farm Estimated Expenses$104,172
Estimated Season Expenses$3,276,810
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$11,424,670
Projected Bank Account$9,849,421

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 - 5 698 - 94,97%
Level 2: 5000 - $62 - 4 736 - 94,73%
Level 3: 2000 - $50 - 1 326 - 66,29%
Level 4: 4000 - $25 - 3 774 - 94,34%
Luxury : 1000 - $186 - 967 - 96,69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 936 - 96,82%
Farm Level 2: 1000 - $13 - 969 - 96,92%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 501 - 91,67%
Average Income per Game$1,793,853
Year to Date Revenue$71,754,132
Farm
Home Games Left1
Average Attendance - %2 906 - 96,86%
Average Income per Game$105,332
Year to Date Revenue$4,213,283

Expense

Pro Players Total Salaries$94,948,421
Farm Players Total Salaries$2,169,028
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$91,173,900
Farm Year To Date Expenses$2,211,586
Pro Salary Cap To Date$91,057,703
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,793,853
Farm Estimated Season Revenue$105,332
Pro Remaining Season Days6
Pro Expenses Per Days$678,411
Pro Estimated Expenses$4,070,466
Farm Remaining Season Days6
Farm Expenses Per Days$15,740
Farm Estimated Expenses$94,440
Estimated Season Expenses$4,164,906
Season Salary Cap$96,400,421
Estimate Under Maximum Salary Cap of $96,500,000$99,579
Estimate Over Minimum Salary Cap of $71,300,000 $25,100,421
Current Bank Account($1,672,149)
Projected Bank Account($3,937,870)

Pro Players Salaries

Igor Shesterkin $11,500,000 (4)
Ivan Provorov $8,500,000 (4)
Victor Hedman $8,000,000 (4)
Seth Jarvis $7,420,087 (3)
Filip Hronek $7,250,000 (3)
Clayton Keller $7,150,000 (3)
Anze Kopitar $7,000,000 (1)
Zach Hyman $5,500,000 (1)
Rasmus Sandin $4,600,000 (3)
Phillip Danault $4,500,000 (1)
Fabian Zetterlund $4,275,000 (3)
Aliaksei Protas $3,375,000 (4)
Cam Talbot $2,500,000 (1)
David Kampf $2,400,000 (2)
Sam Steel $2,100,000 (2)
Derek Forbort $2,000,000 (1)
Bobby McMann $1,350,000 (1)
Connor Dewar $1,100,000 (1)
Shakir Mukhamadullin $1,000,000 (1)
Georgi Romanov $910,000 (1)
Shane Wright $886,667 (2)
Olen Zellweger $844,167 (1)
Nikita Nesterenko $787,500 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $94,948,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Average Commitment
Year 2025 : $95,948,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Cap with 1 Way Contract
Year 2025 : $94,948,421
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)
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)
Mackenzie Entwistle $77,500 (2)
Pierrick Dube $77,500 (1)
Josiah Slavin $77,500 (1)
Billy Sweezey $77,500 (1)
Samuel Fagemo $77,500 (1)
Ty Glover $77,500 (1)
Ben Gaudreau $77,500 (1)
Robert Mastrosimone $77,500 (1)
Mads Sogaard $77,500 (1)
Sebastian Aho2 $77,500 (2)
Milo Roelens $77,500 (1)
Alex Doucet $77,500 (1)
Kevin Mandolese $77,500 (1)
Declan Carlile $77,500 (1)
Jakub Lauko $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,169,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,054,028
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 - 5 747 - 95,78%
Level 2: 5000 - $55 - 4 827 - 96,54%
Level 3: 2000 - $33 - 1 964 - 98,21%
Level 4: 4000 - $18 - 3 927 - 98,17%
Luxury : 1000 - $180 - 963 - 96,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 631 - 81,57%
Farm Level 2: 1000 - $15 - 972 - 97,16%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 428 - 96,82%
Average Income per Game$1,626,358
Year to Date Revenue$65,054,333
Farm
Home Games Left1
Average Attendance - %2 603 - 86,77%
Average Income per Game$106,797
Year to Date Revenue$4,271,888

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$82,470,608
Farm Year To Date Expenses$2,245,643
Pro Salary Cap To Date$82,470,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,626,358
Farm Estimated Season Revenue$106,797
Pro Remaining Season Days6
Pro Expenses Per Days$618,008
Pro Estimated Expenses$3,708,048
Farm Remaining Season Days6
Farm Expenses Per Days$16,567
Farm Estimated Expenses$99,402
Estimated Season Expenses$3,807,450
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($3,348,817)
Projected Bank Account($5,423,112)

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 - 5 750 - 95,84%
Level 2: 5000 - $60 - 4 820 - 96,40%
Level 3: 2000 - $35 - 1 931 - 96,56%
Level 4: 4000 - $20 - 3 882 - 97,05%
Luxury : 1000 - $200 - 965 - 96,48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 631 - 81,57%
Farm Level 2: 1000 - $15 - 957 - 95,66%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 348 - 96,38%
Average Income per Game$1,791,568
Year to Date Revenue$71,662,700
Farm
Home Games Left1
Average Attendance - %2 588 - 86,26%
Average Income per Game$106,453
Year to Date Revenue$4,258,116

Expense

Pro Players Total Salaries$79,667,857
Farm Players Total Salaries$2,106,250
Coaches Total Salaries$847,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,427,320
Farm Year To Date Expenses$1,949,995
Pro Salary Cap To Date$77,427,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,791,568
Farm Estimated Season Revenue$106,453
Pro Remaining Season Days6
Pro Expenses Per Days$566,464
Pro Estimated Expenses$3,398,784
Farm Remaining Season Days6
Farm Expenses Per Days$15,375
Farm Estimated Expenses$92,250
Estimated Season Expenses$3,491,034
Season Salary Cap$80,514,857
Estimate Under Maximum Salary Cap of $96,500,000$15,985,143
Estimate Over Minimum Salary Cap of $71,300,000 $9,214,857
Current Bank Account$53,331,291
Projected Bank Account$51,738,278

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)
Conor Sheary $2,000,000 (1)
Kasperi Kapanen $1,300,000 (1)
Oliver Kapanen $1,208,333 (3)
Leevi Merilainen $1,050,000 (1)
Zeev Buium $966,667 (2)
Zach Benson $950,000 (2)
Oliver Wahlstrom $925,000 (1)
Matej Blumel $875,000 (1)
Eric Comrie $825,000 (1)
Andreas Englund $775,000 (1)
Jeremy Davies $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $79,667,857
Year 2026 : $54,917,857
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $79,842,857
Year 2026 : $55,092,857
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $79,667,857
Year 2026 : $54,917,857
Year 2027 : $33,776,190
Year 2028 : $18,175,000

Farm Players Salaries

Joseph Veleno $227,500 (1)
Lukas Reichel $120,000 (1)
Corson Ceulemans $92,500 (1)
Chase Wheatcroft $91,583 (1)
Samuel Hlavaj (Out of Payroll) $87,500 (2)
Lleyton Roed $87,000 (2)
Angus Booth $82,667 (3)
Noel Hoefenmayer $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)
Rodwin Dionicio $77,500 (1)
Lukas Cormier $77,500 (1)
Zachary Metsa $77,500 (1)
Riley Bezeau $77,500 (1)
Dylan Wells $77,500 (1)
Hardy Haman Aktell $77,500 (1)
Riese Gaber $77,500 (1)
Judd Caulfield $77,500 (1)
Kevin Wall $77,500 (1)
Travis Mitchell $77,500 (1)
Brendan Gaunce (Out of Payroll) $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $2,106,250
Year 2026 : $334,667
Year 2027 : $82,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,048,750
Year 2026 : $334,667
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 - 4 079 - 67,99%
Level 2: 5000 - $75 - 3 338 - 66,76%
Level 3: 2000 - $45 - 1 449 - 72,46%
Level 4: 4000 - $30 - 2 530 - 63,24%
Luxury : 1000 - $220 - 692 - 69,17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 584 - 79,19%
Farm Level 2: 1000 - $15 - 939 - 93,91%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %12 088 - 67,15%
Average Income per Game$1,509,001
Year to Date Revenue$60,360,026
Farm
Home Games Left1
Average Attendance - %2 523 - 84,10%
Average Income per Game$103,589
Year to Date Revenue$4,143,541

Expense

Pro Players Total Salaries$92,860,000
Farm Players Total Salaries$1,715,944
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$69,963,089
Farm Year To Date Expenses$1,995,372
Pro Salary Cap To Date$69,963,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,509,001
Farm Estimated Season Revenue$103,589
Pro Remaining Season Days6
Pro Expenses Per Days$658,169
Pro Estimated Expenses$3,949,014
Farm Remaining Season Days6
Farm Expenses Per Days$12,507
Farm Estimated Expenses$75,042
Estimated Season Expenses$4,024,056
Season Salary Cap$96,770,000
Estimate Under Maximum Salary Cap of $96,500,000-$270,000
Estimate Over Minimum Salary Cap of $71,300,000 $25,470,000
Current Bank Account$28,359
Projected Bank Account($2,383,107)

Pro Players Salaries

Cameron Wright $18,000,000 (1)
Mikko Rantanen (Out of Payroll) $12,000,000 (5)
Kyle McDonald $9,870,000 (1)
Thomas Chabot (Out of Payroll) $8,000,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (1)
Dylan Strome (Out of Payroll) $5,000,000 (2)
Ryan Strome $5,000,000 (1)
Karel Vejmelka $4,750,000 (5)
John Klingberg $4,000,000 (1)
Corey Perry $4,000,000 (1)
TJ Brodie $3,750,000 (1)
Pierre Engvall $3,000,000 (5)
Ryan Graves $3,000,000 (3)
Mason Appleton $2,900,000 (2)
Sam Lafferty $2,000,000 (1)
Mike Reilly $1,100,000 (1)
Matt Grzelcyk (Out of Payroll) $1,000,000 (1)
Jakub Dobes $965,000 (2)
Logan Mailloux $875,000 (1)
Michael Carcone $775,000 (1)
Colin Blackwell (Out of Payroll) $775,000 (2)
Hunter Shepard $775,000 (1)
Vincent Hinostroza $775,000 (1)
Matt Strome $775,000 (1)
Braden Hache $775,000 (1)
Glenn Gawdin $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2025 : $101,635,000
Year 2026 : $40,390,000
Year 2027 : $30,750,000
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $97,472,501
Year 2026 : $38,044,167
Year 2027 : $29,904,167
Year 2028 : $18,904,167
Salary Cap with 1 Way Contract
Year 2025 : $101,635,000
Year 2026 : $40,390,000
Year 2027 : $30,750,000
Year 2028 : $19,750,000

Farm Players Salaries

Louis Crevier $90,000 (2)
Marc Gatcomb $90,000 (1)
Cale Fleury $89,000 (2)
Chase Bradley $87,250 (2)
Jakub Rychlovsky $87,000 (2)
Luke Krys $87,000 (1)
Florian Xhekaj $86,667 (3)
Samu Tuomaala $83,083 (1)
Tyson Hinds $82,944 (1)
Yaniv Perets $80,500 (2)
Lleyton Moore $77,500 (1)
Calle Clang $77,500 (1)
Brett Budgell $77,500 (1)
Maxwell Crozier $77,500 (3)
Jagger Joshua $77,500 (1)
Xavier Simoneau $77,500 (1)
Tobie Bisson $77,500 (1)
Spencer Smallman $77,500 (2)
Travis Barron $77,500 (1)
Cedric Pare $77,500 (1)
Scott Walford (Out of Payroll) $77,500 (1)
Rafael Harvey-Pinard $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,793,444
Year 2026 : $675,417
Year 2027 : $164,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,735,944
Year 2026 : $675,417
Year 2027 : $164,167
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 260 - 54,33%
Level 2: 5000 - $125 - 2 142 - 42,83%
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 - 1 118 - 55,88%
Farm Level 2: 1000 - $30 - 417 - 41,71%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %8 201 - 45,56%
Average Income per Game$1,759,201
Year to Date Revenue$70,368,041
Farm
Home Games Left1
Average Attendance - %1 535 - 51,16%
Average Income per Game$101,904
Year to Date Revenue$4,076,149

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$65,429,919
Farm Year To Date Expenses$2,235,468
Pro Salary Cap To Date$65,429,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,759,201
Farm Estimated Season Revenue$101,904
Pro Remaining Season Days6
Pro Expenses Per Days$513,216
Pro Estimated Expenses$3,079,296
Farm Remaining Season Days6
Farm Expenses Per Days$13,939
Farm Estimated Expenses$83,634
Estimated Season Expenses$3,162,930
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$44,052,329
Projected Bank Account$42,750,504

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 $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 - 5 731 - 95,51%
Level 2: 5000 - $60 - 4 824 - 96,48%
Level 3: 2000 - $35 - 1 948 - 97,42%
Level 4: 4000 - $20 - 3 934 - 98,34%
Luxury : 1000 - $200 - 968 - 96,79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,81%
Farm Level 2: 1000 - $15 - 963 - 96,31%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 404 - 96,69%
Average Income per Game$1,792,369
Year to Date Revenue$71,694,757
Farm
Home Games Left1
Average Attendance - %2 559 - 85,31%
Average Income per Game$104,765
Year to Date Revenue$4,190,587

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$92,204,458
Farm Year To Date Expenses$1,955,629
Pro Salary Cap To Date$83,833,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,792,369
Farm Estimated Season Revenue$104,765
Pro Remaining Season Days6
Pro Expenses Per Days$681,451
Pro Estimated Expenses$4,088,706
Farm Remaining Season Days6
Farm Expenses Per Days$13,877
Farm Estimated Expenses$83,262
Estimated Season Expenses$4,171,968
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$9,042,784
Projected Bank Account$6,767,950

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 (Out of Payroll) $775,000 (2)
Torey Krug $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 $38,342,354 $87,060,000 $9,440,000 $15,760,000 203050
Blackhawks $66,588,193 $83,954,523 $12,545,477 $12,654,523 232750
Blue Jackets ($2,264,836) $96,168,408 $331,592 $24,868,408 222345
Blues $50,996,800 $74,861,333 $21,638,667 $3,561,333 222446
Bruins $23,562,135 $86,070,493 $10,429,507 $14,770,493 232851
Canadiens $2,516,570 $75,920,175 $20,579,825 $4,620,175 212950
Canucks $36,194,144 $85,658,689 $10,841,311 $14,358,689 222446
Capitals $31,037,341 $86,083,333 $10,416,667 $14,783,333 232649
Flames $77,386,725 $82,054,639 $14,445,361 $10,754,639 232750
Flyers $10,433,576 $93,461,647 $3,038,353 $22,161,647 212950
Golden Knights $12,042,767 $83,025,000 $13,475,000 $11,725,000 222648
Golden Seals ($24,882,938) $86,918,936 $9,581,064 $15,618,936 242751
Islanders $75,525,752 $81,405,833 $15,094,167 $10,105,833 222648
Jets $35,992,206 $85,160,000 $11,340,000 $13,860,000 223254
Kings $4,095,686 $96,292,857 $207,143 $24,992,857 222648
Kraken $21,064,867 $94,530,975 $1,969,025 $23,230,975 232851
Lightning $23,494,657 $92,551,667 $3,948,333 $21,251,667 261440
Maple Leafs $36,559,636 $84,776,666 $11,723,334 $13,476,666 222749
Maroons $16,835,866 $82,641,667 $13,858,333 $11,341,667 232144
Nordiques ($257,169) $78,378,500 $18,121,500 $7,078,500 222244
Oilers $29,443,042 $91,756,666 $4,743,334 $20,456,666 232447
Panthers $60,820,396 $82,232,251 $14,267,749 $10,932,251 232750
Penguins $23,799,390 $90,790,357 $5,709,643 $19,490,357 232043
Predators $10,438,164 $87,175,252 $9,324,748 $15,875,252 222850
Rangers $31,693,236 $94,779,523 $1,720,477 $23,479,523 232952
Red Wings $11,424,670 $79,895,714 $16,604,286 $8,595,714 233053
Sabres ($1,672,149) $96,400,421 $99,579 $25,100,421 232750
Senateurs ($3,348,817) $87,817,143 $8,682,857 $16,517,143 233255
Sharks $53,331,291 $80,514,857 $15,985,143 $9,214,857 232447
Stars $28,359 $96,770,000 -$270,000 $25,470,000 262248
Whalers $44,052,329 $80,326,667 $16,173,333 $9,026,667 232346
Wild $9,042,784 $88,086,000 $8,414,000 $16,786,000 222648