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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 721 - 95,35%
Level 2: 5000 - $70 - 3 718 - 74,35%
Level 3: 2000 - $50 - 1 347 - 67,35%
Level 4: 4000 - $40 - 1 990 - 49,76%
Luxury : 1000 - $160 - 959 - 95,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 112 - 55,60%
Farm Level 2: 1000 - $30 - 408 - 40,80%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13 735 - 76,31%
Average Income per Game$1,687,770
Year to Date Revenue$20,253,242
Farm
Home Games Left30
Average Attendance - %1 520 - 50,67%
Average Income per Game$101,088
Year to Date Revenue$1,111,971

Expense

Pro Players Total Salaries$95,075,000
Farm Players Total Salaries$1,844,666
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,533,103
Farm Year To Date Expenses$534,319
Pro Salary Cap To Date$25,533,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,945,335
Farm Estimated Season Revenue$3,032,648
Pro Remaining Season Days104
Pro Expenses Per Days$674,296
Pro Estimated Expenses$70,126,784
Farm Remaining Season Days104
Farm Expenses Per Days$13,413
Farm Estimated Expenses$1,394,952
Estimated Season Expenses$71,521,736
Season Salary Cap$95,810,000
Estimate Under Maximum Salary Cap of $96,500,000$690,000
Estimate Over Minimum Salary Cap of $71,300,000 $24,510,000
Current Bank Account$53,835,901
Projected Bank Account$34,292,148

Pro Players Salaries

Brayden Point $9,500,000 (2)
Vladislav Gavrikov $7,000,000 (4)
Ryan McDonagh $6,750,000 (1)
Brayden Schenn $6,500,000 (3)
Quinton Byfield $6,250,000 (4)
Sean Durzi $6,000,000 (3)
Matt Roy $5,750,000 (3)
Gustav Forsling $5,750,000 (4)
Samuel Girard $5,000,000 (2)
Ivan Barbashev $5,000,000 (2)
Thatcher Demko $5,000,000 (1)
Nino Niederreiter $4,000,000 (2)
Jason Dickinson $3,950,000 (1)
Will Cuylle $3,900,000 (2)
Adam Henrique $3,000,000 (1)
Arvid Soderblom $2,750,000 (2)
Anthony Beauvillier $2,750,000 (2)
Alexey Toropchenko $1,700,000 (2)
Justin Brazeau $1,500,000 (2)
Elmer Soderblom $1,125,000 (2)
Adam Edstrom $975,000 (2)
Dmitri Voronkov $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,075,000
Year 2026 : $75,450,000
Year 2027 : $37,250,000
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $90,086,112
Year 2026 : $74,411,112
Year 2027 : $36,361,112
Year 2028 : $18,486,112
Salary Cap with 1 Way Contract
Year 2025 : $95,075,000
Year 2026 : $75,450,000
Year 2027 : $37,250,000
Year 2028 : $19,000,000

Farm Players Salaries

Juuso Parssinen $125,000 (2)
Rutger McGroarty $95,000 (3)
Ryder Rolston $89,500 (1)
Brad Lambert $88,667 (2)
Jakub Dvorak (Out of Payroll) $87,000 (3)
Eetu Liukas $86,750 (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)
Matvey Petrov $80,333 (3)
Akito Hirose $78,750 (1)
Helge Grans $78,750 (2)
Akil Thomas $77,500 (1)
Montana Onyebuchi $77,500 (2)
Michael Simpson $77,500 (1)
Bogdan Trineyev $77,500 (1)
Remi Poirier $77,500 (2)
Max Sasson $77,500 (1)
Trey Taylor $77,500 (1)
Josh Davies $77,500 (1)
Cam Atkinson $77,500 (1)
Andrew Perrott $0 (0)
Jalen Luypen $0 (0)
Total Farm Players25
Salary Commitment
Year 2025 : $1,931,666
Year 2026 : $965,333
Year 2027 : $432,916
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,827,110
Year 2026 : $975,777
Year 2027 : $432,916
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 661 - 94,35%
Level 2: 5000 - $60 - 4 801 - 96,01%
Level 3: 2000 - $35 - 1 954 - 97,68%
Level 4: 4000 - $20 - 3 852 - 96,31%
Luxury : 1000 - $200 - 964 - 96,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 584 - 79,18%
Farm Level 2: 1000 - $15 - 968 - 96,79%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 232 - 95,73%
Average Income per Game$1,776,751
Year to Date Revenue$21,321,013
Farm
Home Games Left31
Average Attendance - %2 551 - 85,05%
Average Income per Game$104,212
Year to Date Revenue$1,042,122

Expense

Pro Players Total Salaries$84,678,523
Farm Players Total Salaries$2,140,292
Coaches Total Salaries$1,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,740,932
Farm Year To Date Expenses$580,100
Pro Salary Cap To Date$22,740,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,525,781
Farm Estimated Season Revenue$3,230,578
Pro Remaining Season Days104
Pro Expenses Per Days$604,849
Pro Estimated Expenses$62,904,296
Farm Remaining Season Days104
Farm Expenses Per Days$15,537
Farm Estimated Expenses$1,615,848
Estimated Season Expenses$64,520,144
Season Salary Cap$85,954,523
Estimate Under Maximum Salary Cap of $96,500,000$10,545,477
Estimate Over Minimum Salary Cap of $71,300,000 $14,654,523
Current Bank Account$74,860,539
Projected Bank Account$65,096,754

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)
Tomas Tatar $95,000 (1)
Seth Griffith $92,500 (1)
Joe Snively $92,500 (1)
Jagger Firkus $89,167 (3)
Akira Schmid $87,500 (1)
Henrik Tikkanen $82,375 (1)
Michael Pezzetta $81,250 (2)
Ryan Johnson $77,500 (3)
Jonathan Aspirot $77,500 (1)
Anthony Romano $77,500 (1)
William Lagesson $77,500 (2)
Blake Hillman $77,500 (1)
Jarred Tinordi $77,500 (1)
Matthew Peca $77,500 (1)
Austin Strand $77,500 (1)
Simon Lundmark $77,500 (2)
Brendan Brisson $77,500 (1)
Danil Gushchin $77,500 (1)
Curtis Douglas $77,500 (1)
Ben King $77,500 (1)
Marcel Marcel $77,500 (1)
John Ludvig $77,500 (1)
Jake Lucchini $77,500 (1)
Rhett Gardner $77,500 (1)
Phillip Di Giuseppe $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,140,292
Year 2026 : $402,917
Year 2027 : $166,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,082,792
Year 2026 : $402,917
Year 2027 : $166,667
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 2 550 - 42,51%
Level 2: 5000 - $100 - 2 562 - 51,24%
Level 3: 2000 - $55 - 1 243 - 62,14%
Level 4: 4000 - $34 - 2 411 - 60,26%
Luxury : 1000 - $300 - 535 - 53,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,82%
Farm Level 2: 1000 - $22 - 590 - 59,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9 300 - 51,67%
Average Income per Game$1,604,689
Year to Date Revenue$17,651,575
Farm
Home Games Left30
Average Attendance - %2 186 - 72,88%
Average Income per Game$102,591
Year to Date Revenue$1,128,497

Expense

Pro Players Total Salaries$93,450,000
Farm Players Total Salaries$1,655,500
Coaches Total Salaries$968,408
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$25,165,987
Farm Year To Date Expenses$475,572
Pro Salary Cap To Date$25,165,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,140,659
Farm Estimated Season Revenue$3,077,719
Pro Remaining Season Days104
Pro Expenses Per Days$664,496
Pro Estimated Expenses$69,107,584
Farm Remaining Season Days104
Farm Expenses Per Days$12,081
Farm Estimated Expenses$1,256,424
Estimated Season Expenses$70,364,008
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$14,320,165
Projected Bank Account($4,825,465)

Pro Players Salaries

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

Farm Players Salaries

Matthew Maggio $95,000 (1)
Christian Kyrou $87,833 (1)
Nikita Grebenkin $87,500 (3)
Gabriel Szturc $87,000 (3)
Victor Mancini $87,000 (2)
Tucker Robertson $87,000 (1)
Marek Alscher $86,500 (3)
Tyler Boucher $86,333 (1)
Sandis Vilmanis $85,500 (3)
Artur Akhtyamov $85,167 (3)
Felix Unger Sorum $83,167 (3)
Corey Andonovski $77,500 (1)
Trevor Lewis $77,500 (1)
Aaron Ness $77,500 (1)
Mac Hollowell $77,500 (1)
Carson Golder $77,500 (1)
Lucas Edmonds $77,500 (1)
Raivis Ansons $77,500 (1)
Jack Millar $77,500 (1)
Liam Foudy $77,500 (1)
Eetu Makiniemi $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,655,500
Year 2026 : $601,834
Year 2027 : $514,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,560,500
Year 2026 : $601,834
Year 2027 : $514,834
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - $100 - 5 759 - 95,98%
Level 2: 5000 - $60 - 4 771 - 95,41%
Level 3: 2000 - $40 - 1 913 - 95,63%
Level 4: 4000 - $30 - 2 620 - 65,50%
Luxury : 1000 - $200 - 933 - 93,27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 635 - 81,73%
Farm Level 2: 1000 - $15 - 935 - 93,50%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 995 - 88,86%
Average Income per Game$1,793,590
Year to Date Revenue$19,729,493
Farm
Home Games Left30
Average Attendance - %2 570 - 85,65%
Average Income per Game$106,144
Year to Date Revenue$1,167,579

Expense

Pro Players Total Salaries$78,432,166
Farm Players Total Salaries$1,486,952
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$19,376,125
Farm Year To Date Expenses$526,280
Pro Salary Cap To Date$18,707,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,807,708
Farm Estimated Season Revenue$3,184,306
Pro Remaining Season Days104
Pro Expenses Per Days$557,973
Pro Estimated Expenses$58,029,192
Farm Remaining Season Days104
Farm Expenses Per Days$10,894
Farm Estimated Expenses$1,132,976
Estimated Season Expenses$59,162,168
Season Salary Cap$81,042,166
Estimate Under Maximum Salary Cap of $96,500,000$15,457,834
Estimate Over Minimum Salary Cap of $71,300,000 $9,742,166
Current Bank Account$48,982,990
Projected Bank Account$46,812,836

Pro Players Salaries

Evan Bouchard $10,500,000 (4)
Morgan Rielly $7,500,000 (2)
Alex Gallant $7,000,000 (1)
Neal Pionk $7,000,000 (4)
Casey Mittelstadt $5,575,000 (2)
Rasmus Ristolainen $5,100,000 (2)
Michael Bunting $4,500,000 (1)
Filip Chytil $4,437,500 (2)
Dawson Mercer $4,000,000 (2)
Jack Quinn $3,375,000 (2)
Mathieu Olivier $3,000,000 (4)
Evan Rodrigues $3,000,000 (2)
Logan O'Connor (Out of Payroll) $2,500,000 (5)
Pontus Holmberg $1,550,000 (2)
Ilya Samsonov $1,500,000 (1)
Steven Lorentz $1,350,000 (3)
Dalibor Dvorsky $918,333 (3)
Callum Tung $872,500 (3)
Ethan Del Mastro $853,833 (1)
Keith Petruzzelli (Out of Payroll) $800,000 (1)
Marcus Johansson $800,000 (1)
Nathan Bastian $775,000 (1)
Cam Dineen $775,000 (1)
Joona Koppanen $775,000 (1)
Torey Krug $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $79,232,166
Year 2026 : $60,678,333
Year 2027 : $26,140,833
Year 2028 : $23,000,000
Salary Average Commitment
Year 2025 : $68,694,666
Year 2026 : $50,140,833
Year 2027 : $26,140,833
Year 2028 : $23,000,000
Salary Cap with 1 Way Contract
Year 2025 : $79,232,166
Year 2026 : $60,678,333
Year 2027 : $26,140,833
Year 2028 : $23,000,000

Farm Players Salaries

Nathan Gaucher $112,917 (2)
Nico Myatovic $89,667 (2)
Reid Schaefer $88,667 (2)
Jakub Demek $85,168 (1)
Ty Smith $85,000 (1)
Michael Sgarbossa $85,000 (1)
Samuel Helenius $80,533 (1)
Matthew Kessel $80,000 (1)
Filip Roos $80,000 (1)
Jon-Randall Avon $80,000 (1)
Lucas Condotta $77,500 (2)
Dylan Garand $77,500 (1)
Hunter Drew $77,500 (1)
Ashton Sautner $77,500 (1)
Owen Sillinger $77,500 (1)
Scott Reedy $77,500 (1)
Blake McLaughlin (Out of Payroll) $77,500 (1)
Chris Ortiz (Out of Payroll) $77,500 (1)
Hudson Fasching $77,500 (1)
Vadim Zherenko $77,500 (1)
Total Farm Players20
Salary Commitment
Year 2025 : $1,641,952
Year 2026 : $368,751
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,641,952
Year 2026 : $368,751
Year 2027 : $0
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 650 - 94,17%
Level 2: 5000 - $60 - 4 799 - 95,98%
Level 3: 2000 - $35 - 1 932 - 96,59%
Level 4: 4000 - $20 - 3 915 - 97,88%
Luxury : 1000 - $200 - 968 - 96,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 631 - 81,55%
Farm Level 2: 1000 - $15 - 936 - 93,59%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 264 - 95,91%
Average Income per Game$1,776,886
Year to Date Revenue$19,545,747
Farm
Home Games Left31
Average Attendance - %2 567 - 85,56%
Average Income per Game$105,974
Year to Date Revenue$1,059,738

Expense

Pro Players Total Salaries$85,506,207
Farm Players Total Salaries$2,345,166
Coaches Total Salaries$670,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,982,779
Farm Year To Date Expenses$652,254
Pro Salary Cap To Date$22,982,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,306,583
Farm Estimated Season Revenue$3,285,188
Pro Remaining Season Days104
Pro Expenses Per Days$606,382
Pro Estimated Expenses$63,063,728
Farm Remaining Season Days104
Farm Expenses Per Days$17,008
Farm Estimated Expenses$1,768,832
Estimated Season Expenses$64,832,560
Season Salary Cap$86,176,207
Estimate Under Maximum Salary Cap of $96,500,000$10,323,793
Estimate Over Minimum Salary Cap of $71,300,000 $14,876,207
Current Bank Account$32,267,804
Projected Bank Account$24,027,015

Pro Players Salaries

Seth Jones $9,500,000 (2)
Bo Horvat $8,500,000 (3)
Brady Tkachuk $8,205,714 (2)
Jared Spurgeon $7,575,000 (2)
Alexis Lafreniere $7,450,000 (5)
Nico Hischier $7,250,000 (2)
Tage Thompson $7,142,857 (2)
Mackenzie Blackwood $5,250,000 (5)
Alex Vlasic $4,600,000 (4)
John Tavares $4,388,420 (4)
Timothy Liljegren $3,000,000 (1)
Anthony Mantha $2,500,000 (1)
Ryan Poehling $1,900,000 (1)
Jack Drury $1,725,000 (1)
Beck Malenstyn $1,350,000 (1)
Travis Hamonic $1,000,000 (1)
Jackson Blake $905,883 (1)
Zack Bolduc $863,333 (3)
Uvis Balinskis $850,000 (1)
Marc-Andre Fleury $775,000 (1)
Chris Tanev $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $85,506,207
Year 2026 : $70,725,324
Year 2027 : $31,051,753
Year 2028 : $21,688,420
Salary Average Commitment
Year 2025 : $75,074,302
Year 2026 : $60,293,419
Year 2027 : $30,568,419
Year 2028 : $21,205,086
Salary Cap with 1 Way Contract
Year 2025 : $85,506,207
Year 2026 : $70,725,324
Year 2027 : $31,051,753
Year 2028 : $21,688,420

Farm Players Salaries

Adam Klapka $125,000 (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)
Tristan Lennox $86,750 (3)
Justin Ertel $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)
Cam Thiesing $77,500 (1)
Justin Gill $77,500 (1)
Wyatte Wylie $77,500 (1)
Nathan Legare $77,500 (1)
Joel Teasdale $77,500 (1)
Patrick Giles $77,500 (1)
Dylan Gambrell $77,500 (1)
Olivier Rodrigue $77,500 (1)
Sammy Blais $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,345,166
Year 2026 : $714,499
Year 2027 : $346,166
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,239,333
Year 2026 : $723,666
Year 2027 : $346,166
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - $165 - 2 977 - 49,62%
Level 2: 5000 - $99 - 2 581 - 51,62%
Level 3: 2000 - $79 - 832 - 41,62%
Level 4: 4000 - $39 - 1 985 - 49,63%
Luxury : 1000 - $224 - 698 - 69,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 294 - 64,70%
Farm Level 2: 1000 - $25 - 508 - 50,83%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9 073 - 50,41%
Average Income per Game$1,558,823
Year to Date Revenue$17,147,056
Farm
Home Games Left30
Average Attendance - %1 802 - 60,08%
Average Income per Game$105,696
Year to Date Revenue$1,162,655

Expense

Pro Players Total Salaries$89,225,175
Farm Players Total Salaries$1,858,583
Coaches Total Salaries$970,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,055,719
Farm Year To Date Expenses$531,836
Pro Salary Cap To Date$21,985,297
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,764,698
Farm Estimated Season Revenue$3,170,877
Pro Remaining Season Days104
Pro Expenses Per Days$634,755
Pro Estimated Expenses$66,014,520
Farm Remaining Season Days104
Farm Expenses Per Days$13,511
Farm Estimated Expenses$1,405,144
Estimated Season Expenses$67,419,664
Season Salary Cap$86,195,175
Estimate Under Maximum Salary Cap of $96,500,000$10,304,825
Estimate Over Minimum Salary Cap of $71,300,000 $14,895,175
Current Bank Account$12,232,596
Projected Bank Account($5,251,493)

Pro Players Salaries

Mathew Barzal $9,150,000 (4)
Jordan Kyrou $8,125,000 (2)
Valeri Nichushkin $6,125,000 (2)
Trevor Zegras $5,750,000 (1)
Adam Larsson $5,250,000 (3)
Anton Lundell $5,000,000 (3)
Jean-Gabriel Pageau $5,000,000 (1)
Joey Daccord $5,000,000 (4)
Morgan Frost $4,375,000 (2)
Will Borgen $4,100,000 (4)
Marcus Pettersson $4,025,175 (1)
Jonathan Drouin $4,000,000 (2)
Jamie Benn (Out of Payroll) $4,000,000 (1)
Eeli Tolvanen $3,475,000 (1)
Henri Jokiharju $3,000,000 (3)
Josh Anderson $2,750,000 (2)
Yegor Chinakhov $2,100,000 (1)
Luke Evangelista $1,850,000 (1)
Jonathan Quick $1,850,000 (1)
Anthony DeAngelo $1,750,000 (1)
Jan Rutta $1,000,000 (1)
Riley Tufte $775,000 (1)
Nick Blankenburg $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $89,225,175
Year 2026 : $56,875,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $82,800,175
Year 2026 : $49,450,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,225,175
Year 2026 : $56,875,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000

Farm Players Salaries

Oliver Kylington $92,500 (1)
Joel Blomqvist $92,500 (1)
Joakim Kemell $91,833 (1)
Ondrej Pavel (Out of Payroll) $87,000 (1)
Brett Berard $86,750 (1)
Brandt Clarke $86,333 (1)
Matt Martin $85,000 (1)
Ty Nelson $83,667 (3)
Jan Bednar $77,500 (1)
Colin White $77,500 (1)
Walker Duehr $77,500 (1)
Calle Rosen $77,500 (1)
Corey Schueneman $77,500 (1)
Jesse Ylonen $77,500 (1)
Joseph Blandisi $77,500 (1)
Derrick Pouliot $77,500 (2)
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)
Greg Meireles $0 (0)
Peter DiLiberatore $0 (0)
Total Farm Players26
Salary Commitment
Year 2025 : $1,945,583
Year 2026 : $238,667
Year 2027 : $83,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,830,583
Year 2026 : $238,667
Year 2027 : $83,667
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - $95 - 5 764 - 96,07%
Level 2: 5000 - $55 - 4 847 - 96,93%
Level 3: 2000 - $30 - 1 967 - 98,33%
Level 4: 4000 - $20 - 3 872 - 96,79%
Luxury : 1000 - $175 - 953 - 95,26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 619 - 80,95%
Farm Level 2: 1000 - $15 - 966 - 96,60%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 402 - 96,68%
Average Income per Game$1,664,799
Year to Date Revenue$18,312,785
Farm
Home Games Left31
Average Attendance - %2 585 - 86,17%
Average Income per Game$106,021
Year to Date Revenue$1,060,211

Expense

Pro Players Total Salaries$84,458,689
Farm Players Total Salaries$2,200,751
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,738,056
Farm Year To Date Expenses$744,298
Pro Salary Cap To Date$22,738,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,943,959
Farm Estimated Season Revenue$3,286,654
Pro Remaining Season Days104
Pro Expenses Per Days$599,005
Pro Estimated Expenses$62,296,520
Farm Remaining Season Days104
Farm Expenses Per Days$19,724
Farm Estimated Expenses$2,051,296
Estimated Season Expenses$64,347,816
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$46,706,522
Projected Bank Account$35,589,319

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)
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 (Out of Payroll) $77,500 (1)
Carter Gylander $77,500 (1)
Jimmy Vesey $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,278,251
Year 2026 : $895,167
Year 2027 : $166,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,220,751
Year 2026 : $895,167
Year 2027 : $166,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - $100 - 5 625 - 93,75%
Level 2: 5000 - $70 - 3 646 - 72,93%
Level 3: 2000 - $42 - 1 863 - 93,14%
Level 4: 4000 - $25 - 3 690 - 92,25%
Luxury : 1000 - $195 - 945 - 94,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 526 - 76,30%
Farm Level 2: 1000 - $15 - 961 - 96,08%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 769 - 87,61%
Average Income per Game$1,747,024
Year to Date Revenue$19,217,259
Farm
Home Games Left30
Average Attendance - %2 487 - 82,89%
Average Income per Game$101,055
Year to Date Revenue$1,111,608

Expense

Pro Players Total Salaries$85,313,333
Farm Players Total Salaries$2,063,999
Coaches Total Salaries$120,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,716,112
Farm Year To Date Expenses$579,743
Pro Salary Cap To Date$22,716,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,410,706
Farm Estimated Season Revenue$3,031,658
Pro Remaining Season Days104
Pro Expenses Per Days$601,221
Pro Estimated Expenses$62,526,984
Farm Remaining Season Days104
Farm Expenses Per Days$14,958
Farm Estimated Expenses$1,555,632
Estimated Season Expenses$64,082,616
Season Salary Cap$85,433,333
Estimate Under Maximum Salary Cap of $96,500,000$11,066,667
Estimate Over Minimum Salary Cap of $71,300,000 $14,133,333
Current Bank Account($2,701,005)
Projected Bank Account($11,341,257)

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
Kirill Kaprizov $9,000,000 (1)
Jake Guentzel $9,000,000 (4)
Damon Severson $6,250,000 (3)
Kris Letang $6,100,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Cam York $5,150,000 (5)
Kyle Palmieri $4,750,000 (2)
Jake Neighbours $3,750,000 (2)
Simon Holmstrom $3,625,000 (2)
Oliver Ekman-Larsson $3,500,000 (3)
Adam Lowry $3,250,000 (1)
Sam Montembeault $3,150,000 (3)
Joel Armia $2,500,000 (2)
Isac Lundestrom $1,300,000 (2)
Zach Bogosian $1,250,000 (1)
Gage Goncalves $1,200,000 (2)
Matt Murray $1,000,000 (1)
Adam Fantilli $950,000 (1)
P.O Joseph $950,000 (1)
Lian Bichsel $918,333 (2)
Arttu Hyry $870,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $85,313,333
Year 2026 : $63,663,333
Year 2027 : $38,650,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $71,538,333
Year 2026 : $58,188,333
Year 2027 : $33,175,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $85,313,333
Year 2026 : $63,663,333
Year 2027 : $38,650,000
Year 2028 : $25,750,000

Farm Players Salaries

Simon Nemec $416,833 (1)
Artem Duda $95,000 (3)
Gavin Brindley $95,000 (3)
Luca Cagnoni $89,500 (3)
Kyle Masters $86,500 (1)
Brennan Othmann $86,333 (1)
Arturs Silovs $85,000 (1)
Emmitt Finnie $84,500 (3)
Carl Lindbom $84,000 (3)
Josh Filmon $83,833 (3)
Mitchell Chaffee $80,000 (1)
Ville Heinola $80,000 (1)
Jaxson Stauber $77,500 (2)
John Hayden $77,500 (2)
Scott Perunovich $77,500 (1)
Boris Katchouk $77,500 (1)
Julien Gauthier $77,500 (1)
Aatu Jamsen $77,500 (1)
Martin Chromiak $77,500 (1)
Case McCarthy $77,500 (1)
Brandon Bussi $77,500 (1)
Luke Henman $0 (0)
Blade Jenkins $0 (0)
Chaz Lucius $0 (0)
Skyler Brind'Amour $0 (0)
Aidan McDonough $0 (0)
Anders Bjork $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,063,999
Year 2026 : $686,833
Year 2027 : $531,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,948,999
Year 2026 : $686,833
Year 2027 : $531,833
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - $100 - 5 697 - 94,95%
Level 2: 5000 - $60 - 4 776 - 95,51%
Level 3: 2000 - $35 - 1 935 - 96,75%
Level 4: 4000 - $20 - 3 871 - 96,78%
Luxury : 1000 - $200 - 949 - 94,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 602 - 80,10%
Farm Level 2: 1000 - $15 - 972 - 97,25%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 228 - 95,71%
Average Income per Game$1,774,820
Year to Date Revenue$19,523,022
Farm
Home Games Left30
Average Attendance - %2 574 - 85,82%
Average Income per Game$105,279
Year to Date Revenue$1,158,066

Expense

Pro Players Total Salaries$81,161,666
Farm Players Total Salaries$2,131,500
Coaches Total Salaries$1,026,306
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,222,795
Farm Year To Date Expenses$591,982
Pro Salary Cap To Date$22,222,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,244,605
Farm Estimated Season Revenue$3,158,362
Pro Remaining Season Days104
Pro Expenses Per Days$578,366
Pro Estimated Expenses$60,150,064
Farm Remaining Season Days104
Farm Expenses Per Days$15,433
Farm Estimated Expenses$1,605,032
Estimated Season Expenses$61,755,096
Season Salary Cap$82,187,972
Estimate Under Maximum Salary Cap of $96,500,000$14,312,028
Estimate Over Minimum Salary Cap of $71,300,000 $10,887,972
Current Bank Account$80,161,977
Projected Bank Account$74,809,848

Pro Players Salaries

Drew Doughty $11,000,000 (2)
Sergei Bobrovsky $10,000,000 (1)
Zach Werenski $9,583,333 (3)
Sam Reinhart $8,625,000 (4)
Juraj Slafkovsky $7,600,000 (5)
Pavel Zacha $4,750,000 (2)
Trevor Moore $4,200,000 (2)
Ryan Donato $4,000,000 (4)
Connor Clifton $3,333,333 (1)
Nick Seeler $2,700,000 (3)
Connor Zary (Out of Payroll) $1,850,000 (1)
Brandon Duhaime $1,850,000 (1)
Blake Lizotte $1,850,000 (1)
Teddy Blueger $1,800,000 (1)
Alex Lyon $1,500,000 (2)
Jordan Spence $1,500,000 (1)
Kiefer Sherwood $1,500,000 (1)
Alec Martinez $1,000,000 (1)
Rasmus Kupari $950,000 (1)
Will Smith $950,000 (2)
Emil Lilleberg $870,000 (2)
Mikey Eyssimont $800,000 (1)
Mark Jankowski $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $83,011,666
Year 2026 : $55,778,333
Year 2027 : $32,508,333
Year 2028 : $20,225,000
Salary Average Commitment
Year 2025 : $79,436,666
Year 2026 : $52,203,333
Year 2027 : $32,508,333
Year 2028 : $20,225,000
Salary Cap with 1 Way Contract
Year 2025 : $83,011,666
Year 2026 : $55,778,333
Year 2027 : $32,508,333
Year 2028 : $20,225,000

Farm Players Salaries

Stian Solberg $97,500 (3)
Hunter Brzustewicz $95,000 (3)
Andrew Poturalski $95,000 (1)
Aleksei Kolosov $92,500 (3)
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)
Samuel Bolduc $77,500 (1)
Mason Jobst $77,500 (1)
Dominik Shine $77,500 (1)
Vyacheslav Buteyets $77,500 (1)
Callahan Burke $77,500 (1)
Anton Blidh $77,500 (1)
Brandon Scanlin $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)
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 Players28
Salary Commitment
Year 2025 : $2,131,500
Year 2026 : $620,333
Year 2027 : $285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,954,667
Year 2026 : $616,000
Year 2027 : $285,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - $95 - 5 717 - 95,28%
Level 2: 5000 - $54 - 4 807 - 96,14%
Level 3: 2000 - $33 - 1 937 - 96,83%
Level 4: 4000 - $22 - 3 915 - 97,88%
Luxury : 1000 - $165 - 969 - 96,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 546 - 77,30%
Farm Level 2: 1000 - $15 - 950 - 95,03%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 344 - 96,36%
Average Income per Game$1,657,689
Year to Date Revenue$18,234,575
Farm
Home Games Left31
Average Attendance - %2 496 - 83,21%
Average Income per Game$101,863
Year to Date Revenue$1,018,632

Expense

Pro Players Total Salaries$91,076,647
Farm Players Total Salaries$2,131,382
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,394,695
Farm Year To Date Expenses$569,791
Pro Salary Cap To Date$24,394,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,730,659
Farm Estimated Season Revenue$3,157,759
Pro Remaining Season Days104
Pro Expenses Per Days$647,195
Pro Estimated Expenses$67,308,280
Farm Remaining Season Days104
Farm Expenses Per Days$15,432
Farm Estimated Expenses$1,604,928
Estimated Season Expenses$68,913,208
Season Salary Cap$91,961,647
Estimate Under Maximum Salary Cap of $96,500,000$4,538,353
Estimate Over Minimum Salary Cap of $71,300,000 $20,661,647
Current Bank Account$24,234,244
Projected Bank Account$8,209,454

Pro Players Salaries

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

Farm Players Salaries

Jacob Fowler $92,300 (3)
Filip Bystedt $91,833 (3)
Jonathan Lekkerimaki $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)
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 Players28
Salary Commitment
Year 2025 : $2,131,382
Year 2026 : $869,799
Year 2027 : $787,299
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,053,549
Year 2026 : $869,799
Year 2027 : $787,299
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - $75 - 5 928 - 98,80%
Level 2: 5000 - $65 - 4 750 - 95,00%
Level 3: 2000 - $45 - 1 519 - 75,96%
Level 4: 4000 - $35 - 2 232 - 55,79%
Luxury : 1000 - $125 - 992 - 99,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 441 - 72,03%
Farm Level 2: 1000 - $20 - 622 - 62,23%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 422 - 85,68%
Average Income per Game$1,525,610
Year to Date Revenue$16,781,706
Farm
Home Games Left30
Average Attendance - %2 063 - 68,76%
Average Income per Game$104,400
Year to Date Revenue$1,148,402

Expense

Pro Players Total Salaries$82,090,000
Farm Players Total Salaries$2,059,917
Coaches Total Salaries$935,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,017,717
Farm Year To Date Expenses$554,366
Pro Salary Cap To Date$22,017,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,768,289
Farm Estimated Season Revenue$3,132,005
Pro Remaining Season Days104
Pro Expenses Per Days$584,218
Pro Estimated Expenses$60,758,672
Farm Remaining Season Days104
Farm Expenses Per Days$14,971
Farm Estimated Expenses$1,556,984
Estimated Season Expenses$62,315,656
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$24,007,159
Projected Bank Account$10,591,797

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 (Out of Payroll) $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)
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 Players25
Salary Commitment
Year 2025 : $2,059,917
Year 2026 : $668,417
Year 2027 : $341,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,972,417
Year 2026 : $668,417
Year 2027 : $341,417
Year 2028 : $0

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - $60 - 5 987 - 99,78%
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 - 1 939 - 96,93%
Farm Level 2: 1000 - $10 - 990 - 99,03%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 987 - 99,93%
Average Income per Game$1,052,253
Year to Date Revenue$12,627,035
Farm
Home Games Left30
Average Attendance - %2 929 - 97,63%
Average Income per Game$101,408
Year to Date Revenue$1,115,490

Expense

Pro Players Total Salaries$83,359,769
Farm Players Total Salaries$1,995,250
Coaches Total Salaries$2,160,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,863,695
Farm Year To Date Expenses$541,857
Pro Salary Cap To Date$22,863,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,515,335
Farm Estimated Season Revenue$3,042,245
Pro Remaining Season Days104
Pro Expenses Per Days$601,829
Pro Estimated Expenses$62,590,216
Farm Remaining Season Days104
Farm Expenses Per Days$14,474
Farm Estimated Expenses$1,505,296
Estimated Season Expenses$64,095,512
Season Salary Cap$85,519,769
Estimate Under Maximum Salary Cap of $96,500,000$10,980,231
Estimate Over Minimum Salary Cap of $71,300,000 $14,219,769
Current Bank Account$4,061,982
Projected Bank Account($26,475,950)

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
Nick Suzuki $7,875,000 (2)
Jason Robertson (Out of Payroll) $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)
Jonatan Berggren $1,825,000 (1)
Robby Fabbri $1,500,000 (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)
Daniil Tarasov $1,050,000 (1)
Mavrik Bourque $950,000 (1)
Tyler Tucker $925,000 (2)
Jani Nyman $891,667 (3)
Zachary L'Heureux $863,333 (1)
Nick Cousins $825,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $83,359,769
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Average Commitment
Year 2025 : $63,334,769
Year 2026 : $38,979,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Cap with 1 Way Contract
Year 2025 : $83,359,769
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102

Farm Players Salaries

Jacob Quillan $87,500 (2)
Dylan Wendt $87,000 (2)
Aleksanteri Kaskimaki $87,000 (3)
Nikita Novikov $86,750 (1)
Robert Hagg $85,000 (1)
Sasha Pastujov $82,500 (1)
Matt Rempe $82,000 (1)
Jacob Ingham $80,000 (1)
Mitchell Vande Sompel $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)
Gabriel Dumont $77,500 (1)
Ethen Frank $77,500 (1)
Marshall Rifai $77,500 (2)
Ronan Seeley $77,500 (1)
Henri Nikkanen $77,500 (1)
Pheonix Copley $77,500 (1)
Jake Livingstone $77,500 (1)
Carson Bantle $77,500 (1)
Jackson Dorrington $77,500 (1)
Dyllan Gill $77,500 (1)
Joe Hicketts $77,500 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $1,995,250
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,822,750
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 - 5 781 - 96,35%
Level 2: 5000 - $60 - 4 846 - 96,92%
Level 3: 2000 - $35 - 1 922 - 96,12%
Level 4: 4000 - $20 - 3 812 - 95,29%
Luxury : 1000 - $200 - 965 - 96,55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 539 - 76,95%
Farm Level 2: 1000 - $15 - 939 - 93,88%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 326 - 96,26%
Average Income per Game$1,796,123
Year to Date Revenue$19,757,348
Farm
Home Games Left30
Average Attendance - %2 478 - 82,59%
Average Income per Game$101,237
Year to Date Revenue$1,113,604

Expense

Pro Players Total Salaries$75,715,833
Farm Players Total Salaries$1,814,967
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$7,400,000
Pro Year To Date Expenses$19,985,895
Farm Year To Date Expenses$529,854
Pro Salary Cap To Date$19,985,895
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,883,676
Farm Estimated Season Revenue$3,037,102
Pro Remaining Season Days104
Pro Expenses Per Days$537,435
Pro Estimated Expenses$55,893,240
Farm Remaining Season Days104
Farm Expenses Per Days$13,204
Farm Estimated Expenses$1,373,216
Estimated Season Expenses$57,266,456
Season Salary Cap$83,775,833
Estimate Under Maximum Salary Cap of $96,500,000$12,724,167
Estimate Over Minimum Salary Cap of $71,300,000 $12,475,833
Current Bank Account$74,926,753
Projected Bank Account$74,581,075

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)
Jake DeBrusk $5,000,000 (4)
Jesperi Kotkaniemi $4,820,000 (1)
Andrew Mangiapane $3,600,000 (2)
Thomas Novak $3,500,000 (2)
Joel Hofer $3,400,000 (2)
Philip Tomasino $1,750,000 (1)
Tyler Kleven $1,600,000 (2)
Mark Kastelic $1,566,667 (3)
Vitek Vanecek $1,500,000 (1)
Brayden Pachal $1,187,500 (2)
Ryan Shea $900,000 (1)
Conor Geekie $866,666 (2)
Dylan Coghlan $775,000 (1)
Travis Boyd $775,000 (1)
Tomas Nosek $775,000 (1)
Brendan Smith $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $75,715,833
Year 2026 : $52,820,833
Year 2027 : $29,666,667
Year 2028 : $23,000,000
Salary Average Commitment
Year 2025 : $67,675,451
Year 2026 : $43,500,416
Year 2027 : $29,483,750
Year 2028 : $23,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,715,833
Year 2026 : $52,820,833
Year 2027 : $29,666,667
Year 2028 : $23,000,000

Farm Players Salaries

Konsta Helenius $97,500 (3)
Ryan Carpenter $95,000 (1)
Liam Ohgren $88,667 (3)
Nikolas Matinpalo $87,500 (2)
Victor Ostman $87,000 (2)
Leo Loof $86,550 (1)
Vincent Iorio $86,333 (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)
Mason Shaw $77,500 (1)
Ethan Bear $77,500 (1)
Andre Lee $77,500 (2)
Sam Gagner $77,500 (1)
Ruslan Khazheyev $77,500 (1)
Luke Philp $77,500 (1)
Tristen Nielsen $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Pavel Cajan $77,500 (1)
Brett Seney $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,814,967
Year 2026 : $438,167
Year 2027 : $186,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,814,967
Year 2026 : $438,167
Year 2027 : $186,167
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - $95 - 5 784 - 96,40%
Level 2: 5000 - $60 - 4 746 - 94,91%
Level 3: 2000 - $45 - 1 464 - 73,21%
Level 4: 4000 - $27 - 2 927 - 73,18%
Luxury : 1000 - $210 - 729 - 72,93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 976 - 98,82%
Farm Level 2: 1000 - $10 - 995 - 99,52%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 650 - 86,94%
Average Income per Game$1,687,071
Year to Date Revenue$20,244,849
Farm
Home Games Left30
Average Attendance - %2 972 - 99,05%
Average Income per Game$85,503
Year to Date Revenue$940,534

Expense

Pro Players Total Salaries$83,706,667
Farm Players Total Salaries$2,373,667
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$5,475,000
Pro Year To Date Expenses$20,880,640
Farm Year To Date Expenses$685,182
Pro Salary Cap To Date$20,880,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,925,052
Farm Estimated Season Revenue$2,565,093
Pro Remaining Season Days104
Pro Expenses Per Days$593,709
Pro Estimated Expenses$61,745,736
Farm Remaining Season Days104
Farm Expenses Per Days$17,138
Farm Estimated Expenses$1,782,352
Estimated Season Expenses$63,528,088
Season Salary Cap$89,841,667
Estimate Under Maximum Salary Cap of $96,500,000$6,658,333
Estimate Over Minimum Salary Cap of $71,300,000 $18,541,667
Current Bank Account$44,204,317
Projected Bank Account$32,166,374

Pro Players Salaries

Travis Konecny $8,750,000 (5)
Kevin Fiala $7,875,000 (1)
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 (Out of Payroll) $5,000,000 (2)
Ilya Mikheyev $4,750,000 (1)
Viktor Arvidsson $4,000,000 (1)
Nate Schmidt $3,500,000 (3)
Dakota Joshua $3,250,000 (3)
Ryker Evans $2,050,000 (2)
Victor Olofsson $1,575,000 (1)
Colin Miller $1,500,000 (1)
Andreas Athanasiou $950,000 (1)
Craig Smith $950,000 (1)
Lane Hutson $950,000 (1)
Emil Bemstrom $850,000 (1)
Adam Sykora $806,667 (2)
Jack Thompson $800,000 (1)
Alex Belzile $775,000 (1)
Zach Aston-Reese $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $83,706,667
Year 2026 : $57,956,667
Year 2027 : $30,600,000
Year 2028 : $16,100,000
Salary Average Commitment
Year 2025 : $76,731,667
Year 2026 : $50,981,667
Year 2027 : $23,625,000
Year 2028 : $16,100,000
Salary Cap with 1 Way Contract
Year 2025 : $83,706,667
Year 2026 : $57,956,667
Year 2027 : $30,600,000
Year 2028 : $16,100,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Mikulas Hovorka $95,000 (2)
Rasmus Asplund $95,000 (1)
Noah Gregor $95,000 (1)
Noah Warren $86,500 (2)
James Malatesta $84,167 (2)
Jackson Edward $83,167 (3)
Jakub Brabenec $82,333 (1)
Andrew Agozzino $77,500 (1)
Axel Jonsson-Fjallby $77,500 (1)
Steven Santini $77,500 (1)
Connor Mackey $77,500 (1)
Rem Pitlick $77,500 (1)
Brian Halonen $77,500 (1)
Reese Johnson $77,500 (1)
Jamieson Rees $77,500 (1)
Brandon Biro $77,500 (1)
Brandon Halverson $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 Players29
Salary Commitment
Year 2025 : $2,373,667
Year 2026 : $426,334
Year 2027 : $160,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,298,667
Year 2026 : $426,334
Year 2027 : $160,667
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 810 - 96,83%
Level 2: 5000 - $50 - 4 819 - 96,39%
Level 3: 2000 - $30 - 1 957 - 97,86%
Level 4: 4000 - $10 - 3 999 - 99,97%
Luxury : 1000 - $160 - 986 - 98,59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 629 - 81,45%
Farm Level 2: 1000 - $15 - 957 - 95,72%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 571 - 97,62%
Average Income per Game$1,520,225
Year to Date Revenue$16,722,478
Farm
Home Games Left30
Average Attendance - %2 586 - 86,21%
Average Income per Game$106,345
Year to Date Revenue$1,169,798

Expense

Pro Players Total Salaries$89,717,857
Farm Players Total Salaries$2,118,166
Coaches Total Salaries$775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,205,634
Farm Year To Date Expenses$607,532
Pro Salary Cap To Date$25,205,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,606,758
Farm Estimated Season Revenue$3,190,358
Pro Remaining Season Days104
Pro Expenses Per Days$636,851
Pro Estimated Expenses$66,232,504
Farm Remaining Season Days104
Farm Expenses Per Days$15,339
Farm Estimated Expenses$1,595,256
Estimated Season Expenses$67,827,760
Season Salary Cap$90,492,857
Estimate Under Maximum Salary Cap of $96,500,000$6,007,143
Estimate Over Minimum Salary Cap of $71,300,000 $19,192,857
Current Bank Account$26,234,240
Projected Bank Account$7,203,596

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 (Out of Payroll) $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 (1)
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)
Christian Fischer $975,000 (1)
Jayson Megna $950,000 (1)
Parker Kelly $825,000 (1)
Alexandar Georgiev $825,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,717,857
Year 2026 : $50,687,500
Year 2027 : $24,350,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $88,967,857
Year 2026 : $46,458,333
Year 2027 : $23,425,000
Year 2028 : $16,200,000
Salary Cap with 1 Way Contract
Year 2025 : $95,717,857
Year 2026 : $50,687,500
Year 2027 : $24,350,000
Year 2028 : $17,000,000

Farm Players Salaries

Joshua Brown $100,000 (2)
Klim Kostin $95,000 (1)
Kevin Gravel $95,000 (1)
Grant Hutton $92,500 (1)
Nikita Chibrikov $87,583 (1)
Christoffer Sedoff $87,000 (1)
Ole Julian Bjorgvik-Holm $82,500 (3)
Aleksi Heimosalmi $80,583 (3)
Gabriel Carriere $80,500 (1)
Ryan Sandelin $77,500 (1)
John Stevens $77,500 (1)
Hayden Hodgson $77,500 (1)
Santeri Hatakka $77,500 (1)
Dillon Heatherington $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Mitchell Weeks $77,500 (1)
Zack MacEwen $77,500 (1)
Cole Bardreau $77,500 (1)
Mark Senden $77,500 (1)
Anthony Richard $77,500 (1)
Nate Smith $77,500 (1)
Nicolas Mattinen $77,500 (1)
Mitch Gibson $77,500 (1)
Samuel Knazko $77,500 (1)
Brendan Furry $77,500 (1)
Jeffrey Viel $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,118,166
Year 2026 : $263,083
Year 2027 : $163,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,060,666
Year 2026 : $263,083
Year 2027 : $163,083
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 813 - 96,89%
Level 2: 5000 - $60 - 4 906 - 98,13%
Level 3: 2000 - $35 - 1 916 - 95,80%
Level 4: 4000 - $20 - 3 948 - 98,69%
Luxury : 1000 - $200 - 948 - 94,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 555 - 77,75%
Farm Level 2: 1000 - $15 - 947 - 94,68%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 531 - 97,39%
Average Income per Game$1,804,733
Year to Date Revenue$21,656,793
Farm
Home Games Left30
Average Attendance - %2 502 - 83,39%
Average Income per Game$102,255
Year to Date Revenue$1,124,800

Expense

Pro Players Total Salaries$86,575,000
Farm Players Total Salaries$2,498,163
Coaches Total Salaries$1,030,975
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$24,104,176
Farm Year To Date Expenses$689,442
Pro Salary Cap To Date$24,104,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,337,250
Farm Estimated Season Revenue$3,067,636
Pro Remaining Season Days104
Pro Expenses Per Days$616,479
Pro Estimated Expenses$64,113,816
Farm Remaining Season Days104
Farm Expenses Per Days$18,057
Farm Estimated Expenses$1,877,928
Estimated Season Expenses$65,991,744
Season Salary Cap$89,605,975
Estimate Under Maximum Salary Cap of $96,500,000$6,894,025
Estimate Over Minimum Salary Cap of $71,300,000 $18,305,975
Current Bank Account$31,955,355
Projected Bank Account$21,368,497

Pro Players Salaries

Alex Pietrangelo $8,800,000 (2)
Linus Ullmark $8,250,000 (4)
Alex DeBrincat $7,875,000 (2)
Cole Caufield $7,850,000 (2)
Patrick Kane $5,900,000 (1)
Jonathan Marchessault $5,500,000 (3)
Kevin Bahl $5,350,000 (4)
Patrik Laine $4,350,000 (1)
Pavel Buchnevich $4,000,000 (4)
Noah Cates $4,000,000 (4)
Trent Frederic $3,850,000 (4)
Alexandre Carrier $3,750,000 (2)
Gabriel Landeskog (Out of Payroll) $3,500,000 (4)
Gustav Nyquist $3,250,000 (1)
Jack Roslovic $2,800,000 (1)
Brett Howden $2,500,000 (5)
Wyatt Kaiser $1,700,000 (2)
Egor Zamula $1,700,000 (2)
David Savard $1,500,000 (1)
Emil Heineman $1,100,000 (2)
Calvin Pickard $1,000,000 (1)
Alex Turcotte $775,000 (3)
Ben Meyers $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $90,075,000
Year 2026 : $70,500,000
Year 2027 : $37,725,000
Year 2028 : $31,450,000
Salary Average Commitment
Year 2025 : $84,475,000
Year 2026 : $64,900,000
Year 2027 : $32,125,000
Year 2028 : $31,350,000
Salary Cap with 1 Way Contract
Year 2025 : $90,075,000
Year 2026 : $70,500,000
Year 2027 : $37,725,000
Year 2028 : $31,450,000

Farm Players Salaries

Jesper Wallstedt $220,000 (2)
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)
Matt Kiersted $77,500 (1)
Tobias Bjornfot $77,500 (2)
Jaret Anderson-Dolan $77,500 (1)
Kyle Capobianco $77,500 (1)
Matthew Phillips $77,500 (2)
Calen Addison $77,500 (1)
Jack Ahcan $77,500 (1)
Nick Abruzzese $77,500 (1)
Roby Jarventie $77,500 (1)
Ozzy Wiesblatt $77,500 (2)
Cross Hanas $77,500 (1)
Tanner Dickinson $77,500 (1)
Zach Sawchenko $77,500 (1)
Ethan Frisch $77,500 (1)
Kai Uchacz $77,500 (1)
Nikolai Knyzhov $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2025 : $2,498,164
Year 2026 : $1,316,501
Year 2027 : $523,251
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,440,664
Year 2026 : $1,316,501
Year 2027 : $523,251
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - $85 - 5 855 - 97,58%
Level 2: 5000 - $75 - 3 487 - 69,73%
Level 3: 2000 - $55 - 1 235 - 61,76%
Level 4: 4000 - $40 - 2 015 - 50,38%
Luxury : 1000 - $150 - 993 - 99,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,36%
Farm Level 2: 1000 - $15 - 935 - 93,51%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13 585 - 75,47%
Average Income per Game$1,574,471
Year to Date Revenue$17,319,180
Farm
Home Games Left31
Average Attendance - %2 482 - 82,74%
Average Income per Game$101,581
Year to Date Revenue$1,015,807

Expense

Pro Players Total Salaries$94,554,167
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$24,777,519
Farm Year To Date Expenses$222,649
Pro Salary Cap To Date$24,777,519
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,234,127
Farm Estimated Season Revenue$3,149,002
Pro Remaining Season Days104
Pro Expenses Per Days$671,508
Pro Estimated Expenses$69,836,832
Farm Remaining Season Days104
Farm Expenses Per Days$5,217
Farm Estimated Expenses$542,568
Estimated Season Expenses$70,379,400
Season Salary Cap$95,414,167
Estimate Under Maximum Salary Cap of $96,500,000$1,085,833
Estimate Over Minimum Salary Cap of $71,300,000 $24,114,167
Current Bank Account$42,338,309
Projected Bank Account$22,342,038

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)
Evander Kane $5,125,000 (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)
Joseph Woll $3,666,667 (3)
Zach Whitecloud $2,750,000 (2)
Frederick Gaudreau $2,100,000 (3)
William Carrier $2,000,000 (4)
Kent Johnson $1,800,000 (2)
Nicolas Deslauriers $1,750,000 (1)
Michael Kesselring $1,400,000 (1)
Parker Wotherspoon $1,000,000 (2)
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 Players25
Salary Commitment
Year 2025 : $94,554,167
Year 2026 : $72,016,667
Year 2027 : $45,266,667
Year 2028 : $35,500,000
Salary Average Commitment
Year 2025 : $89,679,167
Year 2026 : $67,141,667
Year 2027 : $42,441,667
Year 2028 : $34,075,000
Salary Cap with 1 Way Contract
Year 2025 : $94,554,167
Year 2026 : $72,016,667
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 - 4 419 - 73,65%
Level 2: 5000 - $65 - 4 635 - 92,71%
Level 3: 2000 - $45 - 1 424 - 71,19%
Level 4: 4000 - $22 - 3 703 - 92,56%
Luxury : 1000 - $225 - 692 - 69,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 966 - 98,32%
Farm Level 2: 1000 - $12 - 970 - 97,02%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 873 - 82,63%
Average Income per Game$1,622,202
Year to Date Revenue$19,466,425
Farm
Home Games Left31
Average Attendance - %2 937 - 97,88%
Average Income per Game$90,592
Year to Date Revenue$905,919

Expense

Pro Players Total Salaries$84,991,666
Farm Players Total Salaries$2,209,100
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,292,433
Farm Year To Date Expenses$597,982
Pro Salary Cap To Date$22,292,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,043,860
Farm Estimated Season Revenue$2,808,349
Pro Remaining Season Days104
Pro Expenses Per Days$604,343
Pro Estimated Expenses$62,851,672
Farm Remaining Season Days104
Farm Expenses Per Days$15,980
Farm Estimated Expenses$1,661,920
Estimated Season Expenses$64,513,592
Season Salary Cap$85,876,666
Estimate Under Maximum Salary Cap of $96,500,000$10,623,334
Estimate Over Minimum Salary Cap of $71,300,000 $14,576,666
Current Bank Account($62,050)
Projected Bank Account($14,723,433)

Pro Players Salaries

Nikolaj Ehlers $8,500,000 (5)
Mikhail Sergachev $8,500,000 (3)
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 (Out of Payroll) $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)
Drew Helleson $1,100,000 (2)
Connor Bedard $950,000 (1)
Michael McCarron $900,000 (1)
Zemgus Girgensons $850,000 (2)
Nathan Walker $775,000 (1)
Derek Ryan $775,000 (1)
Nico Sturm $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,991,666
Year 2026 : $52,516,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000
Salary Average Commitment
Year 2025 : $57,041,666
Year 2026 : $31,891,666
Year 2027 : $24,491,666
Year 2028 : $14,750,000
Salary Cap with 1 Way Contract
Year 2025 : $84,991,666
Year 2026 : $52,516,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000

Farm Players Salaries

Yaroslav Askarov $177,500 (1)
Ben Hutton $97,500 (1)
Carter George $87,500 (3)
Cade Webber $87,500 (2)
Logan Morrison $87,000 (2)
Ville Ottavainen $86,800 (1)
Gavin Hayes $86,500 (3)
Jesper Vikman $85,800 (1)
Travis Dermott $85,000 (1)
Lucas Ciona $83,000 (1)
Spencer Stastney $82,500 (1)
A.J. Greer $77,500 (1)
Kyle Criscuolo $77,500 (1)
Justin Dowling $77,500 (2)
Trevor Carrick $77,500 (1)
Brian Pinho $77,500 (1)
Curtis McKenzie $77,500 (1)
Jakub Vrana $77,500 (1)
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 Players26
Salary Commitment
Year 2025 : $2,209,100
Year 2026 : $426,000
Year 2027 : $174,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,974,100
Year 2026 : $426,000
Year 2027 : $174,000
Year 2028 : $0

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - $100 - 5 749 - 95,82%
Level 2: 5000 - $60 - 4 708 - 94,16%
Level 3: 2000 - $35 - 1 942 - 97,10%
Level 4: 4000 - $20 - 3 912 - 97,81%
Luxury : 1000 - $200 - 930 - 92,98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,46%
Farm Level 2: 1000 - $15 - 945 - 94,47%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 241 - 95,79%
Average Income per Game$1,772,466
Year to Date Revenue$21,269,593
Farm
Home Games Left30
Average Attendance - %2 534 - 84,46%
Average Income per Game$103,991
Year to Date Revenue$1,143,896

Expense

Pro Players Total Salaries$91,206,667
Farm Players Total Salaries$1,420,083
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,484,008
Farm Year To Date Expenses$334,088
Pro Salary Cap To Date$24,484,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,401,516
Farm Estimated Season Revenue$3,119,716
Pro Remaining Season Days104
Pro Expenses Per Days$646,526
Pro Estimated Expenses$67,238,704
Farm Remaining Season Days104
Farm Expenses Per Days$10,423
Farm Estimated Expenses$1,083,992
Estimated Season Expenses$68,322,696
Season Salary Cap$91,866,667
Estimate Under Maximum Salary Cap of $96,500,000$4,633,333
Estimate Over Minimum Salary Cap of $71,300,000 $20,566,667
Current Bank Account$26,744,154
Projected Bank Account$12,942,690

Pro Players Salaries

Erik Karlsson $11,500,000 (2)
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)
Nick Foligno $4,500,000 (1)
Keegan Kolesar $2,500,000 (3)
Danton Heinen $2,250,000 (1)
Morgan Barron $1,850,000 (2)
Carl Grundstrom $1,800,000 (1)
Arber Xhekaj $1,300,000 (1)
Macklin Celebrini $975,000 (3)
Noah Juulsen $900,000 (1)
Logan Stankoven $880,000 (1)
Vyacheslav Peksa $851,667 (3)
Dustin Wolf $850,000 (1)
John Leonard $775,000 (1)
Jakob Pelletier $775,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $91,206,667
Year 2026 : $69,951,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000
Salary Average Commitment
Year 2025 : $79,606,667
Year 2026 : $58,351,667
Year 2027 : $26,301,667
Year 2028 : $20,500,000
Salary Cap with 1 Way Contract
Year 2025 : $91,206,667
Year 2026 : $69,951,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000

Farm Players Salaries

Ian Mitchell $95,000 (1)
Kieffer Bellows $95,000 (1)
Nikita Alexandrov $92,500 (1)
Jacob Moverare $92,500 (1)
Harrison Brunicke $87,500 (3)
Miko Matikka $87,000 (3)
Kale Clague $85,000 (1)
Kaedan Korczak $82,500 (1)
Roman Schmidt $80,583 (3)
Sean Farrell $80,000 (1)
Arshdeep Bains $77,500 (2)
Tyce Thompson $77,500 (1)
Oskar Olausson $77,500 (1)
Nolan Maier $77,500 (1)
Nick Grabko $77,500 (1)
William Wallinder $77,500 (1)
Zac Funk $77,500 (1)
Francesco Pinelli $0 (0)
Cameron Crotty $0 (0)
Jett Woo $0 (0)
Jacob Melanson $0 (0)
Daylan Kuefler $0 (0)
Domenick Fensore $0 (0)
Ben McCartney $0 (0)
Aku Raty $0 (0)
Total Farm Players25
Salary Commitment
Year 2025 : $1,420,083
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,362,583
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - $80 - 5 761 - 96,01%
Level 2: 5000 - $50 - 4 759 - 95,18%
Level 3: 2000 - $25 - 1 990 - 99,50%
Level 4: 4000 - $10 - 4 000 - 100,00%
Luxury : 1000 - $160 - 951 - 95,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 934 - 96,68%
Farm Level 2: 1000 - $10 - 979 - 97,90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 461 - 97,01%
Average Income per Game$1,401,739
Year to Date Revenue$15,419,124
Farm
Home Games Left31
Average Attendance - %2 913 - 97,08%
Average Income per Game$86,610
Year to Date Revenue$866,100

Expense

Pro Players Total Salaries$82,925,833
Farm Players Total Salaries$1,732,416
Coaches Total Salaries$666,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,823,213
Farm Year To Date Expenses$492,398
Pro Salary Cap To Date$22,823,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,052,156
Farm Estimated Season Revenue$2,684,910
Pro Remaining Season Days104
Pro Expenses Per Days$588,210
Pro Estimated Expenses$61,173,840
Farm Remaining Season Days104
Farm Expenses Per Days$12,665
Farm Estimated Expenses$1,317,160
Estimated Season Expenses$62,491,000
Season Salary Cap$83,591,833
Estimate Under Maximum Salary Cap of $96,500,000$12,908,167
Estimate Over Minimum Salary Cap of $71,300,000 $12,291,833
Current Bank Account$17,018,522
Projected Bank Account($735,412)

Pro Players Salaries

Sebastian Aho $9,750,000 (4)
Lucas Raymond $8,075,000 (4)
Chris Kreider $6,500,000 (2)
Mattias Ekholm $6,250,000 (1)
Travis Sanheim $6,250,000 (2)
Alexander Wennberg $5,000,000 (1)
Marco Rossi $5,000,000 (3)
Pius Suter $4,125,000 (2)
Brent Burns $3,800,000 (1)
Tyson Foerster $3,750,000 (2)
Kirby Dach $3,362,500 (1)
Dan Vladar $3,350,000 (2)
Shayne Gostisbehere $3,200,000 (2)
Nils Hoglander $3,000,000 (3)
Alex Newhook $2,900,000 (2)
Semyon Varlamov (Out of Payroll) $2,750,000 (2)
Martin Fehervary $2,675,000 (1)
Peyton Krebs $1,450,000 (1)
Cole Smith $1,000,000 (1)
Vasily Podkolzin $1,000,000 (1)
Sebastian Cossa $863,333 (1)
Philippe Myers $850,000 (2)
Devin Cooley $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $85,675,833
Year 2026 : $59,500,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Average Commitment
Year 2025 : $78,296,666
Year 2026 : $57,925,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Cap with 1 Way Contract
Year 2025 : $85,675,833
Year 2026 : $59,500,000
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)
Elias Pettersson2 $83,833 (3)
Jordan Harris $82,500 (1)
Nico Daws $81,250 (1)
Djibril Toure $80,500 (3)
Sawyer Boulton $80,000 (1)
Lukas Rousek $80,000 (1)
Ryan Gagnier $77,500 (1)
Will Lockwood $77,500 (1)
Joe Fleming $77,500 (1)
Chad Nychuk $77,500 (1)
Pavol Regenda $77,500 (1)
Cavan Fitzgerald $77,500 (1)
Mitchell Stephens $77,500 (1)
Valtteri Puustinen $77,500 (1)
Jackson Cates $77,500 (1)
Wilmer Skoog $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2025 : $1,732,416
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,674,916
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - $105 - 4 648 - 77,47%
Level 2: 5000 - $65 - 4 629 - 92,58%
Level 3: 2000 - $38 - 1 862 - 93,10%
Level 4: 4000 - $23 - 3 900 - 97,51%
Luxury : 1000 - $190 - 957 - 95,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,11%
Farm Level 2: 1000 - $15 - 946 - 94,63%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 996 - 88,87%
Average Income per Game$1,685,476
Year to Date Revenue$18,540,241
Farm
Home Games Left30
Average Attendance - %2 509 - 83,62%
Average Income per Game$102,622
Year to Date Revenue$1,128,839

Expense

Pro Players Total Salaries$91,482,583
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$24,687,308
Farm Year To Date Expenses$536,902
Pro Salary Cap To Date$24,687,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,564,294
Farm Estimated Season Revenue$3,078,652
Pro Remaining Season Days104
Pro Expenses Per Days$649,666
Pro Estimated Expenses$67,565,264
Farm Remaining Season Days104
Farm Expenses Per Days$14,129
Farm Estimated Expenses$1,469,416
Estimated Season Expenses$69,034,680
Season Salary Cap$93,812,583
Estimate Under Maximum Salary Cap of $96,500,000$2,687,417
Estimate Over Minimum Salary Cap of $71,300,000 $22,512,583
Current Bank Account$42,328,444
Projected Bank Account$26,936,710

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)
Drake Batherson $4,975,000 (1)
Jason Zucker $4,750,000 (2)
Philip Broberg $4,580,917 (1)
Jake Middleton $4,350,000 (4)
Dante Fabbro $4,125,000 (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)
Barrett Hayton $2,600,000 (1)
Simon Edvinsson $1,775,000 (1)
Scott Wedgewood $1,500,000 (1)
Darren Raddysh $975,000 (1)
Maxim Tsyplakov $950,000 (1)
Cutter Gauthier $950,000 (1)
Jiri Kulich $886,666 (2)
Paul Cotter $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $91,482,583
Year 2026 : $49,501,666
Year 2027 : $40,865,000
Year 2028 : $19,975,000
Salary Average Commitment
Year 2025 : $71,561,750
Year 2026 : $36,526,666
Year 2027 : $25,890,000
Year 2028 : $17,600,000
Salary Cap with 1 Way Contract
Year 2025 : $91,482,583
Year 2026 : $49,501,666
Year 2027 : $40,865,000
Year 2028 : $19,975,000

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 - 5 569 - 92,81%
Level 2: 5000 - $60 - 4 803 - 96,06%
Level 3: 2000 - $35 - 1 957 - 97,87%
Level 4: 4000 - $20 - 3 879 - 96,98%
Luxury : 1000 - $200 - 933 - 93,27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 607 - 80,34%
Farm Level 2: 1000 - $15 - 957 - 95,70%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 141 - 95,23%
Average Income per Game$1,754,744
Year to Date Revenue$19,302,182
Farm
Home Games Left30
Average Attendance - %2 564 - 85,46%
Average Income per Game$105,180
Year to Date Revenue$1,156,977

Expense

Pro Players Total Salaries$79,433,334
Farm Players Total Salaries$2,049,333
Coaches Total Salaries$1,028,000
Luxury Taxe Total$0
Special Salary Cap Value$2,065,000
Pro Year To Date Expenses$20,460,913
Farm Year To Date Expenses$582,470
Pro Salary Cap To Date$20,460,913
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,642,315
Farm Estimated Season Revenue$3,155,392
Pro Remaining Season Days104
Pro Expenses Per Days$566,207
Pro Estimated Expenses$58,885,528
Farm Remaining Season Days104
Farm Expenses Per Days$14,854
Farm Estimated Expenses$1,544,816
Estimated Season Expenses$60,430,344
Season Salary Cap$82,526,334
Estimate Under Maximum Salary Cap of $96,500,000$13,973,666
Estimate Over Minimum Salary Cap of $71,300,000 $11,226,334
Current Bank Account$63,090,359
Projected Bank Account$58,457,722

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)
Mike Matheson $4,875,000 (1)
Jamie Oleksiak $4,600,000 (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 : $79,433,334
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000
Salary Average Commitment
Year 2025 : $74,283,334
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000
Salary Cap with 1 Way Contract
Year 2025 : $79,433,334
Year 2026 : $55,658,334
Year 2027 : $32,333,334
Year 2028 : $24,350,000

Farm Players Salaries

Stephen Halliday $95,000 (2)
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)
Tye Felhaber $77,500 (1)
Raphael Lavoie $77,500 (1)
Magnus Hellberg $77,500 (1)
Clark Bishop $77,500 (1)
Austin Watson $77,500 (1)
Gabriel Fortier $77,500 (1)
Hugh McGing $77,500 (1)
Jonathan Gruden $77,500 (1)
Ilya Solovyov $77,500 (2)
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 Players26
Salary Commitment
Year 2025 : $2,126,833
Year 2026 : $516,750
Year 2027 : $344,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,011,833
Year 2026 : $516,750
Year 2027 : $344,250
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 5 796 - 96,60%
Level 2: 5000 - $60 - 4 764 - 95,28%
Level 3: 2000 - $35 - 1 933 - 96,64%
Level 4: 4000 - $20 - 3 841 - 96,02%
Luxury : 1000 - $180 - 974 - 97,36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 574 - 78,70%
Farm Level 2: 1000 - $15 - 935 - 93,48%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 308 - 96,15%
Average Income per Game$1,636,369
Year to Date Revenue$18,000,064
Farm
Home Games Left30
Average Attendance - %2 509 - 83,62%
Average Income per Game$102,972
Year to Date Revenue$1,132,697

Expense

Pro Players Total Salaries$90,767,857
Farm Players Total Salaries$1,702,750
Coaches Total Salaries$810,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,701,266
Farm Year To Date Expenses$494,108
Pro Salary Cap To Date$23,490,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,091,084
Farm Estimated Season Revenue$3,089,174
Pro Remaining Season Days104
Pro Expenses Per Days$644,492
Pro Estimated Expenses$67,027,168
Farm Remaining Season Days104
Farm Expenses Per Days$12,414
Farm Estimated Expenses$1,291,056
Estimated Season Expenses$68,318,224
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$37,832,189
Projected Bank Account$21,694,223

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)
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 (Out of Payroll) $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 Players19
Salary Commitment
Year 2025 : $1,780,250
Year 2026 : $327,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,665,250
Year 2026 : $327,500
Year 2027 : $0
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 630 - 93,84%
Level 2: 5000 - $65 - 4 880 - 97,60%
Level 3: 2000 - $40 - 1 914 - 95,70%
Level 4: 4000 - $25 - 3 801 - 95,03%
Luxury : 1000 - $195 - 948 - 94,79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 969 - 98,45%
Farm Level 2: 1000 - $12 - 959 - 95,86%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 174 - 95,41%
Average Income per Game$1,800,704
Year to Date Revenue$21,608,442
Farm
Home Games Left31
Average Attendance - %2 928 - 97,59%
Average Income per Game$105,154
Year to Date Revenue$1,051,539

Expense

Pro Players Total Salaries$85,375,002
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$23,147,624
Farm Year To Date Expenses$639,398
Pro Salary Cap To Date$23,147,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,220,402
Farm Estimated Season Revenue$3,259,771
Pro Remaining Season Days104
Pro Expenses Per Days$606,345
Pro Estimated Expenses$63,059,880
Farm Remaining Season Days104
Farm Expenses Per Days$17,381
Farm Estimated Expenses$1,807,624
Estimated Season Expenses$64,867,504
Season Salary Cap$86,175,252
Estimate Under Maximum Salary Cap of $96,500,000$10,324,748
Estimate Over Minimum Salary Cap of $71,300,000 $14,875,252
Current Bank Account$20,003,237
Projected Bank Account$10,615,906

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 (Out of Payroll) $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 - 5 780 - 96,33%
Level 2: 5000 - $60 - 4 790 - 95,80%
Level 3: 2000 - $35 - 1 908 - 95,41%
Level 4: 4000 - $20 - 3 868 - 96,69%
Luxury : 1000 - $200 - 949 - 94,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 580 - 79,01%
Farm Level 2: 1000 - $15 - 961 - 96,06%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 295 - 96,08%
Average Income per Game$1,787,068
Year to Date Revenue$21,444,810
Farm
Home Games Left31
Average Attendance - %2 541 - 84,69%
Average Income per Game$103,877
Year to Date Revenue$1,038,769

Expense

Pro Players Total Salaries$91,480,357
Farm Players Total Salaries$2,175,806
Coaches Total Salaries$1,332,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,572,633
Farm Year To Date Expenses$597,020
Pro Salary Cap To Date$24,389,530
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,824,958
Farm Estimated Season Revenue$3,220,184
Pro Remaining Season Days104
Pro Expenses Per Days$653,172
Pro Estimated Expenses$67,929,888
Farm Remaining Season Days104
Farm Expenses Per Days$15,763
Farm Estimated Expenses$1,639,352
Estimated Season Expenses$69,569,240
Season Salary Cap$91,812,857
Estimate Under Maximum Salary Cap of $96,500,000$4,687,143
Estimate Over Minimum Salary Cap of $71,300,000 $20,512,857
Current Bank Account$44,679,842
Projected Bank Account$30,155,744

Pro Players Salaries

Roope Hintz $8,450,000 (2)
Kyle Connor $7,142,857 (1)
Carter Verhaeghe $7,000,000 (3)
Nazem Kadri $7,000,000 (1)
Chandler Stephenson $6,250,000 (4)
Josh Morrissey $6,250,000 (2)
Dylan Samberg $5,750,000 (3)
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)
Cole Perfetti $3,250,000 (1)
Erik Haula $3,150,000 (1)
Nicolas Roy $3,000,000 (2)
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)
Jack Johnson (Out of Payroll) $1,000,000 (1)
Jet Greaves $812,500 (1)
Marc Del Gaizo $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $91,480,357
Year 2026 : $42,700,000
Year 2027 : $19,000,000
Year 2028 : $6,250,000
Salary Average Commitment
Year 2025 : $80,138,941
Year 2026 : $36,108,584
Year 2027 : $18,291,917
Year 2028 : $6,250,000
Salary Cap with 1 Way Contract
Year 2025 : $91,480,357
Year 2026 : $42,700,000
Year 2027 : $19,000,000
Year 2028 : $6,250,000

Farm Players Salaries

Declan Chisholm $160,000 (2)
Tyler Motte $95,000 (1)
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)
Dylan Ferguson $77,500 (1)
Jordan Oesterle $77,500 (1)
Gustav Olofsson $77,500 (1)
Reece Newkirk $77,500 (1)
Sheldon Dries $77,500 (1)
Robert Bortuzzo $77,500 (1)
Jeff Malott $77,500 (1)
Atley Calvert $77,500 (1)
Ilya Nikolaev $77,500 (1)
Jason Polin $77,500 (1)
Trent Miner $77,500 (2)
Roni Hirvonen $77,500 (1)
Trevor Janicke $77,500 (1)
Tyler Inamoto $77,500 (1)
Donavan Houle $77,500 (1)
Ryder Korczak $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,175,806
Year 2026 : $661,806
Year 2027 : $340,139
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,003,306
Year 2026 : $661,806
Year 2027 : $340,139
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - $130 - 3 708 - 61,80%
Level 2: 5000 - $85 - 2 979 - 59,57%
Level 3: 2000 - $50 - 1 321 - 66,07%
Level 4: 4000 - $25 - 3 723 - 93,08%
Luxury : 1000 - $250 - 635 - 63,48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 546 - 77,30%
Farm Level 2: 1000 - $15 - 974 - 97,41%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %12 367 - 68,70%
Average Income per Game$1,569,158
Year to Date Revenue$17,260,739
Farm
Home Games Left31
Average Attendance - %2 520 - 84,00%
Average Income per Game$102,395
Year to Date Revenue$1,023,950

Expense

Pro Players Total Salaries$78,450,000
Farm Players Total Salaries$2,205,374
Coaches Total Salaries$940,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$21,179,412
Farm Year To Date Expenses$609,958
Pro Salary Cap To Date$21,179,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,074,743
Farm Estimated Season Revenue$3,174,245
Pro Remaining Season Days104
Pro Expenses Per Days$558,662
Pro Estimated Expenses$58,100,848
Farm Remaining Season Days104
Farm Expenses Per Days$15,953
Farm Estimated Expenses$1,659,112
Estimated Season Expenses$59,759,960
Season Salary Cap$84,140,000
Estimate Under Maximum Salary Cap of $96,500,000$12,360,000
Estimate Over Minimum Salary Cap of $71,300,000 $12,840,000
Current Bank Account$15,674,859
Projected Bank Account$6,163,887

Pro Players Salaries

David Pastrnak $11,250,000 (3)
Jakob Chychrun $9,000,000 (4)
Owen Tippett $6,150,000 (4)
Brett Pesce $5,500,000 (4)
Tristan Jarry $5,375,000 (3)
Dylan DeMelo $4,900,000 (3)
Mason Marchment $4,500,000 (1)
Joonas Korpisalo $4,000,000 (2)
Mathew Dumba $3,750,000 (1)
Justin Holl $3,400,000 (1)
Matias Maccelli $3,300,000 (1)
Mason Lohrei $3,200,000 (2)
Nick Perbix $2,750,000 (2)
Juuso Valimaki $2,000,000 (1)
Brett Leason $1,750,000 (1)
Nick Bjugstad $1,750,000 (2)
Taylor Raddysh $1,500,000 (2)
Brock McGinn $950,000 (1)
Calvin de Haan $950,000 (1)
Fedor Svechkov $925,000 (1)
Arthur Kaliyev $775,000 (1)
Kailer Yamamoto $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $78,450,000
Year 2026 : $55,375,000
Year 2027 : $42,175,000
Year 2028 : $20,650,000
Salary Average Commitment
Year 2025 : $74,700,000
Year 2026 : $51,625,000
Year 2027 : $38,425,000
Year 2028 : $20,650,000
Salary Cap with 1 Way Contract
Year 2025 : $78,450,000
Year 2026 : $55,375,000
Year 2027 : $42,175,000
Year 2028 : $20,650,000

Farm Players Salaries

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)
Kyle MacLean $77,500 (2)
William Dufour $77,500 (1)
Alex Barre-Boulet $77,500 (1)
Nikke Kokko $77,500 (1)
Henrik Rybinski $77,500 (1)
Isaac Poulter $77,500 (1)
Matthew Sop $77,500 (1)
Gleb Veremyev $77,500 (1)
Cole Krygier $77,500 (1)
Daniel Torgersson $0 (0)
Dino Kambeitz $0 (0)
Isaac Ratcliffe $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,205,374
Year 2026 : $1,018,000
Year 2027 : $694,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,050,374
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 - 5 751 - 95,85%
Level 2: 5000 - $62 - 4 769 - 95,38%
Level 3: 2000 - $50 - 1 319 - 65,95%
Level 4: 4000 - $25 - 3 709 - 92,73%
Luxury : 1000 - $186 - 974 - 97,41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 924 - 96,18%
Farm Level 2: 1000 - $13 - 958 - 95,81%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 522 - 91,79%
Average Income per Game$1,803,814
Year to Date Revenue$19,841,956
Farm
Home Games Left30
Average Attendance - %2 882 - 96,05%
Average Income per Game$104,541
Year to Date Revenue$1,149,948

Expense

Pro Players Total Salaries$94,038,421
Farm Players Total Salaries$2,435,028
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,693,709
Farm Year To Date Expenses$594,315
Pro Salary Cap To Date$25,577,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,114,425
Farm Estimated Season Revenue$3,136,222
Pro Remaining Season Days104
Pro Expenses Per Days$672,003
Pro Estimated Expenses$69,888,312
Farm Remaining Season Days104
Farm Expenses Per Days$17,613
Farm Estimated Expenses$1,831,752
Estimated Season Expenses$71,720,064
Season Salary Cap$95,490,421
Estimate Under Maximum Salary Cap of $96,500,000$1,009,579
Estimate Over Minimum Salary Cap of $71,300,000 $24,190,421
Current Bank Account$10,449,802
Projected Bank Account($4,019,615)

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)
Shane Wright $886,667 (2)
Olen Zellweger $844,167 (1)
Nikita Nesterenko $787,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Average Commitment
Year 2025 : $95,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Cap with 1 Way Contract
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000

Farm Players Salaries

James Reimer $175,000 (1)
Ryan Reaves $135,000 (1)
Jack Peart $92,500 (3)
Massimo Rizzo $92,500 (2)
Eduard Sale $91,833 (3)
Georgi Romanov $91,000 (1)
Jesse Pulkkinen $88,083 (3)
Tristan Luneau $86,500 (3)
Alexis Gendron $86,000 (1)
Dylan Roobroeck $85,000 (3)
Isaiah George $83,833 (3)
Ryan Mast $83,056 (3)
Braeden Kressler $80,056 (3)
Jorian Donovan $79,667 (3)
Mackenzie Entwistle $77,500 (2)
Samuel Fagemo $77,500 (1)
Pierrick Dube $77,500 (1)
Josiah Slavin $77,500 (1)
Billy Sweezey $77,500 (1)
Ty Glover $77,500 (1)
Ben Gaudreau $77,500 (1)
Robert Mastrosimone $77,500 (1)
Sebastian Aho2 $77,500 (2)
Milo Roelens $77,500 (1)
Alex Doucet $77,500 (1)
Kevin Mandolese $77,500 (1)
Mads Sogaard $77,500 (1)
Declan Carlile $77,500 (1)
Jakub Lauko $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,435,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,320,028
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 - 5 620 - 93,67%
Level 2: 5000 - $55 - 4 799 - 95,98%
Level 3: 2000 - $33 - 1 982 - 99,08%
Level 4: 4000 - $18 - 3 909 - 97,73%
Luxury : 1000 - $180 - 941 - 94,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 627 - 81,36%
Farm Level 2: 1000 - $15 - 971 - 97,11%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 251 - 95,84%
Average Income per Game$1,601,556
Year to Date Revenue$17,617,114
Farm
Home Games Left30
Average Attendance - %2 598 - 86,61%
Average Income per Game$106,561
Year to Date Revenue$1,172,175

Expense

Pro Players Total Salaries$85,182,143
Farm Players Total Salaries$2,275,834
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,910,374
Farm Year To Date Expenses$625,100
Pro Salary Cap To Date$22,910,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,046,675
Farm Estimated Season Revenue$3,196,841
Pro Remaining Season Days104
Pro Expenses Per Days$604,100
Pro Estimated Expenses$62,826,400
Farm Remaining Season Days104
Farm Expenses Per Days$16,450
Farm Estimated Expenses$1,710,800
Estimated Season Expenses$64,537,200
Season Salary Cap$85,842,143
Estimate Under Maximum Salary Cap of $96,500,000$10,657,857
Estimate Over Minimum Salary Cap of $71,300,000 $14,542,143
Current Bank Account$7,295,028
Projected Bank Account($5,998,656)

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)
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)
Rodrigo Abols $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $85,182,143
Year 2026 : $53,275,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $78,297,143
Year 2026 : $48,450,000
Year 2027 : $41,550,000
Year 2028 : $21,925,000
Salary Cap with 1 Way Contract
Year 2025 : $85,182,143
Year 2026 : $53,275,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000

Farm Players Salaries

Tye Kartye $125,000 (2)
Roland McKeown $95,000 (1)
Devin Shore $95,000 (1)
Kevin Rooney $95,000 (1)
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)
Ben Jones $77,500 (1)
Mark Friedman $77,500 (1)
Jonah Gadjovich $77,500 (1)
Jaxon Castor $77,500 (1)
Joseph Cecconi $77,500 (1)
Xavier Bourgault $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Aidan Fulp $77,500 (1)
Anton Malmstrom $77,500 (1)
Alexander Petrovic $77,500 (1)
Phil Kemp $77,500 (1)
Adam Scheel $77,500 (1)
Vinni Lettieri $77,500 (1)
Keean Washkurak $0 (0)
Brandon Gignac $0 (0)
Filip Engaras $0 (0)
Alex Swetlikoff $0 (0)
Jake Massie $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $2,275,834
Year 2026 : $637,334
Year 2027 : $429,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,262,501
Year 2026 : $637,334
Year 2027 : $429,834
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 694 - 94,90%
Level 2: 5000 - $60 - 4 818 - 96,37%
Level 3: 2000 - $35 - 1 932 - 96,58%
Level 4: 4000 - $20 - 3 849 - 96,23%
Luxury : 1000 - $200 - 955 - 95,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 614 - 80,71%
Farm Level 2: 1000 - $15 - 970 - 96,95%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 248 - 95,82%
Average Income per Game$1,779,109
Year to Date Revenue$19,570,195
Farm
Home Games Left30
Average Attendance - %2 584 - 86,13%
Average Income per Game$105,854
Year to Date Revenue$1,164,390

Expense

Pro Players Total Salaries$80,042,857
Farm Players Total Salaries$1,972,083
Coaches Total Salaries$847,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,711,003
Farm Year To Date Expenses$515,708
Pro Salary Cap To Date$21,711,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,373,259
Farm Estimated Season Revenue$3,175,609
Pro Remaining Season Days104
Pro Expenses Per Days$569,105
Pro Estimated Expenses$59,186,920
Farm Remaining Season Days104
Farm Expenses Per Days$14,430
Farm Estimated Expenses$1,500,720
Estimated Season Expenses$60,687,640
Season Salary Cap$80,889,857
Estimate Under Maximum Salary Cap of $96,500,000$15,610,143
Estimate Over Minimum Salary Cap of $71,300,000 $9,589,857
Current Bank Account$55,295,664
Projected Bank Account$51,156,892

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (2)
Robert Thomas $7,950,000 (2)
K'Andre Miller $7,500,000 (4)
Shea Theodore $7,425,000 (4)
Brandon Montour $7,142,857 (3)
Mason McTavish $6,250,000 (1)
Ukko-Pekka Luukkonen $4,750,000 (3)
Petr Mrazek $4,250,000 (1)
Boone Jenner $3,750,000 (1)
Ridly Greig $3,250,000 (4)
Brett Kulak $2,750,000 (1)
Brandon Tanev $2,500,000 (3)
Joseph Veleno $2,275,000 (1)
Conor Sheary $2,000,000 (1)
Kasperi Kapanen $1,300,000 (1)
Lukas Reichel $1,200,000 (1)
Leevi Merilainen $1,050,000 (1)
Zach Benson $950,000 (2)
Matej Blumel $875,000 (1)
Eric Comrie $825,000 (1)
Andreas Englund $775,000 (1)
Jeremy Davies $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,042,857
Year 2026 : $52,742,857
Year 2027 : $32,567,857
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $80,217,857
Year 2026 : $52,917,857
Year 2027 : $32,567,857
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $80,042,857
Year 2026 : $52,742,857
Year 2027 : $32,567,857
Year 2028 : $18,175,000

Farm Players Salaries

Oliver Kapanen $120,833 (3)
Oliver Wahlstrom $92,500 (1)
Corson Ceulemans $92,500 (1)
Chase Wheatcroft $91,583 (1)
Samuel Hlavaj $87,500 (2)
Lleyton Roed $87,000 (2)
Angus Booth $82,667 (3)
Lukas Cormier $77,500 (1)
Garrett Pilon $77,500 (1)
Carsen Twarynski $77,500 (1)
Taylor Ward $77,500 (1)
Jean-Luc Foudy $77,500 (1)
Carson Meyer $77,500 (2)
Noel Hoefenmayer $77,500 (1)
Hardy Haman Aktell $77,500 (1)
Riley Bezeau $77,500 (1)
Dylan Wells $77,500 (1)
Judd Caulfield $77,500 (1)
Kevin Wall $77,500 (1)
Travis Mitchell $77,500 (1)
Zachary Metsa $77,500 (1)
Riese Gaber $77,500 (1)
Rodwin Dionicio $77,500 (1)
Brendan Gaunce $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $1,972,083
Year 2026 : $455,500
Year 2027 : $203,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,914,583
Year 2026 : $455,500
Year 2027 : $203,500
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 258 - 70,97%
Level 2: 5000 - $75 - 3 427 - 68,54%
Level 3: 2000 - $45 - 1 494 - 74,70%
Level 4: 4000 - $30 - 2 605 - 65,12%
Luxury : 1000 - $220 - 708 - 70,84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 571 - 78,55%
Farm Level 2: 1000 - $15 - 953 - 95,32%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %12 492 - 69,40%
Average Income per Game$1,561,378
Year to Date Revenue$18,736,535
Farm
Home Games Left30
Average Attendance - %2 524 - 84,14%
Average Income per Game$103,231
Year to Date Revenue$1,135,544

Expense

Pro Players Total Salaries$72,230,000
Farm Players Total Salaries$2,021,444
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$19,637,242
Farm Year To Date Expenses$554,468
Pro Salary Cap To Date$19,637,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,279,960
Farm Estimated Season Revenue$3,096,938
Pro Remaining Season Days104
Pro Expenses Per Days$512,887
Pro Estimated Expenses$53,340,248
Farm Remaining Season Days104
Farm Expenses Per Days$14,658
Farm Estimated Expenses$1,524,432
Estimated Season Expenses$54,864,680
Season Salary Cap$76,140,000
Estimate Under Maximum Salary Cap of $96,500,000$20,360,000
Estimate Over Minimum Salary Cap of $71,300,000 $4,840,000
Current Bank Account$7,163,622
Projected Bank Account$675,840

Pro Players Salaries

Mikko Rantanen $12,000,000 (5)
Thomas Chabot $8,000,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (1)
Ryan Strome $5,000,000 (1)
Dylan Strome $5,000,000 (2)
Karel Vejmelka $4,750,000 (5)
John Klingberg $4,000,000 (1)
Corey Perry $4,000,000 (1)
TJ Brodie $3,750,000 (1)
Ryan Graves $3,000,000 (3)
Pierre Engvall $3,000,000 (5)
Mason Appleton $2,900,000 (2)
Sam Lafferty $2,000,000 (1)
Mike Reilly $1,100,000 (1)
Matt Grzelcyk $1,000,000 (1)
Jakub Dobes $965,000 (2)
Louis Crevier (Out of Payroll) $900,000 (2)
Cale Fleury $890,000 (2)
Michael Carcone $775,000 (1)
Colin Blackwell $775,000 (2)
Hunter Shepard $775,000 (1)
Glenn Gawdin $775,000 (1)
Vincent Hinostroza $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $73,130,000
Year 2026 : $42,180,000
Year 2027 : $30,750,000
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $70,117,501
Year 2026 : $39,834,167
Year 2027 : $29,904,167
Year 2028 : $18,904,167
Salary Cap with 1 Way Contract
Year 2025 : $73,130,000
Year 2026 : $42,180,000
Year 2027 : $30,750,000
Year 2028 : $19,750,000

Farm Players Salaries

Marc Gatcomb $90,000 (1)
Logan Mailloux $87,500 (1)
Chase Bradley $87,250 (2)
Jakub Rychlovsky $87,000 (2)
Luke Krys $87,000 (1)
Kyle McDonald $87,000 (1)
Florian Xhekaj $86,667 (3)
Samu Tuomaala $83,083 (1)
Tyson Hinds $82,944 (1)
Yaniv Perets $80,500 (2)
Cedric Pare $77,500 (1)
Travis Barron $77,500 (1)
Spencer Smallman $77,500 (2)
Xavier Simoneau $77,500 (1)
Maxwell Crozier $77,500 (3)
Brett Budgell $77,500 (1)
Lleyton Moore $77,500 (1)
Calle Clang $77,500 (1)
Jagger Joshua $77,500 (1)
Cameron Wright $77,500 (1)
Tobie Bisson $77,500 (1)
Matt Strome $77,500 (1)
Scott Walford $77,500 (1)
Braden Hache $77,500 (1)
Rafael Harvey-Pinard $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,021,444
Year 2026 : $496,417
Year 2027 : $164,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,848,944
Year 2026 : $496,417
Year 2027 : $164,167
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 248 - 54,13%
Level 2: 5000 - $125 - 2 151 - 43,01%
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 - 1 120 - 55,99%
Farm Level 2: 1000 - $30 - 405 - 40,48%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %8 198 - 45,55%
Average Income per Game$1,758,141
Year to Date Revenue$21,097,691
Farm
Home Games Left30
Average Attendance - %1 525 - 50,82%
Average Income per Game$101,522
Year to Date Revenue$1,116,739

Expense

Pro Players Total Salaries$66,151,667
Farm Players Total Salaries$2,369,833
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$7,390,000
Pro Year To Date Expenses$18,242,162
Farm Year To Date Expenses$621,082
Pro Salary Cap To Date$18,242,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,986,087
Farm Estimated Season Revenue$3,045,652
Pro Remaining Season Days104
Pro Expenses Per Days$470,434
Pro Estimated Expenses$48,925,136
Farm Remaining Season Days104
Farm Expenses Per Days$17,112
Farm Estimated Expenses$1,779,648
Estimated Season Expenses$50,704,784
Season Salary Cap$74,251,667
Estimate Under Maximum Salary Cap of $96,500,000$22,248,333
Estimate Over Minimum Salary Cap of $71,300,000 $2,951,667
Current Bank Account$40,624,712
Projected Bank Account$43,951,667

Pro Players Salaries

Owen Power $8,350,000 (5)
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)
Marat Khusnutdinov $925,000 (2)
John Beecher $900,000 (1)
Mackie Samoskevich $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $66,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $66,007,917
Year 2026 : $38,822,917
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $66,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000

Farm Players Salaries

Marc-Edouard Vlasic $700,000 (1)
Kyle Burroughs $110,000 (1)
Josh Mahura $95,000 (1)
Tyson Kozak $92,500 (1)
Ryan Ufko $92,500 (3)
Cameron Hughes $92,500 (1)
Cameron Butler $85,833 (2)
Parker Bell $85,750 (3)
Gavin White $85,750 (1)
Dmitry Kuzmin (Out of Payroll) $79,556 (3)
Mathias Laferriere $77,500 (1)
Lucas Johansen $77,500 (1)
Max McCormick $77,500 (1)
Alex Kannok Leipert $77,500 (1)
Ty Young $77,500 (1)
Charles Hudon $77,500 (1)
Michael Milne $77,500 (1)
Damian Clara $77,500 (1)
Tyrel Bauer $77,500 (1)
Trevor Kuntar $77,500 (1)
Owen Lindmark (Out of Payroll) $77,500 (1)
Ales Stezka $77,500 (1)
Mike Hardman $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,526,889
Year 2026 : $343,639
Year 2027 : $257,806
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,469,389
Year 2026 : $343,639
Year 2027 : $257,806
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 805 - 96,75%
Level 2: 5000 - $60 - 4 837 - 96,74%
Level 3: 2000 - $35 - 1 943 - 97,14%
Level 4: 4000 - $20 - 3 924 - 98,09%
Luxury : 1000 - $200 - 960 - 96,02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,60%
Farm Level 2: 1000 - $15 - 959 - 95,88%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 468 - 97,05%
Average Income per Game$1,801,740
Year to Date Revenue$21,620,877
Farm
Home Games Left30
Average Attendance - %2 511 - 83,70%
Average Income per Game$102,371
Year to Date Revenue$1,126,081

Expense

Pro Players Total Salaries$95,090,000
Farm Players Total Salaries$2,003,083
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,656,411
Farm Year To Date Expenses$541,189
Pro Salary Cap To Date$23,317,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,250,453
Farm Estimated Season Revenue$3,071,130
Pro Remaining Season Days104
Pro Expenses Per Days$674,761
Pro Estimated Expenses$70,175,144
Farm Remaining Season Days104
Farm Expenses Per Days$14,529
Farm Estimated Expenses$1,511,016
Estimated Season Expenses$71,686,160
Season Salary Cap$87,136,000
Estimate Under Maximum Salary Cap of $96,500,000$9,364,000
Estimate Over Minimum Salary Cap of $71,300,000 $15,836,000
Current Bank Account$23,866,885
Projected Bank Account$7,502,308

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)
Radko Gudas $2,000,000 (1)
Noel Acciari $2,000,000 (1)
Kevin Stenlund $2,000,000 (1)
Justin Danforth $1,850,000 (2)
Samuel Ersson $1,450,000 (1)
Keaton Middleton $775,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $95,090,000
Year 2026 : $65,465,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000
Salary Average Commitment
Year 2025 : $95,208,728
Year 2026 : $64,708,728
Year 2027 : $50,233,728
Year 2028 : $41,743,728
Salary Cap with 1 Way Contract
Year 2025 : $95,090,000
Year 2026 : $65,465,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000

Farm Players Salaries

Otto Stenberg $95,000 (3)
Alex Jefferies $92,500 (1)
William Stromgren $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)
Antonio Stranges $77,500 (1)
Kole Lind $77,500 (1)
Jacob Perreault $77,500 (1)
Waltteri Ignatjew $77,500 (1)
John Farinacci $77,500 (1)
William Rousseau $77,500 (1)
Michael Benning $77,500 (1)
Ty Gallagher $77,500 (1)
Ethan Edwards $77,500 (1)
Jan Jenik $77,500 (1)
Navrin Mutter $0 (0)
Gavin Hain $0 (0)
Ryan McGregor $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,003,083
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 $53,835,901 $95,810,000 $690,000 $24,510,000 222547
Blackhawks $74,860,539 $85,954,523 $10,545,477 $14,654,523 232649
Blue Jackets $14,320,165 $96,168,408 $331,592 $24,868,408 222143
Blues $48,982,990 $81,042,166 $15,457,834 $9,742,166 252045
Bruins $32,267,804 $86,176,207 $10,323,793 $14,876,207 212849
Canadiens $12,232,596 $86,195,175 $10,304,825 $14,895,175 232649
Canucks $46,706,522 $85,658,689 $10,841,311 $14,358,689 222345
Capitals ($2,701,005) $85,433,333 $11,066,667 $14,133,333 222749
Flames $80,161,977 $82,187,972 $14,312,028 $10,887,972 232851
Flyers $24,234,244 $91,961,647 $4,538,353 $20,661,647 202848
Golden Knights $24,007,159 $83,025,000 $13,475,000 $11,725,000 222547
Golden Seals $4,061,982 $85,519,769 $10,980,231 $14,219,769 242549
Islanders $74,926,753 $83,775,833 $12,724,167 $12,475,833 232245
Jets $44,204,317 $89,841,667 $6,658,333 $18,541,667 232952
Kings $26,234,240 $90,492,857 $6,007,143 $19,192,857 222648
Kraken $31,955,355 $89,605,975 $6,894,025 $18,305,975 232952
Lightning $42,338,309 $95,414,167 $1,085,833 $24,114,167 251439
Maple Leafs ($62,050) $85,876,666 $10,623,334 $14,576,666 222648
Maroons $26,744,154 $91,866,667 $4,633,333 $20,566,667 212546
Nordiques $17,018,522 $83,591,833 $12,908,167 $12,291,833 232144
Oilers $42,328,444 $93,812,583 $2,687,417 $22,512,583 232447
Panthers $63,090,359 $82,526,334 $13,973,666 $11,226,334 232649
Penguins $37,832,189 $90,790,357 $5,709,643 $19,490,357 231942
Predators $20,003,237 $86,175,252 $10,324,748 $14,875,252 222850
Rangers $44,679,842 $91,812,857 $4,687,143 $20,512,857 232649
Red Wings $15,674,859 $84,140,000 $12,360,000 $12,840,000 222951
Sabres $10,449,802 $95,490,421 $1,009,579 $24,190,421 222951
Senateurs $7,295,028 $85,842,143 $10,657,857 $14,542,143 233255
Sharks $55,295,664 $80,889,857 $15,610,143 $9,589,857 222446
Stars $7,163,622 $76,140,000 $20,360,000 $4,840,000 232548
Whalers $40,624,712 $74,251,667 $22,248,333 $2,951,667 232346
Wild $23,866,885 $87,136,000 $9,364,000 $15,836,000 202747