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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6007 - $125 - 5 629 - 93,71%
Level 2: 5000 - $100 - 4 817 - 96,34%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 224 - 80,61%
Luxury : 1000 - $200 - 999 - 99,87%
Total Capacity :18007

Income

Home Games Left28
Average Attendance - %16 669 - 92,57%
Average Income per Game$865,122
Year to Date Revenue$11,246,585

Expense

Pro Players Total Salaries$87,550,833
Farm Players Total Salaries$8,251,667
Coaches Total Salaries$4,875,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,758,563
Farm Year To Date Expenses$8,251,650
Pro Salary Cap To Date$27,758,563
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,223,414
Pro Remaining Season Days132
Pro Expenses Per Days$453,631
Pro Estimated Expenses$59,879,292
Farm Remaining Season Days0
Farm Expenses Per Days$150,030
Farm Estimated Expenses$0
Estimated Season Expenses$59,879,292
Season Salary Cap$87,550,833
Estimate Under Maximum Salary Cap of $88,000,000$449,167
Estimate Over Minimum Salary Cap of $65,000,000 $22,550,833
Current Bank Account$838,507,868
Projected Bank Account$802,851,990

Pro Players Salaries

Zach Werenski $9,583,333 (6)
-Salary Remaining : $6,554,404
Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $6,497,409
Mikko Rantanen $9,250,000 (1)
-Salary Remaining : $6,326,425
Filip Hronek $7,250,000 (8)
-Salary Remaining : $4,958,549
Troy Terry $7,000,000 (6)
-Salary Remaining : $4,787,565
Chandler Stephenson $6,250,000 (7)
-Salary Remaining : $4,274,611
Teuvo Teravainen $5,400,000 (3)
-Salary Remaining : $3,693,264
Samuel Girard $5,000,000 (3)
-Salary Remaining : $3,419,689
K'Andre Miller $3,872,000 (1)
-Salary Remaining : $2,648,207
Brandon Tanev $3,500,000 (1)
-Salary Remaining : $2,393,782
Aliaksei Protas $3,375,000 (5)
-Salary Remaining : $2,308,290
Luke Kunin $2,750,000 (1)
-Salary Remaining : $1,880,829
Barrett Hayton $2,650,000 (2)
-Salary Remaining : $1,812,435
Noah Cates $2,625,000 (1)
-Salary Remaining : $1,795,337
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $1,709,845
Ryan Poehling $1,900,000 (2)
-Salary Remaining : $1,299,482
Teddy Blueger $1,800,000 (2)
-Salary Remaining : $1,231,088
Simon Edvinsson (1 Way Contract) $894,167 (1)
-Salary Remaining : $611,555
Marco Rossi $863,333 (1)
-Salary Remaining : $590,466
Lukas Dostal $813,000 (1)
-Salary Remaining : $556,041
Brett Murray $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players21
Salary Commitment
Year 2025 : $87,550,833
Year 2026 : $59,708,333
Year 2027 : $53,358,333
Year 2028 : $42,958,333
Salary Average Commitment
Year 2025 : $87,550,833
Year 2026 : $59,708,333
Year 2027 : $53,358,333
Year 2028 : $42,958,333
Salary Cap with 1 Way Contract
Year 2025 : $87,550,833
Year 2026 : $59,708,333
Year 2027 : $53,358,333
Year 2028 : $42,958,333

Farm Players Salaries

Colin Miller $1,500,000 (2)
Salary Remaining : $0
Ben Hutton $975,000 (2)
Salary Remaining : $0
Alexander Holtz $894,167 (1)
Salary Remaining : $0
Nicholas Robertson $875,000 (1)
Salary Remaining : $0
Justin Hryckowian $870,000 (2)
Salary Remaining : $0
Matthew Kessel $800,000 (2)
Salary Remaining : $0
Jakub Lauko $787,500 (1)
Salary Remaining : $0
Wyatt Aamodt $775,000 (2)
Salary Remaining : $0
Scott Sabourin $775,000 (1)
Salary Remaining : $0
Total Farm Players9
Salary Commitment
Year 2025 : $8,251,667
Year 2026 : $4,920,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,251,667
Year 2026 : $4,920,000
Year 2027 : $0
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6275 - $250 - 5 648 - 90,01%
Level 2: 5000 - $150 - 4 500 - 90,00%
Level 3: 4000 - $100 - 3 600 - 90,00%
Level 4: 5000 - $75 - 4 500 - 90,00%
Luxury : 2000 - $400 - 1 800 - 90,00%
Total Capacity :22275

Income

Home Games Left27
Average Attendance - %20 048 - 90,00%
Average Income per Game$1,787,295
Year to Date Revenue$25,022,130

Expense

Pro Players Total Salaries$82,257,024
Farm Players Total Salaries$6,982,500
Coaches Total Salaries$4,925,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,030,366
Farm Year To Date Expenses$6,932,988
Pro Salary Cap To Date$26,030,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,256,965
Pro Remaining Season Days132
Pro Expenses Per Days$426,202
Pro Estimated Expenses$56,258,664
Farm Remaining Season Days0
Farm Expenses Per Days$126,955
Farm Estimated Expenses$0
Estimated Season Expenses$56,258,664
Season Salary Cap$82,257,024
Estimate Under Maximum Salary Cap of $88,000,000$5,742,976
Estimate Over Minimum Salary Cap of $65,000,000 $17,257,024
Current Bank Account$101,420,719
Projected Bank Account$93,419,020

Pro Players Salaries

Sebastian Aho $9,750,000 (8)
-Salary Remaining : $6,668,394
Moritz Seider $8,550,000 (7)
-Salary Remaining : $5,847,668
Lucas Raymond $8,075,000 (8)
-Salary Remaining : $5,522,798
Thomas Chabot $8,000,000 (4)
-Salary Remaining : $5,471,503
Cole Caufield $7,850,000 (7)
-Salary Remaining : $5,368,912
Devon Toews $7,250,000 (7)
-Salary Remaining : $4,958,549
Tage Thompson $7,142,857 (6)
-Salary Remaining : $4,885,270
Thomas Harley $4,000,000 (2)
-Salary Remaining : $2,735,751
Jake Oettinger $4,000,000 (1)
-Salary Remaining : $2,735,751
David Savard $3,500,000 (1)
-Salary Remaining : $2,393,782
Kirby Dach $3,362,500 (2)
-Salary Remaining : $2,299,741
Cam Talbot $2,500,000 (2)
-Salary Remaining : $1,709,845
Oskar Sundqvist $1,500,000 (2)
-Salary Remaining : $1,025,907
Alexey Toropchenko $1,250,000 (1)
-Salary Remaining : $854,922
Corey Perry $1,150,000 (1)
-Salary Remaining : $786,528
Logan Cooley $950,000 (2)
-Salary Remaining : $649,741
Dylan Guenther $894,167 (1)
-Salary Remaining : $611,555
Mason McTavish $894,167 (1)
-Salary Remaining : $611,555
Ridly Greig $863,333 (1)
-Salary Remaining : $590,466
Ryan Suter $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players20
Salary Commitment
Year 2025 : $82,257,024
Year 2026 : $68,930,357
Year 2027 : $56,617,857
Year 2028 : $56,617,857
Salary Average Commitment
Year 2025 : $82,257,023
Year 2026 : $68,930,356
Year 2027 : $56,617,856
Year 2028 : $56,617,856
Salary Cap with 1 Way Contract
Year 2025 : $82,257,024
Year 2026 : $68,930,357
Year 2027 : $56,617,857
Year 2028 : $56,617,857

Farm Players Salaries

Nicolas Deslauriers $1,750,000 (2)
Salary Remaining : $0
Artyom Levshunov $975,000 (3)
Salary Remaining : $0
Oliver Moore $941,667 (3)
Salary Remaining : $0
Ivan Demidov $940,833 (3)
Salary Remaining : $0
Walker Duehr $825,000 (1)
Salary Remaining : $0
Jan Jenik $775,000 (1)
Salary Remaining : $0
Grant Hutton $775,000 (1)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2025 : $6,982,500
Year 2026 : $4,607,500
Year 2027 : $2,857,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,982,500
Year 2026 : $4,607,500
Year 2027 : $2,857,500
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $105 - 5 669 - 94,49%
Level 2: 5000 - $90 - 4 815 - 96,29%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $38 - 3 801 - 95,03%
Luxury : 1144 - $180 - 1 108 - 96,87%
Total Capacity :18144

Income

Home Games Left29
Average Attendance - %17 393 - 95,86%
Average Income per Game$776,481
Year to Date Revenue$9,317,768

Expense

Pro Players Total Salaries$87,873,790
Farm Players Total Salaries$2,577,667
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,750,533
Farm Year To Date Expenses$2,785,905
Pro Salary Cap To Date$27,750,533
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,517,939
Pro Remaining Season Days132
Pro Expenses Per Days$455,305
Pro Estimated Expenses$60,100,260
Farm Remaining Season Days0
Farm Expenses Per Days$46,867
Farm Estimated Expenses$0
Estimated Season Expenses$60,100,260
Season Salary Cap$87,873,790
Estimate Under Maximum Salary Cap of $88,000,000$126,210
Estimate Over Minimum Salary Cap of $65,000,000 $22,873,790
Current Bank Account$969,205,238
Projected Bank Account$931,622,917

Pro Players Salaries

Jeremy Swayman $8,250,000 (8)
-Salary Remaining : $5,642,487
Jesper Bratt $7,875,000 (7)
-Salary Remaining : $5,386,010
Elias Lindholm $7,750,000 (7)
-Salary Remaining : $5,300,518
Aaron Ekblad $7,500,000 (1)
-Salary Remaining : $5,129,534
Brayden Schenn $6,500,000 (4)
-Salary Remaining : $4,445,596
MacKenzie Weegar $6,250,000 (7)
-Salary Remaining : $4,274,611
Matt Roy $5,750,000 (6)
-Salary Remaining : $3,932,642
Zach Hyman $5,500,000 (4)
-Salary Remaining : $3,761,658
Travis Konecny $5,500,000 (1)
-Salary Remaining : $3,761,658
Sam Bennett $4,425,000 (1)
-Salary Remaining : $3,026,425
Frank Vatrano $3,650,000 (1)
-Salary Remaining : $2,496,373
Alexander Kerfoot $3,500,000 (1)
-Salary Remaining : $2,393,782
Connor Clifton $3,333,333 (2)
-Salary Remaining : $2,279,793
Nicolas Roy $3,000,000 (3)
-Salary Remaining : $2,051,813
Dylan Holloway $2,290,457 (2)
-Salary Remaining : $1,566,530
Jordan Spence $1,500,000 (2)
-Salary Remaining : $1,025,907
Taylor Raddysh $1,000,000 (1)
-Salary Remaining : $683,938
David Rittich $1,000,000 (1)
-Salary Remaining : $683,938
Oliver Kapanen $925,000 (3)
-Salary Remaining : $632,642
Pheonix Copley $825,000 (1)
-Salary Remaining : $564,249
Matthew Highmore $775,000 (1)
-Salary Remaining : $530,052
Paul Cotter $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players22
Salary Commitment
Year 2025 : $87,873,790
Year 2026 : $59,698,790
Year 2027 : $51,800,000
Year 2028 : $47,875,000
Salary Average Commitment
Year 2025 : $87,873,790
Year 2026 : $59,698,790
Year 2027 : $51,800,000
Year 2028 : $47,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,873,790
Year 2026 : $59,698,790
Year 2027 : $51,800,000
Year 2028 : $47,875,000

Farm Players Salaries

Scott Morrow $916,667 (2)
Salary Remaining : $0
Ethan Del Mastro $856,000 (2)
Salary Remaining : $0
Jacob Bernard-Docker $805,000 (1)
Salary Remaining : $0
Total Farm Players3
Salary Commitment
Year 2025 : $2,577,667
Year 2026 : $1,772,667
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,577,667
Year 2026 : $1,772,667
Year 2027 : $0
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $160 - 4 200 - 70,00%
Level 2: 5000 - $115 - 3 607 - 72,15%
Level 3: 3000 - $80 - 2 100 - 70,00%
Level 4: 4000 - $50 - 3 039 - 75,98%
Luxury : 1150 - $220 - 885 - 76,93%
Total Capacity :19150

Income

Home Games Left26
Average Attendance - %13 831 - 72,22%
Average Income per Game$816,726
Year to Date Revenue$12,250,890

Expense

Pro Players Total Salaries$77,897,500
Farm Players Total Salaries$15,508,333
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,027,446
Farm Year To Date Expenses$9,382,869
Pro Salary Cap To Date$25,027,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,234,876
Pro Remaining Season Days132
Pro Expenses Per Days$403,614
Pro Estimated Expenses$53,277,048
Farm Remaining Season Days0
Farm Expenses Per Days$281,970
Farm Estimated Expenses$0
Estimated Season Expenses$53,277,048
Season Salary Cap$77,897,500
Estimate Under Maximum Salary Cap of $88,000,000$10,102,500
Estimate Over Minimum Salary Cap of $65,000,000 $12,897,500
Current Bank Account$842,789,398
Projected Bank Account$810,747,226

Pro Players Salaries

Jake Guentzel $9,000,000 (7)
-Salary Remaining : $6,155,440
Claude Giroux $6,500,000 (1)
-Salary Remaining : $4,445,596
Damon Severson $6,250,000 (7)
-Salary Remaining : $4,274,611
Vincent Trocheck $5,625,000 (5)
-Salary Remaining : $3,847,150
Andrei Kuzmenko $5,500,000 (1)
-Salary Remaining : $3,761,658
Joel Eriksson Ek $5,250,000 (5)
-Salary Remaining : $3,590,674
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $3,419,689
Rasmus Sandin $4,600,000 (5)
-Salary Remaining : $3,146,114
Lawson Crouse $4,300,000 (3)
-Salary Remaining : $2,940,933
Shayne Gostisbehere $3,200,000 (3)
-Salary Remaining : $2,188,601
Scott Laughton $3,000,000 (2)
-Salary Remaining : $2,051,813
Jeff Skinner $3,000,000 (1)
-Salary Remaining : $2,051,813
Zach Whitecloud $2,750,000 (4)
-Salary Remaining : $1,880,829
Jonathan Drouin $2,500,000 (1)
-Salary Remaining : $1,709,845
Alex Nedeljkovic $2,500,000 (2)
-Salary Remaining : $1,709,845
Joseph Veleno $2,275,000 (2)
-Salary Remaining : $1,555,959
Dan Vladar $2,200,000 (2)
-Salary Remaining : $1,504,663
Connor Ingram $1,950,000 (2)
-Salary Remaining : $1,333,679
Ryker Evans $897,500 (1)
-Salary Remaining : $613,834
Jonatan Berggren $825,000 (1)
-Salary Remaining : $564,249
Jack St. Ivany $775,000 (3)
-Salary Remaining : $530,052
Total Pro Players21
Salary Commitment
Year 2025 : $77,897,500
Year 2026 : $58,675,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000
Salary Average Commitment
Year 2025 : $77,897,500
Year 2026 : $58,675,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000
Salary Cap with 1 Way Contract
Year 2025 : $77,897,500
Year 2026 : $58,675,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000

Farm Players Salaries

Jeff Petry $6,250,000 (1)
Salary Remaining : $0
Martin Pospisil $1,000,000 (1)
Salary Remaining : $0
Nikita Chibrikov $875,833 (2)
Salary Remaining : $0
Jacob Quillan $875,000 (2)
Salary Remaining : $0
Victor Mancini $870,000 (2)
Salary Remaining : $0
Ty Mueller $870,000 (3)
Salary Remaining : $0
Ville Ottavainen $867,500 (3)
Salary Remaining : $0
Joey Anderson $800,000 (2)
Salary Remaining : $0
Ales Stezka $775,000 (1)
Salary Remaining : $0
Robert Hagg $775,000 (1)
Salary Remaining : $0
Dylan McIlrath $775,000 (1)
Salary Remaining : $0
Bokondji Imama $775,000 (1)
Salary Remaining : $0
Total Farm Players12
Salary Commitment
Year 2025 : $15,508,333
Year 2026 : $5,158,333
Year 2027 : $1,737,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $15,508,333
Year 2026 : $5,158,333
Year 2027 : $1,737,500
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $125 - 5 796 - 96,61%
Level 2: 5060 - $100 - 4 741 - 93,70%
Level 3: 1615 - $75 - 1 615 - 100,00%
Level 4: 3700 - $50 - 3 088 - 83,46%
Luxury : 1190 - $200 - 1 115 - 93,73%
Total Capacity :17565

Income

Home Games Left25
Average Attendance - %16 356 - 93,12%
Average Income per Game$865,622
Year to Date Revenue$13,849,955

Expense

Pro Players Total Salaries$71,967,500
Farm Players Total Salaries$11,804,999
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,729,905
Farm Year To Date Expenses$11,804,980
Pro Salary Cap To Date$22,729,905
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,640,555
Pro Remaining Season Days132
Pro Expenses Per Days$372,889
Pro Estimated Expenses$49,221,348
Farm Remaining Season Days0
Farm Expenses Per Days$214,636
Farm Estimated Expenses$0
Estimated Season Expenses$49,221,348
Season Salary Cap$71,967,500
Estimate Under Maximum Salary Cap of $88,000,000$16,032,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,967,500
Current Bank Account$479,315,070
Projected Bank Account$451,734,277

Pro Players Salaries

Seth Jones $9,500,000 (6)
-Salary Remaining : $6,497,409
Dougie Hamilton $9,000,000 (4)
-Salary Remaining : $6,155,440
Hampus Lindholm $6,500,000 (6)
-Salary Remaining : $4,445,596
Andrew Copp $5,625,000 (3)
-Salary Remaining : $3,847,150
J.T. Compher $5,100,000 (4)
-Salary Remaining : $3,488,083
Rasmus Ristolainen $5,100,000 (3)
-Salary Remaining : $3,488,083
Ville Husso $4,750,000 (1)
-Salary Remaining : $3,248,705
Marcus Foligno $4,000,000 (4)
-Salary Remaining : $2,735,751
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $2,735,751
Jack Roslovic $2,800,000 (1)
-Salary Remaining : $1,915,026
Anton Forsberg $2,750,000 (1)
-Salary Remaining : $1,880,829
Jack Drury $1,725,000 (2)
-Salary Remaining : $1,179,793
Rafael Harvey-Pinard $1,100,000 (1)
-Salary Remaining : $752,332
Liam O'Brien $1,000,000 (3)
-Salary Remaining : $683,938
Eric Robinson $950,000 (1)
-Salary Remaining : $649,741
Cam Atkinson $900,000 (1)
-Salary Remaining : $615,544
Brett Berard $867,500 (3)
-Salary Remaining : $593,316
Sam Malinski $850,000 (1)
-Salary Remaining : $581,347
Joel Hanley $787,500 (1)
-Salary Remaining : $538,601
Troy Stecher $787,500 (2)
-Salary Remaining : $538,601
Tyson Jost $775,000 (1)
-Salary Remaining : $530,052
Jack Ahcan $775,000 (2)
-Salary Remaining : $530,052
Riley Tufte $775,000 (1)
-Salary Remaining : $530,052
Jaycob Megna $775,000 (1)
-Salary Remaining : $530,052
Jonas Johansson $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $71,967,500
Year 2026 : $53,980,000
Year 2027 : $50,692,500
Year 2028 : $34,100,000
Salary Average Commitment
Year 2025 : $71,967,500
Year 2026 : $53,980,000
Year 2027 : $50,692,500
Year 2028 : $34,100,000
Salary Cap with 1 Way Contract
Year 2025 : $71,967,500
Year 2026 : $53,980,000
Year 2027 : $50,692,500
Year 2028 : $34,100,000

Farm Players Salaries

Ty Emberson $950,000 (1)
Salary Remaining : $0
Domenick Fensore $925,000 (2)
Salary Remaining : $0
Dalibor Dvorsky $918,333 (3)
Salary Remaining : $0
Emil Andrae $903,333 (2)
Salary Remaining : $0
Noah Ostlund $886,667 (3)
Salary Remaining : $0
Liam Ohgren $886,666 (3)
Salary Remaining : $0
Joshua Roy $835,000 (2)
Salary Remaining : $0
Zack Ostapchuk $825,000 (2)
Salary Remaining : $0
Ville Heinola $800,000 (2)
Salary Remaining : $0
Trent Miner $775,000 (1)
Salary Remaining : $0
Jeff Malott $775,000 (2)
Salary Remaining : $0
Declan Carlile $775,000 (2)
Salary Remaining : $0
Jake Lucchini $775,000 (2)
Salary Remaining : $0
Adam Klapka $775,000 (1)
Salary Remaining : $0
Total Farm Players14
Salary Commitment
Year 2025 : $11,804,999
Year 2026 : $9,304,999
Year 2027 : $2,691,666
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,804,999
Year 2026 : $9,304,999
Year 2027 : $2,691,666
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6004 - $110 - 5 679 - 94,58%
Level 2: 5010 - $85 - 4 804 - 95,88%
Level 3: 3050 - $65 - 2 497 - 81,86%
Level 4: 4400 - $40 - 3 883 - 88,25%
Luxury : 2809 - $150 - 2 247 - 79,99%
Total Capacity :21273

Income

Home Games Left27
Average Attendance - %19 109 - 89,83%
Average Income per Game$860,672
Year to Date Revenue$12,049,414

Expense

Pro Players Total Salaries$86,788,000
Farm Players Total Salaries$7,658,333
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,232,847
Farm Year To Date Expenses$8,443,313
Pro Salary Cap To Date$27,232,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,238,156
Pro Remaining Season Days132
Pro Expenses Per Days$449,679
Pro Estimated Expenses$59,357,628
Farm Remaining Season Days0
Farm Expenses Per Days$139,242
Farm Estimated Expenses$0
Estimated Season Expenses$59,357,628
Season Salary Cap$86,788,000
Estimate Under Maximum Salary Cap of $88,000,000$1,212,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,788,000
Current Bank Account$476,373,254
Projected Bank Account$440,253,782

Pro Players Salaries

Connor McDavid $12,500,000 (2)
-Salary Remaining : $8,549,223
Sidney Crosby $8,700,000 (1)
-Salary Remaining : $5,950,259
Nick Suzuki $7,875,000 (6)
-Salary Remaining : $5,386,010
Nikolaj Ehlers $6,000,000 (1)
-Salary Remaining : $4,103,627
Neal Pionk $5,875,000 (1)
-Salary Remaining : $4,018,135
Trevor Zegras $5,750,000 (2)
-Salary Remaining : $3,932,642
Josh Anderson $5,500,000 (3)
-Salary Remaining : $3,761,658
Mike Matheson $4,875,000 (8)
-Salary Remaining : $3,334,197
Patrick Kane $4,000,000 (1)
-Salary Remaining : $2,735,751
Alexandre Carrier $3,750,000 (3)
-Salary Remaining : $2,564,767
Sam Montembeault $3,150,000 (3)
-Salary Remaining : $2,154,404
Jordan Staal $2,900,000 (3)
-Salary Remaining : $1,983,420
Alex Newhook $2,900,000 (3)
-Salary Remaining : $1,983,420
David Kampf $2,400,000 (3)
-Salary Remaining : $1,641,451
Mackenzie Blackwood $2,350,000 (1)
-Salary Remaining : $1,607,254
Alexis Lafreniere $2,325,000 (1)
-Salary Remaining : $1,590,155
Alexandre Texier $2,100,000 (2)
-Salary Remaining : $1,436,269
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $854,922
Lane Hutson $950,000 (2)
-Salary Remaining : $649,741
Kaiden Guhle $863,000 (1)
-Salary Remaining : $590,238
Alex Barre-Boulet $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players21
Salary Commitment
Year 2025 : $86,788,000
Year 2026 : $55,900,000
Year 2027 : $33,350,000
Year 2028 : $12,750,000
Salary Average Commitment
Year 2025 : $86,788,000
Year 2026 : $55,900,000
Year 2027 : $33,350,000
Year 2028 : $12,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,788,000
Year 2026 : $55,900,000
Year 2027 : $33,350,000
Year 2028 : $12,750,000

Farm Players Salaries

Calum Ritchie $950,000 (2)
Salary Remaining : $0
Jakub Dobes $925,000 (2)
Salary Remaining : $0
Devon Levi $925,000 (1)
Salary Remaining : $0
Jayden Struble $867,500 (1)
Salary Remaining : $0
Owen Beck $853,333 (3)
Salary Remaining : $0
Michael Pezzetta $812,500 (1)
Salary Remaining : $0
Gage Goncalves $775,000 (1)
Salary Remaining : $0
Marc Del Gaizo $775,000 (1)
Salary Remaining : $0
Louis Crevier $775,000 (1)
Salary Remaining : $0
Total Farm Players9
Salary Commitment
Year 2025 : $7,658,333
Year 2026 : $2,728,333
Year 2027 : $853,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,658,333
Year 2026 : $2,728,333
Year 2027 : $853,333
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $125 - 5 674 - 94,56%
Level 2: 5000 - $100 - 4 821 - 96,42%
Level 3: 2810 - $70 - 2 366 - 84,21%
Level 4: 4000 - $45 - 3 783 - 94,57%
Luxury : 1000 - $190 - 1 000 - 100,00%
Total Capacity :18810

Income

Home Games Left28
Average Attendance - %17 644 - 93,80%
Average Income per Game$875,748
Year to Date Revenue$11,384,721

Expense

Pro Players Total Salaries$87,674,699
Farm Players Total Salaries$6,859,167
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,756,496
Farm Year To Date Expenses$6,323,697
Pro Salary Cap To Date$27,756,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,520,938
Pro Remaining Season Days132
Pro Expenses Per Days$454,273
Pro Estimated Expenses$59,964,036
Farm Remaining Season Days0
Farm Expenses Per Days$124,712
Farm Estimated Expenses$0
Estimated Season Expenses$59,964,036
Season Salary Cap$87,674,699
Estimate Under Maximum Salary Cap of $88,000,000$325,301
Estimate Over Minimum Salary Cap of $65,000,000 $22,674,699
Current Bank Account$48,570,476
Projected Bank Account$13,127,378

Pro Players Salaries

Dylan Larkin $8,700,000 (7)
-Salary Remaining : $5,950,259
Bo Horvat $8,500,000 (7)
-Salary Remaining : $5,813,472
Brandon Montour $7,142,857 (7)
-Salary Remaining : $4,885,270
Owen Tippett $6,200,000 (8)
-Salary Remaining : $4,240,415
Valeri Nichushkin $6,125,000 (6)
-Salary Remaining : $4,189,119
Igor Shesterkin $5,666,667 (1)
-Salary Remaining : $3,875,648
Jake DeBrusk $5,500,000 (7)
-Salary Remaining : $3,761,658
Shea Theodore $5,200,000 (1)
-Salary Remaining : $3,556,477
Mikael Granlund $5,000,000 (1)
-Salary Remaining : $3,419,689
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $3,111,917
Marcus Pettersson $4,025,175 (1)
-Salary Remaining : $2,752,969
Ross Colton $4,000,000 (3)
-Salary Remaining : $2,735,751
Alexandar Georgiev $3,400,000 (1)
-Salary Remaining : $2,325,389
Evan Rodrigues $3,000,000 (3)
-Salary Remaining : $2,051,813
Jan Rutta $2,750,000 (1)
-Salary Remaining : $1,880,829
Beck Malenstyn $1,350,000 (2)
-Salary Remaining : $923,316
Bobby McMann $1,350,000 (2)
-Salary Remaining : $923,316
Conor Timmins $1,100,000 (1)
-Salary Remaining : $752,332
Michael McCarron $900,000 (2)
-Salary Remaining : $615,544
Cayden Primeau $890,000 (1)
-Salary Remaining : $608,705
Cole Koepke $775,000 (1)
-Salary Remaining : $530,052
Dryden Hunt $775,000 (1)
-Salary Remaining : $530,052
Phillip Di Giuseppe $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players23
Salary Commitment
Year 2025 : $87,674,699
Year 2026 : $57,317,857
Year 2027 : $49,167,857
Year 2028 : $42,167,857
Salary Average Commitment
Year 2025 : $87,674,698
Year 2026 : $57,317,856
Year 2027 : $49,167,856
Year 2028 : $42,167,856
Salary Cap with 1 Way Contract
Year 2025 : $87,674,699
Year 2026 : $57,317,857
Year 2027 : $49,167,857
Year 2028 : $42,167,857

Farm Players Salaries

Matthew Wood $950,000 (3)
Salary Remaining : $0
Cam Lund $941,667 (3)
Salary Remaining : $0
Sam Colangelo $925,000 (1)
Salary Remaining : $0
Daniil Misyul $867,500 (2)
Salary Remaining : $0
Uvis Balinskis $850,000 (2)
Salary Remaining : $0
Tye Felhaber $775,000 (2)
Salary Remaining : $0
Adam Wilsby $775,000 (2)
Salary Remaining : $0
Dennis Cholowski $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $6,859,167
Year 2026 : $5,159,167
Year 2027 : $1,891,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,859,167
Year 2026 : $5,159,167
Year 2027 : $1,891,667
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $125 - 5 755 - 95,91%
Level 2: 5000 - $100 - 4 847 - 96,94%
Level 3: 2277 - $75 - 2 244 - 98,55%
Level 4: 4000 - $50 - 3 214 - 80,35%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18277

Income

Home Games Left26
Average Attendance - %17 060 - 93,34%
Average Income per Game$883,860
Year to Date Revenue$13,257,906

Expense

Pro Players Total Salaries$87,741,666
Farm Players Total Salaries$7,188,333
Coaches Total Salaries$7,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,543,596
Farm Year To Date Expenses$7,130,155
Pro Salary Cap To Date$27,543,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,980,370
Pro Remaining Season Days132
Pro Expenses Per Days$454,620
Pro Estimated Expenses$60,009,840
Farm Remaining Season Days0
Farm Expenses Per Days$130,697
Farm Estimated Expenses$0
Estimated Season Expenses$60,009,840
Season Salary Cap$87,741,666
Estimate Under Maximum Salary Cap of $88,000,000$258,334
Estimate Over Minimum Salary Cap of $65,000,000 $22,741,666
Current Bank Account$853,084,434
Projected Bank Account$816,054,964

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $6,839,378
Mathew Barzal $9,150,000 (7)
-Salary Remaining : $6,258,031
Cale Makar $9,000,000 (3)
-Salary Remaining : $6,155,440
Patrik Laine $8,700,000 (2)
-Salary Remaining : $5,950,259
Jack Hughes $8,000,000 (6)
-Salary Remaining : $5,471,503
Quinn Hughes $7,850,000 (3)
-Salary Remaining : $5,368,912
Yanni Gourde $5,166,666 (1)
-Salary Remaining : $3,533,678
Dylan Strome $5,000,000 (4)
-Salary Remaining : $3,419,689
Artturi Lehkonen $4,500,000 (3)
-Salary Remaining : $3,077,720
Matt Duchene $3,000,000 (1)
-Salary Remaining : $2,051,813
Andrew Peeke $2,750,000 (2)
-Salary Remaining : $1,880,829
Luke Schenn $2,750,000 (2)
-Salary Remaining : $1,880,829
Dante Fabbro $2,500,000 (1)
-Salary Remaining : $1,709,845
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,367,876
Mathieu Olivier $1,100,000 (1)
-Salary Remaining : $752,332
Connor Brown $1,000,000 (1)
-Salary Remaining : $683,938
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $649,741
Luke Hughes $925,000 (1)
-Salary Remaining : $632,642
Alex Lyon $900,000 (1)
-Salary Remaining : $615,544
Kevin Lankinen $875,000 (1)
-Salary Remaining : $598,446
AJ Greer $850,000 (2)
-Salary Remaining : $581,347
Joona Koppanen $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players22
Salary Commitment
Year 2025 : $87,741,666
Year 2026 : $68,550,000
Year 2027 : $43,500,000
Year 2028 : $22,150,000
Salary Average Commitment
Year 2025 : $87,741,666
Year 2026 : $68,550,000
Year 2027 : $43,500,000
Year 2028 : $22,150,000
Salary Cap with 1 Way Contract
Year 2025 : $87,741,666
Year 2026 : $68,550,000
Year 2027 : $43,500,000
Year 2028 : $22,150,000

Farm Players Salaries

Tomas Tatar $1,800,000 (1)
Salary Remaining : $0
Jordan Harris $1,400,000 (1)
Salary Remaining : $0
Elias Nils Pettersson $838,333 (3)
Salary Remaining : $0
Tyler Motte $800,000 (1)
Salary Remaining : $0
Samuel Bolduc $800,000 (1)
Salary Remaining : $0
Andre Lee $775,000 (2)
Salary Remaining : $0
Jeffrey Viel $775,000 (2)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2025 : $7,188,333
Year 2026 : $2,388,333
Year 2027 : $838,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,188,333
Year 2026 : $2,388,333
Year 2027 : $838,333
Year 2028 : $0

Devils

Devils is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $125 - 5 618 - 93,64%
Level 2: 5000 - $100 - 4 697 - 93,94%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3625 - $50 - 3 060 - 84,42%
Luxury : 1000 - $200 - 1 000 - 99,97%
Total Capacity :17625

Income

Home Games Left27
Average Attendance - %16 375 - 92,91%
Average Income per Game$854,203
Year to Date Revenue$11,958,835

Expense

Pro Players Total Salaries$64,206,333
Farm Players Total Salaries$26,908,336
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,717,027
Farm Year To Date Expenses$27,484,703
Pro Salary Cap To Date$20,717,027
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,063,468
Pro Remaining Season Days132
Pro Expenses Per Days$332,675
Pro Estimated Expenses$43,913,100
Farm Remaining Season Days0
Farm Expenses Per Days$489,242
Farm Estimated Expenses$0
Estimated Season Expenses$43,913,100
Season Salary Cap$64,206,333
Estimate Under Maximum Salary Cap of $88,000,000$23,793,667
Estimate Over Minimum Salary Cap of $65,000,000 -$793,667
Current Bank Account$3,252,189
Projected Bank Account($17,597,443)

Pro Players Salaries

Darnell Nurse $9,250,000 (6)
-Salary Remaining : $6,326,425
Owen Power $8,350,000 (7)
-Salary Remaining : $5,710,881
Dmitry Orlov $7,750,000 (1)
-Salary Remaining : $5,300,518
Jonas Brodin $6,000,000 (4)
-Salary Remaining : $4,103,627
Anton Lundell $5,000,000 (6)
-Salary Remaining : $3,419,689
Jared McCann $5,000,000 (3)
-Salary Remaining : $3,419,689
Sean Walker $3,600,000 (5)
-Salary Remaining : $2,462,176
Gustav Nyquist $3,185,000 (1)
-Salary Remaining : $2,178,342
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $2,120,207
Vladislav Namestnikov $2,000,000 (1)
-Salary Remaining : $1,367,876
Simon Benoit $1,350,000 (3)
-Salary Remaining : $923,316
Mike Reilly $1,250,000 (1)
-Salary Remaining : $854,922
Sam Steel $1,200,000 (1)
-Salary Remaining : $820,725
Cole Smith $1,000,000 (2)
-Salary Remaining : $683,938
Will Smith $950,000 (3)
-Salary Remaining : $649,741
Matthew Knies $925,000 (1)
-Salary Remaining : $632,642
Wyatt Kaiser $916,667 (1)
-Salary Remaining : $626,943
Jake Neighbours $863,333 (1)
-Salary Remaining : $590,466
Tyson Foerster $863,000 (1)
-Salary Remaining : $590,238
Will Cuylle $828,333 (1)
-Salary Remaining : $566,528
Eric Comrie $825,000 (2)
-Salary Remaining : $564,249
Total Pro Players21
Salary Commitment
Year 2025 : $64,206,333
Year 2026 : $41,325,000
Year 2027 : $39,500,000
Year 2028 : $32,200,000
Salary Average Commitment
Year 2025 : $64,206,333
Year 2026 : $41,325,000
Year 2027 : $39,500,000
Year 2028 : $32,200,000
Salary Cap with 1 Way Contract
Year 2025 : $64,206,333
Year 2026 : $41,325,000
Year 2027 : $39,500,000
Year 2028 : $32,200,000

Farm Players Salaries

Spencer Knight $4,500,000 (3)
Salary Remaining : $0
Bobby Brink $1,500,000 (2)
Salary Remaining : $0
Michael Kesselring $1,400,000 (2)
Salary Remaining : $0
Nathan Bastian $1,350,000 (1)
Salary Remaining : $0
Daniil Miromanov $1,250,000 (2)
Salary Remaining : $0
Brett Leason $1,050,000 (1)
Salary Remaining : $0
Declan Chisholm $1,000,000 (1)
Salary Remaining : $0
Arvid Soderblom $962,500 (1)
Salary Remaining : $0
Jimmy Snuggerud $950,000 (2)
Salary Remaining : $0
Josh Doan $925,000 (2)
Salary Remaining : $0
Tristan Luneau $896,667 (2)
Salary Remaining : $0
Max Sasson $870,000 (2)
Salary Remaining : $0
Tye Kartye $859,167 (1)
Salary Remaining : $0
Justin Sourdif $847,500 (1)
Salary Remaining : $0
Jack Finley $797,500 (3)
Salary Remaining : $0
Jacob Moverare $775,000 (2)
Salary Remaining : $0
Matt Villalta $775,000 (2)
Salary Remaining : $0
Alex Steeves $775,000 (1)
Salary Remaining : $0
Connor Mackey $775,000 (2)
Salary Remaining : $0
Juuso Parssinen $775,000 (1)
Salary Remaining : $0
Matt Kiersted $775,000 (1)
Salary Remaining : $0
Philippe Myers $775,000 (1)
Salary Remaining : $0
Marc McLaughlin $775,000 (1)
Salary Remaining : $0
Riley Stillman $775,000 (1)
Salary Remaining : $0
Marc Gatcomb $775,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $26,908,334
Year 2026 : $15,414,167
Year 2027 : $5,297,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $26,908,334
Year 2026 : $15,414,167
Year 2027 : $5,297,500
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 4 800 - 80,00%
Level 2: 5000 - $150 - 4 000 - 80,00%
Level 3: 2000 - $100 - 1 600 - 80,01%
Level 4: 3174 - $65 - 2 539 - 79,99%
Luxury : 1000 - $400 - 800 - 80,00%
Total Capacity :17174

Income

Home Games Left27
Average Attendance - %13 739 - 80,00%
Average Income per Game$1,124,575
Year to Date Revenue$15,744,054

Expense

Pro Players Total Salaries$73,108,174
Farm Players Total Salaries$4,875,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,081,163
Farm Year To Date Expenses$4,892,253
Pro Salary Cap To Date$23,081,163
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,363,533
Pro Remaining Season Days132
Pro Expenses Per Days$378,799
Pro Estimated Expenses$50,001,468
Farm Remaining Season Days0
Farm Expenses Per Days$88,636
Farm Estimated Expenses$0
Estimated Season Expenses$50,001,468
Season Salary Cap$73,108,174
Estimate Under Maximum Salary Cap of $88,000,000$14,891,826
Estimate Over Minimum Salary Cap of $65,000,000 $8,108,174
Current Bank Account$43,308,154
Projected Bank Account$23,670,219

Pro Players Salaries

Brady Tkachuk $8,330,674 (4)
-Salary Remaining : $5,697,663
Robert Thomas $8,125,000 (7)
-Salary Remaining : $5,556,995
Jordan Kyrou $8,125,000 (7)
-Salary Remaining : $5,556,995
Jake Sanderson $8,050,000 (8)
-Salary Remaining : $5,505,699
Dylan Cozens $7,100,000 (6)
-Salary Remaining : $4,855,959
Ryan Pulock $6,150,000 (6)
-Salary Remaining : $4,206,218
Noah Dobson $4,000,000 (1)
-Salary Remaining : $2,735,751
Frederik Andersen $3,400,000 (1)
-Salary Remaining : $2,325,389
Jalen Chatfield $3,000,000 (3)
-Salary Remaining : $2,051,813
Garnet Hathaway $2,375,000 (1)
-Salary Remaining : $1,624,352
Sam Lafferty $2,000,000 (2)
-Salary Remaining : $1,367,876
Curtis Lazar $1,000,000 (1)
-Salary Remaining : $683,938
Zach Benson $950,000 (2)
-Salary Remaining : $649,741
Rutger McGroarty $950,000 (3)
-Salary Remaining : $649,741
Bradly Nadeau $950,000 (2)
-Salary Remaining : $649,741
Matvei Michkov $950,000 (3)
-Salary Remaining : $649,741
Drew Helleson $925,000 (3)
-Salary Remaining : $632,642
Jackson Blake $905,833 (2)
-Salary Remaining : $619,533
Mikael Pyyhtia $897,500 (1)
-Salary Remaining : $613,834
Jani Nyman $891,667 (3)
-Salary Remaining : $609,845
Emil Lilleberg $870,000 (2)
-Salary Remaining : $595,026
Justus Annunen $837,500 (2)
-Salary Remaining : $572,798
Anthony Richard $775,000 (2)
-Salary Remaining : $530,052
John Ludvig $775,000 (1)
-Salary Remaining : $530,052
Hunter Shepard $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $73,108,174
Year 2026 : $59,885,674
Year 2027 : $52,597,341
Year 2028 : $45,880,674
Salary Average Commitment
Year 2025 : $73,108,174
Year 2026 : $59,885,674
Year 2027 : $52,597,341
Year 2028 : $45,880,674
Salary Cap with 1 Way Contract
Year 2025 : $73,108,174
Year 2026 : $59,885,674
Year 2027 : $52,597,341
Year 2028 : $45,880,674

Farm Players Salaries

Max Jones $1,000,000 (2)
Salary Remaining : $0
Steven Santini $775,000 (1)
Salary Remaining : $0
Vladislav Kolyachonok $775,000 (2)
Salary Remaining : $0
Chad Ruhwedel $775,000 (1)
Salary Remaining : $0
Austin Watson $775,000 (1)
Salary Remaining : $0
Dylan Coghlan $775,000 (1)
Salary Remaining : $0
Total Farm Players6
Salary Commitment
Year 2025 : $4,875,000
Year 2026 : $1,775,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,875,000
Year 2026 : $1,775,000
Year 2027 : $0
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $125 - 5 599 - 93,32%
Level 2: 5289 - $100 - 4 883 - 92,32%
Level 3: 3000 - $75 - 2 437 - 81,23%
Level 4: 4000 - $50 - 3 216 - 80,39%
Luxury : 1000 - $200 - 999 - 99,93%
Total Capacity :19289

Income

Home Games Left29
Average Attendance - %17 134 - 88,83%
Average Income per Game$883,116
Year to Date Revenue$10,597,391

Expense

Pro Players Total Salaries$85,785,000
Farm Players Total Salaries$6,735,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,558,087
Farm Year To Date Expenses$9,864,099
Pro Salary Cap To Date$26,558,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,610,362
Pro Remaining Season Days132
Pro Expenses Per Days$444,482
Pro Estimated Expenses$58,671,624
Farm Remaining Season Days0
Farm Expenses Per Days$122,455
Farm Estimated Expenses$0
Estimated Season Expenses$58,671,624
Season Salary Cap$85,785,000
Estimate Under Maximum Salary Cap of $88,000,000$2,215,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,785,000
Current Bank Account$37,543,916
Projected Bank Account$4,482,654

Pro Players Salaries

Elias Pettersson $11,600,000 (8)
-Salary Remaining : $7,933,679
Kevin Fiala $7,875,000 (5)
-Salary Remaining : $5,386,010
Jared Spurgeon $7,575,000 (3)
-Salary Remaining : $5,180,829
Matt Boldy $7,000,000 (7)
-Salary Remaining : $4,787,565
Colton Parayko $6,500,000 (6)
-Salary Remaining : $4,445,596
Sean Monahan $5,500,000 (5)
-Salary Remaining : $3,761,658
Oliver Bjorkstrand $5,400,000 (2)
-Salary Remaining : $3,693,264
Brenden Dillon $4,000,000 (3)
-Salary Remaining : $2,735,751
Radko Gudas $4,000,000 (2)
-Salary Remaining : $2,735,751
Evan Bouchard $3,900,000 (1)
-Salary Remaining : $2,667,358
Erik Haula $3,150,000 (2)
-Salary Remaining : $2,154,404
Stuart Skinner $2,600,000 (2)
-Salary Remaining : $1,778,238
Cody Glass $2,500,000 (1)
-Salary Remaining : $1,709,845
Jamie Drysdale $2,300,000 (2)
-Salary Remaining : $1,573,057
Nick Bjugstad $2,100,000 (1)
-Salary Remaining : $1,436,269
Pavel Dorofeyev $1,835,000 (2)
-Salary Remaining : $1,255,026
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,025,907
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $683,938
Jimmy Vesey $800,000 (1)
-Salary Remaining : $547,150
Mike Hardman $775,000 (2)
-Salary Remaining : $530,052
Brian Halonen $775,000 (2)
-Salary Remaining : $530,052
Colin Blackwell $775,000 (1)
-Salary Remaining : $530,052
Justin Dowling $775,000 (1)
-Salary Remaining : $530,052
Valtteri Puustinen $775,000 (2)
-Salary Remaining : $530,052
Nick DeSimone $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $85,785,000
Year 2026 : $72,660,000
Year 2027 : $50,050,000
Year 2028 : $38,475,000
Salary Average Commitment
Year 2025 : $85,785,000
Year 2026 : $72,660,000
Year 2027 : $50,050,000
Year 2028 : $38,475,000
Salary Cap with 1 Way Contract
Year 2025 : $85,785,000
Year 2026 : $72,660,000
Year 2027 : $50,050,000
Year 2028 : $38,475,000

Farm Players Salaries

Joshua Brown $1,000,000 (3)
Salary Remaining : $0
Sebastian Cossa $863,333 (3)
Salary Remaining : $0
Arturs Silovs $850,000 (2)
Salary Remaining : $0
Adam Edstrom $846,667 (1)
Salary Remaining : $0
Matt Rempe $820,000 (1)
Salary Remaining : $0
Yaniv Perets $805,000 (1)
Salary Remaining : $0
Grigori Denisenko $775,000 (1)
Salary Remaining : $0
Tobias Bjornfot $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $6,735,000
Year 2026 : $2,713,333
Year 2027 : $1,863,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,735,000
Year 2026 : $2,713,333
Year 2027 : $1,863,333
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $140 - 4 800 - 80,00%
Level 2: 5519 - $112 - 4 415 - 80,00%
Level 3: 3000 - $75 - 2 446 - 81,55%
Level 4: 4000 - $55 - 3 200 - 80,00%
Luxury : 1000 - $235 - 825 - 82,49%
Total Capacity :19519

Income

Home Games Left26
Average Attendance - %15 686 - 80,36%
Average Income per Game$877,111
Year to Date Revenue$13,156,658

Expense

Pro Players Total Salaries$70,988,333
Farm Players Total Salaries$3,353,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,175,045
Farm Year To Date Expenses$3,353,350
Pro Salary Cap To Date$24,175,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,804,874
Pro Remaining Season Days132
Pro Expenses Per Days$367,815
Pro Estimated Expenses$48,551,580
Farm Remaining Season Days0
Farm Expenses Per Days$60,970
Farm Estimated Expenses$0
Estimated Season Expenses$48,551,580
Season Salary Cap$70,988,333
Estimate Under Maximum Salary Cap of $88,000,000$17,011,667
Estimate Over Minimum Salary Cap of $65,000,000 $5,988,333
Current Bank Account$922,942,373
Projected Bank Account$897,195,667

Pro Players Salaries

Erik Karlsson $11,500,000 (3)
-Salary Remaining : $7,865,285
Matthew Tkachuk $9,500,000 (6)
-Salary Remaining : $6,497,409
Jacob Markstrom $6,000,000 (2)
-Salary Remaining : $4,103,627
Tyler Bertuzzi $5,500,000 (2)
-Salary Remaining : $3,761,658
Josh Manson $4,500,000 (2)
-Salary Remaining : $3,077,720
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $2,735,751
Nick Leddy $4,000,000 (2)
-Salary Remaining : $2,735,751
Max Domi $3,750,000 (4)
-Salary Remaining : $2,564,767
Radek Faksa $3,250,000 (1)
-Salary Remaining : $2,222,798
Brock McGinn $2,750,000 (1)
-Salary Remaining : $1,880,829
Nick Seeler $2,700,000 (4)
-Salary Remaining : $1,846,632
Calle Jarnkrok $2,100,000 (2)
-Salary Remaining : $1,436,269
Egor Zamula $1,700,000 (2)
-Salary Remaining : $1,162,694
Jon Merrill $1,200,000 (1)
-Salary Remaining : $820,725
James Reimer $1,000,000 (1)
-Salary Remaining : $683,938
Oliver Wahlstrom $1,000,000 (1)
-Salary Remaining : $683,938
Cutter Gauthier $950,000 (2)
-Salary Remaining : $649,741
Fraser Minten $845,833 (2)
-Salary Remaining : $578,497
Aatu Raty $836,667 (3)
-Salary Remaining : $572,228
Samuel Helenius $805,833 (3)
-Salary Remaining : $551,140
Alexander Nylander $775,000 (1)
-Salary Remaining : $530,052
Cam Dineen $775,000 (2)
-Salary Remaining : $530,052
Clark Bishop $775,000 (2)
-Salary Remaining : $530,052
Brendan Gaunce $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players24
Salary Commitment
Year 2025 : $70,988,333
Year 2026 : $61,013,333
Year 2027 : $29,092,500
Year 2028 : $15,950,000
Salary Average Commitment
Year 2025 : $70,988,333
Year 2026 : $61,013,333
Year 2027 : $29,092,500
Year 2028 : $15,950,000
Salary Cap with 1 Way Contract
Year 2025 : $70,988,333
Year 2026 : $61,013,333
Year 2027 : $29,092,500
Year 2028 : $15,950,000

Farm Players Salaries

Collin Graf $941,667 (3)
Salary Remaining : $0
Ryan Winterton $828,333 (2)
Salary Remaining : $0
Jimmy Schuldt $800,000 (1)
Salary Remaining : $0
Erik Portillo $783,333 (3)
Salary Remaining : $0
Total Farm Players4
Salary Commitment
Year 2025 : $3,353,333
Year 2026 : $2,553,333
Year 2027 : $1,725,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,353,333
Year 2026 : $2,553,333
Year 2027 : $1,725,000
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5368 - $125 - 5 349 - 99,64%
Level 2: 5000 - $100 - 4 651 - 93,01%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 213 - 80,34%
Luxury : 1000 - $200 - 1 000 - 99,95%
Total Capacity :17368

Income

Home Games Left26
Average Attendance - %16 212 - 93,35%
Average Income per Game$838,562
Year to Date Revenue$12,578,423

Expense

Pro Players Total Salaries$86,504,167
Farm Players Total Salaries$4,211,667
Coaches Total Salaries$21,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,245,891
Farm Year To Date Expenses$4,258,952
Pro Salary Cap To Date$27,245,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,802,600
Pro Remaining Season Days132
Pro Expenses Per Days$448,208
Pro Estimated Expenses$59,163,456
Farm Remaining Season Days0
Farm Expenses Per Days$76,576
Farm Estimated Expenses$0
Estimated Season Expenses$59,163,456
Season Salary Cap$86,504,167
Estimate Under Maximum Salary Cap of $88,000,000$1,495,833
Estimate Over Minimum Salary Cap of $65,000,000 $21,504,167
Current Bank Account$31,879,609
Projected Bank Account($5,481,247)

Pro Players Salaries

John Tavares $11,000,000 (1)
-Salary Remaining : $7,523,316
Tomas Hertl $8,137,500 (6)
-Salary Remaining : $5,565,544
J.T. Miller $8,000,000 (6)
-Salary Remaining : $5,471,503
Steven Stamkos $8,000,000 (4)
-Salary Remaining : $5,471,503
Evgeni Malkin $6,100,000 (2)
-Salary Remaining : $4,172,021
Vladislav Gavrikov $5,875,000 (1)
-Salary Remaining : $4,018,135
Darcy Kuemper $5,250,000 (3)
-Salary Remaining : $3,590,674
Erik Cernak $5,200,000 (7)
-Salary Remaining : $3,556,477
Brandon Carlo $4,100,000 (3)
-Salary Remaining : $2,804,145
Nick Paul $3,150,000 (5)
-Salary Remaining : $2,154,404
Ian Cole $3,100,000 (1)
-Salary Remaining : $2,120,207
Brayden McNabb $2,850,000 (1)
-Salary Remaining : $1,949,223
Ryan McLeod $2,100,000 (1)
-Salary Remaining : $1,436,269
Kevin Stenlund $2,000,000 (2)
-Salary Remaining : $1,367,876
Morgan Geekie $2,000,000 (1)
-Salary Remaining : $1,367,876
Noel Acciari $2,000,000 (2)
-Salary Remaining : $1,367,876
Isac Lundestrom $1,500,000 (1)
-Salary Remaining : $1,025,907
Samuel Ersson $1,450,000 (2)
-Salary Remaining : $991,710
Parker Kelly $825,000 (2)
-Salary Remaining : $564,249
Nikolas Matinpalo $775,000 (1)
-Salary Remaining : $530,052
Ben Jones $775,000 (2)
-Salary Remaining : $530,052
Jake Christiansen $775,000 (1)
-Salary Remaining : $530,052
Nick Blankenburg $775,000 (2)
-Salary Remaining : $530,052
Johnathan Kovacevic $766,667 (1)
-Salary Remaining : $524,353
Total Pro Players24
Salary Commitment
Year 2025 : $86,504,167
Year 2026 : $55,762,500
Year 2027 : $41,837,500
Year 2028 : $32,487,500
Salary Average Commitment
Year 2025 : $86,504,167
Year 2026 : $55,762,500
Year 2027 : $41,837,500
Year 2028 : $32,487,500
Salary Cap with 1 Way Contract
Year 2025 : $86,504,167
Year 2026 : $55,762,500
Year 2027 : $41,837,500
Year 2028 : $32,487,500

Farm Players Salaries

Ryan Green $950,000 (2)
Salary Remaining : $0
Maxwell Crozier $867,500 (1)
Salary Remaining : $0
Nico Daws $812,500 (2)
Salary Remaining : $0
Nikita Prishchepov $806,667 (3)
Salary Remaining : $0
Ilya Solovyov $775,000 (2)
Salary Remaining : $0
Total Farm Players5
Salary Commitment
Year 2025 : $4,211,667
Year 2026 : $3,344,167
Year 2027 : $806,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,211,667
Year 2026 : $3,344,167
Year 2027 : $806,667
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $115 - 5 696 - 94,94%
Level 2: 5000 - $95 - 4 809 - 96,19%
Level 3: 2680 - $70 - 2 330 - 86,95%
Level 4: 4000 - $45 - 3 648 - 91,19%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :18680

Income

Home Games Left27
Average Attendance - %17 483 - 93,59%
Average Income per Game$825,797
Year to Date Revenue$11,561,154

Expense

Pro Players Total Salaries$68,065,213
Farm Players Total Salaries$5,246,667
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,193,945
Farm Year To Date Expenses$5,598,945
Pro Salary Cap To Date$21,193,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,296,511
Pro Remaining Season Days132
Pro Expenses Per Days$352,669
Pro Estimated Expenses$46,552,308
Farm Remaining Season Days0
Farm Expenses Per Days$95,394
Farm Estimated Expenses$0
Estimated Season Expenses$46,552,308
Season Salary Cap$68,065,213
Estimate Under Maximum Salary Cap of $88,000,000$19,934,787
Estimate Over Minimum Salary Cap of $65,000,000 $3,065,213
Current Bank Account$27,472,143
Projected Bank Account$3,216,346

Pro Players Salaries

Timo Meier $8,800,000 (7)
-Salary Remaining : $6,018,653
Alex Killorn $6,250,000 (3)
-Salary Remaining : $4,274,611
Taylor Hall $6,000,000 (1)
-Salary Remaining : $4,103,627
Reilly Smith $5,000,000 (1)
-Salary Remaining : $3,419,689
Artem Zub $4,600,000 (3)
-Salary Remaining : $3,146,114
Christian Dvorak $4,450,000 (1)
-Salary Remaining : $3,043,523
Connor Murphy $4,400,000 (2)
-Salary Remaining : $3,009,326
Mattias Samuelsson $4,285,714 (6)
-Salary Remaining : $2,931,162
Matias Maccelli $3,425,000 (2)
-Salary Remaining : $2,342,487
Justin Holl $3,400,000 (2)
-Salary Remaining : $2,325,389
Olli Maatta $3,000,000 (1)
-Salary Remaining : $2,051,813
Kaapo Kakko $2,400,000 (1)
-Salary Remaining : $1,641,451
Ilya Samsonov $1,800,000 (1)
-Salary Remaining : $1,231,088
Henry Thrun $1,000,000 (2)
-Salary Remaining : $683,938
Kaapo Kahkonen $1,000,000 (1)
-Salary Remaining : $683,938
Kasperi Kapanen $1,000,000 (1)
-Salary Remaining : $683,938
Brad Lambert $886,666 (3)
-Salary Remaining : $606,424
Elmer Soderblom $878,333 (3)
-Salary Remaining : $600,725
Mark Kastelic $835,000 (1)
-Salary Remaining : $571,088
Jansen Harkins $787,500 (2)
-Salary Remaining : $538,601
Ian Mitchell $775,000 (1)
-Salary Remaining : $530,052
Jonah Gadjovich $775,000 (1)
-Salary Remaining : $530,052
Ethen Frank $775,000 (2)
-Salary Remaining : $530,052
Kailer Yamamoto $775,000 (1)
-Salary Remaining : $530,052
Jonas Rondbjerg $767,000 (1)
-Salary Remaining : $524,580
Total Pro Players25
Salary Commitment
Year 2025 : $68,065,213
Year 2026 : $39,488,213
Year 2027 : $25,700,713
Year 2028 : $13,085,714
Salary Average Commitment
Year 2025 : $68,065,213
Year 2026 : $39,488,213
Year 2027 : $25,700,713
Year 2028 : $13,085,714
Salary Cap with 1 Way Contract
Year 2025 : $68,065,213
Year 2026 : $39,488,213
Year 2027 : $25,700,713
Year 2028 : $13,085,714

Farm Players Salaries

Ryan Johnson $925,000 (1)
Salary Remaining : $0
Samuel Honzek $918,333 (3)
Salary Remaining : $0
Tyler Kleven $916,667 (1)
Salary Remaining : $0
Joel Blomqvist $886,667 (3)
Salary Remaining : $0
Nolan Foote $825,000 (1)
Salary Remaining : $0
Louis Domingue $775,000 (1)
Salary Remaining : $0
Total Farm Players6
Salary Commitment
Year 2025 : $5,246,667
Year 2026 : $1,805,000
Year 2027 : $1,805,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,246,667
Year 2026 : $1,805,000
Year 2027 : $1,805,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5 827 - 97,12%
Level 2: 5000 - $85 - 4 853 - 97,05%
Level 3: 2000 - $70 - 2 000 - 100,00%
Level 4: 1795 - $50 - 1 795 - 100,00%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :15795

Income

Home Games Left26
Average Attendance - %15 475 - 97,97%
Average Income per Game$713,980
Year to Date Revenue$10,709,693

Expense

Pro Players Total Salaries$87,255,920
Farm Players Total Salaries$3,150,000
Coaches Total Salaries$6,125,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,578,283
Farm Year To Date Expenses$1,895,457
Pro Salary Cap To Date$27,578,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,563,468
Pro Remaining Season Days132
Pro Expenses Per Days$452,103
Pro Estimated Expenses$59,677,596
Farm Remaining Season Days0
Farm Expenses Per Days$57,273
Farm Estimated Expenses$0
Estimated Season Expenses$59,677,596
Season Salary Cap$87,255,920
Estimate Under Maximum Salary Cap of $88,000,000$744,080
Estimate Over Minimum Salary Cap of $65,000,000 $22,255,920
Current Bank Account$964,887,526
Projected Bank Account$923,773,398

Pro Players Salaries

William Nylander $11,500,000 (8)
-Salary Remaining : $7,865,285
David Pastrnak $11,250,000 (7)
-Salary Remaining : $7,694,301
Aleksander Barkov $10,000,000 (6)
-Salary Remaining : $6,839,378
Connor Hellebuyck $8,500,000 (7)
-Salary Remaining : $5,813,472
Seth Jarvis $7,420,087 (8)
-Salary Remaining : $5,074,878
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $4,787,565
Josh Morrissey $6,250,000 (8)
-Salary Remaining : $4,274,611
Filip Chytil $4,437,500 (3)
-Salary Remaining : $3,034,974
Shane Pinto $3,750,000 (2)
-Salary Remaining : $2,564,767
Martin Fehervary $2,675,000 (2)
-Salary Remaining : $1,829,534
Niko Mikkola $2,500,000 (2)
-Salary Remaining : $1,709,845
Lars Eller $2,450,000 (1)
-Salary Remaining : $1,675,648
Keegan Kolesar $1,400,000 (1)
-Salary Remaining : $957,513
Jonathan Quick $1,280,000 (1)
-Salary Remaining : $875,440
Logan O'Connor $1,050,000 (1)
-Salary Remaining : $718,135
Simon Nemec $918,333 (2)
-Salary Remaining : $628,083
Alex Laferriere $875,000 (1)
-Salary Remaining : $598,446
Colin White $850,000 (1)
-Salary Remaining : $581,347
Luke Glendening $800,000 (1)
-Salary Remaining : $547,150
Parker Wotherspoon $800,000 (1)
-Salary Remaining : $547,150
Ryan Shea $775,000 (1)
-Salary Remaining : $530,052
Mark Friedman $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players22
Salary Commitment
Year 2025 : $87,255,920
Year 2026 : $76,200,920
Year 2027 : $59,357,587
Year 2028 : $54,920,087
Salary Average Commitment
Year 2025 : $87,255,921
Year 2026 : $76,200,921
Year 2027 : $59,357,588
Year 2028 : $54,920,088
Salary Cap with 1 Way Contract
Year 2025 : $87,255,920
Year 2026 : $76,200,920
Year 2027 : $59,357,587
Year 2028 : $54,920,087

Farm Players Salaries

Jani Hakanpaa $1,500,000 (1)
Salary Remaining : $0
Logan Mailloux $875,000 (2)
Salary Remaining : $0
Alexander Petrovic $775,000 (2)
Salary Remaining : $0
Total Farm Players3
Salary Commitment
Year 2025 : $3,150,000
Year 2026 : $1,650,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,150,000
Year 2026 : $1,650,000
Year 2027 : $0
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $138 - 4 802 - 80,04%
Level 2: 5000 - $117 - 4 000 - 80,00%
Level 3: 2545 - $88 - 2 036 - 80,00%
Level 4: 4000 - $51 - 3 206 - 80,14%
Luxury : 1000 - $236 - 813 - 81,29%
Total Capacity :18545

Income

Home Games Left29
Average Attendance - %14 857 - 80,11%
Average Income per Game$849,260
Year to Date Revenue$10,191,122

Expense

Pro Players Total Salaries$80,819,167
Farm Players Total Salaries$9,308,194
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,543,872
Farm Year To Date Expenses$8,535,952
Pro Salary Cap To Date$25,543,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,628,545
Pro Remaining Season Days132
Pro Expenses Per Days$418,752
Pro Estimated Expenses$55,275,264
Farm Remaining Season Days0
Farm Expenses Per Days$169,240
Farm Estimated Expenses$0
Estimated Season Expenses$55,275,264
Season Salary Cap$80,819,167
Estimate Under Maximum Salary Cap of $88,000,000$7,180,833
Estimate Over Minimum Salary Cap of $65,000,000 $15,819,167
Current Bank Account$960,008,972
Projected Bank Account$929,362,253

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (7)
-Salary Remaining : $7,181,347
Vince Dunn $7,350,000 (3)
-Salary Remaining : $5,026,943
Anders Lee $7,000,000 (2)
-Salary Remaining : $4,787,565
Ryan McDonagh $6,750,000 (1)
-Salary Remaining : $4,616,580
Mattias Ekholm $6,250,000 (2)
-Salary Remaining : $4,274,611
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $4,103,627
Casey Mittelstadt $5,750,000 (3)
-Salary Remaining : $3,932,642
Michael Bunting $4,500,000 (2)
-Salary Remaining : $3,077,720
Joel Edmundson $3,850,000 (4)
-Salary Remaining : $2,633,161
Vitek Vanecek $3,400,000 (1)
-Salary Remaining : $2,325,389
Jordan Martinook $3,050,000 (3)
-Salary Remaining : $2,086,010
Marc-Andre Fleury $2,500,000 (1)
-Salary Remaining : $1,709,845
Nico Sturm $2,000,000 (1)
-Salary Remaining : $1,367,876
Juuso Valimaki $2,000,000 (2)
-Salary Remaining : $1,367,876
Conor Sheary $2,000,000 (2)
-Salary Remaining : $1,367,876
Dmitry Kulikov $1,150,000 (4)
-Salary Remaining : $786,528
Oliver Kylington $1,050,000 (1)
-Salary Remaining : $718,135
Sam Carrick $1,000,000 (3)
-Salary Remaining : $683,938
Olen Zellweger $844,167 (2)
-Salary Remaining : $577,358
Oskar Back $775,000 (1)
-Salary Remaining : $530,052
Matej Blumel $775,000 (1)
-Salary Remaining : $530,052
Michael Carcone $775,000 (1)
-Salary Remaining : $530,052
Travis Boyd $775,000 (1)
-Salary Remaining : $530,052
Vinni Lettieri $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players24
Salary Commitment
Year 2025 : $80,819,167
Year 2026 : $61,244,167
Year 2027 : $38,650,000
Year 2028 : $15,500,000
Salary Average Commitment
Year 2025 : $80,819,167
Year 2026 : $61,244,167
Year 2027 : $38,650,000
Year 2028 : $15,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,819,167
Year 2026 : $61,244,167
Year 2027 : $38,650,000
Year 2028 : $15,500,000

Farm Players Salaries

Brendan Brisson $925,000 (1)
Salary Remaining : $0
Aydar Suniev $923,333 (2)
Salary Remaining : $0
Nikolai Kovalenko $896,250 (2)
Salary Remaining : $0
Matthew Poitras $870,000 (2)
Salary Remaining : $0
Riley Duran $867,500 (2)
Salary Remaining : $0
Noah Gregor $850,000 (1)
Salary Remaining : $0
Jacob Melanson $826,111 (3)
Salary Remaining : $0
Nils Aman $825,000 (2)
Salary Remaining : $0
Cole Reinhardt $775,000 (1)
Salary Remaining : $0
John Hayden $775,000 (2)
Salary Remaining : $0
Raphael Lavoie $775,000 (1)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2025 : $9,308,194
Year 2026 : $5,983,194
Year 2027 : $826,111
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,308,194
Year 2026 : $5,983,194
Year 2027 : $826,111
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $120 - 5 642 - 94,04%
Level 2: 5000 - $71 - 4 933 - 98,66%
Level 3: 2118 - $70 - 2 118 - 100,00%
Level 4: 4000 - $40 - 3 906 - 97,66%
Luxury : 1000 - $225 - 847 - 84,72%
Total Capacity :18118

Income

Home Games Left28
Average Attendance - %17 447 - 96,30%
Average Income per Game$776,466
Year to Date Revenue$10,094,061

Expense

Pro Players Total Salaries$87,578,333
Farm Players Total Salaries$6,904,125
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,680,214
Farm Year To Date Expenses$6,109,592
Pro Salary Cap To Date$27,680,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,741,054
Pro Remaining Season Days132
Pro Expenses Per Days$453,774
Pro Estimated Expenses$59,898,168
Farm Remaining Season Days0
Farm Expenses Per Days$125,530
Farm Estimated Expenses$0
Estimated Season Expenses$59,898,168
Season Salary Cap$87,578,333
Estimate Under Maximum Salary Cap of $88,000,000$421,667
Estimate Over Minimum Salary Cap of $65,000,000 $22,578,333
Current Bank Account$21,249,261
Projected Bank Account($16,907,853)

Pro Players Salaries

Sam Reinhart $8,625,000 (8)
-Salary Remaining : $5,898,964
Mark Scheifele $8,500,000 (7)
-Salary Remaining : $5,813,472
Brent Burns $8,000,000 (1)
-Salary Remaining : $5,471,503
Victor Hedman $7,875,000 (1)
-Salary Remaining : $5,386,010
Brock Boeser $6,650,000 (1)
-Salary Remaining : $4,548,187
Brandon Hagel $6,500,000 (8)
-Salary Remaining : $4,445,596
Chris Kreider $6,500,000 (3)
-Salary Remaining : $4,445,596
Justin Faulk $6,500,000 (3)
-Salary Remaining : $4,445,596
Jamie Oleksiak $4,600,000 (2)
-Salary Remaining : $3,146,114
Mikey Anderson $4,125,000 (8)
-Salary Remaining : $2,821,244
Boone Jenner $3,750,000 (2)
-Salary Remaining : $2,564,767
Adam Lowry $3,250,000 (2)
-Salary Remaining : $2,222,798
Will Borgen $2,700,000 (5)
-Salary Remaining : $1,846,632
Marcus Johansson $2,000,000 (1)
-Salary Remaining : $1,367,876
Joey Daccord $1,200,000 (1)
-Salary Remaining : $820,725
Matt Coronato $925,000 (3)
-Salary Remaining : $632,642
Shane Wright $918,333 (2)
-Salary Remaining : $628,083
Brandt Clarke $863,333 (2)
-Salary Remaining : $590,466
Tyson Kozak $850,000 (3)
-Salary Remaining : $581,347
Rory Kerins $846,667 (3)
-Salary Remaining : $579,068
Jet Greaves $812,500 (2)
-Salary Remaining : $555,699
Trevor Lewis $800,000 (1)
-Salary Remaining : $547,150
Olle Lycksell $787,500 (1)
-Salary Remaining : $538,601
Total Pro Players23
Salary Commitment
Year 2025 : $87,578,333
Year 2026 : $60,265,833
Year 2027 : $46,071,667
Year 2028 : $30,450,000
Salary Average Commitment
Year 2025 : $87,578,333
Year 2026 : $60,265,833
Year 2027 : $46,071,667
Year 2028 : $30,450,000
Salary Cap with 1 Way Contract
Year 2025 : $87,578,333
Year 2026 : $60,265,833
Year 2027 : $46,071,667
Year 2028 : $30,450,000

Farm Players Salaries

Daniel Sprong $975,000 (1)
Salary Remaining : $0
Ryan Leonard $950,000 (2)
Salary Remaining : $0
Nikke Kokko $891,667 (3)
Salary Remaining : $0
Thomas Bordeleau $874,125 (1)
Salary Remaining : $0
Isaiah George $838,333 (3)
Salary Remaining : $0
Kaedan Korczak $825,000 (2)
Salary Remaining : $0
Kyle Capobianco $775,000 (2)
Salary Remaining : $0
Nathan Clurman $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $6,904,125
Year 2026 : $4,280,000
Year 2027 : $1,730,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,904,125
Year 2026 : $4,280,000
Year 2027 : $1,730,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $125 - 5 810 - 96,84%
Level 2: 5000 - $100 - 4 779 - 95,57%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 205 - 80,12%
Luxury : 1000 - $200 - 1 000 - 99,98%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16 793 - 93,30%
Average Income per Game$874,313
Year to Date Revenue$11,366,063

Expense

Pro Players Total Salaries$77,972,104
Farm Players Total Salaries$7,838,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,644,061
Farm Year To Date Expenses$7,050,759
Pro Salary Cap To Date$24,644,061
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,480,751
Pro Remaining Season Days132
Pro Expenses Per Days$404,001
Pro Estimated Expenses$53,328,132
Farm Remaining Season Days0
Farm Expenses Per Days$142,515
Farm Estimated Expenses$0
Estimated Season Expenses$53,328,132
Season Salary Cap$77,972,104
Estimate Under Maximum Salary Cap of $88,000,000$10,027,896
Estimate Over Minimum Salary Cap of $65,000,000 $12,972,104
Current Bank Account$17,203,174
Projected Bank Account($11,644,207)

Pro Players Salaries

Tyler Seguin $9,850,000 (1)
-Salary Remaining : $6,736,788
Roope Hintz $8,450,000 (7)
-Salary Remaining : $5,779,275
Marc-Edouard Vlasic $7,000,000 (2)
-Salary Remaining : $4,787,565
Philipp Grubauer $5,900,000 (3)
-Salary Remaining : $4,035,233
Jaden Schwartz $5,500,000 (2)
-Salary Remaining : $3,761,658
Jesperi Kotkaniemi $4,820,000 (6)
-Salary Remaining : $3,296,580
Alex Vlasic $4,600,000 (6)
-Salary Remaining : $3,146,114
Alec Martinez $4,000,000 (1)
-Salary Remaining : $2,735,751
TJ Brodie $3,750,000 (2)
-Salary Remaining : $2,564,767
Dakota Joshua $3,250,000 (4)
-Salary Remaining : $2,222,798
Michael Amadio $2,600,000 (3)
-Salary Remaining : $1,778,238
Miles Wood $2,500,000 (5)
-Salary Remaining : $1,709,845
Philipp Kurashev $2,250,000 (1)
-Salary Remaining : $1,538,860
Ryan Lomberg $2,000,000 (2)
-Salary Remaining : $1,367,876
Vincent Desharnais $2,000,000 (2)
-Salary Remaining : $1,367,876
Brett Howden $1,900,000 (1)
-Salary Remaining : $1,299,482
Jake Bean $1,750,000 (2)
-Salary Remaining : $1,196,891
Maxim Tsyplakov $950,000 (1)
-Salary Remaining : $649,741
Denton Mateychuk $886,667 (3)
-Salary Remaining : $606,425
Max Pacioretty $873,770 (1)
-Salary Remaining : $597,604
Patrick Brown $800,000 (1)
-Salary Remaining : $547,150
Calvin de Haan $800,000 (1)
-Salary Remaining : $547,150
Brayden Pachal $775,000 (1)
-Salary Remaining : $530,052
Joseph Woll $766,667 (1)
-Salary Remaining : $524,353
Total Pro Players24
Salary Commitment
Year 2025 : $77,972,104
Year 2026 : $55,006,667
Year 2027 : $33,006,667
Year 2028 : $23,620,000
Salary Average Commitment
Year 2025 : $77,972,104
Year 2026 : $55,006,667
Year 2027 : $33,006,667
Year 2028 : $23,620,000
Salary Cap with 1 Way Contract
Year 2025 : $77,972,104
Year 2026 : $55,006,667
Year 2027 : $33,006,667
Year 2028 : $23,620,000

Farm Players Salaries

Adam Boqvist $2,600,000 (1)
Salary Remaining : $0
Gabriel Perreault $941,667 (3)
Salary Remaining : $0
Georgii Merkulov $925,000 (3)
Salary Remaining : $0
Georgi Romanov $910,000 (1)
Salary Remaining : $0
Maveric Lamoureux $886,667 (3)
Salary Remaining : $0
Tyler Tucker $800,000 (1)
Salary Remaining : $0
Alex Turcotte $775,000 (3)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2025 : $7,838,334
Year 2026 : $3,528,334
Year 2027 : $3,528,334
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,838,334
Year 2026 : $3,528,334
Year 2027 : $3,528,334
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6250 - $110 - 5 713 - 91,41%
Level 2: 5250 - $100 - 4 761 - 90,69%
Level 3: 3000 - $65 - 2 469 - 82,31%
Level 4: 4000 - $52 - 3 200 - 80,00%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :19500

Income

Home Games Left26
Average Attendance - %17 144 - 87,92%
Average Income per Game$821,851
Year to Date Revenue$12,327,768

Expense

Pro Players Total Salaries$85,441,333
Farm Players Total Salaries$3,245,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,948,555
Farm Year To Date Expenses$2,892,725
Pro Salary Cap To Date$25,948,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,368,131
Pro Remaining Season Days132
Pro Expenses Per Days$442,701
Pro Estimated Expenses$58,436,532
Farm Remaining Season Days0
Farm Expenses Per Days$59,000
Farm Estimated Expenses$0
Estimated Season Expenses$58,436,532
Season Salary Cap$85,441,333
Estimate Under Maximum Salary Cap of $88,000,000$2,558,667
Estimate Over Minimum Salary Cap of $65,000,000 $20,441,333
Current Bank Account$937,085,804
Projected Bank Account$900,017,403

Pro Players Salaries

Mitch Marner $10,903,000 (1)
-Salary Remaining : $7,456,974
John Carlson $8,000,000 (3)
-Salary Remaining : $5,471,503
Andrei Svechnikov $7,750,000 (4)
-Salary Remaining : $5,300,518
William Karlsson $5,900,000 (1)
-Salary Remaining : $4,035,233
Ryan Nugent-Hopkins $5,125,000 (5)
-Salary Remaining : $3,505,181
Ben Chiarot $4,750,000 (2)
-Salary Remaining : $3,248,705
Ukko-Pekka Luukkonen $4,750,000 (5)
-Salary Remaining : $3,248,705
Mason Marchment $4,500,000 (2)
-Salary Remaining : $3,077,720
Ryan Lindgren $4,500,000 (1)
-Salary Remaining : $3,077,720
David Perron $4,000,000 (2)
-Salary Remaining : $2,735,751
Viktor Arvidsson $4,000,000 (2)
-Salary Remaining : $2,735,751
Jake McCabe $4,000,000 (1)
-Salary Remaining : $2,735,751
Mario Ferraro $3,250,000 (2)
-Salary Remaining : $2,222,798
Trevor van Riemsdyk $3,000,000 (2)
-Salary Remaining : $2,051,813
Brandon Duhaime $1,850,000 (2)
-Salary Remaining : $1,265,285
Ty Dellandrea $1,300,000 (2)
-Salary Remaining : $889,119
Kurtis MacDermid $1,150,000 (1)
-Salary Remaining : $786,528
Charlie Lindgren $1,100,000 (1)
-Salary Remaining : $752,332
Jack Quinn $863,333 (1)
-Salary Remaining : $590,466
Dennis Gilbert $825,000 (1)
-Salary Remaining : $564,249
Andrew Poturalski $800,000 (2)
-Salary Remaining : $547,150
Cale Fleury $800,000 (1)
-Salary Remaining : $547,150
Drake Caggiula $775,000 (2)
-Salary Remaining : $530,052
Emil Bemstrom $775,000 (1)
-Salary Remaining : $530,052
Kevin Gravel $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $85,441,333
Year 2026 : $54,625,000
Year 2027 : $25,625,000
Year 2028 : $17,625,000
Salary Average Commitment
Year 2025 : $85,441,333
Year 2026 : $54,625,000
Year 2027 : $25,625,000
Year 2028 : $17,625,000
Salary Cap with 1 Way Contract
Year 2025 : $85,441,333
Year 2026 : $54,625,000
Year 2027 : $25,625,000
Year 2028 : $17,625,000

Farm Players Salaries

Luca Cagnoni $895,000 (3)
Salary Remaining : $0
Cole Schwindt $800,000 (1)
Salary Remaining : $0
Hayden Hodgson $775,000 (1)
Salary Remaining : $0
Guillaume Brisebois $775,000 (2)
Salary Remaining : $0
Total Farm Players4
Salary Commitment
Year 2025 : $3,245,000
Year 2026 : $1,670,000
Year 2027 : $895,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,245,000
Year 2026 : $1,670,000
Year 2027 : $895,000
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5 827 - 97,12%
Level 2: 5000 - $80 - 4 902 - 98,05%
Level 3: 2000 - $55 - 2 000 - 100,00%
Level 4: 3799 - $30 - 3 765 - 99,10%
Luxury : 1000 - $200 - 996 - 99,65%
Total Capacity :17799

Income

Home Games Left30
Average Attendance - %17 491 - 98,27%
Average Income per Game$712,555
Year to Date Revenue$7,838,100

Expense

Pro Players Total Salaries$72,160,977
Farm Players Total Salaries$5,863,333
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,118,143
Farm Year To Date Expenses$5,127,336
Pro Salary Cap To Date$24,118,143
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,376,636
Pro Remaining Season Days132
Pro Expenses Per Days$373,891
Pro Estimated Expenses$49,353,612
Farm Remaining Season Days0
Farm Expenses Per Days$106,606
Farm Estimated Expenses$0
Estimated Season Expenses$49,353,612
Season Salary Cap$72,160,977
Estimate Under Maximum Salary Cap of $88,000,000$15,839,023
Estimate Over Minimum Salary Cap of $65,000,000 $7,160,977
Current Bank Account$26,385,581
Projected Bank Account($1,591,395)

Pro Players Salaries

Ivan Provorov $6,750,000 (1)
-Salary Remaining : $4,616,580
Quinton Byfield $6,250,000 (5)
-Salary Remaining : $4,274,611
Anthony Cirelli $6,250,000 (7)
-Salary Remaining : $4,274,611
Travis Sanheim $6,250,000 (7)
-Salary Remaining : $4,274,611
Pavel Buchnevich $5,800,000 (1)
-Salary Remaining : $3,966,839
Adam Pelech $5,750,000 (5)
-Salary Remaining : $3,932,642
Gustav Forsling $5,750,000 (8)
-Salary Remaining : $3,932,642
Drake Batherson $4,975,000 (3)
-Salary Remaining : $3,402,591
Thomas Novak $3,500,000 (3)
-Salary Remaining : $2,393,782
Mathieu Joseph $2,950,000 (2)
-Salary Remaining : $2,017,617
Colton Sissons $2,875,143 (2)
-Salary Remaining : $1,966,419
Connor McMichael $2,100,000 (2)
-Salary Remaining : $1,436,269
Cam York $1,600,000 (1)
-Salary Remaining : $1,094,301
Pius Suter $1,600,000 (1)
-Salary Remaining : $1,094,301
Mattias Janmark $1,450,000 (3)
-Salary Remaining : $991,710
Morgan Barron $1,350,000 (1)
-Salary Remaining : $923,316
Mason Lohrei $925,000 (1)
-Salary Remaining : $632,642
Jackson LaCombe $925,000 (2)
-Salary Remaining : $632,642
Jacob Bryson $900,000 (1)
-Salary Remaining : $615,544
Matt Nieto $900,000 (1)
-Salary Remaining : $615,544
Wyatt Johnston $894,167 (1)
-Salary Remaining : $611,555
Matt Murray $875,000 (1)
-Salary Remaining : $598,446
Zack MacEwen $775,000 (2)
-Salary Remaining : $530,052
Logan Thompson $766,667 (1)
-Salary Remaining : $524,353
Total Pro Players24
Salary Commitment
Year 2025 : $72,160,977
Year 2026 : $49,800,143
Year 2027 : $40,175,000
Year 2028 : $30,250,000
Salary Average Commitment
Year 2025 : $72,160,977
Year 2026 : $49,800,143
Year 2027 : $40,175,000
Year 2028 : $30,250,000
Salary Cap with 1 Way Contract
Year 2025 : $72,160,977
Year 2026 : $49,800,143
Year 2027 : $40,175,000
Year 2028 : $30,250,000

Farm Players Salaries

Landon Slaggert $912,500 (1)
Salary Remaining : $0
Victor Ostman $870,000 (2)
Salary Remaining : $0
Parker Ford $867,500 (2)
Salary Remaining : $0
Leevi Merilainen $820,000 (3)
Salary Remaining : $0
Zac Jones $812,500 (2)
Salary Remaining : $0
Ville Koivunen $805,833 (3)
Salary Remaining : $0
Albert Johansson $775,000 (1)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2025 : $5,863,333
Year 2026 : $4,175,833
Year 2027 : $1,625,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,863,333
Year 2026 : $4,175,833
Year 2027 : $1,625,833
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $125 - 5 681 - 94,68%
Level 2: 5000 - $100 - 4 682 - 93,64%
Level 3: 2046 - $75 - 2 046 - 100,00%
Level 4: 4600 - $50 - 3 680 - 80,00%
Luxury : 1173 - $200 - 1 079 - 91,97%
Total Capacity :18819

Income

Home Games Left25
Average Attendance - %17 167 - 91,22%
Average Income per Game$883,036
Year to Date Revenue$14,128,582

Expense

Pro Players Total Salaries$74,066,913
Farm Players Total Salaries$6,628,333
Coaches Total Salaries$40,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,637,197
Farm Year To Date Expenses$5,853,320
Pro Salary Cap To Date$22,637,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,075,909
Pro Remaining Season Days132
Pro Expenses Per Days$383,766
Pro Estimated Expenses$50,657,112
Farm Remaining Season Days0
Farm Expenses Per Days$120,515
Farm Estimated Expenses$0
Estimated Season Expenses$50,657,112
Season Salary Cap$74,066,913
Estimate Under Maximum Salary Cap of $88,000,000$13,933,087
Estimate Over Minimum Salary Cap of $65,000,000 $9,066,913
Current Bank Account$992,161,880
Projected Bank Account$963,580,677

Pro Players Salaries

Auston Matthews $13,250,000 (4)
-Salary Remaining : $9,062,176
Clayton Keller $7,150,000 (4)
-Salary Remaining : $4,890,155
Kevin Hayes $7,142,857 (2)
-Salary Remaining : $4,885,270
John Gibson $6,400,000 (1)
-Salary Remaining : $4,377,202
Alex Iafallo $4,000,000 (1)
-Salary Remaining : $2,735,751
Kirill Marchenko $3,850,000 (3)
-Salary Remaining : $2,633,161
Yakov Trenin $3,500,000 (4)
-Salary Remaining : $2,393,782
Jonas Siegenthaler $3,400,000 (4)
-Salary Remaining : $2,325,389
Cody Ceci $3,250,000 (1)
-Salary Remaining : $2,222,798
Carson Soucy $3,250,000 (2)
-Salary Remaining : $2,222,798
Brett Kulak $2,750,000 (2)
-Salary Remaining : $1,880,829
Braden Schneider $2,200,000 (2)
-Salary Remaining : $1,504,663
Kent Johnson $1,800,000 (3)
-Salary Remaining : $1,231,088
John Klingberg $1,755,056 (1)
-Salary Remaining : $1,200,349
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $1,025,907
Travis Hamonic $1,100,000 (1)
-Salary Remaining : $752,332
Kyle Burroughs $1,100,000 (2)
-Salary Remaining : $752,332
Leo Carlsson $950,000 (2)
-Salary Remaining : $649,741
Drew O'Connor $925,000 (1)
-Salary Remaining : $632,642
Mavrik Bourque $894,000 (1)
-Salary Remaining : $611,440
Mitchell Chaffee $800,000 (2)
-Salary Remaining : $547,150
Spencer Martin $775,000 (1)
-Salary Remaining : $530,052
Shane Bowers $775,000 (2)
-Salary Remaining : $530,052
Keaton Middleton $775,000 (2)
-Salary Remaining : $530,052
Zach Aston-Reese $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $74,066,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000
Salary Average Commitment
Year 2025 : $74,066,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000
Salary Cap with 1 Way Contract
Year 2025 : $74,066,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000

Farm Players Salaries

Drew Commesso $925,000 (3)
Salary Remaining : $0
David Jiricek $918,333 (2)
Salary Remaining : $0
Frederic Brunet $860,000 (3)
Salary Remaining : $0
Nolan Allan $825,000 (3)
Salary Remaining : $0
Michael Callahan $775,000 (1)
Salary Remaining : $0
Jakub Vrana $775,000 (1)
Salary Remaining : $0
Mason Morelli $775,000 (1)
Salary Remaining : $0
Corey Schueneman $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $6,628,333
Year 2026 : $3,528,333
Year 2027 : $2,610,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,628,333
Year 2026 : $3,528,333
Year 2027 : $2,610,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5000 - $125 - 5 000 - 100,00%
Level 2: 5000 - $100 - 4 713 - 94,27%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3838 - $50 - 3 111 - 81,05%
Luxury : 1000 - $200 - 999 - 99,89%
Total Capacity :16838

Income

Home Games Left29
Average Attendance - %15 823 - 93,97%
Average Income per Game$816,844
Year to Date Revenue$9,802,123

Expense

Pro Players Total Salaries$81,283,333
Farm Players Total Salaries$13,112,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,773,958
Farm Year To Date Expenses$9,412,480
Pro Salary Cap To Date$26,773,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,688,464
Pro Remaining Season Days132
Pro Expenses Per Days$421,157
Pro Estimated Expenses$55,592,724
Farm Remaining Season Days0
Farm Expenses Per Days$238,409
Farm Estimated Expenses$0
Estimated Season Expenses$55,592,724
Season Salary Cap$81,283,333
Estimate Under Maximum Salary Cap of $88,000,000$6,716,667
Estimate Over Minimum Salary Cap of $65,000,000 $16,283,333
Current Bank Account$937,963,254
Projected Bank Account$906,058,994

Pro Players Salaries

Alex Ovechkin $9,500,000 (2)
-Salary Remaining : $6,497,409
Mark Stone $9,500,000 (3)
-Salary Remaining : $6,497,409
Jamie Benn $9,500,000 (1)
-Salary Remaining : $6,497,409
Cam Fowler $6,500,000 (2)
-Salary Remaining : $4,445,596
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $3,966,839
Phillip Danault $5,500,000 (3)
-Salary Remaining : $3,761,658
Elvis Merzlikins $5,400,000 (3)
-Salary Remaining : $3,693,264
Charlie Coyle $5,250,000 (2)
-Salary Remaining : $3,590,674
Adin Hill $4,900,000 (1)
-Salary Remaining : $3,351,295
Ryan Graves $4,500,000 (5)
-Salary Remaining : $3,077,720
Mikael Backlund $4,500,000 (2)
-Salary Remaining : $3,077,720
Andreas Englund $1,000,000 (1)
-Salary Remaining : $683,938
Erik Johnson $1,000,000 (1)
-Salary Remaining : $683,938
Darren Raddysh $975,000 (2)
-Salary Remaining : $666,839
Brock Faber $925,000 (1)
-Salary Remaining : $632,642
Isak Rosen $894,167 (2)
-Salary Remaining : $611,555
William Eklund $863,333 (2)
-Salary Remaining : $590,466
Zack Bolduc $863,333 (3)
-Salary Remaining : $590,466
Nick Cousins $800,000 (1)
-Salary Remaining : $547,150
Jonny Brodzinski $787,500 (2)
-Salary Remaining : $538,601
Rasmus Asplund $775,000 (1)
-Salary Remaining : $530,052
Tanner Pearson $775,000 (1)
-Salary Remaining : $530,052
Skyler Brind'Amour $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players23
Salary Commitment
Year 2025 : $81,283,333
Year 2026 : $55,033,333
Year 2027 : $25,763,333
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $81,283,333
Year 2026 : $55,033,333
Year 2027 : $25,763,333
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $81,283,333
Year 2026 : $55,033,333
Year 2027 : $25,763,333
Year 2028 : $4,500,000

Farm Players Salaries

J.J. Moser $3,375,000 (2)
Salary Remaining : $0
Semyon Varlamov $2,750,000 (3)
Salary Remaining : $0
Ryan Reaves $1,350,000 (2)
Salary Remaining : $0
Ivan Miroshnichenko $950,000 (2)
Salary Remaining : $0
Jesse Puljujarvi $800,000 (1)
Salary Remaining : $0
Adam Ginning $787,500 (2)
Salary Remaining : $0
Lucas Condotta $775,000 (1)
Salary Remaining : $0
Joseph LaBate $775,000 (1)
Salary Remaining : $0
Akil Thomas $775,000 (2)
Salary Remaining : $0
Reese Johnson $775,000 (1)
Salary Remaining : $0
Total Farm Players10
Salary Commitment
Year 2025 : $13,112,500
Year 2026 : $9,987,500
Year 2027 : $2,750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,112,500
Year 2026 : $9,987,500
Year 2027 : $2,750,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6250 - $125 - 5 807 - 92,91%
Level 2: 5000 - $100 - 4 823 - 96,46%
Level 3: 3000 - $75 - 2 410 - 80,34%
Level 4: 4000 - $50 - 3 137 - 78,42%
Luxury : 1000 - $200 - 998 - 99,78%
Total Capacity :19250

Income

Home Games Left24
Average Attendance - %17 175 - 89,22%
Average Income per Game$890,131
Year to Date Revenue$15,132,225

Expense

Pro Players Total Salaries$71,914,523
Farm Players Total Salaries$6,055,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,729,454
Farm Year To Date Expenses$6,055,005
Pro Salary Cap To Date$22,729,454
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,363,141
Pro Remaining Season Days132
Pro Expenses Per Days$372,614
Pro Estimated Expenses$49,185,048
Farm Remaining Season Days0
Farm Expenses Per Days$110,091
Farm Estimated Expenses$0
Estimated Season Expenses$49,185,048
Season Salary Cap$71,914,523
Estimate Under Maximum Salary Cap of $88,000,000$16,085,477
Estimate Over Minimum Salary Cap of $65,000,000 $6,914,523
Current Bank Account$951,169,771
Projected Bank Account$923,347,864

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
-Salary Remaining : $7,962,990
Kris Letang $6,100,000 (4)
-Salary Remaining : $4,172,021
Ondrej Palat $6,000,000 (4)
-Salary Remaining : $4,103,627
Tyler Toffoli $6,000,000 (4)
-Salary Remaining : $4,103,627
Jonathan Marchessault $5,500,000 (5)
-Salary Remaining : $3,761,658
Jean-Gabriel Pageau $5,000,000 (2)
-Salary Remaining : $3,419,689
Jordan Eberle $4,750,000 (2)
-Salary Remaining : $3,248,705
Jake Allen $3,850,000 (1)
-Salary Remaining : $2,633,161
Ivan Fedotov $3,275,000 (2)
-Salary Remaining : $2,239,896
Tyler Myers $3,000,000 (3)
-Salary Remaining : $2,051,813
Zemgus Girgensons $2,500,000 (1)
-Salary Remaining : $1,709,845
Yegor Chinakhov $2,100,000 (2)
-Salary Remaining : $1,436,269
Erik Gustafsson $2,000,000 (2)
-Salary Remaining : $1,367,876
Fabian Zetterlund $1,450,000 (1)
-Salary Remaining : $991,710
Justin Barron $1,150,000 (2)
-Salary Remaining : $786,528
Justin Danforth $1,100,000 (1)
-Salary Remaining : $752,332
Jonathan Lekkerimaki $918,333 (3)
-Salary Remaining : $628,083
Dustin Wolf $850,000 (2)
-Salary Remaining : $581,347
Jack Thompson $828,333 (1)
-Salary Remaining : $566,528
Lucas Carlsson $800,000 (2)
-Salary Remaining : $547,150
Rodrigo Abols $775,000 (1)
-Salary Remaining : $530,052
Joel Kiviranta $775,000 (1)
-Salary Remaining : $530,052
Jack Johnson $775,000 (1)
-Salary Remaining : $530,052
Tanner Laczynski $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players24
Salary Commitment
Year 2025 : $71,914,523
Year 2026 : $59,861,190
Year 2027 : $27,518,333
Year 2028 : $23,600,000
Salary Average Commitment
Year 2025 : $71,914,523
Year 2026 : $59,861,190
Year 2027 : $27,518,333
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $71,914,523
Year 2026 : $59,861,190
Year 2027 : $27,518,333
Year 2028 : $23,600,000

Farm Players Salaries

Ross Johnston $1,100,000 (2)
Salary Remaining : $0
Sam Rinzel $941,667 (3)
Salary Remaining : $0
Brennan Othmann $863,333 (2)
Salary Remaining : $0
Kirill Kudryavtsev $825,000 (3)
Salary Remaining : $0
Jaxson Stauber $775,000 (1)
Salary Remaining : $0
Robert Bortuzzo $775,000 (1)
Salary Remaining : $0
Dakota Mermis $775,000 (1)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 2025 : $6,055,000
Year 2026 : $3,730,000
Year 2027 : $1,766,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,055,000
Year 2026 : $3,730,000
Year 2027 : $1,766,667
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $125 - 5 657 - 94,28%
Level 2: 5000 - $100 - 4 597 - 91,94%
Level 3: 3387 - $75 - 2 710 - 80,01%
Level 4: 3000 - $50 - 2 957 - 98,57%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18387

Income

Home Games Left29
Average Attendance - %16 921 - 92,03%
Average Income per Game$876,152
Year to Date Revenue$10,513,829

Expense

Pro Players Total Salaries$65,138,691
Farm Players Total Salaries$775,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,587,866
Farm Year To Date Expenses$775,005
Pro Salary Cap To Date$20,587,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,408,420
Pro Remaining Season Days132
Pro Expenses Per Days$337,506
Pro Estimated Expenses$44,550,792
Farm Remaining Season Days0
Farm Expenses Per Days$14,091
Farm Estimated Expenses$0
Estimated Season Expenses$44,550,792
Season Salary Cap$65,138,691
Estimate Under Maximum Salary Cap of $88,000,000$22,861,309
Estimate Over Minimum Salary Cap of $65,000,000 $138,691
Current Bank Account$35,993,878
Projected Bank Account$16,851,506

Pro Players Salaries

Drew Doughty $11,000,000 (3)
-Salary Remaining : $7,523,316
Joshua Norris $7,950,000 (6)
-Salary Remaining : $5,437,306
Kyle Connor $7,142,857 (2)
-Salary Remaining : $4,885,270
Vladimir Tarasenko $4,750,000 (2)
-Salary Remaining : $3,248,705
Brandon Saad $4,500,000 (2)
-Salary Remaining : $3,077,720
Robby Fabbri $4,000,000 (1)
-Salary Remaining : $2,735,751
Oliver Ekman-Larsson $3,500,000 (4)
-Salary Remaining : $2,393,782
Karel Vejmelka $2,725,000 (1)
-Salary Remaining : $1,863,731
Mason Appleton $2,166,667 (1)
-Salary Remaining : $1,481,866
Morgan Frost $2,100,000 (1)
-Salary Remaining : $1,436,269
William Carrier $2,000,000 (6)
-Salary Remaining : $1,367,876
Peyton Krebs $1,450,000 (2)
-Salary Remaining : $991,710
Kevin Rooney $1,300,000 (1)
-Salary Remaining : $889,119
Nils Lundkvist $1,250,000 (1)
-Salary Remaining : $854,922
Matthew Benning $1,150,000 (2)
-Salary Remaining : $786,528
Matt Savoie $886,667 (3)
-Salary Remaining : $606,425
Arttu Hyry $870,000 (2)
-Salary Remaining : $595,026
Simon Holmstrom $850,000 (1)
-Salary Remaining : $581,347
Helge Grans $847,500 (3)
-Salary Remaining : $579,637
Colton Dach $825,000 (3)
-Salary Remaining : $564,249
Kevin Labanc $775,000 (1)
-Salary Remaining : $530,052
Justin Kirkland $775,000 (1)
-Salary Remaining : $530,052
Haydn Fleury $775,000 (1)
-Salary Remaining : $530,052
Vincent Hinostroza $775,000 (1)
-Salary Remaining : $530,052
Joel Hofer $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $65,138,691
Year 2026 : $46,872,024
Year 2027 : $27,009,167
Year 2028 : $13,450,000
Salary Average Commitment
Year 2025 : $65,138,691
Year 2026 : $46,872,024
Year 2027 : $27,009,167
Year 2028 : $13,450,000
Salary Cap with 1 Way Contract
Year 2025 : $65,138,691
Year 2026 : $46,872,024
Year 2027 : $27,009,167
Year 2028 : $13,450,000

Farm Players Salaries

Josh Dunne $775,000 (2)
Salary Remaining : $0
Total Farm Players1
Salary Commitment
Year 2025 : $775,000
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $775,000
Year 2026 : $775,000
Year 2027 : $0
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $125 - 5 572 - 92,87%
Level 2: 5000 - $100 - 4 732 - 94,64%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3113 - $50 - 2 957 - 94,99%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17113

Income

Home Games Left25
Average Attendance - %16 261 - 95,02%
Average Income per Game$850,452
Year to Date Revenue$13,607,235

Expense

Pro Players Total Salaries$81,993,150
Farm Players Total Salaries$6,849,166
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,403,286
Farm Year To Date Expenses$6,175,542
Pro Salary Cap To Date$25,403,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,261,305
Pro Remaining Season Days132
Pro Expenses Per Days$424,835
Pro Estimated Expenses$56,078,220
Farm Remaining Season Days0
Farm Expenses Per Days$124,530
Farm Estimated Expenses$0
Estimated Season Expenses$56,078,220
Season Salary Cap$81,993,150
Estimate Under Maximum Salary Cap of $88,000,000$6,006,850
Estimate Over Minimum Salary Cap of $65,000,000 $16,993,150
Current Bank Account$482,028,407
Projected Bank Account$447,211,492

Pro Players Salaries

Roman Josi $9,059,000 (4)
-Salary Remaining : $6,195,793
Noah Hanifin $7,350,000 (8)
-Salary Remaining : $5,026,943
Tom Wilson $6,500,000 (7)
-Salary Remaining : $4,445,596
Brad Marchand $6,125,000 (1)
-Salary Remaining : $4,189,119
Tristan Jarry $5,375,000 (4)
-Salary Remaining : $3,676,166
Jason Zucker $5,000,000 (1)
-Salary Remaining : $3,419,689
Ryan O'Reilly $4,500,000 (3)
-Salary Remaining : $3,077,720
Chris Tanev $4,500,000 (6)
-Salary Remaining : $3,077,720
Jason Dickinson $4,250,000 (2)
-Salary Remaining : $2,906,736
Trevor Moore $4,200,000 (4)
-Salary Remaining : $2,872,539
Anthony Duclair $3,500,000 (4)
-Salary Remaining : $2,393,782
Matt Grzelcyk $2,750,000 (1)
-Salary Remaining : $1,880,829
Stefan Noesen $2,750,000 (3)
-Salary Remaining : $1,880,829
Tanner Jeannot $2,665,000 (1)
-Salary Remaining : $1,822,694
Jake Middleton $2,450,000 (1)
-Salary Remaining : $1,675,648
Nicolas Hague $2,294,150 (1)
-Salary Remaining : $1,569,056
Tyson Barrie $1,250,000 (1)
-Salary Remaining : $854,922
Scott Perunovich $1,150,000 (1)
-Salary Remaining : $786,528
Christian Fischer $1,125,000 (1)
-Salary Remaining : $769,430
Victor Olofsson $1,075,000 (1)
-Salary Remaining : $735,233
Craig Smith $1,000,000 (1)
-Salary Remaining : $683,938
Mikey Eyssimont $800,000 (1)
-Salary Remaining : $547,150
Marcus Hogberg $775,000 (2)
-Salary Remaining : $530,052
Chris Wagner $775,000 (1)
-Salary Remaining : $530,052
Tomas Nosek $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $81,993,150
Year 2026 : $52,759,000
Year 2027 : $47,734,000
Year 2028 : $40,484,000
Salary Average Commitment
Year 2025 : $81,993,150
Year 2026 : $52,759,000
Year 2027 : $47,734,000
Year 2028 : $40,484,000
Salary Cap with 1 Way Contract
Year 2025 : $81,993,150
Year 2026 : $52,759,000
Year 2027 : $47,734,000
Year 2028 : $40,484,000

Farm Players Salaries

Seamus Casey $950,000 (3)
Salary Remaining : $0
Marat Khusnutdinov $925,000 (1)
Salary Remaining : $0
Ryan Ufko $925,000 (3)
Salary Remaining : $0
Ozzy Wiesblatt $835,833 (2)
Salary Remaining : $0
David Gustafsson $835,000 (2)
Salary Remaining : $0
Danil Gushchin $828,333 (3)
Salary Remaining : $0
Taylor Ward $775,000 (1)
Salary Remaining : $0
Callahan Burke $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $6,849,166
Year 2026 : $4,374,166
Year 2027 : $2,703,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,849,166
Year 2026 : $4,374,166
Year 2027 : $2,703,333
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 5 712 - 95,20%
Level 2: 5000 - $100 - 4 704 - 94,09%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 222 - 80,54%
Luxury : 1200 - $200 - 1 093 - 91,04%
Total Capacity :18200

Income

Home Games Left28
Average Attendance - %16 730 - 91,93%
Average Income per Game$874,145
Year to Date Revenue$11,363,884

Expense

Pro Players Total Salaries$67,628,334
Farm Players Total Salaries$13,588,333
Coaches Total Salaries$8,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,805,730
Farm Year To Date Expenses$12,056,037
Pro Salary Cap To Date$21,805,730
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,476,058
Pro Remaining Season Days132
Pro Expenses Per Days$350,406
Pro Estimated Expenses$46,253,592
Farm Remaining Season Days0
Farm Expenses Per Days$247,061
Farm Estimated Expenses$0
Estimated Season Expenses$46,253,592
Season Salary Cap$67,628,334
Estimate Under Maximum Salary Cap of $88,000,000$20,371,666
Estimate Over Minimum Salary Cap of $65,000,000 $2,628,334
Current Bank Account$477,502,117
Projected Bank Account$455,724,583

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (7)
-Salary Remaining : $5,813,472
Nazem Kadri $7,000,000 (5)
-Salary Remaining : $4,787,565
Nate Schmidt $5,950,000 (1)
-Salary Remaining : $4,069,430
Andre Burakovsky $5,500,000 (3)
-Salary Remaining : $3,761,658
Thatcher Demko $5,000,000 (2)
-Salary Remaining : $3,419,689
Jakob Chychrun $4,600,000 (1)
-Salary Remaining : $3,146,114
Andreas Athanasiou $4,250,000 (1)
-Salary Remaining : $2,906,736
Joonas Korpisalo $4,000,000 (4)
-Salary Remaining : $2,735,751
Adam Larsson $4,000,000 (1)
-Salary Remaining : $2,735,751
Barclay Goodrow $3,641,667 (3)
-Salary Remaining : $2,490,674
Brian Dumoulin $3,150,000 (1)
-Salary Remaining : $2,154,404
Jake Evans $1,700,000 (1)
-Salary Remaining : $1,162,694
Derek Forbort $1,500,000 (1)
-Salary Remaining : $1,025,907
Anthony Beauvillier $1,250,000 (1)
-Salary Remaining : $854,922
Vasily Podkolzin $1,000,000 (2)
-Salary Remaining : $683,938
Casey DeSmith $1,000,000 (3)
-Salary Remaining : $683,938
Marco Kasper $886,667 (3)
-Salary Remaining : $606,425
Justin Robidas $825,000 (3)
-Salary Remaining : $564,249
Jesper Boqvist $775,000 (1)
-Salary Remaining : $530,052
Ryan Suzuki $775,000 (1)
-Salary Remaining : $530,052
Mitchell Stephens $775,000 (2)
-Salary Remaining : $530,052
Michael Sgarbossa $775,000 (1)
-Salary Remaining : $530,052
Anthony DeAngelo $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players23
Salary Commitment
Year 2025 : $67,628,334
Year 2026 : $38,128,334
Year 2027 : $31,353,334
Year 2028 : $19,500,000
Salary Average Commitment
Year 2025 : $67,628,334
Year 2026 : $38,128,334
Year 2027 : $31,353,334
Year 2028 : $19,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,628,334
Year 2026 : $38,128,334
Year 2027 : $31,353,334
Year 2028 : $19,500,000

Farm Players Salaries

Joel Farabee $5,000,000 (3)
Salary Remaining : $0
Patrick Maroon $1,300,000 (1)
Salary Remaining : $0
Sam Morton $870,000 (1)
Salary Remaining : $0
Michael Milne $861,667 (3)
Salary Remaining : $0
Donovan Sebrango $828,333 (3)
Salary Remaining : $0
Daemon Hunt $828,333 (1)
Salary Remaining : $0
Jakob Pelletier $800,000 (1)
Salary Remaining : $0
Olivier Rodrigue $775,000 (1)
Salary Remaining : $0
Matt Martin $775,000 (1)
Salary Remaining : $0
Jason Polin $775,000 (1)
Salary Remaining : $0
Liam Foudy $775,000 (1)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2025 : $13,588,333
Year 2026 : $6,690,000
Year 2027 : $6,690,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,588,333
Year 2026 : $6,690,000
Year 2027 : $6,690,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $125 - 5 694 - 94,90%
Level 2: 5000 - $100 - 4 797 - 95,93%
Level 3: 4000 - $75 - 3 200 - 80,00%
Level 4: 4000 - $50 - 3 237 - 80,93%
Luxury : 1000 - $200 - 1 000 - 99,98%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %17 927 - 89,64%
Average Income per Game$914,538
Year to Date Revenue$14,632,615

Expense

Pro Players Total Salaries$83,725,000
Farm Players Total Salaries$13,473,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,462,288
Farm Year To Date Expenses$13,473,350
Pro Salary Cap To Date$26,462,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,863,461
Pro Remaining Season Days132
Pro Expenses Per Days$433,808
Pro Estimated Expenses$57,262,656
Farm Remaining Season Days0
Farm Expenses Per Days$244,970
Farm Estimated Expenses$0
Estimated Season Expenses$57,262,656
Season Salary Cap$83,725,000
Estimate Under Maximum Salary Cap of $88,000,000$4,275,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,725,000
Current Bank Account$474,696,977
Projected Bank Account$440,297,782

Pro Players Salaries

Rasmus Dahlin $11,000,000 (8)
-Salary Remaining : $7,523,316
Tim Stutzle $8,350,000 (7)
-Salary Remaining : $5,710,881
Jason Robertson $7,750,000 (2)
-Salary Remaining : $5,300,518
Brendan Gallagher $6,500,000 (3)
-Salary Remaining : $4,445,596
Blake Coleman $4,900,000 (3)
-Salary Remaining : $3,351,295
Ilya Mikheyev $4,750,000 (2)
-Salary Remaining : $3,248,705
Nick Foligno $4,500,000 (2)
-Salary Remaining : $3,077,720
Petr Mrazek $4,250,000 (2)
-Salary Remaining : $2,906,736
Mathew Dumba $3,750,000 (2)
-Salary Remaining : $2,564,767
Eeli Tolvanen $3,475,000 (2)
-Salary Remaining : $2,376,684
Gabriel Vilardi $3,437,500 (1)
-Salary Remaining : $2,351,036
Cole Perfetti $3,250,000 (2)
-Salary Remaining : $2,222,798
Jordan Greenway $3,000,000 (1)
-Salary Remaining : $2,051,813
Evgenii Dadonov $2,250,000 (2)
-Salary Remaining : $1,538,860
Danton Heinen $2,250,000 (2)
-Salary Remaining : $1,538,860
Klim Kostin $2,000,000 (1)
-Salary Remaining : $1,367,876
Arber Xhekaj $1,300,000 (2)
-Salary Remaining : $889,119
Nick Perbix $1,125,000 (1)
-Salary Remaining : $769,430
Connor Bedard $950,000 (2)
-Salary Remaining : $649,741
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $628,083
Shakir Mukhamadullin $894,167 (1)
-Salary Remaining : $611,555
Pontus Holmberg $800,000 (1)
-Salary Remaining : $547,150
Mads Sogaard $775,000 (1)
-Salary Remaining : $530,052
Adam Gaudette $775,000 (1)
-Salary Remaining : $530,052
Jaret Anderson-Dolan $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $83,725,000
Year 2026 : $70,918,333
Year 2027 : $30,750,000
Year 2028 : $19,350,000
Salary Average Commitment
Year 2025 : $83,725,000
Year 2026 : $70,918,333
Year 2027 : $30,750,000
Year 2028 : $19,350,000
Salary Cap with 1 Way Contract
Year 2025 : $83,725,000
Year 2026 : $70,918,333
Year 2027 : $30,750,000
Year 2028 : $19,350,000

Farm Players Salaries

Cole Sillinger $2,250,000 (2)
Salary Remaining : $0
Hunter Brzustewicz $950,000 (3)
Salary Remaining : $0
Yaroslav Askarov $925,000 (1)
Salary Remaining : $0
Fedor Svechkov $925,000 (3)
Salary Remaining : $0
John Beecher $925,000 (1)
Salary Remaining : $0
Carter Mazur $905,833 (3)
Salary Remaining : $0
Nikita Grebenkin $875,000 (3)
Salary Remaining : $0
Chase Bradley $872,500 (2)
Salary Remaining : $0
Juha Jaaska $850,000 (1)
Salary Remaining : $0
Ivan Ivan $845,000 (2)
Salary Remaining : $0
Philip Tomasino $825,000 (1)
Salary Remaining : $0
Ty Smith $775,000 (1)
Salary Remaining : $0
Noah Philp $775,000 (1)
Salary Remaining : $0
Kyle MacLean $775,000 (3)
Salary Remaining : $0
Total Farm Players14
Salary Commitment
Year 2025 : $13,473,333
Year 2026 : $8,398,333
Year 2027 : $4,430,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,473,333
Year 2026 : $8,398,333
Year 2027 : $4,430,833
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $125 - 5 668 - 94,47%
Level 2: 5000 - $100 - 4 779 - 95,58%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 099 - 77,46%
Luxury : 1690 - $200 - 1 085 - 64,19%
Total Capacity :18690

Income

Home Games Left25
Average Attendance - %16 631 - 88,98%
Average Income per Game$871,242
Year to Date Revenue$13,939,869

Expense

Pro Players Total Salaries$85,524,166
Farm Players Total Salaries$4,968,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,672,909
Farm Year To Date Expenses$3,100,020
Pro Salary Cap To Date$27,672,909
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,781,045
Pro Remaining Season Days132
Pro Expenses Per Days$443,130
Pro Estimated Expenses$58,493,160
Farm Remaining Season Days0
Farm Expenses Per Days$90,333
Farm Estimated Expenses$0
Estimated Season Expenses$58,493,160
Season Salary Cap$85,524,166
Estimate Under Maximum Salary Cap of $88,000,000$2,475,834
Estimate Over Minimum Salary Cap of $65,000,000 $20,524,166
Current Bank Account$483,166,940
Projected Bank Account$446,454,825

Pro Players Salaries

Adam Fox $9,500,000 (5)
-Salary Remaining : $6,497,409
Kirill Kaprizov $9,000,000 (2)
-Salary Remaining : $6,155,440
Mika Zibanejad $8,500,000 (6)
-Salary Remaining : $5,813,472
Filip Forsberg $8,500,000 (6)
-Salary Remaining : $5,813,472
Ilya Sorokin $8,250,000 (8)
-Salary Remaining : $5,642,487
Nico Hischier $7,250,000 (3)
-Salary Remaining : $4,958,549
Brady Skjei $7,000,000 (7)
-Salary Remaining : $4,787,565
Ivan Barbashev $5,000,000 (4)
-Salary Remaining : $3,419,689
Alex Tuch $4,750,000 (2)
-Salary Remaining : $3,248,705
John Marino $4,400,000 (3)
-Salary Remaining : $3,009,326
Scott Mayfield $3,500,000 (6)
-Salary Remaining : $2,393,782
Ilya Lyubushkin $3,250,000 (3)
-Salary Remaining : $2,222,798
Scott Wedgewood $1,500,000 (2)
-Salary Remaining : $1,025,907
Adam Fantilli $950,000 (2)
-Salary Remaining : $649,741
Jiri Kulich $918,333 (2)
-Salary Remaining : $628,083
JJ Peterka $855,833 (1)
-Salary Remaining : $585,337
Spencer Stastney $825,000 (2)
-Salary Remaining : $564,249
Mark Jankowski $800,000 (2)
-Salary Remaining : $547,150
Steven Lorentz $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players19
Salary Commitment
Year 2025 : $85,524,166
Year 2026 : $83,893,333
Year 2027 : $65,150,000
Year 2028 : $50,250,000
Salary Average Commitment
Year 2025 : $85,524,166
Year 2026 : $83,893,333
Year 2027 : $65,150,000
Year 2028 : $50,250,000
Salary Cap with 1 Way Contract
Year 2025 : $85,524,166
Year 2026 : $83,893,333
Year 2027 : $65,150,000
Year 2028 : $50,250,000

Farm Players Salaries

Frank Nazar $950,000 (2)
Salary Remaining : $0
Kevin Korchinski $918,333 (2)
Salary Remaining : $0
Brandon Halverson $775,000 (2)
Salary Remaining : $0
Owen Sillinger $775,000 (1)
Salary Remaining : $0
Patrick Giles $775,000 (2)
Salary Remaining : $0
Cameron Crotty $775,000 (1)
Salary Remaining : $0
Total Farm Players6
Salary Commitment
Year 2025 : $4,968,333
Year 2026 : $3,418,333
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,968,333
Year 2026 : $3,418,333
Year 2027 : $0
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $125 - 5 744 - 95,74%
Level 2: 5000 - $100 - 4 905 - 98,10%
Level 3: 3000 - $75 - 2 350 - 78,32%
Level 4: 4153 - $50 - 3 025 - 72,84%
Luxury : 1000 - $200 - 999 - 99,92%
Total Capacity :19153

Income

Home Games Left28
Average Attendance - %17 023 - 88,88%
Average Income per Game$885,278
Year to Date Revenue$11,508,610

Expense

Pro Players Total Salaries$78,775,000
Farm Players Total Salaries$3,225,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,875,018
Farm Year To Date Expenses$3,275,437
Pro Salary Cap To Date$24,875,018
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,787,775
Pro Remaining Season Days132
Pro Expenses Per Days$408,161
Pro Estimated Expenses$53,877,252
Farm Remaining Season Days0
Farm Expenses Per Days$58,636
Farm Estimated Expenses$0
Estimated Season Expenses$53,877,252
Season Salary Cap$78,775,000
Estimate Under Maximum Salary Cap of $88,000,000$9,225,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,775,000
Current Bank Account$839,052,196
Projected Bank Account$809,962,719

Pro Players Salaries

Morgan Rielly $7,500,000 (6)
-Salary Remaining : $5,129,534
Sean Durzi $6,000,000 (4)
-Salary Remaining : $4,103,627
Nick Schmaltz $5,850,000 (2)
-Salary Remaining : $4,001,036
Adrian Kempe $5,500,000 (2)
-Salary Remaining : $3,761,658
Linus Ullmark $5,000,000 (1)
-Salary Remaining : $3,419,689
Ryan Strome $5,000,000 (3)
-Salary Remaining : $3,419,689
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $3,419,689
Dylan DeMelo $4,900,000 (4)
-Salary Remaining : $3,351,295
Mats Zuccarello $4,125,000 (2)
-Salary Remaining : $2,821,244
Nick Jensen $4,050,000 (2)
-Salary Remaining : $2,769,948
Warren Foegele $3,500,000 (3)
-Salary Remaining : $2,393,782
Joel Armia $3,400,000 (1)
-Salary Remaining : $2,325,389
Henri Jokiharju $3,100,000 (1)
-Salary Remaining : $2,120,207
Adam Henrique $3,000,000 (2)
-Salary Remaining : $2,051,813
Sean Kuraly $2,500,000 (1)
-Salary Remaining : $1,709,845
Carl Grundstrom $1,800,000 (2)
-Salary Remaining : $1,231,088
Kiefer Sherwood $1,500,000 (2)
-Salary Remaining : $1,025,907
Timothy Liljegren $1,400,000 (1)
-Salary Remaining : $957,513
Aleksei Kolosov $925,000 (3)
-Salary Remaining : $632,642
Urho Vaakanainen $850,000 (1)
-Salary Remaining : $581,347
Josh Mahura $775,000 (1)
-Salary Remaining : $530,052
Jordan Oesterle $775,000 (2)
-Salary Remaining : $530,052
Dominic Toninato $775,000 (1)
-Salary Remaining : $530,052
Justin Brazeau $775,000 (1)
-Salary Remaining : $530,052
Nathan Walker $775,000 (2)
-Salary Remaining : $530,052
Total Pro Players25
Salary Commitment
Year 2025 : $78,775,000
Year 2026 : $55,200,000
Year 2027 : $27,825,000
Year 2028 : $18,400,000
Salary Average Commitment
Year 2025 : $78,775,000
Year 2026 : $55,200,000
Year 2027 : $27,825,000
Year 2028 : $18,400,000
Salary Cap with 1 Way Contract
Year 2025 : $78,775,000
Year 2026 : $55,200,000
Year 2027 : $27,825,000
Year 2028 : $18,400,000

Farm Players Salaries

Derek Ryan $900,000 (1)
Salary Remaining : $0
Matthew Robertson $775,000 (1)
Salary Remaining : $0
Nathan Legare $775,000 (1)
Salary Remaining : $0
Devin Shore $775,000 (1)
Salary Remaining : $0
Total Farm Players4
Salary Commitment
Year 2025 : $3,225,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,225,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $125 - 5 602 - 93,37%
Level 2: 5000 - $100 - 4 762 - 95,24%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3562 - $50 - 2 998 - 84,15%
Luxury : 1000 - $200 - 999 - 99,91%
Total Capacity :17562

Income

Home Games Left24
Average Attendance - %16 361 - 93,16%
Average Income per Game$854,830
Year to Date Revenue$14,532,107

Expense

Pro Players Total Salaries$82,077,858
Farm Players Total Salaries$8,866,333
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,950,530
Farm Year To Date Expenses$15,853,546
Pro Salary Cap To Date$23,950,530
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,515,916
Pro Remaining Season Days132
Pro Expenses Per Days$425,274
Pro Estimated Expenses$56,136,168
Farm Remaining Season Days0
Farm Expenses Per Days$161,206
Farm Estimated Expenses$0
Estimated Season Expenses$56,136,168
Season Salary Cap$82,077,858
Estimate Under Maximum Salary Cap of $88,000,000$5,922,142
Estimate Over Minimum Salary Cap of $65,000,000 $17,077,858
Current Bank Account$34,245,730
Projected Bank Account($1,374,522)

Pro Players Salaries

Jack Eichel $10,000,000 (2)
-Salary Remaining : $6,839,378
Alex Pietrangelo $8,800,000 (3)
-Salary Remaining : $6,018,653
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $5,471,503
Matty Beniers $7,142,857 (7)
-Salary Remaining : $4,885,270
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $3,419,689
Nikita Zadorov $5,000,000 (6)
-Salary Remaining : $3,419,689
Conor Garland $4,950,000 (2)
-Salary Remaining : $3,385,492
Carter Verhaeghe $4,166,667 (1)
-Salary Remaining : $2,849,741
Filip Gustavsson $3,750,000 (2)
-Salary Remaining : $2,564,767
Anthony Mantha $3,500,000 (1)
-Salary Remaining : $2,393,782
Michael Rasmussen $3,200,000 (4)
-Salary Remaining : $2,188,601
Pierre Engvall $3,000,000 (6)
-Salary Remaining : $2,051,813
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $1,709,845
Trent Frederic $2,300,000 (1)
-Salary Remaining : $1,573,057
Jeremy Lauzon $2,000,000 (2)
-Salary Remaining : $1,367,876
Blake Lizotte $1,850,000 (2)
-Salary Remaining : $1,265,285
Connor Dewar $1,180,000 (1)
-Salary Remaining : $807,047
Erik Brannstrom $900,000 (1)
-Salary Remaining : $615,544
Akira Schmid $875,000 (2)
-Salary Remaining : $598,446
Zachary L'Heureux $863,334 (2)
-Salary Remaining : $590,467
Hudson Fasching $775,000 (1)
-Salary Remaining : $530,052
T.J. Tynan $775,000 (1)
-Salary Remaining : $530,052
Ben Meyers $775,000 (1)
-Salary Remaining : $530,052
Caleb Jones $775,000 (1)
-Salary Remaining : $530,052
Total Pro Players24
Salary Commitment
Year 2025 : $82,077,858
Year 2026 : $66,931,191
Year 2027 : $29,642,857
Year 2028 : $18,342,857
Salary Average Commitment
Year 2025 : $82,077,857
Year 2026 : $66,931,190
Year 2027 : $29,642,856
Year 2028 : $18,342,856
Salary Cap with 1 Way Contract
Year 2025 : $82,077,858
Year 2026 : $66,931,191
Year 2027 : $29,642,857
Year 2028 : $18,342,857

Farm Players Salaries

Lukas Reichel $1,200,000 (2)
Salary Remaining : $0
Rasmus Kupari $1,000,000 (1)
Salary Remaining : $0
Oskar Olausson $894,167 (1)
Salary Remaining : $0
Jacob Gaucher $870,500 (2)
Salary Remaining : $0
Jere Innala $870,000 (1)
Salary Remaining : $0
Hendrix Lapierre $863,333 (1)
Salary Remaining : $0
Dennis Hildeby $843,333 (3)
Salary Remaining : $0
Jakub Skarek $775,000 (2)
Salary Remaining : $0
Sam Poulin $775,000 (2)
Salary Remaining : $0
Isaak Phillips $775,000 (1)
Salary Remaining : $0
Total Farm Players10
Salary Commitment
Year 2025 : $8,866,333
Year 2026 : $4,463,833
Year 2027 : $843,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,866,333
Year 2026 : $4,463,833
Year 2027 : $843,333
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $125 - 5 592 - 93,21%
Level 2: 5000 - $100 - 4 753 - 95,05%
Level 3: 2532 - $75 - 2 339 - 92,36%
Level 4: 4000 - $50 - 3 036 - 75,90%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18532

Income

Home Games Left27
Average Attendance - %16 719 - 90,22%
Average Income per Game$867,758
Year to Date Revenue$12,148,608

Expense

Pro Players Total Salaries$87,025,916
Farm Players Total Salaries$9,169,000
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,720,377
Farm Year To Date Expenses$8,343,995
Pro Salary Cap To Date$27,720,377
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,429,458
Pro Remaining Season Days132
Pro Expenses Per Days$450,911
Pro Estimated Expenses$59,520,252
Farm Remaining Season Days0
Farm Expenses Per Days$166,709
Farm Estimated Expenses$0
Estimated Season Expenses$59,520,252
Season Salary Cap$87,025,916
Estimate Under Maximum Salary Cap of $88,000,000$974,084
Estimate Over Minimum Salary Cap of $65,000,000 $22,025,916
Current Bank Account$971,847,871
Projected Bank Account$935,757,077

Pro Players Salaries

Brayden Point $9,500,000 (6)
-Salary Remaining : $6,497,409
Charlie McAvoy $9,500,000 (6)
-Salary Remaining : $6,497,409
Mikhail Sergachev $8,500,000 (7)
-Salary Remaining : $5,813,472
Leon Draisaitl $8,500,000 (1)
-Salary Remaining : $5,813,472
Miro Heiskanen $8,450,000 (5)
-Salary Remaining : $5,779,275
Alex DeBrincat $7,875,000 (3)
-Salary Remaining : $5,386,010
Sean Couturier $7,750,000 (6)
-Salary Remaining : $5,300,518
Pavel Zacha $4,750,000 (3)
-Salary Remaining : $3,248,705
Philip Broberg $4,580,917 (2)
-Salary Remaining : $3,133,062
Dawson Mercer $4,000,000 (3)
-Salary Remaining : $2,735,751
Anthony Stolarz $2,500,000 (2)
-Salary Remaining : $1,709,845
Pyotr Kochetkov $2,000,000 (3)
-Salary Remaining : $1,367,876
Jack McBain $1,599,999 (1)
-Salary Remaining : $1,094,300
Dylan Samberg $1,400,000 (1)
-Salary Remaining : $957,513
Brendan Smith $1,000,000 (1)
-Salary Remaining : $683,938
P.O Joseph $950,000 (1)
-Salary Remaining : $649,741
James van Riemsdyk $900,000 (1)
-Salary Remaining : $615,544
Connor Zary $863,333 (1)
-Salary Remaining : $590,466
Logan Stankoven $814,167 (2)
-Salary Remaining : $556,840
Luke Evangelista $797,500 (1)
-Salary Remaining : $545,440
Vasily Ponomarev $795,000 (3)
-Salary Remaining : $543,731
Total Pro Players21
Salary Commitment
Year 2025 : $87,025,916
Year 2026 : $71,015,084
Year 2027 : $63,120,000
Year 2028 : $43,700,000
Salary Average Commitment
Year 2025 : $87,025,916
Year 2026 : $71,015,084
Year 2027 : $63,120,000
Year 2028 : $43,700,000
Salary Cap with 1 Way Contract
Year 2025 : $87,025,916
Year 2026 : $71,015,084
Year 2027 : $63,120,000
Year 2028 : $43,700,000

Farm Players Salaries

Jesper Wallstedt $925,000 (1)
Salary Remaining : $0
Lian Bichsel $918,333 (3)
Salary Remaining : $0
John Farinacci $910,000 (2)
Salary Remaining : $0
Nikita Nesterenko $874,000 (1)
Salary Remaining : $0
James Malatesta $841,667 (2)
Salary Remaining : $0
Arthur Kaliyev $825,000 (1)
Salary Remaining : $0
Dustin Tokarski $775,000 (1)
Salary Remaining : $0
Dominik Shine $775,000 (2)
Salary Remaining : $0
Travis Dermott $775,000 (1)
Salary Remaining : $0
Kieffer Bellows $775,000 (1)
Salary Remaining : $0
Linus Karlsson $775,000 (1)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 2025 : $9,169,000
Year 2026 : $3,445,000
Year 2027 : $918,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,169,000
Year 2026 : $3,445,000
Year 2027 : $918,333
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $125 - 5 670 - 94,50%
Level 2: 5000 - $100 - 4 717 - 94,35%
Level 3: 2000 - $76 - 1 899 - 94,96%
Level 4: 4000 - $48 - 3 702 - 92,54%
Luxury : 1064 - $206 - 1 051 - 98,80%
Total Capacity :18064

Income

Home Games Left26
Average Attendance - %17 039 - 94,33%
Average Income per Game$876,720
Year to Date Revenue$13,150,800

Expense

Pro Players Total Salaries$83,359,999
Farm Players Total Salaries$13,440,001
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,346,937
Farm Year To Date Expenses$13,440,020
Pro Salary Cap To Date$26,346,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,794,720
Pro Remaining Season Days132
Pro Expenses Per Days$431,917
Pro Estimated Expenses$57,013,044
Farm Remaining Season Days0
Farm Expenses Per Days$244,364
Farm Estimated Expenses$0
Estimated Season Expenses$57,013,044
Season Salary Cap$83,359,999
Estimate Under Maximum Salary Cap of $88,000,000$4,640,001
Estimate Over Minimum Salary Cap of $65,000,000 $18,359,999
Current Bank Account$31,900,598
Projected Bank Account($2,317,726)

Pro Players Salaries

Nathan MacKinnon $12,600,000 (7)
-Salary Remaining : $8,617,617
Nikita Kucherov $9,500,000 (3)
-Salary Remaining : $6,497,409
Martin Necas $6,500,000 (2)
-Salary Remaining : $4,445,596
Brock Nelson $6,000,000 (1)
-Salary Remaining : $4,103,627
Esa Lindell $5,800,000 (1)
-Salary Remaining : $3,966,839
Brett Pesce $5,500,000 (6)
-Salary Remaining : $3,761,658
Jaccob Slavin $5,300,000 (1)
-Salary Remaining : $3,624,870
Bryan Rust $5,125,000 (4)
-Salary Remaining : $3,505,181
Juuse Saros $5,000,000 (1)
-Salary Remaining : $3,419,689
Ryan Hartman $4,000,000 (3)
-Salary Remaining : $2,735,751
Bowen Byram $3,850,000 (1)
-Salary Remaining : $2,633,161
Jake Walman $3,400,000 (2)
-Salary Remaining : $2,325,389
Frederick Gaudreau $2,100,000 (4)
-Salary Remaining : $1,436,269
Nic Dowd $1,300,000 (1)
-Salary Remaining : $889,119
Logan Stanley $1,250,000 (2)
-Salary Remaining : $854,922
Daniil Tarasov $1,050,000 (1)
-Salary Remaining : $718,135
Macklin Celebrini $975,000 (3)
-Salary Remaining : $666,839
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $632,642
Luca Del Bel Belluz $859,999 (3)
-Salary Remaining : $588,186
Angus Crookshank $775,000 (1)
-Salary Remaining : $530,052
Noah Juulsen $775,000 (1)
-Salary Remaining : $530,052
Clay Stevenson $775,000 (3)
-Salary Remaining : $530,052
Total Pro Players22
Salary Commitment
Year 2025 : $83,359,999
Year 2026 : $52,584,999
Year 2027 : $41,434,999
Year 2028 : $25,325,000
Salary Average Commitment
Year 2025 : $83,359,999
Year 2026 : $52,584,999
Year 2027 : $41,434,999
Year 2028 : $25,325,000
Salary Cap with 1 Way Contract
Year 2025 : $83,359,999
Year 2026 : $52,584,999
Year 2027 : $41,434,999
Year 2028 : $25,325,000

Farm Players Salaries

Nils Hoglander $1,100,000 (1)
Salary Remaining : $0
Kevin Bahl $1,050,000 (1)
Salary Remaining : $0
Nikita Tolopilo $950,000 (2)
Salary Remaining : $0
Mackie Samoskevich $925,000 (1)
Salary Remaining : $0
Emil Heineman $897,500 (1)
Salary Remaining : $0
Conor Geekie $886,667 (3)
Salary Remaining : $0
Owen Pickering $886,667 (3)
Salary Remaining : $0
Joakim Kemell $886,667 (3)
Salary Remaining : $0
Tristan Lennox $867,500 (3)
Salary Remaining : $0
Ethan Cardwell $867,500 (3)
Salary Remaining : $0
Dylan Duke $867,500 (3)
Salary Remaining : $0
Fabian Lysell $863,333 (3)
Salary Remaining : $0
Arshdeep Bains $816,667 (1)
Salary Remaining : $0
Givani Smith $800,000 (1)
Salary Remaining : $0
William Lagesson $775,000 (1)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 2025 : $13,440,001
Year 2026 : $7,075,834
Year 2027 : $6,125,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,440,001
Year 2026 : $7,075,834
Year 2027 : $6,125,834
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Farm Salary Cap

Under Maximum of
$999,999,999

Pro Players

Farm Players

Total Players

Avalanche $838,507,868 $87,550,833 $449,167 $22,550,833 $8,251,667 $991,748,332 21930
Blackhawks $101,420,719 $82,257,024 $5,742,976 $17,257,024 $6,982,500 $993,017,499 20727
Blue Jackets $969,205,238 $87,873,790 $126,210 $22,873,790 $2,577,667 $997,422,332 22325
Blues $842,789,398 $77,897,500 $10,102,500 $12,897,500 $15,508,333 $984,491,666 211233
Bruins $479,315,070 $71,967,500 $16,032,500 $6,967,500 $11,804,999 $988,195,000 251439
Canadiens $476,373,254 $86,788,000 $1,212,000 $21,788,000 $7,658,333 $992,341,666 21930
Canucks $48,570,476 $87,674,699 $325,301 $22,674,699 $6,859,167 $993,140,832 23831
Capitals $853,084,434 $87,741,666 $258,334 $22,741,666 $7,188,333 $992,811,666 22729
Devils $3,252,189 $64,206,333 $23,793,667 -$793,667 $26,908,336 $973,091,663 212546
Ducks $43,308,154 $73,108,174 $14,891,826 $8,108,174 $4,875,000 $995,124,999 25631
Flames $37,543,916 $85,785,000 $2,215,000 $20,785,000 $6,735,000 $993,264,999 25833
Flyers $922,942,373 $70,988,333 $17,011,667 $5,988,333 $3,353,333 $996,646,666 24428
Golden Knights $31,879,609 $86,504,167 $1,495,833 $21,504,167 $4,211,667 $995,788,332 24529
Hurricanes $27,472,143 $68,065,213 $19,934,787 $3,065,213 $5,246,667 $994,753,332 25631
Islanders $964,887,526 $87,255,920 $744,080 $22,255,920 $3,150,000 $996,849,999 22325
Jets $960,008,972 $80,819,167 $7,180,833 $15,819,167 $9,308,194 $990,691,805 241135
Kings $21,249,261 $87,578,333 $421,667 $22,578,333 $6,904,125 $993,095,874 23831
Kraken $17,203,174 $77,972,104 $10,027,896 $12,972,104 $7,838,334 $992,161,665 24731
Lightning $937,085,804 $85,441,333 $2,558,667 $20,441,333 $3,245,000 $996,754,999 25429
Mammoth $26,385,581 $72,160,977 $15,839,023 $7,160,977 $5,863,333 $994,136,666 24731
Maple Leafs $992,161,880 $74,066,913 $13,933,087 $9,066,913 $6,628,333 $993,371,666 25833
Oilers $937,963,254 $81,283,333 $6,716,667 $16,283,333 $13,112,500 $986,887,499 231033
Panthers $951,169,771 $71,914,523 $16,085,477 $6,914,523 $6,055,000 $993,944,999 24731
Penguins $35,993,878 $65,138,691 $22,861,309 $138,691 $775,000 $999,224,999 25126
Predators $482,028,407 $81,993,150 $6,006,850 $16,993,150 $6,849,166 $993,150,833 25833
Rangers $477,502,117 $67,628,334 $20,371,666 $2,628,334 $13,588,333 $986,411,666 231134
Red Wings $474,696,977 $83,725,000 $4,275,000 $18,725,000 $13,473,333 $986,526,666 251439
Sabres $483,166,940 $85,524,166 $2,475,834 $20,524,166 $4,968,333 $995,031,666 19625
Senators $839,052,196 $78,775,000 $9,225,000 $13,775,000 $3,225,000 $996,774,999 25429
Sharks $34,245,730 $82,077,858 $5,922,142 $17,077,858 $8,866,333 $991,133,666 241034
Stars $971,847,871 $87,025,916 $974,084 $22,025,916 $9,169,000 $990,830,999 211132
Wild $31,900,598 $83,359,999 $4,640,001 $18,359,999 $13,440,001 $986,559,998 221537