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 - 5 618 - 93,53%
Level 2: 5000 - $100 - 4 783 - 95,65%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 216 - 80,39%
Luxury : 1000 - $200 - 998 - 99,81%
Total Capacity :18007

Income

Home Games Left13
Average Attendance - %16 615 - 92,27%
Average Income per Game$862,385
Year to Date Revenue$24,146,780

Expense

Pro Players Total Salaries$84,518,690
Farm Players Total Salaries$8,251,667
Coaches Total Salaries$4,875,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,726,585
Farm Year To Date Expenses$8,251,650
Pro Salary Cap To Date$55,726,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,211,005
Pro Remaining Season Days70
Pro Expenses Per Days$437,921
Pro Estimated Expenses$30,654,470
Farm Remaining Season Days0
Farm Expenses Per Days$150,030
Farm Estimated Expenses$0
Estimated Season Expenses$30,654,470
Season Salary Cap$84,518,690
Estimate Under Maximum Salary Cap of $88,000,000$3,481,310
Estimate Over Minimum Salary Cap of $65,000,000 $19,518,690
Current Bank Account$823,440,041
Projected Bank Account$803,996,576

Pro Players Salaries

Zach Werenski $9,583,333 (6)
-Salary Remaining : $3,475,820
Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $3,445,596
Mikko Rantanen $9,250,000 (1)
-Salary Remaining : $3,354,922
Filip Hronek $7,250,000 (8)
-Salary Remaining : $2,629,534
Tage Thompson $7,142,857 (6)
-Salary Remaining : $2,590,674
Chandler Stephenson $6,250,000 (7)
-Salary Remaining : $2,266,839
Teuvo Teravainen $5,400,000 (3)
-Salary Remaining : $1,958,549
Samuel Girard $5,000,000 (3)
-Salary Remaining : $1,813,472
K'Andre Miller $3,872,000 (1)
-Salary Remaining : $1,404,352
Brandon Tanev $3,500,000 (1)
-Salary Remaining : $1,269,430
Luke Kunin $2,750,000 (1)
-Salary Remaining : $997,409
Barrett Hayton $2,650,000 (2)
-Salary Remaining : $961,140
Noah Cates $2,625,000 (1)
-Salary Remaining : $952,073
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $906,736
Teddy Blueger $1,800,000 (2)
-Salary Remaining : $652,850
Corey Perry $1,150,000 (1)
-Salary Remaining : $417,098
Logan Cooley $950,000 (2)
-Salary Remaining : $344,560
Simon Edvinsson (1 Way Contract) $894,167 (1)
-Salary Remaining : $324,309
Marco Rossi $863,333 (1)
-Salary Remaining : $313,126
Lukas Dostal $813,000 (1)
-Salary Remaining : $294,870
Brett Murray $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players21
Salary Commitment
Year 2025 : $84,518,690
Year 2026 : $55,526,190
Year 2027 : $50,126,190
Year 2028 : $39,726,190
Salary Average Commitment
Year 2025 : $84,518,689
Year 2026 : $55,526,189
Year 2027 : $50,126,189
Year 2028 : $39,726,189
Salary Cap with 1 Way Contract
Year 2025 : $84,518,690
Year 2026 : $55,526,190
Year 2027 : $50,126,190
Year 2028 : $39,726,190

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 Left10
Average Attendance - %20 048 - 90,00%
Average Income per Game$1,787,295
Year to Date Revenue$55,406,145

Expense

Pro Players Total Salaries$84,634,047
Farm Players Total Salaries$6,960,000
Coaches Total Salaries$4,925,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,958,789
Farm Year To Date Expenses$6,932,988
Pro Salary Cap To Date$50,958,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,872,950
Pro Remaining Season Days70
Pro Expenses Per Days$438,518
Pro Estimated Expenses$30,696,260
Farm Remaining Season Days0
Farm Expenses Per Days$126,545
Farm Estimated Expenses$0
Estimated Season Expenses$30,696,260
Season Salary Cap$84,634,047
Estimate Under Maximum Salary Cap of $88,000,000$3,365,953
Estimate Over Minimum Salary Cap of $65,000,000 $19,634,047
Current Bank Account$106,876,311
Projected Bank Account$94,053,001

Pro Players Salaries

Sebastian Aho $9,750,000 (8)
-Salary Remaining : $3,536,269
Moritz Seider $8,550,000 (7)
-Salary Remaining : $3,101,036
Robert Thomas $8,125,000 (7)
-Salary Remaining : $2,946,891
Lucas Raymond $8,075,000 (8)
-Salary Remaining : $2,928,756
Cole Caufield $7,850,000 (7)
-Salary Remaining : $2,847,150
Devon Toews $7,250,000 (7)
-Salary Remaining : $2,629,534
Mattias Samuelsson $4,285,714 (6)
-Salary Remaining : $1,554,404
Jake Oettinger $4,000,000 (1)
-Salary Remaining : $1,450,777
Patrick Kane $4,000,000 (1)
-Salary Remaining : $1,450,777
Thomas Harley $4,000,000 (2)
-Salary Remaining : $1,450,777
David Savard $3,500,000 (1)
-Salary Remaining : $1,269,430
Aliaksei Protas $3,375,000 (5)
-Salary Remaining : $1,224,093
Nick Paul $3,150,000 (5)
-Salary Remaining : $1,142,487
Cam Talbot $2,500,000 (2)
-Salary Remaining : $906,736
Oskar Sundqvist $1,500,000 (2)
-Salary Remaining : $544,041
Alexey Toropchenko $1,250,000 (1)
-Salary Remaining : $453,368
Ivan Demidov $940,833 (3)
-Salary Remaining : $341,235
Dylan Guenther $894,167 (1)
-Salary Remaining : $324,309
Ridly Greig $863,333 (1)
-Salary Remaining : $313,126
Louis Crevier $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players20
Salary Commitment
Year 2025 : $84,634,047
Year 2026 : $69,351,547
Year 2027 : $61,351,547
Year 2028 : $60,410,714
Salary Average Commitment
Year 2025 : $84,634,047
Year 2026 : $69,351,547
Year 2027 : $61,351,547
Year 2028 : $60,410,714
Salary Cap with 1 Way Contract
Year 2025 : $84,634,047
Year 2026 : $69,351,547
Year 2027 : $61,351,547
Year 2028 : $60,410,714

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
Samuel Honzek $918,333 (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 : $6,960,000
Year 2026 : $4,585,000
Year 2027 : $2,835,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,960,000
Year 2026 : $4,585,000
Year 2027 : $2,835,000
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $105 - 5 787 - 96,44%
Level 2: 5000 - $90 - 4 785 - 95,70%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $38 - 3 828 - 95,71%
Luxury : 1144 - $180 - 1 104 - 96,47%
Total Capacity :18144

Income

Home Games Left13
Average Attendance - %17 504 - 96,47%
Average Income per Game$781,519
Year to Date Revenue$21,882,538

Expense

Pro Players Total Salaries$86,854,790
Farm Players Total Salaries$4,128,334
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,759,773
Farm Year To Date Expenses$2,785,905
Pro Salary Cap To Date$55,759,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,159,750
Pro Remaining Season Days70
Pro Expenses Per Days$450,025
Pro Estimated Expenses$31,501,750
Farm Remaining Season Days0
Farm Expenses Per Days$75,061
Farm Estimated Expenses$0
Estimated Season Expenses$31,501,750
Season Salary Cap$86,854,790
Estimate Under Maximum Salary Cap of $88,000,000$1,145,210
Estimate Over Minimum Salary Cap of $65,000,000 $21,854,790
Current Bank Account$953,760,768
Projected Bank Account$932,418,768

Pro Players Salaries

Jeremy Swayman $8,250,000 (8)
-Salary Remaining : $2,992,228
Jesper Bratt $7,875,000 (7)
-Salary Remaining : $2,856,218
Elias Lindholm $7,750,000 (7)
-Salary Remaining : $2,810,881
Aaron Ekblad $7,500,000 (1)
-Salary Remaining : $2,720,207
Brayden Schenn $6,500,000 (4)
-Salary Remaining : $2,357,513
Matt Roy $5,750,000 (6)
-Salary Remaining : $2,085,492
Travis Konecny $5,500,000 (1)
-Salary Remaining : $1,994,819
Zach Hyman $5,500,000 (4)
-Salary Remaining : $1,994,819
Erik Cernak $5,200,000 (7)
-Salary Remaining : $1,886,010
Sam Bennett $4,425,000 (1)
-Salary Remaining : $1,604,922
Frank Vatrano $3,650,000 (1)
-Salary Remaining : $1,323,834
Alexander Kerfoot $3,500,000 (1)
-Salary Remaining : $1,269,430
Connor Clifton $3,333,333 (2)
-Salary Remaining : $1,208,981
Nicolas Roy $3,000,000 (3)
-Salary Remaining : $1,088,083
Dylan Holloway $2,290,457 (2)
-Salary Remaining : $830,736
Jordan Spence $1,500,000 (2)
-Salary Remaining : $544,041
David Rittich $1,000,000 (1)
-Salary Remaining : $362,694
Taylor Raddysh $1,000,000 (1)
-Salary Remaining : $362,694
Oliver Kapanen $925,000 (3)
-Salary Remaining : $335,492
Ethan Del Mastro $856,000 (2)
-Salary Remaining : $310,466
Jake Christiansen $775,000 (1)
-Salary Remaining : $281,088
Paul Cotter $775,000 (2)
-Salary Remaining : $281,088
Total Pro Players22
Salary Commitment
Year 2025 : $86,854,790
Year 2026 : $59,504,790
Year 2027 : $50,750,000
Year 2028 : $46,825,000
Salary Average Commitment
Year 2025 : $86,854,790
Year 2026 : $59,504,790
Year 2027 : $50,750,000
Year 2028 : $46,825,000
Salary Cap with 1 Way Contract
Year 2025 : $86,854,790
Year 2026 : $59,504,790
Year 2027 : $50,750,000
Year 2028 : $46,825,000

Farm Players Salaries

Scott Morrow $916,667 (2)
Salary Remaining : $0
Pheonix Copley $825,000 (1)
Salary Remaining : $0
Nikita Prishchepov $806,667 (3)
Salary Remaining : $0
Jacob Bernard-Docker $805,000 (1)
Salary Remaining : $0
Matthew Highmore $775,000 (1)
Salary Remaining : $0
Total Farm Players5
Salary Commitment
Year 2025 : $4,128,334
Year 2026 : $1,723,334
Year 2027 : $806,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,128,334
Year 2026 : $1,723,334
Year 2027 : $806,667
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $160 - 4 200 - 70,00%
Level 2: 5000 - $115 - 3 644 - 72,87%
Level 3: 3000 - $80 - 2 100 - 70,00%
Level 4: 4000 - $50 - 3 065 - 76,63%
Luxury : 1150 - $220 - 869 - 75,52%
Total Capacity :19150

Income

Home Games Left11
Average Attendance - %13 877 - 72,47%
Average Income per Game$817,702
Year to Date Revenue$24,531,066

Expense

Pro Players Total Salaries$84,197,500
Farm Players Total Salaries$9,208,333
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,573,786
Farm Year To Date Expenses$9,382,869
Pro Salary Cap To Date$50,573,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,994,724
Pro Remaining Season Days70
Pro Expenses Per Days$436,256
Pro Estimated Expenses$30,537,920
Farm Remaining Season Days0
Farm Expenses Per Days$167,424
Farm Estimated Expenses$0
Estimated Season Expenses$30,537,920
Season Salary Cap$84,197,500
Estimate Under Maximum Salary Cap of $88,000,000$3,802,500
Estimate Over Minimum Salary Cap of $65,000,000 $19,197,500
Current Bank Account$829,523,234
Projected Bank Account$807,980,038

Pro Players Salaries

Jake Guentzel $9,000,000 (7)
-Salary Remaining : $3,264,249
Claude Giroux $6,500,000 (1)
-Salary Remaining : $2,357,513
Damon Severson $6,250,000 (7)
-Salary Remaining : $2,266,839
Jeff Petry $6,250,000 (1)
-Salary Remaining : $2,266,839
Vincent Trocheck $5,625,000 (5)
-Salary Remaining : $2,040,155
Andrei Kuzmenko $5,500,000 (1)
-Salary Remaining : $1,994,819
Joel Eriksson Ek $5,250,000 (5)
-Salary Remaining : $1,904,145
Rickard Rakell $5,000,000 (4)
-Salary Remaining : $1,813,472
Rasmus Sandin $4,600,000 (5)
-Salary Remaining : $1,668,394
Lawson Crouse $4,300,000 (3)
-Salary Remaining : $1,559,585
Shayne Gostisbehere $3,200,000 (3)
-Salary Remaining : $1,160,622
Scott Laughton $3,000,000 (2)
-Salary Remaining : $1,088,083
Jeff Skinner $3,000,000 (1)
-Salary Remaining : $1,088,083
Zach Whitecloud $2,750,000 (4)
-Salary Remaining : $997,409
Jonathan Drouin $2,500,000 (1)
-Salary Remaining : $906,736
Alex Nedeljkovic $2,500,000 (2)
-Salary Remaining : $906,736
Joseph Veleno $2,275,000 (2)
-Salary Remaining : $825,130
Dan Vladar $2,200,000 (2)
-Salary Remaining : $797,927
Connor Ingram $1,950,000 (2)
-Salary Remaining : $707,254
Ryker Evans $897,500 (1)
-Salary Remaining : $325,518
Jacob Quillan $875,000 (2)
-Salary Remaining : $317,358
Jack St. Ivany $775,000 (3)
-Salary Remaining : $281,088
Total Pro Players22
Salary Commitment
Year 2025 : $84,197,500
Year 2026 : $59,550,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000
Salary Average Commitment
Year 2025 : $84,197,500
Year 2026 : $59,550,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000
Salary Cap with 1 Way Contract
Year 2025 : $84,197,500
Year 2026 : $59,550,000
Year 2027 : $46,750,000
Year 2028 : $38,475,000

Farm Players Salaries

Martin Pospisil $1,000,000 (1)
Salary Remaining : $0
Nikita Chibrikov $875,833 (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
Jonatan Berggren $825,000 (1)
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 Players11
Salary Commitment
Year 2025 : $9,208,333
Year 2026 : $4,283,333
Year 2027 : $1,737,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,208,333
Year 2026 : $4,283,333
Year 2027 : $1,737,500
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $125 - 5 691 - 94,84%
Level 2: 5060 - $100 - 4 793 - 94,73%
Level 3: 1615 - $75 - 1 615 - 100,00%
Level 4: 3700 - $50 - 3 083 - 83,33%
Luxury : 1190 - $200 - 1 096 - 92,10%
Total Capacity :17565

Income

Home Games Left11
Average Attendance - %16 278 - 92,67%
Average Income per Game$859,419
Year to Date Revenue$25,782,578

Expense

Pro Players Total Salaries$70,867,500
Farm Players Total Salaries$11,804,999
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,837,623
Farm Year To Date Expenses$11,804,980
Pro Salary Cap To Date$45,837,623
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,453,612
Pro Remaining Season Days70
Pro Expenses Per Days$367,189
Pro Estimated Expenses$25,703,230
Farm Remaining Season Days0
Farm Expenses Per Days$214,636
Farm Estimated Expenses$0
Estimated Season Expenses$25,703,230
Season Salary Cap$70,867,500
Estimate Under Maximum Salary Cap of $88,000,000$17,132,500
Estimate Over Minimum Salary Cap of $65,000,000 $5,867,500
Current Bank Account$468,139,975
Projected Bank Account$451,890,357

Pro Players Salaries

Seth Jones $9,500,000 (6)
-Salary Remaining : $3,445,596
Dougie Hamilton $9,000,000 (4)
-Salary Remaining : $3,264,249
Hampus Lindholm $6,500,000 (6)
-Salary Remaining : $2,357,513
Andrew Copp $5,625,000 (3)
-Salary Remaining : $2,040,155
J.T. Compher $5,100,000 (4)
-Salary Remaining : $1,849,741
Rasmus Ristolainen $5,100,000 (3)
-Salary Remaining : $1,849,741
Ville Husso $4,750,000 (1)
-Salary Remaining : $1,722,798
Marcus Foligno $4,000,000 (4)
-Salary Remaining : $1,450,777
Nino Niederreiter $4,000,000 (3)
-Salary Remaining : $1,450,777
Jack Roslovic $2,800,000 (1)
-Salary Remaining : $1,015,544
Anton Forsberg $2,750,000 (1)
-Salary Remaining : $997,409
Jack Drury $1,725,000 (2)
-Salary Remaining : $625,648
Liam O'Brien $1,000,000 (3)
-Salary Remaining : $362,694
Eric Robinson $950,000 (1)
-Salary Remaining : $344,560
Cam Atkinson $900,000 (1)
-Salary Remaining : $326,425
Brett Berard $867,500 (3)
-Salary Remaining : $314,637
Sam Malinski $850,000 (1)
-Salary Remaining : $308,290
Joel Hanley $787,500 (1)
-Salary Remaining : $285,622
Troy Stecher $787,500 (2)
-Salary Remaining : $285,622
Tyson Jost $775,000 (1)
-Salary Remaining : $281,088
Jack Ahcan $775,000 (2)
-Salary Remaining : $281,088
Riley Tufte $775,000 (1)
-Salary Remaining : $281,088
Jaycob Megna $775,000 (1)
-Salary Remaining : $281,088
Jonas Johansson $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players24
Salary Commitment
Year 2025 : $70,867,500
Year 2026 : $53,980,000
Year 2027 : $50,692,500
Year 2028 : $34,100,000
Salary Average Commitment
Year 2025 : $70,867,500
Year 2026 : $53,980,000
Year 2027 : $50,692,500
Year 2028 : $34,100,000
Salary Cap with 1 Way Contract
Year 2025 : $70,867,500
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 - 5 737 - 95,55%
Level 2: 5010 - $85 - 4 779 - 95,39%
Level 3: 3050 - $65 - 2 488 - 81,56%
Level 4: 4400 - $40 - 3 838 - 87,23%
Luxury : 2809 - $150 - 2 247 - 79,99%
Total Capacity :21273

Income

Home Games Left13
Average Attendance - %19 089 - 89,73%
Average Income per Game$861,681
Year to Date Revenue$24,127,075

Expense

Pro Players Total Salaries$86,541,333
Farm Players Total Salaries$8,930,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,984,647
Farm Year To Date Expenses$8,443,313
Pro Salary Cap To Date$54,984,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,201,856
Pro Remaining Season Days70
Pro Expenses Per Days$448,401
Pro Estimated Expenses$31,388,070
Farm Remaining Season Days0
Farm Expenses Per Days$162,364
Farm Estimated Expenses$0
Estimated Season Expenses$31,388,070
Season Salary Cap$86,541,333
Estimate Under Maximum Salary Cap of $88,000,000$1,458,667
Estimate Over Minimum Salary Cap of $65,000,000 $21,541,333
Current Bank Account$460,699,115
Projected Bank Account$440,512,901

Pro Players Salaries

Connor McDavid $12,500,000 (2)
-Salary Remaining : $4,533,679
Sidney Crosby $8,700,000 (1)
-Salary Remaining : $3,155,440
Nick Suzuki $7,875,000 (6)
-Salary Remaining : $2,856,218
Troy Terry $7,000,000 (6)
-Salary Remaining : $2,538,860
Nikolaj Ehlers $6,000,000 (1)
-Salary Remaining : $2,176,166
Trevor Zegras $5,750,000 (2)
-Salary Remaining : $2,085,492
Phillip Danault $5,500,000 (3)
-Salary Remaining : $1,994,819
Josh Anderson $5,500,000 (3)
-Salary Remaining : $1,994,819
Mike Matheson $4,875,000 (8)
-Salary Remaining : $1,768,135
Alexandre Carrier $3,750,000 (3)
-Salary Remaining : $1,360,104
Cody Ceci $3,250,000 (1)
-Salary Remaining : $1,178,756
Sam Montembeault $3,150,000 (3)
-Salary Remaining : $1,142,487
Jordan Staal $2,900,000 (3)
-Salary Remaining : $1,051,813
Mackenzie Blackwood $2,350,000 (1)
-Salary Remaining : $852,332
Alexandre Texier $2,100,000 (2)
-Salary Remaining : $761,658
Ryan Poehling $1,900,000 (2)
-Salary Remaining : $689,119
Lane Hutson $950,000 (2)
-Salary Remaining : $344,560
Kaiden Guhle $863,000 (1)
-Salary Remaining : $313,005
Owen Beck $853,333 (3)
-Salary Remaining : $309,499
Ryan Suter $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players20
Salary Commitment
Year 2025 : $86,541,333
Year 2026 : $64,603,333
Year 2027 : $41,403,333
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $86,541,333
Year 2026 : $64,603,333
Year 2027 : $41,403,333
Year 2028 : $19,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,541,333
Year 2026 : $64,603,333
Year 2027 : $41,403,333
Year 2028 : $19,750,000

Farm Players Salaries

Alex Newhook $2,900,000 (3)
Salary Remaining : $0
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
Michael Pezzetta $812,500 (1)
Salary Remaining : $0
Marc Del Gaizo $775,000 (1)
Salary Remaining : $0
Alex Barre-Boulet $775,000 (1)
Salary Remaining : $0
Total Farm Players8
Salary Commitment
Year 2025 : $8,930,000
Year 2026 : $4,775,000
Year 2027 : $2,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,930,000
Year 2026 : $4,775,000
Year 2027 : $2,900,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $125 - 5 670 - 94,50%
Level 2: 5000 - $100 - 4 747 - 94,95%
Level 3: 2810 - $70 - 2 379 - 84,67%
Level 4: 4000 - $45 - 3 726 - 93,15%
Luxury : 1000 - $190 - 1 000 - 100,00%
Total Capacity :18810

Income

Home Games Left14
Average Attendance - %17 522 - 93,15%
Average Income per Game$870,913
Year to Date Revenue$23,514,642

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$55,921,422
Farm Year To Date Expenses$6,323,697
Pro Salary Cap To Date$55,921,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,192,777
Pro Remaining Season Days70
Pro Expenses Per Days$454,273
Pro Estimated Expenses$31,799,110
Farm Remaining Season Days0
Farm Expenses Per Days$124,712
Farm Estimated Expenses$0
Estimated Season Expenses$31,799,110
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$32,535,471
Projected Bank Account$12,929,138

Pro Players Salaries

Dylan Larkin $8,700,000 (7)
-Salary Remaining : $3,155,440
Bo Horvat $8,500,000 (7)
-Salary Remaining : $3,082,902
Brandon Montour $7,142,857 (7)
-Salary Remaining : $2,590,674
Owen Tippett $6,200,000 (8)
-Salary Remaining : $2,248,705
Valeri Nichushkin $6,125,000 (6)
-Salary Remaining : $2,221,503
Igor Shesterkin $5,666,667 (1)
-Salary Remaining : $2,055,268
Jake DeBrusk $5,500,000 (7)
-Salary Remaining : $1,994,819
Shea Theodore $5,200,000 (1)
-Salary Remaining : $1,886,010
Mikael Granlund $5,000,000 (1)
-Salary Remaining : $1,813,472
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $1,650,259
Marcus Pettersson $4,025,175 (1)
-Salary Remaining : $1,459,908
Ross Colton $4,000,000 (3)
-Salary Remaining : $1,450,777
Alexandar Georgiev $3,400,000 (1)
-Salary Remaining : $1,233,161
Evan Rodrigues $3,000,000 (3)
-Salary Remaining : $1,088,083
Jan Rutta $2,750,000 (1)
-Salary Remaining : $997,409
Beck Malenstyn $1,350,000 (2)
-Salary Remaining : $489,637
Bobby McMann $1,350,000 (2)
-Salary Remaining : $489,637
Conor Timmins $1,100,000 (1)
-Salary Remaining : $398,964
Michael McCarron $900,000 (2)
-Salary Remaining : $326,425
Cayden Primeau $890,000 (1)
-Salary Remaining : $322,798
Cole Koepke $775,000 (1)
-Salary Remaining : $281,088
Dryden Hunt $775,000 (1)
-Salary Remaining : $281,088
Phillip Di Giuseppe $775,000 (1)
-Salary Remaining : $281,088
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 - 5 789 - 96,49%
Level 2: 5000 - $100 - 4 801 - 96,02%
Level 3: 2277 - $75 - 2 241 - 98,42%
Level 4: 4000 - $50 - 3 209 - 80,23%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18277

Income

Home Games Left11
Average Attendance - %17 040 - 93,23%
Average Income per Game$883,464
Year to Date Revenue$26,503,915

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$55,730,036
Farm Year To Date Expenses$7,130,155
Pro Salary Cap To Date$55,730,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,718,102
Pro Remaining Season Days70
Pro Expenses Per Days$454,620
Pro Estimated Expenses$31,823,400
Farm Remaining Season Days0
Farm Expenses Per Days$130,697
Farm Estimated Expenses$0
Estimated Season Expenses$31,823,400
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$838,144,003
Projected Bank Account$816,038,705

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $3,626,943
Mathew Barzal $9,150,000 (7)
-Salary Remaining : $3,318,653
Cale Makar $9,000,000 (3)
-Salary Remaining : $3,264,249
Patrik Laine $8,700,000 (2)
-Salary Remaining : $3,155,440
Jack Hughes $8,000,000 (6)
-Salary Remaining : $2,901,554
Quinn Hughes $7,850,000 (3)
-Salary Remaining : $2,847,150
Yanni Gourde $5,166,666 (1)
-Salary Remaining : $1,873,920
Dylan Strome $5,000,000 (4)
-Salary Remaining : $1,813,472
Artturi Lehkonen $4,500,000 (3)
-Salary Remaining : $1,632,124
Matt Duchene $3,000,000 (1)
-Salary Remaining : $1,088,083
Andrew Peeke $2,750,000 (2)
-Salary Remaining : $997,409
Luke Schenn $2,750,000 (2)
-Salary Remaining : $997,409
Dante Fabbro $2,500,000 (1)
-Salary Remaining : $906,736
Ryan Donato $2,000,000 (1)
-Salary Remaining : $725,389
Mathieu Olivier $1,100,000 (1)
-Salary Remaining : $398,964
Connor Brown $1,000,000 (1)
-Salary Remaining : $362,694
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $344,560
Luke Hughes $925,000 (1)
-Salary Remaining : $335,492
Alex Lyon $900,000 (1)
-Salary Remaining : $326,425
Kevin Lankinen $875,000 (1)
-Salary Remaining : $317,358
AJ Greer $850,000 (2)
-Salary Remaining : $308,290
Joona Koppanen $775,000 (1)
-Salary Remaining : $281,088
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



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $125 - 5 680 - 94,67%
Level 2: 5000 - $100 - 4 695 - 93,90%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3625 - $50 - 3 061 - 84,43%
Luxury : 1000 - $200 - 1 000 - 99,99%
Total Capacity :17625

Income

Home Games Left14
Average Attendance - %16 435 - 93,25%
Average Income per Game$858,071
Year to Date Revenue$23,167,908

Expense

Pro Players Total Salaries$68,706,333
Farm Players Total Salaries$22,408,336
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,578,625
Farm Year To Date Expenses$27,484,703
Pro Salary Cap To Date$42,578,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,012,989
Pro Remaining Season Days70
Pro Expenses Per Days$355,991
Pro Estimated Expenses$24,919,370
Farm Remaining Season Days0
Farm Expenses Per Days$407,424
Farm Estimated Expenses$0
Estimated Season Expenses$24,919,370
Season Salary Cap$68,706,333
Estimate Under Maximum Salary Cap of $88,000,000$19,293,667
Estimate Over Minimum Salary Cap of $65,000,000 $3,706,333
Current Bank Account$91,599,664
Projected Bank Account$78,693,283

Pro Players Salaries

Darnell Nurse $9,250,000 (6)
-Salary Remaining : $3,354,922
Owen Power $8,350,000 (7)
-Salary Remaining : $3,028,497
Dmitry Orlov $7,750,000 (1)
-Salary Remaining : $2,810,881
Jonas Brodin $6,000,000 (4)
-Salary Remaining : $2,176,166
Anton Lundell $5,000,000 (6)
-Salary Remaining : $1,813,472
Jared McCann $5,000,000 (3)
-Salary Remaining : $1,813,472
Spencer Knight $4,500,000 (3)
-Salary Remaining : $1,632,124
Sean Walker $3,600,000 (5)
-Salary Remaining : $1,305,699
Gustav Nyquist $3,185,000 (1)
-Salary Remaining : $1,155,181
Yegor Sharangovich $3,100,000 (1)
-Salary Remaining : $1,124,352
Vladislav Namestnikov $2,000,000 (1)
-Salary Remaining : $725,389
Simon Benoit $1,350,000 (3)
-Salary Remaining : $489,637
Mike Reilly $1,250,000 (1)
-Salary Remaining : $453,368
Sam Steel $1,200,000 (1)
-Salary Remaining : $435,233
Cole Smith $1,000,000 (2)
-Salary Remaining : $362,694
Will Smith $950,000 (3)
-Salary Remaining : $344,560
Matthew Knies $925,000 (1)
-Salary Remaining : $335,492
Wyatt Kaiser $916,667 (1)
-Salary Remaining : $332,470
Jake Neighbours $863,333 (1)
-Salary Remaining : $313,126
Tyson Foerster $863,000 (1)
-Salary Remaining : $313,005
Will Cuylle $828,333 (1)
-Salary Remaining : $300,432
Eric Comrie $825,000 (2)
-Salary Remaining : $299,223
Total Pro Players22
Salary Commitment
Year 2025 : $68,706,333
Year 2026 : $45,825,000
Year 2027 : $44,000,000
Year 2028 : $32,200,000
Salary Average Commitment
Year 2025 : $68,706,333
Year 2026 : $45,825,000
Year 2027 : $44,000,000
Year 2028 : $32,200,000
Salary Cap with 1 Way Contract
Year 2025 : $68,706,333
Year 2026 : $45,825,000
Year 2027 : $44,000,000
Year 2028 : $32,200,000

Farm Players Salaries

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
Alex Steeves $775,000 (1)
Salary Remaining : $0
Jacob Moverare $775,000 (2)
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
Matt Villalta $775,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2025 : $22,408,334
Year 2026 : $10,914,167
Year 2027 : $797,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $22,408,334
Year 2026 : $10,914,167
Year 2027 : $797,500
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 - 80,00%
Level 4: 3174 - $65 - 2 541 - 80,05%
Luxury : 1000 - $400 - 800 - 80,00%
Total Capacity :17174

Income

Home Games Left15
Average Attendance - %13 741 - 80,01%
Average Income per Game$1,124,628
Year to Date Revenue$29,240,328

Expense

Pro Players Total Salaries$65,127,341
Farm Players Total Salaries$5,600,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,146,995
Farm Year To Date Expenses$4,892,253
Pro Salary Cap To Date$46,146,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,869,420
Pro Remaining Season Days70
Pro Expenses Per Days$337,447
Pro Estimated Expenses$23,621,290
Farm Remaining Season Days0
Farm Expenses Per Days$101,818
Farm Estimated Expenses$0
Estimated Season Expenses$23,621,290
Season Salary Cap$65,127,341
Estimate Under Maximum Salary Cap of $88,000,000$22,872,659
Estimate Over Minimum Salary Cap of $65,000,000 $127,341
Current Bank Account$33,738,596
Projected Bank Account$26,986,726

Pro Players Salaries

Brady Tkachuk $8,330,674 (4)
-Salary Remaining : $3,021,488
Jake Sanderson $8,050,000 (8)
-Salary Remaining : $2,919,689
Dylan Cozens $7,100,000 (6)
-Salary Remaining : $2,575,130
Marc-Edouard Vlasic $7,000,000 (2)
-Salary Remaining : $2,538,860
Ryan Pulock $6,150,000 (6)
-Salary Remaining : $2,230,570
Noah Dobson $4,000,000 (1)
-Salary Remaining : $1,450,777
Frederik Andersen $3,400,000 (1)
-Salary Remaining : $1,233,161
Jalen Chatfield $3,000,000 (3)
-Salary Remaining : $1,088,083
Garnet Hathaway $2,375,000 (1)
-Salary Remaining : $861,399
Sam Lafferty $2,000,000 (2)
-Salary Remaining : $725,389
Rafael Harvey-Pinard $1,100,000 (1)
-Salary Remaining : $398,964
Max Jones $1,000,000 (2)
-Salary Remaining : $362,694
Curtis Lazar $1,000,000 (1)
-Salary Remaining : $362,694
Zach Benson $950,000 (2)
-Salary Remaining : $344,560
Rutger McGroarty $950,000 (3)
-Salary Remaining : $344,560
Matvei Michkov $950,000 (3)
-Salary Remaining : $344,560
Drew Helleson $925,000 (3)
-Salary Remaining : $335,492
Jackson Blake $905,833 (2)
-Salary Remaining : $328,540
Mikael Pyyhtia $897,500 (1)
-Salary Remaining : $325,518
Mason McTavish $894,167 (1)
-Salary Remaining : $324,309
Jani Nyman $891,667 (3)
-Salary Remaining : $323,403
Emil Lilleberg $870,000 (2)
-Salary Remaining : $315,544
Justus Annunen $837,500 (2)
-Salary Remaining : $303,756
John Ludvig $775,000 (1)
-Salary Remaining : $281,088
Hunter Shepard $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players25
Salary Commitment
Year 2025 : $65,127,341
Year 2026 : $49,910,674
Year 2027 : $36,347,341
Year 2028 : $29,630,674
Salary Average Commitment
Year 2025 : $65,127,341
Year 2026 : $49,910,674
Year 2027 : $36,347,341
Year 2028 : $29,630,674
Salary Cap with 1 Way Contract
Year 2025 : $65,127,341
Year 2026 : $49,910,674
Year 2027 : $36,347,341
Year 2028 : $29,630,674

Farm Players Salaries

Bradly Nadeau $950,000 (2)
Salary Remaining : $0
Steven Santini $775,000 (1)
Salary Remaining : $0
Vladislav Kolyachonok $775,000 (2)
Salary Remaining : $0
Anthony Richard $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 Players7
Salary Commitment
Year 2025 : $5,600,000
Year 2026 : $2,500,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,600,000
Year 2026 : $2,500,000
Year 2027 : $0
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $125 - 5 659 - 94,32%
Level 2: 5289 - $100 - 4 870 - 92,07%
Level 3: 3000 - $75 - 2 455 - 81,82%
Level 4: 4000 - $50 - 3 209 - 80,24%
Luxury : 1000 - $200 - 999 - 99,89%
Total Capacity :19289

Income

Home Games Left12
Average Attendance - %17 192 - 89,13%
Average Income per Game$886,761
Year to Date Revenue$25,716,061

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$54,115,971
Farm Year To Date Expenses$9,864,099
Pro Salary Cap To Date$54,115,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,641,129
Pro Remaining Season Days70
Pro Expenses Per Days$444,482
Pro Estimated Expenses$31,113,740
Farm Remaining Season Days0
Farm Expenses Per Days$122,455
Farm Estimated Expenses$0
Estimated Season Expenses$31,113,740
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$25,104,702
Projected Bank Account$4,632,091

Pro Players Salaries

Elias Pettersson $11,600,000 (8)
-Salary Remaining : $4,207,254
Kevin Fiala $7,875,000 (5)
-Salary Remaining : $2,856,218
Jared Spurgeon $7,575,000 (3)
-Salary Remaining : $2,747,409
Matt Boldy $7,000,000 (7)
-Salary Remaining : $2,538,860
Colton Parayko $6,500,000 (6)
-Salary Remaining : $2,357,513
Sean Monahan $5,500,000 (5)
-Salary Remaining : $1,994,819
Oliver Bjorkstrand $5,400,000 (2)
-Salary Remaining : $1,958,549
Brenden Dillon $4,000,000 (3)
-Salary Remaining : $1,450,777
Radko Gudas $4,000,000 (2)
-Salary Remaining : $1,450,777
Evan Bouchard $3,900,000 (1)
-Salary Remaining : $1,414,508
Erik Haula $3,150,000 (2)
-Salary Remaining : $1,142,487
Stuart Skinner $2,600,000 (2)
-Salary Remaining : $943,005
Cody Glass $2,500,000 (1)
-Salary Remaining : $906,736
Jamie Drysdale $2,300,000 (2)
-Salary Remaining : $834,197
Nick Bjugstad $2,100,000 (1)
-Salary Remaining : $761,658
Pavel Dorofeyev $1,835,000 (2)
-Salary Remaining : $665,544
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $544,041
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $362,694
Jimmy Vesey $800,000 (1)
-Salary Remaining : $290,155
Mike Hardman $775,000 (2)
-Salary Remaining : $281,088
Brian Halonen $775,000 (2)
-Salary Remaining : $281,088
Colin Blackwell $775,000 (1)
-Salary Remaining : $281,088
Justin Dowling $775,000 (1)
-Salary Remaining : $281,088
Valtteri Puustinen $775,000 (2)
-Salary Remaining : $281,088
Nick DeSimone $775,000 (1)
-Salary Remaining : $281,088
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 - 81,54%
Level 4: 4000 - $55 - 3 200 - 80,00%
Luxury : 1000 - $235 - 820 - 81,96%
Total Capacity :19519

Income

Home Games Left12
Average Attendance - %15 681 - 80,34%
Average Income per Game$876,463
Year to Date Revenue$25,417,426

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$46,979,575
Farm Year To Date Expenses$3,353,350
Pro Salary Cap To Date$46,979,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,517,556
Pro Remaining Season Days70
Pro Expenses Per Days$367,815
Pro Estimated Expenses$25,747,050
Farm Remaining Season Days0
Farm Expenses Per Days$60,970
Farm Estimated Expenses$0
Estimated Season Expenses$25,747,050
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$912,398,611
Projected Bank Account$897,169,117

Pro Players Salaries

Erik Karlsson $11,500,000 (3)
-Salary Remaining : $4,170,984
Matthew Tkachuk $9,500,000 (6)
-Salary Remaining : $3,445,596
Jacob Markstrom $6,000,000 (2)
-Salary Remaining : $2,176,166
Tyler Bertuzzi $5,500,000 (2)
-Salary Remaining : $1,994,819
Josh Manson $4,500,000 (2)
-Salary Remaining : $1,632,124
Erik Gudbranson $4,000,000 (2)
-Salary Remaining : $1,450,777
Nick Leddy $4,000,000 (2)
-Salary Remaining : $1,450,777
Max Domi $3,750,000 (4)
-Salary Remaining : $1,360,104
Radek Faksa $3,250,000 (1)
-Salary Remaining : $1,178,756
Brock McGinn $2,750,000 (1)
-Salary Remaining : $997,409
Nick Seeler $2,700,000 (4)
-Salary Remaining : $979,275
Calle Jarnkrok $2,100,000 (2)
-Salary Remaining : $761,658
Egor Zamula $1,700,000 (2)
-Salary Remaining : $616,580
Jon Merrill $1,200,000 (1)
-Salary Remaining : $435,233
James Reimer $1,000,000 (1)
-Salary Remaining : $362,694
Oliver Wahlstrom $1,000,000 (1)
-Salary Remaining : $362,694
Cutter Gauthier $950,000 (2)
-Salary Remaining : $344,560
Fraser Minten $845,833 (2)
-Salary Remaining : $306,779
Aatu Raty $836,667 (3)
-Salary Remaining : $303,454
Samuel Helenius $805,833 (3)
-Salary Remaining : $292,271
Alexander Nylander $775,000 (1)
-Salary Remaining : $281,088
Cam Dineen $775,000 (2)
-Salary Remaining : $281,088
Clark Bishop $775,000 (2)
-Salary Remaining : $281,088
Brendan Gaunce $775,000 (2)
-Salary Remaining : $281,088
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 - 5 351 - 99,68%
Level 2: 5000 - $100 - 4 675 - 93,50%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 212 - 80,31%
Luxury : 1000 - $200 - 1 000 - 99,95%
Total Capacity :17368

Income

Home Games Left12
Average Attendance - %16 237 - 93,49%
Average Income per Game$839,897
Year to Date Revenue$24,357,013

Expense

Pro Players Total Salaries$87,354,167
Farm Players Total Salaries$4,180,000
Coaches Total Salaries$21,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,916,918
Farm Year To Date Expenses$4,258,952
Pro Salary Cap To Date$54,916,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,078,764
Pro Remaining Season Days70
Pro Expenses Per Days$452,612
Pro Estimated Expenses$31,682,840
Farm Remaining Season Days0
Farm Expenses Per Days$76,000
Farm Estimated Expenses$0
Estimated Season Expenses$31,682,840
Season Salary Cap$87,354,167
Estimate Under Maximum Salary Cap of $88,000,000$645,833
Estimate Over Minimum Salary Cap of $65,000,000 $22,354,167
Current Bank Account$15,987,172
Projected Bank Account($5,616,904)

Pro Players Salaries

John Tavares $11,000,000 (1)
-Salary Remaining : $3,989,637
Tomas Hertl $8,137,500 (6)
-Salary Remaining : $2,951,425
J.T. Miller $8,000,000 (6)
-Salary Remaining : $2,901,554
Steven Stamkos $8,000,000 (4)
-Salary Remaining : $2,901,554
Andrei Svechnikov $7,750,000 (4)
-Salary Remaining : $2,810,881
MacKenzie Weegar $6,250,000 (7)
-Salary Remaining : $2,266,839
Vladislav Gavrikov $5,875,000 (1)
-Salary Remaining : $2,130,829
Darcy Kuemper $5,250,000 (3)
-Salary Remaining : $1,904,145
Brandon Carlo $4,100,000 (3)
-Salary Remaining : $1,487,047
Jake McCabe $4,000,000 (1)
-Salary Remaining : $1,450,777
Mario Ferraro $3,250,000 (2)
-Salary Remaining : $1,178,756
Alexis Lafreniere $2,325,000 (1)
-Salary Remaining : $843,264
Ryan McLeod $2,100,000 (1)
-Salary Remaining : $761,658
Noel Acciari $2,000,000 (2)
-Salary Remaining : $725,389
Morgan Geekie $2,000,000 (1)
-Salary Remaining : $725,389
Kevin Stenlund $2,000,000 (2)
-Salary Remaining : $725,389
Isac Lundestrom $1,500,000 (1)
-Salary Remaining : $544,041
Samuel Ersson $1,450,000 (2)
-Salary Remaining : $525,907
Parker Kelly $825,000 (2)
-Salary Remaining : $299,223
Nikolas Matinpalo $775,000 (1)
-Salary Remaining : $281,088
Johnathan Kovacevic $766,667 (1)
-Salary Remaining : $278,066
Total Pro Players21
Salary Commitment
Year 2025 : $87,354,167
Year 2026 : $57,012,500
Year 2027 : $47,487,500
Year 2028 : $38,137,500
Salary Average Commitment
Year 2025 : $87,354,167
Year 2026 : $57,012,500
Year 2027 : $47,487,500
Year 2028 : $38,137,500
Salary Cap with 1 Way Contract
Year 2025 : $87,354,167
Year 2026 : $57,012,500
Year 2027 : $47,487,500
Year 2028 : $38,137,500

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
Ben Jones $775,000 (2)
Salary Remaining : $0
Ilya Solovyov $775,000 (2)
Salary Remaining : $0
Total Farm Players5
Salary Commitment
Year 2025 : $4,180,000
Year 2026 : $3,312,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,180,000
Year 2026 : $3,312,500
Year 2027 : $0
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $115 - 5 742 - 95,70%
Level 2: 5000 - $95 - 4 757 - 95,13%
Level 3: 2680 - $70 - 2 354 - 87,83%
Level 4: 4000 - $45 - 3 680 - 92,00%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :18680

Income

Home Games Left10
Average Attendance - %17 532 - 93,86%
Average Income per Game$827,502
Year to Date Revenue$25,652,552

Expense

Pro Players Total Salaries$71,555,333
Farm Players Total Salaries$5,215,000
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,620,123
Farm Year To Date Expenses$5,598,945
Pro Salary Cap To Date$44,620,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,275,017
Pro Remaining Season Days70
Pro Expenses Per Days$370,753
Pro Estimated Expenses$25,952,710
Farm Remaining Season Days0
Farm Expenses Per Days$94,818
Farm Estimated Expenses$0
Estimated Season Expenses$25,952,710
Season Salary Cap$71,555,333
Estimate Under Maximum Salary Cap of $88,000,000$16,444,667
Estimate Over Minimum Salary Cap of $65,000,000 $6,555,333
Current Bank Account$18,137,363
Projected Bank Account$459,670

Pro Players Salaries

Thomas Chabot $8,000,000 (4)
-Salary Remaining : $2,901,554
Alex Killorn $6,250,000 (3)
-Salary Remaining : $2,266,839
Evgeni Malkin $6,100,000 (2)
-Salary Remaining : $2,212,435
Taylor Hall $6,000,000 (1)
-Salary Remaining : $2,176,166
Reilly Smith $5,000,000 (1)
-Salary Remaining : $1,813,472
Artem Zub $4,600,000 (3)
-Salary Remaining : $1,668,394
Christian Dvorak $4,450,000 (1)
-Salary Remaining : $1,613,990
Connor Murphy $4,400,000 (2)
-Salary Remaining : $1,595,855
Matias Maccelli $3,425,000 (2)
-Salary Remaining : $1,242,228
Justin Holl $3,400,000 (2)
-Salary Remaining : $1,233,161
Kirby Dach $3,362,500 (2)
-Salary Remaining : $1,219,560
Olli Maatta $3,000,000 (1)
-Salary Remaining : $1,088,083
Kaapo Kakko $2,400,000 (1)
-Salary Remaining : $870,466
Ilya Samsonov $1,800,000 (1)
-Salary Remaining : $652,850
Kasperi Kapanen $1,000,000 (1)
-Salary Remaining : $362,694
Henry Thrun $1,000,000 (2)
-Salary Remaining : $362,694
Kaapo Kahkonen $1,000,000 (1)
-Salary Remaining : $362,694
Elmer Soderblom $878,333 (3)
-Salary Remaining : $318,566
Mark Kastelic $835,000 (1)
-Salary Remaining : $302,850
Jansen Harkins $787,500 (2)
-Salary Remaining : $285,622
Kailer Yamamoto $775,000 (1)
-Salary Remaining : $281,088
Ian Mitchell $775,000 (1)
-Salary Remaining : $281,088
Jonah Gadjovich $775,000 (1)
-Salary Remaining : $281,088
Ethen Frank $775,000 (2)
-Salary Remaining : $281,088
Jonas Rondbjerg $767,000 (1)
-Salary Remaining : $278,187
Total Pro Players25
Salary Commitment
Year 2025 : $71,555,333
Year 2026 : $42,978,333
Year 2027 : $19,728,333
Year 2028 : $8,000,000
Salary Average Commitment
Year 2025 : $71,555,333
Year 2026 : $42,978,333
Year 2027 : $19,728,333
Year 2028 : $8,000,000
Salary Cap with 1 Way Contract
Year 2025 : $71,555,333
Year 2026 : $42,978,333
Year 2027 : $19,728,333
Year 2028 : $8,000,000

Farm Players Salaries

Ryan Johnson $925,000 (1)
Salary Remaining : $0
Tyler Kleven $916,667 (1)
Salary Remaining : $0
Joel Blomqvist $886,667 (3)
Salary Remaining : $0
Brad Lambert $886,666 (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 : $5,215,000
Year 2026 : $1,773,333
Year 2027 : $1,773,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $5,215,000
Year 2026 : $1,773,333
Year 2027 : $1,773,333
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5 830 - 97,17%
Level 2: 5000 - $85 - 4 877 - 97,53%
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 Left13
Average Attendance - %15 502 - 98,14%
Average Income per Game$715,154
Year to Date Revenue$20,024,301

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$55,608,669
Farm Year To Date Expenses$1,895,457
Pro Salary Cap To Date$55,608,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,296,997
Pro Remaining Season Days70
Pro Expenses Per Days$452,103
Pro Estimated Expenses$31,647,210
Farm Remaining Season Days0
Farm Expenses Per Days$57,273
Farm Estimated Expenses$0
Estimated Season Expenses$31,647,210
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$946,171,748
Projected Bank Account$923,821,535

Pro Players Salaries

William Nylander $11,500,000 (8)
-Salary Remaining : $4,170,984
David Pastrnak $11,250,000 (7)
-Salary Remaining : $4,080,311
Aleksander Barkov $10,000,000 (6)
-Salary Remaining : $3,626,943
Connor Hellebuyck $8,500,000 (7)
-Salary Remaining : $3,082,902
Seth Jarvis $7,420,087 (8)
-Salary Remaining : $2,691,223
Anze Kopitar $7,000,000 (2)
-Salary Remaining : $2,538,860
Josh Morrissey $6,250,000 (8)
-Salary Remaining : $2,266,839
Filip Chytil $4,437,500 (3)
-Salary Remaining : $1,609,456
Shane Pinto $3,750,000 (2)
-Salary Remaining : $1,360,104
Martin Fehervary $2,675,000 (2)
-Salary Remaining : $970,207
Niko Mikkola $2,500,000 (2)
-Salary Remaining : $906,736
Lars Eller $2,450,000 (1)
-Salary Remaining : $888,601
Keegan Kolesar $1,400,000 (1)
-Salary Remaining : $507,772
Jonathan Quick $1,280,000 (1)
-Salary Remaining : $464,249
Logan O'Connor $1,050,000 (1)
-Salary Remaining : $380,829
Simon Nemec $918,333 (2)
-Salary Remaining : $333,074
Alex Laferriere $875,000 (1)
-Salary Remaining : $317,358
Colin White $850,000 (1)
-Salary Remaining : $308,290
Luke Glendening $800,000 (1)
-Salary Remaining : $290,155
Parker Wotherspoon $800,000 (1)
-Salary Remaining : $290,155
Ryan Shea $775,000 (1)
-Salary Remaining : $281,088
Mark Friedman $775,000 (1)
-Salary Remaining : $281,088
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 - 80,03%
Level 2: 5000 - $117 - 4 000 - 80,00%
Level 3: 2545 - $88 - 2 036 - 80,00%
Level 4: 4000 - $51 - 3 204 - 80,11%
Luxury : 1000 - $236 - 816 - 81,64%
Total Capacity :18545

Income

Home Games Left13
Average Attendance - %14 858 - 80,12%
Average Income per Game$849,605
Year to Date Revenue$23,788,939

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$51,506,496
Farm Year To Date Expenses$8,535,952
Pro Salary Cap To Date$51,506,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,044,865
Pro Remaining Season Days70
Pro Expenses Per Days$418,752
Pro Estimated Expenses$29,312,640
Farm Remaining Season Days0
Farm Expenses Per Days$169,240
Farm Estimated Expenses$0
Estimated Season Expenses$29,312,640
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$947,644,165
Projected Bank Account$929,376,390

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (7)
-Salary Remaining : $3,808,290
Vince Dunn $7,350,000 (3)
-Salary Remaining : $2,665,803
Anders Lee $7,000,000 (2)
-Salary Remaining : $2,538,860
Ryan McDonagh $6,750,000 (1)
-Salary Remaining : $2,448,187
Mattias Ekholm $6,250,000 (2)
-Salary Remaining : $2,266,839
Jordan Binnington $6,000,000 (3)
-Salary Remaining : $2,176,166
Casey Mittelstadt $5,750,000 (3)
-Salary Remaining : $2,085,492
Michael Bunting $4,500,000 (2)
-Salary Remaining : $1,632,124
Joel Edmundson $3,850,000 (4)
-Salary Remaining : $1,396,373
Vitek Vanecek $3,400,000 (1)
-Salary Remaining : $1,233,161
Jordan Martinook $3,050,000 (3)
-Salary Remaining : $1,106,218
Marc-Andre Fleury $2,500,000 (1)
-Salary Remaining : $906,736
Nico Sturm $2,000,000 (1)
-Salary Remaining : $725,389
Juuso Valimaki $2,000,000 (2)
-Salary Remaining : $725,389
Conor Sheary $2,000,000 (2)
-Salary Remaining : $725,389
Dmitry Kulikov $1,150,000 (4)
-Salary Remaining : $417,098
Oliver Kylington $1,050,000 (1)
-Salary Remaining : $380,829
Sam Carrick $1,000,000 (3)
-Salary Remaining : $362,694
Olen Zellweger $844,167 (2)
-Salary Remaining : $306,175
Oskar Back $775,000 (1)
-Salary Remaining : $281,088
Matej Blumel $775,000 (1)
-Salary Remaining : $281,088
Michael Carcone $775,000 (1)
-Salary Remaining : $281,088
Travis Boyd $775,000 (1)
-Salary Remaining : $281,088
Vinni Lettieri $775,000 (1)
-Salary Remaining : $281,088
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 - 5 670 - 94,50%
Level 2: 5000 - $71 - 4 927 - 98,53%
Level 3: 2118 - $70 - 2 118 - 100,00%
Level 4: 4000 - $40 - 3 872 - 96,80%
Luxury : 1000 - $225 - 847 - 84,69%
Total Capacity :18118

Income

Home Games Left15
Average Attendance - %17 433 - 96,22%
Average Income per Game$777,158
Year to Date Revenue$20,206,108

Expense

Pro Players Total Salaries$85,928,333
Farm Players Total Salaries$8,554,125
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,301,262
Farm Year To Date Expenses$6,109,592
Pro Salary Cap To Date$55,301,262
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,657,370
Pro Remaining Season Days70
Pro Expenses Per Days$445,225
Pro Estimated Expenses$31,165,750
Farm Remaining Season Days0
Farm Expenses Per Days$155,530
Farm Estimated Expenses$0
Estimated Season Expenses$31,165,750
Season Salary Cap$85,928,333
Estimate Under Maximum Salary Cap of $88,000,000$2,071,667
Estimate Over Minimum Salary Cap of $65,000,000 $20,928,333
Current Bank Account$3,740,260
Projected Bank Account($15,768,120)

Pro Players Salaries

Sam Reinhart $8,625,000 (8)
-Salary Remaining : $3,128,238
Mark Scheifele $8,500,000 (7)
-Salary Remaining : $3,082,902
Brent Burns $8,000,000 (1)
-Salary Remaining : $2,901,554
Victor Hedman $7,875,000 (1)
-Salary Remaining : $2,856,218
Brock Boeser $6,650,000 (1)
-Salary Remaining : $2,411,917
Justin Faulk $6,500,000 (3)
-Salary Remaining : $2,357,513
Brandon Hagel $6,500,000 (8)
-Salary Remaining : $2,357,513
Chris Kreider $6,500,000 (3)
-Salary Remaining : $2,357,513
Jamie Oleksiak $4,600,000 (2)
-Salary Remaining : $1,668,394
Mikey Anderson $4,125,000 (8)
-Salary Remaining : $1,496,114
Boone Jenner $3,750,000 (2)
-Salary Remaining : $1,360,104
Adam Lowry $3,250,000 (2)
-Salary Remaining : $1,178,756
Will Borgen $2,700,000 (5)
-Salary Remaining : $979,275
Marcus Johansson $2,000,000 (1)
-Salary Remaining : $725,389
Joey Daccord $1,200,000 (1)
-Salary Remaining : $435,233
Matt Coronato $925,000 (3)
-Salary Remaining : $335,492
Shane Wright $918,333 (2)
-Salary Remaining : $333,074
Brandt Clarke $863,333 (2)
-Salary Remaining : $313,126
Rory Kerins $846,667 (3)
-Salary Remaining : $307,081
Jet Greaves $812,500 (2)
-Salary Remaining : $294,689
Olle Lycksell $787,500 (1)
-Salary Remaining : $285,622
Total Pro Players21
Salary Commitment
Year 2025 : $85,928,333
Year 2026 : $59,415,833
Year 2027 : $45,221,667
Year 2028 : $30,450,000
Salary Average Commitment
Year 2025 : $85,928,333
Year 2026 : $59,415,833
Year 2027 : $45,221,667
Year 2028 : $30,450,000
Salary Cap with 1 Way Contract
Year 2025 : $85,928,333
Year 2026 : $59,415,833
Year 2027 : $45,221,667
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
Tyson Kozak $850,000 (3)
Salary Remaining : $0
Isaiah George $838,333 (3)
Salary Remaining : $0
Kaedan Korczak $825,000 (2)
Salary Remaining : $0
Trevor Lewis $800,000 (1)
Salary Remaining : $0
Kyle Capobianco $775,000 (2)
Salary Remaining : $0
Nathan Clurman $775,000 (1)
Salary Remaining : $0
Total Farm Players10
Salary Commitment
Year 2025 : $8,554,125
Year 2026 : $5,130,000
Year 2027 : $2,580,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $8,554,125
Year 2026 : $5,130,000
Year 2027 : $2,580,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $125 - 5 750 - 95,84%
Level 2: 5000 - $100 - 4 784 - 95,68%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 210 - 80,24%
Luxury : 1000 - $200 - 1 000 - 99,97%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %16 744 - 93,02%
Average Income per Game$870,881
Year to Date Revenue$24,384,681

Expense

Pro Players Total Salaries$69,640,437
Farm Players Total Salaries$7,838,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$49,303,593
Farm Year To Date Expenses$7,050,759
Pro Salary Cap To Date$49,303,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,321,459
Pro Remaining Season Days70
Pro Expenses Per Days$360,831
Pro Estimated Expenses$25,258,170
Farm Remaining Season Days0
Farm Expenses Per Days$142,515
Farm Estimated Expenses$0
Estimated Season Expenses$25,258,170
Season Salary Cap$69,640,437
Estimate Under Maximum Salary Cap of $88,000,000$18,359,563
Estimate Over Minimum Salary Cap of $65,000,000 $4,640,437
Current Bank Account$5,562,260
Projected Bank Account($8,374,451)

Pro Players Salaries

Tyler Seguin $9,850,000 (1)
-Salary Remaining : $3,572,539
Brady Skjei $7,000,000 (7)
-Salary Remaining : $2,538,860
Philipp Grubauer $5,900,000 (3)
-Salary Remaining : $2,139,896
Jaden Schwartz $5,500,000 (2)
-Salary Remaining : $1,994,819
Jesperi Kotkaniemi $4,820,000 (6)
-Salary Remaining : $1,748,187
Alex Vlasic $4,600,000 (6)
-Salary Remaining : $1,668,394
Alec Martinez $4,000,000 (1)
-Salary Remaining : $1,450,777
TJ Brodie $3,750,000 (2)
-Salary Remaining : $1,360,104
Dakota Joshua $3,250,000 (4)
-Salary Remaining : $1,178,756
Michael Amadio $2,600,000 (3)
-Salary Remaining : $943,005
Miles Wood $2,500,000 (5)
-Salary Remaining : $906,736
Philipp Kurashev $2,250,000 (1)
-Salary Remaining : $816,062
Ryan Lomberg $2,000,000 (2)
-Salary Remaining : $725,389
Vincent Desharnais $2,000,000 (2)
-Salary Remaining : $725,389
Brett Howden $1,900,000 (1)
-Salary Remaining : $689,119
Jake Bean $1,750,000 (2)
-Salary Remaining : $634,715
Maxim Tsyplakov $950,000 (1)
-Salary Remaining : $344,560
Jiri Kulich $918,333 (2)
-Salary Remaining : $333,074
Denton Mateychuk $886,667 (3)
-Salary Remaining : $321,589
Max Pacioretty $873,770 (1)
-Salary Remaining : $316,911
Patrick Brown $800,000 (1)
-Salary Remaining : $290,155
Brayden Pachal $775,000 (1)
-Salary Remaining : $281,088
Joseph Woll $766,667 (1)
-Salary Remaining : $278,066
Total Pro Players23
Salary Commitment
Year 2025 : $69,640,437
Year 2026 : $47,475,000
Year 2027 : $31,556,667
Year 2028 : $22,170,000
Salary Average Commitment
Year 2025 : $69,640,437
Year 2026 : $47,475,000
Year 2027 : $31,556,667
Year 2028 : $22,170,000
Salary Cap with 1 Way Contract
Year 2025 : $69,640,437
Year 2026 : $47,475,000
Year 2027 : $31,556,667
Year 2028 : $22,170,000

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 - 5 780 - 92,48%
Level 2: 5250 - $100 - 4 782 - 91,09%
Level 3: 3000 - $65 - 2 470 - 82,33%
Level 4: 4000 - $52 - 3 200 - 80,00%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :19500

Income

Home Games Left14
Average Attendance - %17 232 - 88,37%
Average Income per Game$826,695
Year to Date Revenue$22,320,773

Expense

Pro Players Total Salaries$85,191,333
Farm Players Total Salaries$4,020,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,284,129
Farm Year To Date Expenses$2,892,725
Pro Salary Cap To Date$53,284,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,573,734
Pro Remaining Season Days70
Pro Expenses Per Days$441,406
Pro Estimated Expenses$30,898,420
Farm Remaining Season Days0
Farm Expenses Per Days$73,091
Farm Estimated Expenses$0
Estimated Season Expenses$30,898,420
Season Salary Cap$85,191,333
Estimate Under Maximum Salary Cap of $88,000,000$2,808,667
Estimate Over Minimum Salary Cap of $65,000,000 $20,191,333
Current Bank Account$919,743,235
Projected Bank Account$900,418,549

Pro Players Salaries

Mitch Marner $10,903,000 (1)
-Salary Remaining : $3,954,456
Timo Meier $8,800,000 (7)
-Salary Remaining : $3,191,710
John Carlson $8,000,000 (3)
-Salary Remaining : $2,901,554
William Karlsson $5,900,000 (1)
-Salary Remaining : $2,139,896
Ryan Nugent-Hopkins $5,125,000 (5)
-Salary Remaining : $1,858,808
Ukko-Pekka Luukkonen $4,750,000 (5)
-Salary Remaining : $1,722,798
Ben Chiarot $4,750,000 (2)
-Salary Remaining : $1,722,798
Ryan Lindgren $4,500,000 (1)
-Salary Remaining : $1,632,124
Mason Marchment $4,500,000 (2)
-Salary Remaining : $1,632,124
David Perron $4,000,000 (2)
-Salary Remaining : $1,450,777
Viktor Arvidsson $4,000,000 (2)
-Salary Remaining : $1,450,777
Ian Cole $3,100,000 (1)
-Salary Remaining : $1,124,352
Trevor van Riemsdyk $3,000,000 (2)
-Salary Remaining : $1,088,083
Brayden McNabb $2,850,000 (1)
-Salary Remaining : $1,033,679
Brandon Duhaime $1,850,000 (2)
-Salary Remaining : $670,984
Ty Dellandrea $1,300,000 (2)
-Salary Remaining : $471,503
Kurtis MacDermid $1,150,000 (1)
-Salary Remaining : $417,098
Charlie Lindgren $1,100,000 (1)
-Salary Remaining : $398,964
Jack Quinn $863,333 (1)
-Salary Remaining : $313,126
Dennis Gilbert $825,000 (1)
-Salary Remaining : $299,223
Cale Fleury $800,000 (1)
-Salary Remaining : $290,155
Andrew Poturalski $800,000 (2)
-Salary Remaining : $290,155
Nick Blankenburg $775,000 (2)
-Salary Remaining : $281,088
Drake Caggiula $775,000 (2)
-Salary Remaining : $281,088
Emil Bemstrom $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players25
Salary Commitment
Year 2025 : $85,191,333
Year 2026 : $52,425,000
Year 2027 : $26,675,000
Year 2028 : $18,675,000
Salary Average Commitment
Year 2025 : $85,191,333
Year 2026 : $52,425,000
Year 2027 : $26,675,000
Year 2028 : $18,675,000
Salary Cap with 1 Way Contract
Year 2025 : $85,191,333
Year 2026 : $52,425,000
Year 2027 : $26,675,000
Year 2028 : $18,675,000

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
Kevin Gravel $775,000 (2)
Salary Remaining : $0
Guillaume Brisebois $775,000 (2)
Salary Remaining : $0
Total Farm Players5
Salary Commitment
Year 2025 : $4,020,000
Year 2026 : $2,445,000
Year 2027 : $895,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,020,000
Year 2026 : $2,445,000
Year 2027 : $895,000
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5 829 - 97,15%
Level 2: 5000 - $80 - 4 878 - 97,57%
Level 3: 2000 - $55 - 2 000 - 100,00%
Level 4: 3799 - $30 - 3 775 - 99,38%
Luxury : 1000 - $200 - 998 - 99,81%
Total Capacity :17799

Income

Home Games Left14
Average Attendance - %17 481 - 98,21%
Average Income per Game$711,985
Year to Date Revenue$19,223,597

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$47,299,385
Farm Year To Date Expenses$5,127,336
Pro Salary Cap To Date$47,299,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,967,791
Pro Remaining Season Days70
Pro Expenses Per Days$373,891
Pro Estimated Expenses$26,172,370
Farm Remaining Season Days0
Farm Expenses Per Days$106,606
Farm Estimated Expenses$0
Estimated Season Expenses$26,172,370
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$14,589,836
Projected Bank Account($1,614,743)

Pro Players Salaries

Ivan Provorov $6,750,000 (1)
-Salary Remaining : $2,448,187
Quinton Byfield $6,250,000 (5)
-Salary Remaining : $2,266,839
Anthony Cirelli $6,250,000 (7)
-Salary Remaining : $2,266,839
Travis Sanheim $6,250,000 (7)
-Salary Remaining : $2,266,839
Pavel Buchnevich $5,800,000 (1)
-Salary Remaining : $2,103,627
Adam Pelech $5,750,000 (5)
-Salary Remaining : $2,085,492
Gustav Forsling $5,750,000 (8)
-Salary Remaining : $2,085,492
Drake Batherson $4,975,000 (3)
-Salary Remaining : $1,804,404
Thomas Novak $3,500,000 (3)
-Salary Remaining : $1,269,430
Mathieu Joseph $2,950,000 (2)
-Salary Remaining : $1,069,948
Colton Sissons $2,875,143 (2)
-Salary Remaining : $1,042,798
Connor McMichael $2,100,000 (2)
-Salary Remaining : $761,658
Cam York $1,600,000 (1)
-Salary Remaining : $580,311
Pius Suter $1,600,000 (1)
-Salary Remaining : $580,311
Mattias Janmark $1,450,000 (3)
-Salary Remaining : $525,907
Morgan Barron $1,350,000 (1)
-Salary Remaining : $489,637
Mason Lohrei $925,000 (1)
-Salary Remaining : $335,492
Jackson LaCombe $925,000 (2)
-Salary Remaining : $335,492
Jacob Bryson $900,000 (1)
-Salary Remaining : $326,425
Matt Nieto $900,000 (1)
-Salary Remaining : $326,425
Wyatt Johnston $894,167 (1)
-Salary Remaining : $324,309
Matt Murray $875,000 (1)
-Salary Remaining : $317,358
Zack MacEwen $775,000 (2)
-Salary Remaining : $281,088
Logan Thompson $766,667 (1)
-Salary Remaining : $278,066
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 - 5 651 - 94,18%
Level 2: 5000 - $100 - 4 716 - 94,32%
Level 3: 2046 - $75 - 2 046 - 100,00%
Level 4: 4600 - $50 - 3 680 - 80,00%
Luxury : 1173 - $200 - 1 075 - 91,68%
Total Capacity :18819

Income

Home Games Left10
Average Attendance - %17 168 - 91,23%
Average Income per Game$882,535
Year to Date Revenue$27,358,581

Expense

Pro Players Total Salaries$80,816,913
Farm Players Total Salaries$9,470,333
Coaches Total Salaries$40,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,590,660
Farm Year To Date Expenses$5,853,320
Pro Salary Cap To Date$47,590,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,825,349
Pro Remaining Season Days70
Pro Expenses Per Days$418,740
Pro Estimated Expenses$29,311,800
Farm Remaining Season Days0
Farm Expenses Per Days$172,188
Farm Estimated Expenses$0
Estimated Season Expenses$29,311,800
Season Salary Cap$80,816,913
Estimate Under Maximum Salary Cap of $88,000,000$7,183,087
Estimate Over Minimum Salary Cap of $65,000,000 $15,816,913
Current Bank Account$980,438,416
Projected Bank Account$959,951,965

Pro Players Salaries

Auston Matthews $13,250,000 (4)
-Salary Remaining : $4,805,699
Clayton Keller $7,150,000 (4)
-Salary Remaining : $2,593,264
Kevin Hayes $7,142,857 (2)
-Salary Remaining : $2,590,674
John Gibson $6,400,000 (1)
-Salary Remaining : $2,321,244
Neal Pionk $5,875,000 (1)
-Salary Remaining : $2,130,829
Adin Hill $4,900,000 (1)
-Salary Remaining : $1,777,202
Alex Iafallo $4,000,000 (1)
-Salary Remaining : $1,450,777
Kirill Marchenko $3,850,000 (3)
-Salary Remaining : $1,396,373
Yakov Trenin $3,500,000 (4)
-Salary Remaining : $1,269,430
Jonas Siegenthaler $3,400,000 (4)
-Salary Remaining : $1,233,161
Carson Soucy $3,250,000 (2)
-Salary Remaining : $1,178,756
Brett Kulak $2,750,000 (2)
-Salary Remaining : $997,409
Braden Schneider $2,200,000 (2)
-Salary Remaining : $797,927
Kent Johnson $1,800,000 (3)
-Salary Remaining : $652,850
John Klingberg $1,755,056 (1)
-Salary Remaining : $636,549
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $544,041
Kyle Burroughs $1,100,000 (2)
-Salary Remaining : $398,964
Travis Hamonic $1,100,000 (1)
-Salary Remaining : $398,964
Leo Carlsson $950,000 (2)
-Salary Remaining : $344,560
Drew O'Connor $925,000 (1)
-Salary Remaining : $335,492
Mavrik Bourque $894,000 (1)
-Salary Remaining : $324,249
Mitchell Chaffee $800,000 (2)
-Salary Remaining : $290,155
Keaton Middleton $775,000 (2)
-Salary Remaining : $281,088
Shane Bowers $775,000 (2)
-Salary Remaining : $281,088
Zach Aston-Reese $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players25
Salary Commitment
Year 2025 : $80,816,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000
Salary Average Commitment
Year 2025 : $80,816,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000
Salary Cap with 1 Way Contract
Year 2025 : $80,816,913
Year 2026 : $52,692,857
Year 2027 : $32,950,000
Year 2028 : $27,300,000

Farm Players Salaries

Sonny Milano $1,900,000 (1)
Salary Remaining : $0
Jett Luchanko $942,000 (3)
Salary Remaining : $0
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 Players10
Salary Commitment
Year 2025 : $9,470,333
Year 2026 : $4,470,333
Year 2027 : $3,552,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,470,333
Year 2026 : $4,470,333
Year 2027 : $3,552,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5000 - $125 - 5 000 - 100,00%
Level 2: 5000 - $100 - 4 760 - 95,19%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3838 - $50 - 3 132 - 81,61%
Luxury : 1000 - $200 - 999 - 99,93%
Total Capacity :16838

Income

Home Games Left12
Average Attendance - %15 891 - 94,38%
Average Income per Game$819,794
Year to Date Revenue$23,774,032

Expense

Pro Players Total Salaries$78,633,333
Farm Players Total Salaries$9,787,500
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,646,840
Farm Year To Date Expenses$9,412,480
Pro Salary Cap To Date$52,646,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,837,530
Pro Remaining Season Days70
Pro Expenses Per Days$407,427
Pro Estimated Expenses$28,519,890
Farm Remaining Season Days0
Farm Expenses Per Days$177,955
Farm Estimated Expenses$0
Estimated Season Expenses$28,519,890
Season Salary Cap$78,633,333
Estimate Under Maximum Salary Cap of $88,000,000$9,366,667
Estimate Over Minimum Salary Cap of $65,000,000 $13,633,333
Current Bank Account$926,062,281
Projected Bank Account$907,379,921

Pro Players Salaries

Alex Ovechkin $9,500,000 (2)
-Salary Remaining : $3,445,596
Jamie Benn $9,500,000 (1)
-Salary Remaining : $3,445,596
Mark Stone $9,500,000 (3)
-Salary Remaining : $3,445,596
Cam Fowler $6,500,000 (2)
-Salary Remaining : $2,357,513
Andrew Mangiapane $5,800,000 (1)
-Salary Remaining : $2,103,627
Elvis Merzlikins $5,400,000 (3)
-Salary Remaining : $1,958,549
Charlie Coyle $5,250,000 (2)
-Salary Remaining : $1,904,145
Mikael Backlund $4,500,000 (2)
-Salary Remaining : $1,632,124
Ryan Graves $4,500,000 (5)
-Salary Remaining : $1,632,124
J.J. Moser $3,375,000 (2)
-Salary Remaining : $1,224,093
David Kampf $2,400,000 (3)
-Salary Remaining : $870,466
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $453,368
Andreas Englund $1,000,000 (1)
-Salary Remaining : $362,694
Darren Raddysh $975,000 (2)
-Salary Remaining : $353,627
Ivan Miroshnichenko $950,000 (2)
-Salary Remaining : $344,560
Brock Faber $925,000 (1)
-Salary Remaining : $335,492
Isak Rosen $894,167 (2)
-Salary Remaining : $324,309
Zack Bolduc $863,333 (3)
-Salary Remaining : $313,126
William Eklund $863,333 (2)
-Salary Remaining : $313,126
Nick Cousins $800,000 (1)
-Salary Remaining : $290,155
Jonny Brodzinski $787,500 (2)
-Salary Remaining : $285,622
Spencer Martin $775,000 (1)
-Salary Remaining : $281,088
Rasmus Asplund $775,000 (1)
-Salary Remaining : $281,088
Tanner Pearson $775,000 (1)
-Salary Remaining : $281,088
Skyler Brind'Amour $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players25
Salary Commitment
Year 2025 : $78,633,333
Year 2026 : $57,508,333
Year 2027 : $22,663,333
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $78,633,333
Year 2026 : $57,508,333
Year 2027 : $22,663,333
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $78,633,333
Year 2026 : $57,508,333
Year 2027 : $22,663,333
Year 2028 : $4,500,000

Farm Players Salaries

Semyon Varlamov $2,750,000 (3)
Salary Remaining : $0
Ryan Reaves $1,350,000 (2)
Salary Remaining : $0
Erik Johnson $1,000,000 (1)
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 Players9
Salary Commitment
Year 2025 : $9,787,500
Year 2026 : $5,662,500
Year 2027 : $2,750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,787,500
Year 2026 : $5,662,500
Year 2027 : $2,750,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6250 - $125 - 5 779 - 92,47%
Level 2: 5000 - $100 - 4 783 - 95,66%
Level 3: 3000 - $75 - 2 395 - 79,82%
Level 4: 4000 - $50 - 3 058 - 76,45%
Luxury : 1000 - $200 - 999 - 99,87%
Total Capacity :19250

Income

Home Games Left10
Average Attendance - %17 014 - 88,38%
Average Income per Game$883,822
Year to Date Revenue$27,398,476

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$45,831,522
Farm Year To Date Expenses$6,055,005
Pro Salary Cap To Date$45,831,522
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,838,218
Pro Remaining Season Days70
Pro Expenses Per Days$372,614
Pro Estimated Expenses$26,082,980
Farm Remaining Season Days0
Farm Expenses Per Days$110,091
Farm Estimated Expenses$0
Estimated Season Expenses$26,082,980
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$940,333,954
Projected Bank Account$923,089,192

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
-Salary Remaining : $4,222,798
Kris Letang $6,100,000 (4)
-Salary Remaining : $2,212,435
Ondrej Palat $6,000,000 (4)
-Salary Remaining : $2,176,166
Tyler Toffoli $6,000,000 (4)
-Salary Remaining : $2,176,166
Jonathan Marchessault $5,500,000 (5)
-Salary Remaining : $1,994,819
Jean-Gabriel Pageau $5,000,000 (2)
-Salary Remaining : $1,813,472
Jordan Eberle $4,750,000 (2)
-Salary Remaining : $1,722,798
Jake Allen $3,850,000 (1)
-Salary Remaining : $1,396,373
Ivan Fedotov $3,275,000 (2)
-Salary Remaining : $1,187,824
Tyler Myers $3,000,000 (3)
-Salary Remaining : $1,088,083
Zemgus Girgensons $2,500,000 (1)
-Salary Remaining : $906,736
Yegor Chinakhov $2,100,000 (2)
-Salary Remaining : $761,658
Erik Gustafsson $2,000,000 (2)
-Salary Remaining : $725,389
Fabian Zetterlund $1,450,000 (1)
-Salary Remaining : $525,907
Justin Barron $1,150,000 (2)
-Salary Remaining : $417,098
Justin Danforth $1,100,000 (1)
-Salary Remaining : $398,964
Jonathan Lekkerimaki $918,333 (3)
-Salary Remaining : $333,074
Dustin Wolf $850,000 (2)
-Salary Remaining : $308,290
Jack Thompson $828,333 (1)
-Salary Remaining : $300,432
Lucas Carlsson $800,000 (2)
-Salary Remaining : $290,155
Rodrigo Abols $775,000 (1)
-Salary Remaining : $281,088
Joel Kiviranta $775,000 (1)
-Salary Remaining : $281,088
Jack Johnson $775,000 (1)
-Salary Remaining : $281,088
Tanner Laczynski $775,000 (2)
-Salary Remaining : $281,088
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 - 5 632 - 93,87%
Level 2: 5000 - $100 - 4 678 - 93,55%
Level 3: 3387 - $75 - 2 710 - 80,01%
Level 4: 3000 - $50 - 2 930 - 97,68%
Luxury : 1000 - $200 - 1 000 - 99,95%
Total Capacity :18387

Income

Home Games Left13
Average Attendance - %16 950 - 92,18%
Average Income per Game$877,934
Year to Date Revenue$24,582,153

Expense

Pro Players Total Salaries$72,488,691
Farm Players Total Salaries$2,475,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,894,068
Farm Year To Date Expenses$775,005
Pro Salary Cap To Date$41,894,068
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,413,142
Pro Remaining Season Days70
Pro Expenses Per Days$375,589
Pro Estimated Expenses$26,291,230
Farm Remaining Season Days0
Farm Expenses Per Days$45,000
Farm Estimated Expenses$0
Estimated Season Expenses$26,291,230
Season Salary Cap$72,488,691
Estimate Under Maximum Salary Cap of $88,000,000$15,511,309
Estimate Over Minimum Salary Cap of $65,000,000 $7,488,691
Current Bank Account$28,756,000
Projected Bank Account$13,877,912

Pro Players Salaries

Drew Doughty $11,000,000 (3)
-Salary Remaining : $3,989,637
Jordan Kyrou $8,125,000 (7)
-Salary Remaining : $2,946,891
Joshua Norris $7,950,000 (6)
-Salary Remaining : $2,883,420
Kyle Connor $7,142,857 (2)
-Salary Remaining : $2,590,674
Vladimir Tarasenko $4,750,000 (2)
-Salary Remaining : $1,722,798
Brandon Saad $4,500,000 (2)
-Salary Remaining : $1,632,124
Robby Fabbri $4,000,000 (1)
-Salary Remaining : $1,450,777
Oliver Ekman-Larsson $3,500,000 (4)
-Salary Remaining : $1,269,430
Karel Vejmelka $2,725,000 (1)
-Salary Remaining : $988,342
Mason Appleton $2,166,667 (1)
-Salary Remaining : $785,838
Morgan Frost $2,100,000 (1)
-Salary Remaining : $761,658
William Carrier $2,000,000 (6)
-Salary Remaining : $725,389
Peyton Krebs $1,450,000 (2)
-Salary Remaining : $525,907
Kevin Rooney $1,300,000 (1)
-Salary Remaining : $471,503
Nils Lundkvist $1,250,000 (1)
-Salary Remaining : $453,368
Matthew Benning $1,150,000 (2)
-Salary Remaining : $417,098
Matt Savoie $886,667 (3)
-Salary Remaining : $321,589
Arttu Hyry $870,000 (2)
-Salary Remaining : $315,544
Simon Holmstrom $850,000 (1)
-Salary Remaining : $308,290
Helge Grans $847,500 (3)
-Salary Remaining : $307,383
Colton Dach $825,000 (3)
-Salary Remaining : $299,223
Justin Kirkland $775,000 (1)
-Salary Remaining : $281,088
Haydn Fleury $775,000 (1)
-Salary Remaining : $281,088
Vincent Hinostroza $775,000 (1)
-Salary Remaining : $281,088
Joel Hofer $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players25
Salary Commitment
Year 2025 : $72,488,691
Year 2026 : $54,997,024
Year 2027 : $35,134,167
Year 2028 : $21,575,000
Salary Average Commitment
Year 2025 : $72,488,691
Year 2026 : $54,997,024
Year 2027 : $35,134,167
Year 2028 : $21,575,000
Salary Cap with 1 Way Contract
Year 2025 : $72,488,691
Year 2026 : $54,997,024
Year 2027 : $35,134,167
Year 2028 : $21,575,000

Farm Players Salaries

Ian Moore $925,000 (2)
Salary Remaining : $0
Kevin Labanc $775,000 (1)
Salary Remaining : $0
Josh Dunne $775,000 (2)
Salary Remaining : $0
Total Farm Players3
Salary Commitment
Year 2025 : $2,475,000
Year 2026 : $1,700,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,475,000
Year 2026 : $1,700,000
Year 2027 : $0
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $125 - 5 573 - 92,89%
Level 2: 5000 - $100 - 4 724 - 94,47%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3113 - $50 - 2 964 - 95,21%
Luxury : 1000 - $200 - 1 000 - 99,97%
Total Capacity :17113

Income

Home Games Left11
Average Attendance - %16 260 - 95,02%
Average Income per Game$850,246
Year to Date Revenue$25,507,394

Expense

Pro Players Total Salaries$81,993,150
Farm Players Total Salaries$7,791,666
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,743,056
Farm Year To Date Expenses$6,175,542
Pro Salary Cap To Date$51,743,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,352,711
Pro Remaining Season Days70
Pro Expenses Per Days$424,835
Pro Estimated Expenses$29,738,450
Farm Remaining Season Days0
Farm Expenses Per Days$141,667
Farm Estimated Expenses$0
Estimated Season Expenses$29,738,450
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$467,588,796
Projected Bank Account$447,203,057

Pro Players Salaries

Roman Josi $9,059,000 (4)
-Salary Remaining : $3,285,648
Noah Hanifin $7,350,000 (8)
-Salary Remaining : $2,665,803
Tom Wilson $6,500,000 (7)
-Salary Remaining : $2,357,513
Brad Marchand $6,125,000 (1)
-Salary Remaining : $2,221,503
Tristan Jarry $5,375,000 (4)
-Salary Remaining : $1,949,482
Jason Zucker $5,000,000 (1)
-Salary Remaining : $1,813,472
Ryan O'Reilly $4,500,000 (3)
-Salary Remaining : $1,632,124
Chris Tanev $4,500,000 (6)
-Salary Remaining : $1,632,124
Jason Dickinson $4,250,000 (2)
-Salary Remaining : $1,541,451
Trevor Moore $4,200,000 (4)
-Salary Remaining : $1,523,316
Anthony Duclair $3,500,000 (4)
-Salary Remaining : $1,269,430
Matt Grzelcyk $2,750,000 (1)
-Salary Remaining : $997,409
Stefan Noesen $2,750,000 (3)
-Salary Remaining : $997,409
Tanner Jeannot $2,665,000 (1)
-Salary Remaining : $966,580
Jake Middleton $2,450,000 (1)
-Salary Remaining : $888,601
Nicolas Hague $2,294,150 (1)
-Salary Remaining : $832,075
Tyson Barrie $1,250,000 (1)
-Salary Remaining : $453,368
Scott Perunovich $1,150,000 (1)
-Salary Remaining : $417,098
Christian Fischer $1,125,000 (1)
-Salary Remaining : $408,031
Victor Olofsson $1,075,000 (1)
-Salary Remaining : $389,896
Craig Smith $1,000,000 (1)
-Salary Remaining : $362,694
Mikey Eyssimont $800,000 (1)
-Salary Remaining : $290,155
Marcus Hogberg $775,000 (2)
-Salary Remaining : $281,088
Chris Wagner $775,000 (1)
-Salary Remaining : $281,088
Tomas Nosek $775,000 (1)
-Salary Remaining : $281,088
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
Zayne Parekh $942,500 (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 Players9
Salary Commitment
Year 2025 : $7,791,666
Year 2026 : $5,316,666
Year 2027 : $3,645,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $7,791,666
Year 2026 : $5,316,666
Year 2027 : $3,645,833
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 5 648 - 94,13%
Level 2: 5000 - $100 - 4 714 - 94,29%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 221 - 80,52%
Luxury : 1200 - $200 - 1 092 - 90,99%
Total Capacity :18200

Income

Home Games Left16
Average Attendance - %16 675 - 91,62%
Average Income per Game$870,467
Year to Date Revenue$21,761,663

Expense

Pro Players Total Salaries$67,628,334
Farm Players Total Salaries$14,510,000
Coaches Total Salaries$8,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,530,902
Farm Year To Date Expenses$12,056,037
Pro Salary Cap To Date$43,530,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,927,464
Pro Remaining Season Days70
Pro Expenses Per Days$350,406
Pro Estimated Expenses$24,528,420
Farm Remaining Season Days0
Farm Expenses Per Days$263,818
Farm Estimated Expenses$0
Estimated Season Expenses$24,528,420
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$466,174,724
Projected Bank Account$455,573,768

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (7)
-Salary Remaining : $3,082,902
Nazem Kadri $7,000,000 (5)
-Salary Remaining : $2,538,860
Nate Schmidt $5,950,000 (1)
-Salary Remaining : $2,158,031
Andre Burakovsky $5,500,000 (3)
-Salary Remaining : $1,994,819
Thatcher Demko $5,000,000 (2)
-Salary Remaining : $1,813,472
Jakob Chychrun $4,600,000 (1)
-Salary Remaining : $1,668,394
Andreas Athanasiou $4,250,000 (1)
-Salary Remaining : $1,541,451
Joonas Korpisalo $4,000,000 (4)
-Salary Remaining : $1,450,777
Adam Larsson $4,000,000 (1)
-Salary Remaining : $1,450,777
Barclay Goodrow $3,641,667 (3)
-Salary Remaining : $1,320,812
Brian Dumoulin $3,150,000 (1)
-Salary Remaining : $1,142,487
Jake Evans $1,700,000 (1)
-Salary Remaining : $616,580
Derek Forbort $1,500,000 (1)
-Salary Remaining : $544,041
Anthony Beauvillier $1,250,000 (1)
-Salary Remaining : $453,368
Vasily Podkolzin $1,000,000 (2)
-Salary Remaining : $362,694
Casey DeSmith $1,000,000 (3)
-Salary Remaining : $362,694
Marco Kasper $886,667 (3)
-Salary Remaining : $321,589
Justin Robidas $825,000 (3)
-Salary Remaining : $299,223
Jesper Boqvist $775,000 (1)
-Salary Remaining : $281,088
Ryan Suzuki $775,000 (1)
-Salary Remaining : $281,088
Mitchell Stephens $775,000 (2)
-Salary Remaining : $281,088
Michael Sgarbossa $775,000 (1)
-Salary Remaining : $281,088
Anthony DeAngelo $775,000 (1)
-Salary Remaining : $281,088
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
Devin Kaplan $921,667 (2)
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 Players12
Salary Commitment
Year 2025 : $14,510,000
Year 2026 : $7,611,667
Year 2027 : $6,690,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $14,510,000
Year 2026 : $7,611,667
Year 2027 : $6,690,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $125 - 5 698 - 94,97%
Level 2: 5000 - $100 - 4 808 - 96,16%
Level 3: 4000 - $75 - 3 200 - 80,00%
Level 4: 4000 - $50 - 3 222 - 80,55%
Luxury : 1000 - $200 - 1 000 - 99,99%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %17 928 - 89,64%
Average Income per Game$915,006
Year to Date Revenue$27,450,189

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$53,358,384
Farm Year To Date Expenses$13,473,350
Pro Salary Cap To Date$53,358,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,065,069
Pro Remaining Season Days70
Pro Expenses Per Days$433,808
Pro Estimated Expenses$30,366,560
Farm Remaining Season Days0
Farm Expenses Per Days$244,970
Farm Estimated Expenses$0
Estimated Season Expenses$30,366,560
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$460,618,455
Projected Bank Account$440,316,964

Pro Players Salaries

Rasmus Dahlin $11,000,000 (8)
-Salary Remaining : $3,989,637
Tim Stutzle $8,350,000 (7)
-Salary Remaining : $3,028,497
Jason Robertson $7,750,000 (2)
-Salary Remaining : $2,810,881
Brendan Gallagher $6,500,000 (3)
-Salary Remaining : $2,357,513
Blake Coleman $4,900,000 (3)
-Salary Remaining : $1,777,202
Ilya Mikheyev $4,750,000 (2)
-Salary Remaining : $1,722,798
Nick Foligno $4,500,000 (2)
-Salary Remaining : $1,632,124
Petr Mrazek $4,250,000 (2)
-Salary Remaining : $1,541,451
Mathew Dumba $3,750,000 (2)
-Salary Remaining : $1,360,104
Eeli Tolvanen $3,475,000 (2)
-Salary Remaining : $1,260,363
Gabriel Vilardi $3,437,500 (1)
-Salary Remaining : $1,246,762
Cole Perfetti $3,250,000 (2)
-Salary Remaining : $1,178,756
Jordan Greenway $3,000,000 (1)
-Salary Remaining : $1,088,083
Evgenii Dadonov $2,250,000 (2)
-Salary Remaining : $816,062
Danton Heinen $2,250,000 (2)
-Salary Remaining : $816,062
Klim Kostin $2,000,000 (1)
-Salary Remaining : $725,389
Arber Xhekaj $1,300,000 (2)
-Salary Remaining : $471,503
Nick Perbix $1,125,000 (1)
-Salary Remaining : $408,031
Connor Bedard $950,000 (2)
-Salary Remaining : $344,560
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $333,074
Shakir Mukhamadullin $894,167 (1)
-Salary Remaining : $324,309
Pontus Holmberg $800,000 (1)
-Salary Remaining : $290,155
Mads Sogaard $775,000 (1)
-Salary Remaining : $281,088
Adam Gaudette $775,000 (1)
-Salary Remaining : $281,088
Jaret Anderson-Dolan $775,000 (2)
-Salary Remaining : $281,088
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 - 5 687 - 94,78%
Level 2: 5000 - $100 - 4 762 - 95,25%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $50 - 3 083 - 77,06%
Luxury : 1690 - $200 - 1 090 - 64,47%
Total Capacity :18690

Income

Home Games Left13
Average Attendance - %16 621 - 88,93%
Average Income per Game$871,639
Year to Date Revenue$24,405,884

Expense

Pro Players Total Salaries$87,805,833
Farm Players Total Salaries$4,018,333
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,489,680
Farm Year To Date Expenses$3,100,020
Pro Salary Cap To Date$55,489,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,331,303
Pro Remaining Season Days70
Pro Expenses Per Days$454,953
Pro Estimated Expenses$31,846,710
Farm Remaining Season Days0
Farm Expenses Per Days$73,061
Farm Estimated Expenses$0
Estimated Season Expenses$31,846,710
Season Salary Cap$87,805,833
Estimate Under Maximum Salary Cap of $88,000,000$194,167
Estimate Over Minimum Salary Cap of $65,000,000 $22,805,833
Current Bank Account$465,816,184
Projected Bank Account$445,300,777

Pro Players Salaries

Adam Fox $9,500,000 (5)
-Salary Remaining : $3,445,596
Kirill Kaprizov $9,000,000 (2)
-Salary Remaining : $3,264,249
Filip Forsberg $8,500,000 (6)
-Salary Remaining : $3,082,902
Mika Zibanejad $8,500,000 (6)
-Salary Remaining : $3,082,902
Roope Hintz $8,450,000 (7)
-Salary Remaining : $3,064,767
Ilya Sorokin $8,250,000 (8)
-Salary Remaining : $2,992,228
Nico Hischier $7,250,000 (3)
-Salary Remaining : $2,629,534
Ivan Barbashev $5,000,000 (4)
-Salary Remaining : $1,813,472
Alex Tuch $4,750,000 (2)
-Salary Remaining : $1,722,798
John Marino $4,400,000 (3)
-Salary Remaining : $1,595,855
Scott Mayfield $3,500,000 (6)
-Salary Remaining : $1,269,430
Ilya Lyubushkin $3,250,000 (3)
-Salary Remaining : $1,178,756
Scott Wedgewood $1,500,000 (2)
-Salary Remaining : $544,041
Frank Nazar $950,000 (2)
-Salary Remaining : $344,560
Adam Fantilli $950,000 (2)
-Salary Remaining : $344,560
JJ Peterka $855,833 (1)
-Salary Remaining : $310,406
Spencer Stastney $825,000 (2)
-Salary Remaining : $299,223
Calvin de Haan $800,000 (1)
-Salary Remaining : $290,155
Mark Jankowski $800,000 (2)
-Salary Remaining : $290,155
Steven Lorentz $775,000 (1)
-Salary Remaining : $281,088
Total Pro Players20
Salary Commitment
Year 2025 : $87,805,833
Year 2026 : $85,375,000
Year 2027 : $66,600,000
Year 2028 : $51,700,000
Salary Average Commitment
Year 2025 : $87,805,833
Year 2026 : $85,375,000
Year 2027 : $66,600,000
Year 2028 : $51,700,000
Salary Cap with 1 Way Contract
Year 2025 : $87,805,833
Year 2026 : $85,375,000
Year 2027 : $66,600,000
Year 2028 : $51,700,000

Farm Players Salaries

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 Players5
Salary Commitment
Year 2025 : $4,018,333
Year 2026 : $2,468,333
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,018,333
Year 2026 : $2,468,333
Year 2027 : $0
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $125 - 5 741 - 95,68%
Level 2: 5000 - $100 - 4 794 - 95,89%
Level 3: 3000 - $75 - 2 345 - 78,16%
Level 4: 4153 - $50 - 3 036 - 73,11%
Luxury : 1000 - $200 - 999 - 99,88%
Total Capacity :19153

Income

Home Games Left13
Average Attendance - %16 915 - 88,31%
Average Income per Game$879,463
Year to Date Revenue$24,624,955

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$50,181,000
Farm Year To Date Expenses$3,275,437
Pro Salary Cap To Date$50,181,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,433,015
Pro Remaining Season Days70
Pro Expenses Per Days$408,161
Pro Estimated Expenses$28,571,270
Farm Remaining Season Days0
Farm Expenses Per Days$58,636
Farm Estimated Expenses$0
Estimated Season Expenses$28,571,270
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$826,862,559
Projected Bank Account$809,724,304

Pro Players Salaries

Morgan Rielly $7,500,000 (6)
-Salary Remaining : $2,720,207
Sean Durzi $6,000,000 (4)
-Salary Remaining : $2,176,166
Nick Schmaltz $5,850,000 (2)
-Salary Remaining : $2,121,762
Adrian Kempe $5,500,000 (2)
-Salary Remaining : $1,994,819
Linus Ullmark $5,000,000 (1)
-Salary Remaining : $1,813,472
Ryan Strome $5,000,000 (3)
-Salary Remaining : $1,813,472
Kyle Palmieri $5,000,000 (1)
-Salary Remaining : $1,813,472
Dylan DeMelo $4,900,000 (4)
-Salary Remaining : $1,777,202
Mats Zuccarello $4,125,000 (2)
-Salary Remaining : $1,496,114
Nick Jensen $4,050,000 (2)
-Salary Remaining : $1,468,912
Warren Foegele $3,500,000 (3)
-Salary Remaining : $1,269,430
Joel Armia $3,400,000 (1)
-Salary Remaining : $1,233,161
Henri Jokiharju $3,100,000 (1)
-Salary Remaining : $1,124,352
Adam Henrique $3,000,000 (2)
-Salary Remaining : $1,088,083
Sean Kuraly $2,500,000 (1)
-Salary Remaining : $906,736
Carl Grundstrom $1,800,000 (2)
-Salary Remaining : $652,850
Kiefer Sherwood $1,500,000 (2)
-Salary Remaining : $544,041
Timothy Liljegren $1,400,000 (1)
-Salary Remaining : $507,772
Aleksei Kolosov $925,000 (3)
-Salary Remaining : $335,492
Urho Vaakanainen $850,000 (1)
-Salary Remaining : $308,290
Josh Mahura $775,000 (1)
-Salary Remaining : $281,088
Jordan Oesterle $775,000 (2)
-Salary Remaining : $281,088
Dominic Toninato $775,000 (1)
-Salary Remaining : $281,088
Justin Brazeau $775,000 (1)
-Salary Remaining : $281,088
Nathan Walker $775,000 (2)
-Salary Remaining : $281,088
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 - 5 637 - 93,94%
Level 2: 5000 - $100 - 4 710 - 94,20%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 3562 - $50 - 2 994 - 84,05%
Luxury : 1000 - $200 - 999 - 99,90%
Total Capacity :17562

Income

Home Games Left15
Average Attendance - %16 339 - 93,04%
Average Income per Game$854,264
Year to Date Revenue$22,210,870

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$50,317,518
Farm Year To Date Expenses$15,853,546
Pro Salary Cap To Date$50,317,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,813,963
Pro Remaining Season Days70
Pro Expenses Per Days$425,274
Pro Estimated Expenses$29,769,180
Farm Remaining Season Days0
Farm Expenses Per Days$161,206
Farm Estimated Expenses$0
Estimated Season Expenses$29,769,180
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$15,557,505
Projected Bank Account($1,397,712)

Pro Players Salaries

Jack Eichel $10,000,000 (2)
-Salary Remaining : $3,626,943
Alex Pietrangelo $8,800,000 (3)
-Salary Remaining : $3,191,710
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $2,901,554
Matty Beniers $7,142,857 (7)
-Salary Remaining : $2,590,674
Alexander Wennberg $5,000,000 (2)
-Salary Remaining : $1,813,472
Nikita Zadorov $5,000,000 (6)
-Salary Remaining : $1,813,472
Conor Garland $4,950,000 (2)
-Salary Remaining : $1,795,337
Carter Verhaeghe $4,166,667 (1)
-Salary Remaining : $1,511,226
Filip Gustavsson $3,750,000 (2)
-Salary Remaining : $1,360,104
Anthony Mantha $3,500,000 (1)
-Salary Remaining : $1,269,430
Michael Rasmussen $3,200,000 (4)
-Salary Remaining : $1,160,622
Pierre Engvall $3,000,000 (6)
-Salary Remaining : $1,088,083
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $906,736
Trent Frederic $2,300,000 (1)
-Salary Remaining : $834,197
Jeremy Lauzon $2,000,000 (2)
-Salary Remaining : $725,389
Blake Lizotte $1,850,000 (2)
-Salary Remaining : $670,984
Connor Dewar $1,180,000 (1)
-Salary Remaining : $427,979
Erik Brannstrom $900,000 (1)
-Salary Remaining : $326,425
Akira Schmid $875,000 (2)
-Salary Remaining : $317,358
Zachary L'Heureux $863,334 (2)
-Salary Remaining : $313,126
Hudson Fasching $775,000 (1)
-Salary Remaining : $281,088
T.J. Tynan $775,000 (1)
-Salary Remaining : $281,088
Ben Meyers $775,000 (1)
-Salary Remaining : $281,088
Caleb Jones $775,000 (1)
-Salary Remaining : $281,088
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 - 5 630 - 93,84%
Level 2: 5000 - $100 - 4 786 - 95,71%
Level 3: 2532 - $75 - 2 354 - 92,96%
Level 4: 4000 - $50 - 3 033 - 75,83%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18532

Income

Home Games Left15
Average Attendance - %16 803 - 90,67%
Average Income per Game$872,384
Year to Date Revenue$22,681,994

Expense

Pro Players Total Salaries$87,025,916
Farm Players Total Salaries$9,944,000
Coaches Total Salaries$3,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,680,875
Farm Year To Date Expenses$8,343,995
Pro Salary Cap To Date$55,680,875
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,085,766
Pro Remaining Season Days70
Pro Expenses Per Days$450,911
Pro Estimated Expenses$31,563,770
Farm Remaining Season Days0
Farm Expenses Per Days$180,800
Farm Estimated Expenses$0
Estimated Season Expenses$31,563,770
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$954,420,759
Projected Bank Account$935,942,755

Pro Players Salaries

Brayden Point $9,500,000 (6)
-Salary Remaining : $3,445,596
Charlie McAvoy $9,500,000 (6)
-Salary Remaining : $3,445,596
Mikhail Sergachev $8,500,000 (7)
-Salary Remaining : $3,082,902
Leon Draisaitl $8,500,000 (1)
-Salary Remaining : $3,082,902
Miro Heiskanen $8,450,000 (5)
-Salary Remaining : $3,064,767
Alex DeBrincat $7,875,000 (3)
-Salary Remaining : $2,856,218
Sean Couturier $7,750,000 (6)
-Salary Remaining : $2,810,881
Pavel Zacha $4,750,000 (3)
-Salary Remaining : $1,722,798
Philip Broberg $4,580,917 (2)
-Salary Remaining : $1,661,472
Dawson Mercer $4,000,000 (3)
-Salary Remaining : $1,450,777
Anthony Stolarz $2,500,000 (2)
-Salary Remaining : $906,736
Pyotr Kochetkov $2,000,000 (3)
-Salary Remaining : $725,389
Jack McBain $1,599,999 (1)
-Salary Remaining : $580,311
Dylan Samberg $1,400,000 (1)
-Salary Remaining : $507,772
Brendan Smith $1,000,000 (1)
-Salary Remaining : $362,694
P.O Joseph $950,000 (1)
-Salary Remaining : $344,560
James van Riemsdyk $900,000 (1)
-Salary Remaining : $326,425
Connor Zary $863,333 (1)
-Salary Remaining : $313,126
Logan Stankoven $814,167 (2)
-Salary Remaining : $295,294
Luke Evangelista $797,500 (1)
-Salary Remaining : $289,249
Vasily Ponomarev $795,000 (3)
-Salary Remaining : $288,342
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
Gage Goncalves $775,000 (1)
Salary Remaining : $0
Linus Karlsson $775,000 (1)
Salary Remaining : $0
Total Farm Players12
Salary Commitment
Year 2025 : $9,944,000
Year 2026 : $3,445,000
Year 2027 : $918,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,944,000
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 - 5 636 - 93,93%
Level 2: 5000 - $100 - 4 676 - 93,53%
Level 3: 2000 - $76 - 1 898 - 94,92%
Level 4: 4000 - $48 - 3 672 - 91,79%
Luxury : 1064 - $206 - 1 047 - 98,39%
Total Capacity :18064

Income

Home Games Left11
Average Attendance - %16 929 - 93,72%
Average Income per Game$871,229
Year to Date Revenue$26,136,858

Expense

Pro Players Total Salaries$84,409,999
Farm Players Total Salaries$12,390,001
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,337,990
Farm Year To Date Expenses$13,440,020
Pro Salary Cap To Date$53,337,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,583,515
Pro Remaining Season Days70
Pro Expenses Per Days$437,358
Pro Estimated Expenses$30,615,060
Farm Remaining Season Days0
Farm Expenses Per Days$225,273
Farm Estimated Expenses$0
Estimated Season Expenses$30,615,060
Season Salary Cap$84,409,999
Estimate Under Maximum Salary Cap of $88,000,000$3,590,001
Estimate Over Minimum Salary Cap of $65,000,000 $19,409,999
Current Bank Account$17,895,603
Projected Bank Account($3,135,942)

Pro Players Salaries

Nathan MacKinnon $12,600,000 (7)
-Salary Remaining : $4,569,948
Nikita Kucherov $9,500,000 (3)
-Salary Remaining : $3,445,596
Martin Necas $6,500,000 (2)
-Salary Remaining : $2,357,513
Brock Nelson $6,000,000 (1)
-Salary Remaining : $2,176,166
Esa Lindell $5,800,000 (1)
-Salary Remaining : $2,103,627
Brett Pesce $5,500,000 (6)
-Salary Remaining : $1,994,819
Jaccob Slavin $5,300,000 (1)
-Salary Remaining : $1,922,280
Bryan Rust $5,125,000 (4)
-Salary Remaining : $1,858,808
Juuse Saros $5,000,000 (1)
-Salary Remaining : $1,813,472
Ryan Hartman $4,000,000 (3)
-Salary Remaining : $1,450,777
Bowen Byram $3,850,000 (1)
-Salary Remaining : $1,396,373
Jake Walman $3,400,000 (2)
-Salary Remaining : $1,233,161
Frederick Gaudreau $2,100,000 (4)
-Salary Remaining : $761,658
Nic Dowd $1,300,000 (1)
-Salary Remaining : $471,503
Logan Stanley $1,250,000 (2)
-Salary Remaining : $453,368
Kevin Bahl $1,050,000 (1)
-Salary Remaining : $380,829
Daniil Tarasov $1,050,000 (1)
-Salary Remaining : $380,829
Macklin Celebrini $975,000 (3)
-Salary Remaining : $353,627
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $335,492
Luca Del Bel Belluz $859,999 (3)
-Salary Remaining : $311,917
Angus Crookshank $775,000 (1)
-Salary Remaining : $281,088
Noah Juulsen $775,000 (1)
-Salary Remaining : $281,088
Clay Stevenson $775,000 (3)
-Salary Remaining : $281,088
Total Pro Players23
Salary Commitment
Year 2025 : $84,409,999
Year 2026 : $52,584,999
Year 2027 : $41,434,999
Year 2028 : $25,325,000
Salary Average Commitment
Year 2025 : $84,409,999
Year 2026 : $52,584,999
Year 2027 : $41,434,999
Year 2028 : $25,325,000
Salary Cap with 1 Way Contract
Year 2025 : $84,409,999
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
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 Players14
Salary Commitment
Year 2025 : $12,390,001
Year 2026 : $7,075,834
Year 2027 : $6,125,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $12,390,001
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 $823,440,041 $84,518,690 $3,481,310 $19,518,690 $8,251,667 $991,748,332 21930
Blackhawks $106,876,311 $84,634,047 $3,365,953 $19,634,047 $6,960,000 $993,039,999 20727
Blue Jackets $953,760,768 $86,854,790 $1,145,210 $21,854,790 $4,128,334 $995,871,665 22527
Blues $829,523,234 $84,197,500 $3,802,500 $19,197,500 $9,208,333 $990,791,666 221133
Bruins $468,139,975 $70,867,500 $17,132,500 $5,867,500 $11,804,999 $988,195,000 241438
Canadiens $460,699,115 $86,541,333 $1,458,667 $21,541,333 $8,930,000 $991,069,999 20828
Canucks $32,535,471 $87,674,699 $325,301 $22,674,699 $6,859,167 $993,140,832 23831
Capitals $838,144,003 $87,741,666 $258,334 $22,741,666 $7,188,333 $992,811,666 22729
Devils $91,599,664 $68,706,333 $19,293,667 $3,706,333 $22,408,336 $977,591,663 222446
Ducks $33,738,596 $65,127,341 $22,872,659 $127,341 $5,600,000 $994,399,999 25732
Flames $25,104,702 $85,785,000 $2,215,000 $20,785,000 $6,735,000 $993,264,999 25833
Flyers $912,398,611 $70,988,333 $17,011,667 $5,988,333 $3,353,333 $996,646,666 24428
Golden Knights $15,987,172 $87,354,167 $645,833 $22,354,167 $4,180,000 $995,819,999 21526
Hurricanes $18,137,363 $71,555,333 $16,444,667 $6,555,333 $5,215,000 $994,784,999 25631
Islanders $946,171,748 $87,255,920 $744,080 $22,255,920 $3,150,000 $996,849,999 22325
Jets $947,644,165 $80,819,167 $7,180,833 $15,819,167 $9,308,194 $990,691,805 241135
Kings $3,740,260 $85,928,333 $2,071,667 $20,928,333 $8,554,125 $991,445,874 211031
Kraken $5,562,260 $69,640,437 $18,359,563 $4,640,437 $7,838,334 $992,161,665 23730
Lightning $919,743,235 $85,191,333 $2,808,667 $20,191,333 $4,020,000 $995,979,999 25530
Mammoth $14,589,836 $72,160,977 $15,839,023 $7,160,977 $5,863,333 $994,136,666 24731
Maple Leafs $980,438,416 $80,816,913 $7,183,087 $15,816,913 $9,470,333 $990,529,666 251035
Oilers $926,062,281 $78,633,333 $9,366,667 $13,633,333 $9,787,500 $990,212,499 25934
Panthers $940,333,954 $71,914,523 $16,085,477 $6,914,523 $6,055,000 $993,944,999 24731
Penguins $28,756,000 $72,488,691 $15,511,309 $7,488,691 $2,475,000 $997,524,999 25328
Predators $467,588,796 $81,993,150 $6,006,850 $16,993,150 $7,791,666 $992,208,333 25934
Rangers $466,174,724 $67,628,334 $20,371,666 $2,628,334 $14,510,000 $985,489,999 231235
Red Wings $460,618,455 $83,725,000 $4,275,000 $18,725,000 $13,473,333 $986,526,666 251439
Sabres $465,816,184 $87,805,833 $194,167 $22,805,833 $4,018,333 $995,981,666 20525
Senators $826,862,559 $78,775,000 $9,225,000 $13,775,000 $3,225,000 $996,774,999 25429
Sharks $15,557,505 $82,077,858 $5,922,142 $17,077,858 $8,866,333 $991,133,666 241034
Stars $954,420,759 $87,025,916 $974,084 $22,025,916 $9,944,000 $990,055,999 211233
Wild $17,895,603 $84,409,999 $3,590,001 $19,409,999 $12,390,001 $987,609,998 231437