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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 636 - 93,94%
Level 2: 5000 - $70 - 3 715 - 74,30%
Level 3: 2000 - $50 - 1 335 - 66,73%
Level 4: 4000 - $40 - 2 009 - 50,24%
Luxury : 1000 - $160 - 961 - 96,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 093 - 54,65%
Farm Level 2: 1000 - $30 - 412 - 41,20%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %13 657 - 75,87%
Average Income per Game$1,675,631
Year to Date Revenue$46,917,673
Farm
Home Games Left14
Average Attendance - %1 505 - 50,16%
Average Income per Game$99,838
Year to Date Revenue$2,695,617

Expense

Pro Players Total Salaries$94,100,000
Farm Players Total Salaries$2,275,416
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,417,815
Farm Year To Date Expenses$1,326,060
Pro Salary Cap To Date$61,417,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,783,205
Farm Estimated Season Revenue$1,397,727
Pro Remaining Season Days50
Pro Expenses Per Days$667,430
Pro Estimated Expenses$33,371,500
Farm Remaining Season Days50
Farm Expenses Per Days$16,447
Farm Estimated Expenses$822,350
Estimated Season Expenses$34,193,850
Season Salary Cap$94,835,000
Estimate Under Maximum Salary Cap of $96,500,000$1,665,000
Estimate Over Minimum Salary Cap of $71,300,000 $23,535,000
Current Bank Account$45,407,525
Projected Bank Account$34,394,607

Pro Players Salaries

Brayden Point $9,500,000 (2)
Vladislav Gavrikov $7,000,000 (4)
Ryan McDonagh $6,750,000 (4)
Brayden Schenn $6,500,000 (3)
Quinton Byfield $6,250,000 (4)
Sean Durzi $6,000,000 (3)
Matt Roy $5,750,000 (3)
Gustav Forsling $5,750,000 (4)
Samuel Girard $5,000,000 (2)
Ivan Barbashev $5,000,000 (2)
Thatcher Demko $5,000,000 (1)
Nino Niederreiter $4,000,000 (2)
Jason Dickinson $3,950,000 (1)
Will Cuylle $3,900,000 (2)
Adam Henrique $3,000,000 (1)
Arvid Soderblom $2,750,000 (2)
Anthony Beauvillier $2,750,000 (2)
Alexey Toropchenko $1,700,000 (2)
Justin Brazeau $1,500,000 (2)
Elmer Soderblom $1,125,000 (2)
Dmitri Voronkov $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $94,100,000
Year 2026 : $78,575,000
Year 2027 : $41,350,000
Year 2028 : $23,100,000
Salary Average Commitment
Year 2025 : $89,111,112
Year 2026 : $80,186,112
Year 2027 : $43,111,112
Year 2028 : $25,236,112
Salary Cap with 1 Way Contract
Year 2025 : $94,100,000
Year 2026 : $81,225,000
Year 2027 : $44,000,000
Year 2028 : $25,750,000

Farm Players Salaries

Arseny Gritsyuk $142,500 (1)
Juuso Parssinen $125,000 (2)
Adam Edstrom $97,500 (2)
Rutger McGroarty $95,000 (3)
Zakhar Bardakov $92,500 (1)
Aleksei Kolosov $92,500 (3)
Ryder Rolston $89,500 (1)
Brad Lambert $88,667 (2)
Jakub Dvorak (Out of Payroll) $87,000 (3)
Eetu Liukas $86,750 (1)
Gleb Trikozov $86,250 (3)
Xavier Parent $85,000 (1)
Joni Jurmo $85,000 (2)
Jake Chiasson $84,333 (3)
Amadeus Lombardi $83,833 (1)
Joel Nystrom $83,250 (5)
Matvey Petrov $80,333 (3)
Helge Grans $78,750 (2)
Akito Hirose $78,750 (1)
Montana Onyebuchi $77,500 (2)
Akil Thomas $77,500 (1)
Michael Simpson $77,500 (1)
Max Sasson $77,500 (1)
Trey Taylor $77,500 (1)
Josh Davies $77,500 (1)
Remi Poirier $77,500 (2)
Cam Atkinson $77,500 (1)
Andrew Perrott $0 (0)
Jalen Luypen $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,362,416
Year 2026 : $1,277,833
Year 2027 : $647,916
Year 2028 : $122,500
Salary Average Commitment
Year 2025 : $2,257,860
Year 2026 : $1,249,027
Year 2027 : $608,666
Year 2028 : $83,250

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 604 - 93,40%
Level 2: 5000 - $60 - 4 797 - 95,94%
Level 3: 2000 - $35 - 1 927 - 96,36%
Level 4: 4000 - $20 - 3 885 - 97,13%
Luxury : 1000 - $200 - 949 - 94,89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 578 - 78,88%
Farm Level 2: 1000 - $15 - 960 - 96,01%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 163 - 95,35%
Average Income per Game$1,762,917
Year to Date Revenue$49,361,674
Farm
Home Games Left14
Average Attendance - %2 538 - 84,59%
Average Income per Game$103,729
Year to Date Revenue$2,800,687

Expense

Pro Players Total Salaries$82,678,523
Farm Players Total Salaries$2,235,292
Coaches Total Salaries$1,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,920,173
Farm Year To Date Expenses$1,425,932
Pro Salary Cap To Date$54,920,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,917,920
Farm Estimated Season Revenue$1,452,208
Pro Remaining Season Days50
Pro Expenses Per Days$590,764
Pro Estimated Expenses$29,538,200
Farm Remaining Season Days50
Farm Expenses Per Days$16,206
Farm Estimated Expenses$810,300
Estimated Season Expenses$30,348,500
Season Salary Cap$83,954,523
Estimate Under Maximum Salary Cap of $96,500,000$12,545,477
Estimate Over Minimum Salary Cap of $71,300,000 $12,654,523
Current Bank Account$71,634,692
Projected Bank Account$65,656,320

Pro Players Salaries

Mark Stone $9,500,000 (2)
Roman Josi $9,059,000 (3)
Moritz Seider $8,550,000 (4)
Kevin Hayes $7,142,857 (1)
Matt Coronato $6,500,000 (4)
Tyler Bertuzzi $5,500,000 (3)
Adrian Kempe $5,500,000 (1)
Mikael Backlund $4,500,000 (1)
Yakov Trenin $3,500,000 (3)
Carson Soucy $3,250,000 (1)
Michael Rasmussen $3,200,000 (3)
Michael Amadio $2,600,000 (2)
Niko Mikkola $2,500,000 (1)
Yanni Gourde $2,333,333 (4)
Alex Nedeljkovic $2,200,000 (1)
Carter Hart (Out of Payroll) $2,000,000 (2)
James van Riemsdyk $1,750,000 (1)
David Rittich $1,000,000 (1)
Pavel Mintyukov $918,333 (1)
Dominic Toninato $850,000 (2)
Adam Wilsby $775,000 (2)
Jack St. Ivany $775,000 (2)
Luke Kunin $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $84,678,523
Year 2026 : $55,142,333
Year 2027 : $38,642,333
Year 2028 : $17,383,333
Salary Average Commitment
Year 2025 : $59,676,666
Year 2026 : $36,583,333
Year 2027 : $29,583,333
Year 2028 : $17,383,333
Salary Cap with 1 Way Contract
Year 2025 : $84,678,523
Year 2026 : $55,142,333
Year 2027 : $38,642,333
Year 2028 : $17,383,333

Farm Players Salaries

Matthew Benning $125,000 (1)
Ryan Greene $95,000 (2)
Tomas Tatar $95,000 (1)
Joe Snively $92,500 (1)
Seth Griffith $92,500 (1)
Jagger Firkus $89,167 (3)
Akira Schmid $87,500 (1)
Henrik Tikkanen $82,375 (1)
Michael Pezzetta $81,250 (2)
Ryan Johnson $77,500 (3)
Jonathan Aspirot $77,500 (1)
Anthony Romano $77,500 (1)
William Lagesson $77,500 (2)
Blake Hillman $77,500 (1)
Jarred Tinordi $77,500 (1)
Matthew Peca $77,500 (1)
Austin Strand $77,500 (1)
Simon Lundmark $77,500 (2)
Brendan Brisson $77,500 (1)
Danil Gushchin $77,500 (1)
Curtis Douglas $77,500 (1)
Ben King $77,500 (1)
Marcel Marcel $77,500 (1)
John Ludvig $77,500 (1)
Jake Lucchini $77,500 (1)
Rhett Gardner $77,500 (1)
Phillip Di Giuseppe $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,235,292
Year 2026 : $497,917
Year 2027 : $166,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,177,792
Year 2026 : $497,917
Year 2027 : $166,667
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 2 518 - 41,97%
Level 2: 5000 - $100 - 2 583 - 51,65%
Level 3: 2000 - $55 - 1 230 - 61,49%
Level 4: 4000 - $34 - 2 395 - 59,87%
Luxury : 1000 - $300 - 532 - 53,17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 599 - 79,96%
Farm Level 2: 1000 - $22 - 588 - 58,75%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %9 257 - 51,43%
Average Income per Game$1,595,009
Year to Date Revenue$43,065,249
Farm
Home Games Left14
Average Attendance - %2 187 - 72,89%
Average Income per Game$102,658
Year to Date Revenue$2,771,775

Expense

Pro Players Total Salaries$93,450,000
Farm Players Total Salaries$1,753,000
Coaches Total Salaries$968,408
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$61,048,771
Farm Year To Date Expenses$1,115,016
Pro Salary Cap To Date$61,048,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,330,129
Farm Estimated Season Revenue$1,437,217
Pro Remaining Season Days50
Pro Expenses Per Days$664,496
Pro Estimated Expenses$33,224,800
Farm Remaining Season Days50
Farm Expenses Per Days$12,768
Farm Estimated Expenses$638,400
Estimated Season Expenses$33,863,200
Season Salary Cap$96,168,408
Estimate Under Maximum Salary Cap of $96,500,000$331,592
Estimate Over Minimum Salary Cap of $71,300,000 $24,868,408
Current Bank Account$4,854,889
Projected Bank Account($5,240,965)

Pro Players Salaries

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

Farm Players Salaries

Dominic James $97,500 (2)
Matthew Maggio $95,000 (1)
Christian Kyrou $87,833 (1)
Nikita Grebenkin $87,500 (3)
Gabriel Szturc $87,000 (3)
Victor Mancini $87,000 (2)
Tucker Robertson $87,000 (1)
Marek Alscher $86,500 (3)
Tyler Boucher $86,333 (1)
Sandis Vilmanis $85,500 (3)
Artur Akhtyamov $85,167 (3)
Felix Unger Sorum $83,167 (3)
Corey Andonovski $77,500 (1)
Trevor Lewis $77,500 (1)
Aaron Ness $77,500 (1)
Mac Hollowell $77,500 (1)
Carson Golder $77,500 (1)
Lucas Edmonds $77,500 (1)
Raivis Ansons $77,500 (1)
Jack Millar $77,500 (1)
Liam Foudy $77,500 (1)
Eetu Makiniemi $0 (0)
Total Farm Players22
Salary Commitment
Year 2025 : $1,753,000
Year 2026 : $699,334
Year 2027 : $514,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,658,000
Year 2026 : $699,334
Year 2027 : $514,834
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - $100 - 5 683 - 94,71%
Level 2: 5000 - $60 - 4 785 - 95,69%
Level 3: 2000 - $40 - 1 901 - 95,06%
Level 4: 4000 - $30 - 2 608 - 65,19%
Luxury : 1000 - $200 - 936 - 93,56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 599 - 79,96%
Farm Level 2: 1000 - $15 - 947 - 94,72%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15 912 - 88,40%
Average Income per Game$1,783,169
Year to Date Revenue$48,145,567
Farm
Home Games Left15
Average Attendance - %2 546 - 84,88%
Average Income per Game$104,571
Year to Date Revenue$2,718,833

Expense

Pro Players Total Salaries$71,472,166
Farm Players Total Salaries$2,572,618
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$47,466,370
Farm Year To Date Expenses$1,413,371
Pro Salary Cap To Date$45,846,659
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,964,368
Farm Estimated Season Revenue$1,568,558
Pro Remaining Season Days50
Pro Expenses Per Days$508,959
Pro Estimated Expenses$25,447,950
Farm Remaining Season Days50
Farm Expenses Per Days$18,540
Farm Estimated Expenses$927,000
Estimated Season Expenses$26,374,950
Season Salary Cap$74,082,166
Estimate Under Maximum Salary Cap of $96,500,000$22,417,834
Estimate Over Minimum Salary Cap of $71,300,000 $2,782,166
Current Bank Account$49,972,982
Projected Bank Account$50,130,958

Pro Players Salaries

Evan Bouchard $10,500,000 (4)
Morgan Rielly $7,500,000 (2)
Neal Pionk $7,000,000 (4)
Casey Mittelstadt $5,575,000 (2)
Rasmus Ristolainen $5,100,000 (2)
Michael Bunting $4,500,000 (1)
Filip Chytil $4,437,500 (2)
Trent Frederic $3,850,000 (4)
Jack Quinn $3,375,000 (2)
Mathieu Olivier $3,000,000 (4)
Evan Rodrigues $3,000,000 (2)
Logan O'Connor (Out of Payroll) $2,500,000 (5)
Pontus Holmberg $1,550,000 (2)
Ilya Samsonov $1,500,000 (1)
Beck Malenstyn $1,350,000 (1)
Beckett Sennecke $942,500 (3)
Ivan Demidov $940,833 (2)
Callum Tung $872,500 (3)
Ethan Del Mastro $853,833 (1)
Marcus Johansson $800,000 (1)
Nathan Bastian $775,000 (1)
Joona Koppanen $775,000 (1)
Torey Krug $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $71,472,166
Year 2026 : $60,143,333
Year 2027 : $28,665,000
Year 2028 : $26,850,000
Salary Average Commitment
Year 2025 : $60,934,666
Year 2026 : $49,605,833
Year 2027 : $28,665,000
Year 2028 : $26,850,000
Salary Cap with 1 Way Contract
Year 2025 : $71,472,166
Year 2026 : $60,143,333
Year 2027 : $28,665,000
Year 2028 : $26,850,000

Farm Players Salaries

Alex Gallant $700,000 (1)
Berkly Catton $94,250 (3)
Dalibor Dvorsky $91,833 (3)
Nico Myatovic $89,667 (2)
Reid Schaefer $88,667 (2)
Jakub Demek $85,168 (1)
Ty Smith $85,000 (1)
Michael Sgarbossa $85,000 (1)
Samuel Helenius $80,533 (1)
Keith Petruzzelli $80,000 (1)
Matthew Kessel $80,000 (1)
Filip Roos $80,000 (1)
Jon-Randall Avon $80,000 (1)
Lucas Condotta $77,500 (2)
Hunter Drew $77,500 (1)
Blake McLaughlin $77,500 (1)
Ashton Sautner $77,500 (1)
Cam Dineen $77,500 (1)
Owen Sillinger $77,500 (1)
Scott Reedy $77,500 (1)
Chris Ortiz $77,500 (1)
Dylan Garand $77,500 (1)
Hudson Fasching $77,500 (1)
Vadim Zherenko $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $2,572,618
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,572,618
Year 2026 : $441,917
Year 2027 : $186,083
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 667 - 94,45%
Level 2: 5000 - $60 - 4 808 - 96,15%
Level 3: 2000 - $35 - 1 931 - 96,55%
Level 4: 4000 - $20 - 3 926 - 98,14%
Luxury : 1000 - $200 - 957 - 95,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 628 - 81,41%
Farm Level 2: 1000 - $15 - 944 - 94,36%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 288 - 96,05%
Average Income per Game$1,777,102
Year to Date Revenue$47,981,764
Farm
Home Games Left14
Average Attendance - %2 572 - 85,73%
Average Income per Game$106,001
Year to Date Revenue$2,862,026

Expense

Pro Players Total Salaries$93,425,493
Farm Players Total Salaries$2,333,083
Coaches Total Salaries$670,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,230,729
Farm Year To Date Expenses$1,529,887
Pro Salary Cap To Date$56,230,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,879,433
Farm Estimated Season Revenue$1,484,013
Pro Remaining Season Days50
Pro Expenses Per Days$662,151
Pro Estimated Expenses$33,107,550
Farm Remaining Season Days50
Farm Expenses Per Days$16,923
Farm Estimated Expenses$846,150
Estimated Season Expenses$33,953,700
Season Salary Cap$94,095,493
Estimate Under Maximum Salary Cap of $96,500,000$2,404,507
Estimate Over Minimum Salary Cap of $71,300,000 $22,795,493
Current Bank Account$28,380,526
Projected Bank Account$20,790,272

Pro Players Salaries

David Pastrnak $11,250,000 (3)
Seth Jones $9,500,000 (2)
Bo Horvat $8,500,000 (3)
Jared Spurgeon $7,575,000 (2)
Alexis Lafreniere $7,450,000 (5)
Nico Hischier $7,250,000 (2)
Tage Thompson $7,142,857 (2)
Mackenzie Blackwood $5,250,000 (5)
Alex Vlasic $4,600,000 (4)
John Tavares $4,388,420 (4)
Dawson Mercer $4,000,000 (2)
Timothy Liljegren $3,000,000 (1)
Anthony Mantha $2,500,000 (1)
Ryan Poehling $1,900,000 (1)
Jack Drury $1,725,000 (1)
Adam Klapka $1,250,000 (2)
Travis Hamonic $1,000,000 (1)
Matthew Schaefer $975,000 (3)
Jackson Blake $905,883 (1)
Zack Bolduc $863,333 (3)
Uvis Balinskis $850,000 (1)
Marc-Andre Fleury $775,000 (1)
Chris Tanev $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $93,425,493
Year 2026 : $79,994,610
Year 2027 : $43,276,753
Year 2028 : $21,688,420
Salary Average Commitment
Year 2025 : $79,243,588
Year 2026 : $65,812,705
Year 2027 : $39,043,419
Year 2028 : $21,205,086
Salary Cap with 1 Way Contract
Year 2025 : $93,425,493
Year 2026 : $79,994,610
Year 2027 : $43,276,753
Year 2028 : $21,688,420

Farm Players Salaries

Nathan Gaucher $112,917 (2)
Julian Lutz $92,333 (3)
Carson Lambos $89,417 (1)
Jacob Bernard-Docker $87,500 (1)
Isaac Belliveau $87,500 (1)
Jacob Gaucher $87,250 (1)
Justin Ertel $86,750 (3)
Tristan Lennox $86,750 (3)
David Spacek $86,250 (1)
Hendrix Lapierre $85,000 (1)
Colton Dach $84,750 (1)
Ivan Ivan $84,500 (1)
Alexander Holtz $83,750 (2)
Joshua Roy $83,500 (1)
Yan Kuznetsov $81,250 (2)
Matyas Sapovaliv $80,333 (3)
Maxence Guenette $80,000 (1)
Erik Portillo $78,333 (2)
Gabriel Seger $77,500 (1)
Olivier Rodrigue $77,500 (1)
Dylan Gambrell $77,500 (1)
Patrick Giles $77,500 (1)
Wyatte Wylie $77,500 (1)
Joel Teasdale $77,500 (1)
Nathan Legare $77,500 (1)
Justin Gill $77,500 (1)
Cam Thiesing $77,500 (1)
Sammy Blais $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,333,083
Year 2026 : $702,416
Year 2027 : $346,166
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,227,250
Year 2026 : $711,583
Year 2027 : $346,166
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - $165 - 2 939 - 48,98%
Level 2: 5000 - $99 - 2 577 - 51,55%
Level 3: 2000 - $79 - 846 - 42,29%
Level 4: 4000 - $39 - 2 033 - 50,82%
Luxury : 1000 - $224 - 711 - 71,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 281 - 64,07%
Farm Level 2: 1000 - $25 - 514 - 51,43%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %9 105 - 50,59%
Average Income per Game$1,557,562
Year to Date Revenue$42,054,173
Farm
Home Games Left14
Average Attendance - %1 796 - 59,86%
Average Income per Game$105,081
Year to Date Revenue$2,837,183

Expense

Pro Players Total Salaries$79,275,175
Farm Players Total Salaries$2,040,583
Coaches Total Salaries$970,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,477,371
Farm Year To Date Expenses$1,303,393
Pro Salary Cap To Date$54,280,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,805,867
Farm Estimated Season Revenue$1,471,132
Pro Remaining Season Days50
Pro Expenses Per Days$564,684
Pro Estimated Expenses$28,234,200
Farm Remaining Season Days50
Farm Expenses Per Days$14,793
Farm Estimated Expenses$739,650
Estimated Season Expenses$28,973,850
Season Salary Cap$80,245,175
Estimate Under Maximum Salary Cap of $96,500,000$16,254,825
Estimate Over Minimum Salary Cap of $71,300,000 $8,945,175
Current Bank Account$7,683,532
Projected Bank Account$1,986,681

Pro Players Salaries

Mathew Barzal $9,150,000 (4)
Jordan Kyrou $8,125,000 (2)
Trevor Zegras (Out of Payroll) $5,750,000 (1)
Adam Larsson $5,250,000 (3)
Evander Kane $5,125,000 (1)
Joey Daccord $5,000,000 (4)
Anton Lundell $5,000,000 (3)
Jean-Gabriel Pageau $5,000,000 (1)
Morgan Frost $4,375,000 (2)
Will Borgen $4,100,000 (4)
Marcus Pettersson $4,025,175 (1)
Jonathan Drouin $4,000,000 (2)
Eeli Tolvanen $3,475,000 (1)
Henri Jokiharju $3,000,000 (3)
Josh Anderson $2,750,000 (2)
Yegor Chinakhov $2,100,000 (1)
Luke Evangelista $1,850,000 (1)
Jonathan Quick $1,850,000 (1)
Kent Johnson $1,800,000 (2)
Anthony DeAngelo $1,750,000 (1)
Riley Tufte $775,000 (1)
Nick Blankenburg $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $85,025,175
Year 2026 : $52,550,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $78,600,175
Year 2026 : $45,125,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $85,025,175
Year 2026 : $52,550,000
Year 2027 : $31,500,000
Year 2028 : $18,250,000

Farm Players Salaries

Danila Yurov $95,000 (3)
Joel Blomqvist $92,500 (1)
Oliver Kylington $92,500 (1)
Joakim Kemell $91,833 (1)
Ondrej Pavel $87,000 (1)
Brett Berard $86,750 (1)
Brandt Clarke $86,333 (1)
Matt Martin $85,000 (1)
Ty Nelson $83,667 (3)
Cole Clayton $77,500 (1)
Colin White $77,500 (1)
Walker Duehr $77,500 (1)
Calle Rosen $77,500 (1)
Corey Schueneman $77,500 (1)
Jesse Ylonen $77,500 (1)
Joseph Blandisi $77,500 (1)
Jan Bednar $77,500 (1)
Aatu Raty $77,500 (2)
Ville Koivunen $77,500 (1)
Cole McWard $77,500 (1)
Jake Wise $77,500 (1)
Maros Jedlicka $77,500 (1)
Joe Arntsen $77,500 (1)
Yegor Sokolov $77,500 (1)
Derrick Pouliot $77,500 (2)
Greg Meireles $0 (0)
Peter DiLiberatore $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,040,583
Year 2026 : $333,667
Year 2027 : $178,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,925,583
Year 2026 : $333,667
Year 2027 : $178,667
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - $95 - 5 670 - 94,51%
Level 2: 5000 - $55 - 4 809 - 96,19%
Level 3: 2000 - $30 - 1 949 - 97,43%
Level 4: 4000 - $20 - 3 843 - 96,08%
Luxury : 1000 - $175 - 951 - 95,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 573 - 78,66%
Farm Level 2: 1000 - $15 - 959 - 95,90%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 222 - 95,68%
Average Income per Game$1,646,293
Year to Date Revenue$44,449,919
Farm
Home Games Left14
Average Attendance - %2 532 - 84,41%
Average Income per Game$103,480
Year to Date Revenue$2,793,967

Expense

Pro Players Total Salaries$84,458,689
Farm Players Total Salaries$2,370,084
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,084,326
Farm Year To Date Expenses$1,851,729
Pro Salary Cap To Date$55,084,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,048,106
Farm Estimated Season Revenue$1,448,724
Pro Remaining Season Days50
Pro Expenses Per Days$599,005
Pro Estimated Expenses$29,950,250
Farm Remaining Season Days50
Farm Expenses Per Days$20,916
Farm Estimated Expenses$1,045,800
Estimated Season Expenses$30,996,050
Season Salary Cap$85,658,689
Estimate Under Maximum Salary Cap of $96,500,000$10,841,311
Estimate Over Minimum Salary Cap of $71,300,000 $14,358,689
Current Bank Account$41,123,711
Projected Bank Account$34,624,491

Pro Players Salaries

Charlie McAvoy $9,500,000 (2)
Darnell Nurse $9,250,000 (2)
Mika Zibanejad $8,500,000 (2)
Quinn Hughes $7,850,000 (1)
Alex Killorn $6,250,000 (2)
Ryan McLeod $5,000,000 (4)
Alex Tuch $4,750,000 (1)
Frank Vatrano $4,571,189 (3)
Andrei Kuzmenko $4,300,000 (1)
Jake Walman $3,400,000 (1)
Jordan Martinook $3,050,000 (2)
Eetu Luostarinen $3,000,000 (2)
Luke Schenn $2,750,000 (1)
Stuart Skinner $2,600,000 (1)
Cole Sillinger $2,250,000 (1)
Urho Vaakanainen $1,550,000 (2)
Justin Barron $1,150,000 (1)
Erik Johnson $1,000,000 (1)
Cole Koepke $1,000,000 (1)
Luke Glendening $950,000 (1)
Matt Nieto $950,000 (1)
Justus Annunen $837,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,458,689
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $75,700,356
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $84,458,689
Year 2026 : $50,671,189
Year 2027 : $9,571,189
Year 2028 : $5,000,000

Farm Players Salaries

Connor Murphy2 $440,000 (2)
Albert Johansson $112,500 (2)
Calum Ritchie $91,833 (3)
Landon Slaggert $90,000 (2)
Isak Rosen $89,417 (1)
Zack Ostapchuk $88,000 (1)
Justin Hryckowian $87,000 (1)
Matthew Poitras $87,000 (1)
Viktor Neuchev $87,000 (1)
Maveric Lamoureux $86,667 (2)
Juha Jaaska $85,000 (1)
Ethan Samson $84,667 (1)
Vsevolod Komarov $83,500 (3)
Justin Robidas $82,500 (3)
Michael Callahan $77,500 (1)
Devante Stephens $77,500 (1)
James Hamblin $77,500 (1)
Adam Raska $77,500 (1)
Sergei Murashov $77,500 (1)
Nick DeSimone $77,500 (1)
Ethan Haider $77,500 (1)
Dylan Anhorn $77,500 (1)
Carter Gylander $77,500 (1)
Jimmy Vesey $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $2,370,084
Year 2026 : $987,000
Year 2027 : $257,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,312,584
Year 2026 : $987,000
Year 2027 : $257,833
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - $100 - 5 649 - 94,15%
Level 2: 5000 - $70 - 3 674 - 73,49%
Level 3: 2000 - $42 - 1 838 - 91,88%
Level 4: 4000 - $25 - 3 761 - 94,04%
Luxury : 1000 - $195 - 933 - 93,26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 550 - 77,52%
Farm Level 2: 1000 - $15 - 961 - 96,05%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15 855 - 88,08%
Average Income per Game$1,751,011
Year to Date Revenue$47,277,305
Farm
Home Games Left14
Average Attendance - %2 511 - 83,70%
Average Income per Game$102,323
Year to Date Revenue$2,762,728

Expense

Pro Players Total Salaries$86,063,333
Farm Players Total Salaries$1,988,999
Coaches Total Salaries$120,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,091,966
Farm Year To Date Expenses$1,359,070
Pro Salary Cap To Date$55,091,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,514,158
Farm Estimated Season Revenue$1,432,526
Pro Remaining Season Days50
Pro Expenses Per Days$606,502
Pro Estimated Expenses$30,325,100
Farm Remaining Season Days50
Farm Expenses Per Days$14,430
Farm Estimated Expenses$721,500
Estimated Season Expenses$31,046,600
Season Salary Cap$86,183,333
Estimate Under Maximum Salary Cap of $96,500,000$10,316,667
Estimate Over Minimum Salary Cap of $71,300,000 $14,883,333
Current Bank Account$33,854,980
Projected Bank Account$28,755,064

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
Kirill Kaprizov $9,000,000 (1)
Jake Guentzel $9,000,000 (4)
Damon Severson $6,250,000 (3)
Kris Letang $6,100,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Cam York $5,150,000 (5)
Kyle Palmieri $4,750,000 (2)
Jake Neighbours $3,750,000 (2)
Simon Holmstrom $3,625,000 (2)
Oliver Ekman-Larsson $3,500,000 (3)
Adam Lowry $3,250,000 (1)
Sam Montembeault $3,150,000 (3)
Joel Armia $2,500,000 (2)
Isac Lundestrom $1,300,000 (2)
Zach Bogosian $1,250,000 (1)
Gage Goncalves $1,200,000 (2)
Matt Murray $1,000,000 (1)
Adam Fantilli $950,000 (1)
P.O Joseph $950,000 (1)
Lian Bichsel $918,333 (2)
Emmitt Finnie $845,000 (3)
Julien Gauthier $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $86,063,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000
Salary Average Commitment
Year 2025 : $72,288,333
Year 2026 : $58,163,333
Year 2027 : $34,020,000
Year 2028 : $25,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,063,333
Year 2026 : $63,638,333
Year 2027 : $39,495,000
Year 2028 : $25,750,000

Farm Players Salaries

Simon Nemec $416,833 (1)
Artem Duda $95,000 (3)
Gavin Brindley $95,000 (3)
Luca Cagnoni $89,500 (3)
Arttu Hyry $87,000 (2)
Kyle Masters $86,500 (1)
Brennan Othmann $86,333 (1)
Arturs Silovs $85,000 (1)
Carl Lindbom $84,000 (3)
Josh Filmon $83,833 (3)
Ville Heinola $80,000 (1)
Mitchell Chaffee $80,000 (1)
Aatu Jamsen $77,500 (1)
John Hayden $77,500 (2)
Scott Perunovich $77,500 (1)
Boris Katchouk $77,500 (1)
Jaxson Stauber $77,500 (2)
Martin Chromiak $77,500 (1)
Case McCarthy $77,500 (1)
Brandon Bussi $77,500 (1)
Chaz Lucius $0 (0)
Luke Henman $0 (0)
Blade Jenkins $0 (0)
Skyler Brind'Amour $0 (0)
Aidan McDonough $0 (0)
Anders Bjork $0 (0)
Total Farm Players26
Salary Commitment
Year 2025 : $1,988,999
Year 2026 : $689,333
Year 2027 : $447,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,873,999
Year 2026 : $689,333
Year 2027 : $447,333
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - $100 - 5 697 - 94,95%
Level 2: 5000 - $60 - 4 800 - 96,00%
Level 3: 2000 - $35 - 1 943 - 97,15%
Level 4: 4000 - $20 - 3 880 - 97,01%
Luxury : 1000 - $200 - 937 - 93,71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 600 - 80,01%
Farm Level 2: 1000 - $15 - 963 - 96,31%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 258 - 95,88%
Average Income per Game$1,774,213
Year to Date Revenue$47,903,751
Farm
Home Games Left14
Average Attendance - %2 563 - 85,44%
Average Income per Game$104,974
Year to Date Revenue$2,834,300

Expense

Pro Players Total Salaries$70,278,333
Farm Players Total Salaries$2,116,500
Coaches Total Salaries$1,026,306
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,157,614
Farm Year To Date Expenses$1,421,033
Pro Salary Cap To Date$53,157,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,838,982
Farm Estimated Season Revenue$1,469,637
Pro Remaining Season Days50
Pro Expenses Per Days$501,723
Pro Estimated Expenses$25,086,150
Farm Remaining Season Days50
Farm Expenses Per Days$15,327
Farm Estimated Expenses$766,350
Estimated Season Expenses$25,852,500
Season Salary Cap$71,304,639
Estimate Under Maximum Salary Cap of $96,500,000$25,195,361
Estimate Over Minimum Salary Cap of $71,300,000 $4,639
Current Bank Account$78,455,070
Projected Bank Account$78,911,189

Pro Players Salaries

Drew Doughty (Out of Payroll) $11,000,000 (2)
Sergei Bobrovsky $10,000,000 (1)
Zach Werenski $9,583,333 (3)
Juraj Slafkovsky $7,600,000 (5)
Carter Verhaeghe $7,000,000 (3)
Pavel Zacha $4,750,000 (2)
Trevor Moore $4,200,000 (2)
Ryan Donato $4,000,000 (4)
Cole Perfetti $3,250,000 (1)
Nick Seeler $2,700,000 (3)
Brandon Duhaime $1,850,000 (1)
Blake Lizotte $1,850,000 (1)
Connor Zary $1,850,000 (1)
Teddy Blueger $1,800,000 (1)
Alex Lyon $1,500,000 (2)
Jordan Spence $1,500,000 (1)
Kiefer Sherwood $1,500,000 (1)
Alec Martinez $1,000,000 (1)
Rasmus Kupari $950,000 (1)
Will Smith $950,000 (2)
Emil Lilleberg $870,000 (2)
Mikey Eyssimont $800,000 (1)
Marc Del Gaizo $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $81,278,333
Year 2026 : $54,153,333
Year 2027 : $30,883,333
Year 2028 : $11,600,000
Salary Average Commitment
Year 2025 : $76,995,250
Year 2026 : $49,870,250
Year 2027 : $30,175,250
Year 2028 : $11,600,000
Salary Cap with 1 Way Contract
Year 2025 : $81,278,333
Year 2026 : $54,153,333
Year 2027 : $30,883,333
Year 2028 : $11,600,000

Farm Players Salaries

Stian Solberg $97,500 (3)
Andrew Poturalski $95,000 (1)
Hunter Brzustewicz $95,000 (3)
Erik Brannstrom $92,500 (1)
Caleb Jones $90,000 (2)
Cameron Whitehead $87,500 (2)
Topias Vilen $83,667 (1)
Danny Zhilkin $80,333 (2)
Vyacheslav Buteyets $77,500 (1)
Brandon Scanlin $77,500 (1)
Anton Blidh $77,500 (1)
Callahan Burke $77,500 (1)
Samuel Bolduc $77,500 (1)
Dominik Shine $77,500 (1)
Mason Jobst $77,500 (1)
Tyler Pitlick $77,500 (2)
Tyson Jost $77,500 (1)
Shane Bowers $77,500 (1)
Olle Lycksell $77,500 (1)
Jeremie Poirier $77,500 (1)
Bogdan Trineyev $77,500 (1)
Topi Niemela $77,500 (1)
Braeden Bowman $77,500 (1)
Anton Johansson $77,500 (1)
Ty Tullio $77,500 (1)
Nikita Tolopilo $77,500 (1)
Casey Fitzgerald $0 (0)
Wyatt Newpower $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,116,500
Year 2026 : $527,833
Year 2027 : $192,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,939,667
Year 2026 : $523,500
Year 2027 : $192,500
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - $95 - 5 771 - 96,18%
Level 2: 5000 - $54 - 4 855 - 97,10%
Level 3: 2000 - $33 - 1 941 - 97,06%
Level 4: 4000 - $22 - 3 894 - 97,36%
Luxury : 1000 - $165 - 973 - 97,29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 578 - 78,92%
Farm Level 2: 1000 - $15 - 956 - 95,60%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 435 - 96,86%
Average Income per Game$1,669,806
Year to Date Revenue$45,084,774
Farm
Home Games Left14
Average Attendance - %2 534 - 84,48%
Average Income per Game$103,682
Year to Date Revenue$2,799,427

Expense

Pro Players Total Salaries$91,076,647
Farm Players Total Salaries$2,208,882
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,329,139
Farm Year To Date Expenses$1,398,336
Pro Salary Cap To Date$59,329,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,377,290
Farm Estimated Season Revenue$1,451,555
Pro Remaining Season Days50
Pro Expenses Per Days$647,195
Pro Estimated Expenses$32,359,750
Farm Remaining Season Days50
Farm Expenses Per Days$15,978
Farm Estimated Expenses$798,900
Estimated Season Expenses$33,158,650
Season Salary Cap$91,961,647
Estimate Under Maximum Salary Cap of $96,500,000$4,538,353
Estimate Over Minimum Salary Cap of $71,300,000 $20,661,647
Current Bank Account$17,102,249
Projected Bank Account$8,772,444

Pro Players Salaries

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

Farm Players Salaries

Jacob Fowler $92,300 (3)
Jonathan Lekkerimaki $91,833 (3)
Filip Bystedt $91,833 (3)
Bradly Nadeau $91,833 (3)
Emil Andrae $90,333 (1)
Ondrej Becher $86,750 (3)
Aleksandr Kisakov $85,917 (3)
Max McCue $85,833 (3)
Cameron Hebig $82,500 (2)
Cole Schwindt $82,500 (1)
Calle Odelius $81,500 (3)
Chase Priskie $80,000 (1)
Vasily Ponomarev $79,500 (3)
Adam Ginning $78,750 (1)
Alec Regula $77,500 (2)
Zayde Wisdom $77,500 (1)
Cal O'Reilly $77,500 (1)
Tyler Wotherspoon $77,500 (1)
Givani Smith $77,500 (1)
Tyler Madden $77,500 (1)
T.J. Semptimphelter $77,500 (1)
Ronnie Attard $77,500 (1)
Eemil Viro $77,500 (1)
Alex Campbell $77,500 (1)
Cayden Primeau $77,500 (1)
Jiri Patera $77,500 (1)
Dennis Cholowski $77,500 (1)
Milos Kelemen $0 (0)
Carl Berglund $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,208,882
Year 2026 : $947,299
Year 2027 : $787,299
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,131,049
Year 2026 : $947,299
Year 2027 : $787,299
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - $75 - 5 966 - 99,43%
Level 2: 5000 - $65 - 4 818 - 96,36%
Level 3: 2000 - $45 - 1 529 - 76,46%
Level 4: 4000 - $35 - 2 304 - 57,59%
Luxury : 1000 - $125 - 996 - 99,56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 414 - 70,72%
Farm Level 2: 1000 - $20 - 629 - 62,88%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15 612 - 86,73%
Average Income per Game$1,541,371
Year to Date Revenue$41,617,020
Farm
Home Games Left13
Average Attendance - %2 043 - 68,11%
Average Income per Game$103,039
Year to Date Revenue$2,885,086

Expense

Pro Players Total Salaries$82,090,000
Farm Players Total Salaries$2,154,917
Coaches Total Salaries$935,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,234,504
Farm Year To Date Expenses$1,371,829
Pro Salary Cap To Date$53,234,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,579,196
Farm Estimated Season Revenue$1,339,504
Pro Remaining Season Days50
Pro Expenses Per Days$584,218
Pro Estimated Expenses$29,210,900
Farm Remaining Season Days50
Farm Expenses Per Days$15,640
Farm Estimated Expenses$782,000
Estimated Season Expenses$29,992,900
Season Salary Cap$83,025,000
Estimate Under Maximum Salary Cap of $96,500,000$13,475,000
Estimate Over Minimum Salary Cap of $71,300,000 $11,725,000
Current Bank Account$18,544,907
Projected Bank Account$11,470,707

Pro Players Salaries

Connor Hellebuyck $8,500,000 (3)
Nick Leddy $8,000,000 (1)
Brock Boeser $7,250,000 (5)
Matt Boldy $7,000,000 (5)
Lukas Dostal $6,500,000 (5)
Ryan Pulock $6,150,000 (1)
Ondrej Palat $6,000,000 (1)
Evgeni Malkin $6,000,000 (1)
Blake Coleman $4,900,000 (1)
Johnathan Kovacevic $4,000,000 (5)
Nic Dowd $3,000,000 (2)
Jake Evans $2,850,000 (4)
Conor Timmins $2,200,000 (2)
Matt Savoie $1,890,000 (2)
Jayden Struble $1,412,500 (2)
Joel Kiviranta $1,250,000 (1)
Drake Caggiula $950,000 (1)
Patrick Maroon $950,000 (1)
Jacob Bryson $900,000 (1)
Lucas Carlsson $800,000 (1)
Jaycob Megna $800,000 (2)
Jonny Brodzinski $787,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000
Salary Average Commitment
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000
Salary Cap with 1 Way Contract
Year 2025 : $82,090,000
Year 2026 : $45,402,500
Year 2027 : $36,100,000
Year 2028 : $27,600,000

Farm Players Salaries

Hunter McDonald $120,000 (1)
Matthew Wood $95,000 (2)
Riley Kidney $87,500 (1)
Dylan Peterson $86,750 (2)
Anton Wahlberg $86,500 (3)
Jaxsen Wiebe $85,250 (1)
Zach Dean $85,250 (2)
Sam Lipkin $85,167 (3)
Talyn Boyko $85,083 (3)
Adam Boqvist $85,000 (1)
Samuel Savoie $84,667 (3)
Devon Levi $81,250 (1)
Hunter McKown $80,000 (1)
Riley Fiddler-Schultz $77,500 (1)
Daniil Misyul $77,500 (1)
Jeremie Biakabutuka $77,500 (1)
Louis Domingue $77,500 (1)
Wyatt Aamodt $77,500 (2)
Chase Wouters $77,500 (1)
Alex Beaucage $77,500 (1)
Colton White $77,500 (1)
Mackenzie MacEachern $77,500 (2)
Tim Gettinger $77,500 (1)
Gustav Lindstrom $77,500 (1)
Marc McLaughlin $77,500 (1)
Garin Bjorklund $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,154,917
Year 2026 : $763,417
Year 2027 : $341,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,067,417
Year 2026 : $763,417
Year 2027 : $341,417
Year 2028 : $0

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - $60 - 5 991 - 99,85%
Level 2: 5000 - $35 - 5 000 - 100,00%
Level 3: 2000 - $16 - 2 000 - 100,00%
Level 4: 4000 - $10 - 4 000 - 100,00%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 923 - 96,14%
Farm Level 2: 1000 - $10 - 990 - 98,95%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 991 - 99,95%
Average Income per Game$1,052,600
Year to Date Revenue$29,472,796
Farm
Home Games Left14
Average Attendance - %2 912 - 97,08%
Average Income per Game$100,695
Year to Date Revenue$2,718,774

Expense

Pro Players Total Salaries$84,059,769
Farm Players Total Salaries$2,100,250
Coaches Total Salaries$2,160,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,422,512
Farm Year To Date Expenses$1,354,492
Pro Salary Cap To Date$55,422,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,683,798
Farm Estimated Season Revenue$1,409,735
Pro Remaining Season Days50
Pro Expenses Per Days$606,759
Pro Estimated Expenses$30,337,950
Farm Remaining Season Days50
Farm Expenses Per Days$15,213
Farm Estimated Expenses$760,650
Estimated Season Expenses$31,098,600
Season Salary Cap$86,219,769
Estimate Under Maximum Salary Cap of $96,500,000$10,280,231
Estimate Over Minimum Salary Cap of $71,300,000 $14,919,769
Current Bank Account($10,860,425)
Projected Bank Account($26,865,492)

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
Nick Suzuki $7,875,000 (2)
Jason Robertson $7,750,000 (1)
Colton Parayko $6,500,000 (1)
Tyler Toffoli $6,000,000 (3)
William Karlsson $5,900,000 (2)
Jaden Schwartz $5,500,000 (1)
Jake McCabe $4,513,102 (4)
Cody Ceci $4,500,000 (4)
Thomas Harley $4,000,000 (1)
Max Domi $3,750,000 (3)
Barclay Goodrow $3,641,667 (1)
Jonatan Berggren $1,825,000 (1)
James Reimer $1,750,000 (1)
Robby Fabbri $1,500,000 (1)
Bobby Brink $1,500,000 (1)
Ryan Suter $1,300,000 (1)
Kurtis MacDermid (1 Way Contract) $1,150,000 (2)
-1 Way Contract Salary Cap : $1,150,000
Dmitry Kulikov $1,150,000 (3)
Mavrik Bourque $950,000 (1)
Tyler Tucker $925,000 (2)
Jani Nyman $891,667 (3)
Zachary L'Heureux $863,333 (1)
Nick Cousins $825,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $84,059,769
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Average Commitment
Year 2025 : $64,034,769
Year 2026 : $38,979,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102
Salary Cap with 1 Way Contract
Year 2025 : $84,059,769
Year 2026 : $46,154,769
Year 2027 : $30,304,769
Year 2028 : $9,013,102

Farm Players Salaries

Daniil Tarasov $105,000 (1)
Jacob Quillan $87,500 (2)
Dylan Wendt $87,000 (2)
Aleksanteri Kaskimaki $87,000 (3)
Nikita Novikov $86,750 (1)
Robert Hagg $85,000 (1)
Sasha Pastujov $82,500 (1)
Matt Rempe $82,000 (1)
Jacob Ingham $80,000 (1)
Mitchell Vande Sompel $77,500 (1)
Brandon Baddock $77,500 (1)
Jimmy Schuldt $77,500 (2)
Dysin Mayo $77,500 (1)
Ryan Suzuki $77,500 (1)
Matthew Robertson $77,500 (2)
Gabriel Dumont $77,500 (1)
Ethen Frank $77,500 (1)
Marshall Rifai $77,500 (2)
Ronan Seeley $77,500 (1)
Henri Nikkanen $77,500 (1)
Jake Livingstone $77,500 (1)
Carson Bantle $77,500 (1)
Jackson Dorrington $77,500 (1)
Dyllan Gill $77,500 (1)
Pheonix Copley $77,500 (1)
Joe Hicketts $77,500 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,100,250
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,927,750
Year 2026 : $571,500
Year 2027 : $87,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - $100 - 5 737 - 95,62%
Level 2: 5000 - $60 - 4 791 - 95,81%
Level 3: 2000 - $35 - 1 921 - 96,03%
Level 4: 4000 - $20 - 3 849 - 96,23%
Luxury : 1000 - $200 - 941 - 94,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 575 - 78,75%
Farm Level 2: 1000 - $15 - 946 - 94,65%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 239 - 95,77%
Average Income per Game$1,778,417
Year to Date Revenue$48,017,253
Farm
Home Games Left14
Average Attendance - %2 521 - 84,05%
Average Income per Game$103,290
Year to Date Revenue$2,788,835

Expense

Pro Players Total Salaries$74,115,833
Farm Players Total Salaries$2,074,817
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$7,400,000
Pro Year To Date Expenses$48,882,763
Farm Year To Date Expenses$1,295,172
Pro Salary Cap To Date$48,882,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,897,835
Farm Estimated Season Revenue$1,446,063
Pro Remaining Season Days50
Pro Expenses Per Days$526,168
Pro Estimated Expenses$26,308,400
Farm Remaining Season Days50
Farm Expenses Per Days$15,034
Farm Estimated Expenses$751,700
Estimated Season Expenses$27,060,100
Season Salary Cap$82,175,833
Estimate Under Maximum Salary Cap of $96,500,000$14,324,167
Estimate Over Minimum Salary Cap of $71,300,000 $10,875,833
Current Bank Account$75,199,703
Projected Bank Account$74,483,501

Pro Players Salaries

Jeff Skinner $9,000,000 (2)
Brady Skjei $7,000,000 (4)
Andrew Copp $5,625,000 (1)
Nicolas Hague $5,500,000 (4)
Morgan Geekie $5,500,000 (5)
Andre Burakovsky $5,200,000 (1)
J.T. Compher $5,100,000 (3)
Jake DeBrusk $5,000,000 (4)
Jesperi Kotkaniemi $4,820,000 (1)
Andrew Mangiapane $3,600,000 (2)
Thomas Novak $3,500,000 (2)
Joel Hofer $3,400,000 (2)
Philip Tomasino (Out of Payroll) $1,750,000 (1)
Tyler Kleven $1,600,000 (2)
Mark Kastelic $1,566,667 (3)
Vitek Vanecek $1,500,000 (1)
Brayden Pachal $1,187,500 (2)
Alexander Nikishin $925,000 (1)
Ryan Shea $900,000 (1)
Conor Geekie $866,666 (2)
Brendan Smith $775,000 (1)
Tomas Nosek $775,000 (1)
Travis Boyd $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $75,865,833
Year 2026 : $52,820,833
Year 2027 : $29,666,667
Year 2028 : $23,000,000
Salary Average Commitment
Year 2025 : $67,825,451
Year 2026 : $43,500,416
Year 2027 : $29,483,750
Year 2028 : $23,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,865,833
Year 2026 : $52,820,833
Year 2027 : $29,666,667
Year 2028 : $23,000,000

Farm Players Salaries

Konsta Helenius $97,500 (3)
Ryan Carpenter $95,000 (1)
Jimmy Snuggerud $95,000 (2)
Liam Ohgren $88,667 (3)
Nikolas Matinpalo $87,500 (2)
Easton Cowan $87,350 (3)
Victor Ostman $87,000 (2)
Leo Loof $86,550 (1)
Vincent Iorio $86,333 (1)
Justin Bailey $85,000 (1)
Stanislav Svozil $82,500 (1)
Nils Aman $82,500 (1)
Matt Luff $81,417 (1)
Robbie Russo $80,000 (1)
Ethan Bear $77,500 (1)
Mason Shaw $77,500 (1)
Andre Lee $77,500 (2)
Sam Gagner $77,500 (1)
Ruslan Khazheyev $77,500 (1)
Luke Philp $77,500 (1)
Dylan Coghlan $77,500 (1)
Tristen Nielsen $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Pavel Cajan $77,500 (1)
Brett Seney $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,074,817
Year 2026 : $620,517
Year 2027 : $273,517
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,074,817
Year 2026 : $620,517
Year 2027 : $273,517
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - $95 - 5 702 - 95,03%
Level 2: 5000 - $60 - 4 705 - 94,09%
Level 3: 2000 - $45 - 1 435 - 71,73%
Level 4: 4000 - $27 - 2 898 - 72,44%
Luxury : 1000 - $210 - 735 - 73,50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 983 - 99,14%
Farm Level 2: 1000 - $10 - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15 473 - 85,96%
Average Income per Game$1,670,396
Year to Date Revenue$45,100,696
Farm
Home Games Left14
Average Attendance - %2 981 - 99,36%
Average Income per Game$85,775
Year to Date Revenue$2,315,927

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$2,624,334
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$5,475,000
Pro Year To Date Expenses$51,039,998
Farm Year To Date Expenses$1,653,833
Pro Salary Cap To Date$51,039,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,385,546
Farm Estimated Season Revenue$1,200,851
Pro Remaining Season Days50
Pro Expenses Per Days$560,739
Pro Estimated Expenses$28,036,950
Farm Remaining Season Days50
Farm Expenses Per Days$18,904
Farm Estimated Expenses$945,200
Estimated Season Expenses$28,982,150
Season Salary Cap$85,160,000
Estimate Under Maximum Salary Cap of $96,500,000$11,340,000
Estimate Over Minimum Salary Cap of $71,300,000 $13,860,000
Current Bank Account$39,307,548
Projected Bank Account$34,911,795

Pro Players Salaries

Travis Konecny $8,750,000 (5)
Sean Couturier $7,750,000 (3)
Noah Hanifin $7,350,000 (4)
Vince Dunn $7,350,000 (2)
Bowen Byram $6,250,000 (2)
Philipp Grubauer $5,900,000 (2)
Jack Campbell $5,000,000 (2)
Ilya Mikheyev $4,750,000 (1)
Viktor Arvidsson $4,000,000 (1)
Noah Cates $4,000,000 (4)
Nate Schmidt $3,500,000 (3)
Dakota Joshua $3,250,000 (3)
Ryker Evans $2,050,000 (2)
Victor Olofsson $1,575,000 (1)
Colin Miller $1,500,000 (1)
Andreas Athanasiou $950,000 (1)
Craig Smith $950,000 (1)
Lane Hutson $950,000 (1)
Emil Bemstrom $850,000 (1)
Jack Thompson $800,000 (1)
Alex Belzile $775,000 (1)
Zach Aston-Reese $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $79,025,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000
Salary Average Commitment
Year 2025 : $72,050,000
Year 2026 : $54,175,000
Year 2027 : $27,625,000
Year 2028 : $20,100,000
Salary Cap with 1 Way Contract
Year 2025 : $79,025,000
Year 2026 : $61,150,000
Year 2027 : $34,600,000
Year 2028 : $20,100,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Noah Gregor $95,000 (1)
Rasmus Asplund $95,000 (1)
Mikulas Hovorka $95,000 (2)
Ian Moore $92,500 (1)
Noah Warren $86,500 (2)
James Malatesta $84,167 (2)
Jackson Edward $83,167 (3)
Jakub Brabenec $82,333 (1)
Adam Sykora $80,667 (2)
Brandon Biro $77,500 (1)
Steven Santini $77,500 (1)
Connor Mackey $77,500 (1)
Rem Pitlick $77,500 (1)
Brian Halonen $77,500 (1)
Andrew Agozzino $77,500 (1)
Alex Turcotte $77,500 (3)
Reese Johnson $77,500 (1)
Jamieson Rees $77,500 (1)
Brandon Halverson $77,500 (1)
Axel Jonsson-Fjallby $77,500 (1)
Riley Sutter $77,500 (1)
Zac Dalpe $77,500 (1)
Felix Sandstrom $77,500 (1)
Mikko Kokkonen $77,500 (1)
Kevin Connauton $77,500 (1)
Tristen Robins $77,500 (1)
Jack Finley $77,500 (3)
Mikael Pyyhtia $77,500 (1)
Will Dineen $77,500 (1)
Riley Hughes $77,500 (1)
Scott Sabourin $77,500 (1)
Total Farm Players32
Salary Commitment
Year 2025 : $2,624,334
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,549,334
Year 2026 : $584,501
Year 2027 : $238,167
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 771 - 96,18%
Level 2: 5000 - $50 - 4 818 - 96,37%
Level 3: 2000 - $30 - 1 962 - 98,08%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 981 - 98,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 608 - 80,38%
Farm Level 2: 1000 - $15 - 958 - 95,76%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 531 - 97,40%
Average Income per Game$1,513,978
Year to Date Revenue$40,877,417
Farm
Home Games Left14
Average Attendance - %2 565 - 85,50%
Average Income per Game$105,233
Year to Date Revenue$2,841,302

Expense

Pro Players Total Salaries$93,967,857
Farm Players Total Salaries$2,293,166
Coaches Total Salaries$775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,285,752
Farm Year To Date Expenses$1,494,405
Pro Salary Cap To Date$61,285,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,195,698
Farm Estimated Season Revenue$1,473,268
Pro Remaining Season Days50
Pro Expenses Per Days$666,781
Pro Estimated Expenses$33,339,050
Farm Remaining Season Days50
Farm Expenses Per Days$16,572
Farm Estimated Expenses$828,600
Estimated Season Expenses$34,167,650
Season Salary Cap$94,742,857
Estimate Under Maximum Salary Cap of $96,500,000$1,757,143
Estimate Over Minimum Salary Cap of $71,300,000 $23,442,857
Current Bank Account$15,093,692
Projected Bank Account$3,595,008

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Alex Ovechkin $9,500,000 (1)
Sidney Crosby $8,700,000 (2)
Tomas Hertl $8,137,500 (2)
Adin Hill $6,250,000 (5)
Jonas Brodin $6,000,000 (1)
Sean Monahan $5,500,000 (4)
Esa Lindell $5,250,000 (5)
Jordan Eberle $4,750,000 (1)
Ben Chiarot $4,500,000 (4)
John Gibson $4,400,000 (2)
Joel Edmundson $3,850,000 (3)
Olli Maatta $3,500,000 (3)
Trevor van Riemsdyk $3,000,000 (1)
Mats Zuccarello $2,062,500 (1)
Sean Kuraly $1,850,000 (2)
Jesper Boqvist $1,500,000 (2)
Christian Fischer $975,000 (1)
Jayson Megna $950,000 (1)
Parker Kelly $825,000 (1)
Alexandar Georgiev $825,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $93,967,857
Year 2026 : $52,787,500
Year 2027 : $28,200,000
Year 2028 : $20,850,000
Salary Average Commitment
Year 2025 : $87,217,857
Year 2026 : $49,208,333
Year 2027 : $27,925,000
Year 2028 : $20,700,000
Salary Cap with 1 Way Contract
Year 2025 : $93,967,857
Year 2026 : $53,437,500
Year 2027 : $28,850,000
Year 2028 : $21,500,000

Farm Players Salaries

Joel Hanley $175,000 (2)
Joshua Brown $100,000 (2)
Klim Kostin $95,000 (1)
Kevin Gravel $95,000 (1)
Grant Hutton $92,500 (1)
Nikita Chibrikov $87,583 (1)
Christoffer Sedoff $87,000 (1)
Ole Julian Bjorgvik-Holm $82,500 (3)
Aleksi Heimosalmi $80,583 (3)
Gabriel Carriere $80,500 (1)
Ryan Sandelin $77,500 (1)
John Stevens $77,500 (1)
Hayden Hodgson $77,500 (1)
Santeri Hatakka $77,500 (1)
Dillon Heatherington $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Mitchell Weeks $77,500 (1)
Zack MacEwen $77,500 (1)
Nate Smith $77,500 (1)
Mark Senden $77,500 (1)
Cole Bardreau $77,500 (1)
Anthony Richard $77,500 (1)
Nicolas Mattinen $77,500 (1)
Brendan Furry $77,500 (1)
Mitch Gibson $77,500 (1)
Samuel Knazko $77,500 (1)
Jeffrey Viel $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,293,166
Year 2026 : $438,083
Year 2027 : $163,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,235,666
Year 2026 : $438,083
Year 2027 : $163,083
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 779 - 96,32%
Level 2: 5000 - $60 - 4 853 - 97,06%
Level 3: 2000 - $35 - 1 924 - 96,20%
Level 4: 4000 - $20 - 3 915 - 97,86%
Luxury : 1000 - $200 - 940 - 93,97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 566 - 78,32%
Farm Level 2: 1000 - $15 - 939 - 93,89%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 411 - 96,73%
Average Income per Game$1,791,978
Year to Date Revenue$48,383,400
Farm
Home Games Left14
Average Attendance - %2 505 - 83,51%
Average Income per Game$102,670
Year to Date Revenue$2,772,099

Expense

Pro Players Total Salaries$91,816,667
Farm Players Total Salaries$2,306,496
Coaches Total Salaries$1,030,975
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$57,732,415
Farm Year To Date Expenses$1,658,906
Pro Salary Cap To Date$57,732,415
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,087,689
Farm Estimated Season Revenue$1,437,385
Pro Remaining Season Days50
Pro Expenses Per Days$653,392
Pro Estimated Expenses$32,669,600
Farm Remaining Season Days50
Farm Expenses Per Days$16,708
Farm Estimated Expenses$835,400
Estimated Season Expenses$33,505,000
Season Salary Cap$94,847,642
Estimate Under Maximum Salary Cap of $96,500,000$1,652,358
Estimate Over Minimum Salary Cap of $71,300,000 $23,547,642
Current Bank Account$25,731,558
Projected Bank Account$18,751,632

Pro Players Salaries

Alex Pietrangelo $8,800,000 (2)
Linus Ullmark $8,250,000 (4)
Alex DeBrincat $7,875,000 (2)
Kevin Fiala $7,875,000 (1)
Cole Caufield $7,850,000 (2)
Patrick Kane $5,900,000 (1)
Jonathan Marchessault $5,500,000 (3)
Kevin Bahl $5,350,000 (4)
Patrik Laine $4,350,000 (1)
Pavel Buchnevich $4,000,000 (4)
Alexandre Carrier $3,750,000 (2)
Gabriel Landeskog $3,500,000 (4)
Gustav Nyquist $3,250,000 (1)
Jack Roslovic $2,800,000 (1)
Barrett Hayton $2,600,000 (1)
Jesper Wallstedt $2,200,000 (2)
Egor Zamula $1,700,000 (2)
David Savard $1,500,000 (1)
Emil Heineman $1,100,000 (2)
Calvin Pickard $1,000,000 (1)
Darren Raddysh $975,000 (1)
Scott Morrow $916,667 (3)
Ben Meyers $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $91,816,667
Year 2026 : $60,791,667
Year 2027 : $27,516,667
Year 2028 : $21,100,000
Salary Average Commitment
Year 2025 : $86,245,834
Year 2026 : $55,291,667
Year 2027 : $22,016,667
Year 2028 : $21,100,000
Salary Cap with 1 Way Contract
Year 2025 : $91,816,667
Year 2026 : $60,791,667
Year 2027 : $27,516,667
Year 2028 : $21,100,000

Farm Players Salaries

Spencer Martin $120,000 (3)
Luke Tuch $91,250 (2)
Adam Engstrom $89,667 (3)
David Goyette $89,167 (3)
Thomas Bordeleau $87,413 (1)
Noah Laba $87,000 (2)
Ethan Cardwell $86,750 (1)
Jordan Dumais $86,000 (3)
Owen Beck $85,333 (3)
Marshall Warren $82,500 (2)
Artem Grushnikov $81,417 (3)
Jack Rathbone $80,000 (2)
Jack Ahcan $77,500 (1)
Jaret Anderson-Dolan $77,500 (1)
Tobias Bjornfot $77,500 (2)
Kyle Capobianco $77,500 (1)
Matthew Phillips $77,500 (2)
Calen Addison $77,500 (1)
Zach Sawchenko $77,500 (1)
Tanner Dickinson $77,500 (1)
Matt Kiersted $77,500 (1)
Nick Abruzzese $77,500 (1)
Ozzy Wiesblatt $77,500 (2)
Cross Hanas $77,500 (1)
Ethan Frisch $77,500 (1)
Kai Uchacz $77,500 (1)
Roby Jarventie $77,500 (1)
Nikolai Knyzhov $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,306,496
Year 2026 : $1,124,834
Year 2027 : $551,584
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,248,996
Year 2026 : $1,124,834
Year 2027 : $551,584
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - $85 - 5 836 - 97,27%
Level 2: 5000 - $75 - 3 470 - 69,40%
Level 3: 2000 - $55 - 1 264 - 63,19%
Level 4: 4000 - $40 - 2 042 - 51,04%
Luxury : 1000 - $150 - 988 - 98,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 562 - 78,09%
Farm Level 2: 1000 - $15 - 944 - 94,40%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %13 599 - 75,55%
Average Income per Game$1,572,935
Year to Date Revenue$42,469,240
Farm
Home Games Left14
Average Attendance - %2 506 - 83,53%
Average Income per Game$102,552
Year to Date Revenue$2,768,896

Expense

Pro Players Total Salaries$95,691,667
Farm Players Total Salaries$680,834
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,849,174
Farm Year To Date Expenses$504,367
Pro Salary Cap To Date$60,454,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,021,087
Farm Estimated Season Revenue$1,435,724
Pro Remaining Season Days50
Pro Expenses Per Days$679,519
Pro Estimated Expenses$33,975,950
Farm Remaining Season Days50
Farm Expenses Per Days$5,217
Farm Estimated Expenses$260,850
Estimated Season Expenses$34,236,800
Season Salary Cap$92,551,667
Estimate Under Maximum Salary Cap of $96,500,000$3,948,333
Estimate Over Minimum Salary Cap of $71,300,000 $21,251,667
Current Bank Account$32,888,085
Projected Bank Account$22,108,096

Pro Players Salaries

Mitch Marner $12,000,000 (5)
Miro Heiskanen $8,450,000 (4)
Jake Sanderson $8,050,000 (4)
Joshua Norris $7,950,000 (2)
Martin Necas $6,500,000 (1)
Darcy Kuemper $5,250,000 (1)
Nikita Zadorov $5,000,000 (4)
Artturi Lehkonen $4,500,000 (2)
Ryan O'Reilly $4,500,000 (2)
Filip Forsberg $4,250,000 (2)
Brian Dumoulin $4,000,000 (3)
Jamie Benn (Out of Payroll) $4,000,000 (1)
Joseph Woll $3,666,667 (3)
Valeri Nichushkin $3,062,500 (2)
Zach Whitecloud $2,750,000 (2)
Frederick Gaudreau $2,100,000 (3)
William Carrier $2,000,000 (4)
Nicolas Deslauriers $1,750,000 (1)
Michael Kesselring $1,400,000 (1)
Parker Wotherspoon $1,000,000 (2)
Jan Rutta $1,000,000 (1)
Leo Carlsson $950,000 (1)
Jansen Harkins $787,500 (1)
Cal Petersen (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
Daniel Sprong $0 (0)
Alexander Nylander $0 (0)
Total Pro Players26
Salary Commitment
Year 2025 : $95,691,667
Year 2026 : $73,279,167
Year 2027 : $45,266,667
Year 2028 : $35,500,000
Salary Average Commitment
Year 2025 : $90,816,667
Year 2026 : $68,404,167
Year 2027 : $42,441,667
Year 2028 : $34,075,000
Salary Cap with 1 Way Contract
Year 2025 : $95,691,667
Year 2026 : $73,279,167
Year 2027 : $45,266,667
Year 2028 : $35,500,000

Farm Players Salaries

Liam O'Brien $100,000 (2)
Ryan McAllister $89,667 (1)
Maxim Groshev $86,750 (1)
Caedan Bankier $86,750 (1)
Ryan Tverberg $85,167 (1)
Sammy Walker $77,500 (1)
William Trudeau $77,500 (1)
Riley Stillman $77,500 (2)
Jack Becker $0 (0)
William Villeneuve $0 (0)
Brett Murray $0 (0)
Zach Solow $0 (0)
Shawn Element $0 (0)
Grigori Denisenko $0 (0)
Total Farm Players14
Salary Commitment
Year 2025 : $680,834
Year 2026 : $177,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $680,834
Year 2026 : $177,500
Year 2027 : $0
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $110 - 4 335 - 72,25%
Level 2: 5000 - $65 - 4 575 - 91,50%
Level 3: 2000 - $45 - 1 449 - 72,47%
Level 4: 4000 - $22 - 3 711 - 92,78%
Luxury : 1000 - $225 - 692 - 69,19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 969 - 98,45%
Farm Level 2: 1000 - $12 - 978 - 97,83%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14 762 - 82,01%
Average Income per Game$1,604,376
Year to Date Revenue$43,318,160
Farm
Home Games Left14
Average Attendance - %2 947 - 98,24%
Average Income per Game$90,836
Year to Date Revenue$2,452,569

Expense

Pro Players Total Salaries$83,891,666
Farm Players Total Salaries$2,413,350
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,522,359
Farm Year To Date Expenses$1,501,608
Pro Salary Cap To Date$54,522,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,461,268
Farm Estimated Season Revenue$1,271,702
Pro Remaining Season Days50
Pro Expenses Per Days$596,596
Pro Estimated Expenses$29,829,800
Farm Remaining Season Days50
Farm Expenses Per Days$17,418
Farm Estimated Expenses$870,900
Estimated Season Expenses$30,700,700
Season Salary Cap$84,776,666
Estimate Under Maximum Salary Cap of $96,500,000$11,723,334
Estimate Over Minimum Salary Cap of $71,300,000 $13,476,666
Current Bank Account$42,202,783
Projected Bank Account$35,235,053

Pro Players Salaries

Mikhail Sergachev $8,500,000 (3)
Nikolaj Ehlers $8,500,000 (5)
Jesper Bratt $7,875,000 (3)
Andrei Svechnikov $7,750,000 (1)
Cam Fowler $6,500,000 (1)
Hampus Lindholm $6,500,000 (2)
Alexander Romanov $6,250,000 (5)
Jordan Binnington $6,000,000 (1)
Nick Schmaltz $5,850,000 (1)
Kaapo Kakko $4,525,000 (3)
Alex Iafallo $3,666,666 (3)
Braden Schneider $2,200,000 (1)
Pyotr Kochetkov $2,000,000 (2)
Mattias Janmark $1,450,000 (2)
Ty Emberson $1,300,000 (2)
Connor Bedard $950,000 (1)
Michael McCarron $900,000 (1)
Zemgus Girgensons $850,000 (2)
Nathan Walker $775,000 (1)
Derek Ryan $775,000 (1)
Nico Sturm $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $83,891,666
Year 2026 : $51,416,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000
Salary Average Commitment
Year 2025 : $55,941,666
Year 2026 : $30,791,666
Year 2027 : $24,491,666
Year 2028 : $14,750,000
Salary Cap with 1 Way Contract
Year 2025 : $83,891,666
Year 2026 : $51,416,666
Year 2027 : $39,316,666
Year 2028 : $14,750,000

Farm Players Salaries

Yaroslav Askarov $177,500 (1)
Drew Helleson $110,000 (2)
Ben Hutton $97,500 (1)
Sam Dickinson $94,250 (3)
Carter George $87,500 (3)
Cade Webber $87,500 (2)
Logan Morrison $87,000 (2)
Ville Ottavainen $86,800 (1)
Gavin Hayes $86,500 (3)
Jesper Vikman $85,800 (1)
Travis Dermott $85,000 (1)
Lucas Ciona $83,000 (1)
Spencer Stastney $82,500 (1)
Kyle Criscuolo $77,500 (1)
Curtis McKenzie $77,500 (1)
A.J. Greer $77,500 (1)
Trevor Carrick $77,500 (1)
Brian Pinho $77,500 (1)
Jakub Vrana $77,500 (1)
Justin Dowling $77,500 (2)
Jonas Rondbjerg $77,500 (1)
Josiah Didier $77,500 (1)
Brandon Hickey $77,500 (1)
Linus Karlsson $77,500 (1)
Gerry Mayhew $77,500 (1)
Max Szuber $77,500 (1)
Kyle Mayhew $77,500 (1)
Matthew Highmore $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,413,350
Year 2026 : $630,250
Year 2027 : $268,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,178,350
Year 2026 : $630,250
Year 2027 : $268,250
Year 2028 : $0

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - $100 - 5 656 - 94,26%
Level 2: 5000 - $60 - 4 714 - 94,28%
Level 3: 2000 - $35 - 1 903 - 95,14%
Level 4: 4000 - $20 - 3 881 - 97,02%
Luxury : 1000 - $200 - 941 - 94,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 591 - 79,56%
Farm Level 2: 1000 - $15 - 945 - 94,50%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 094 - 94,97%
Average Income per Game$1,759,318
Year to Date Revenue$49,260,911
Farm
Home Games Left14
Average Attendance - %2 536 - 84,54%
Average Income per Game$104,105
Year to Date Revenue$2,810,833

Expense

Pro Players Total Salaries$92,931,667
Farm Players Total Salaries$1,247,583
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,843,206
Farm Year To Date Expenses$825,832
Pro Salary Cap To Date$59,843,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,871,137
Farm Estimated Season Revenue$1,457,469
Pro Remaining Season Days50
Pro Expenses Per Days$658,674
Pro Estimated Expenses$32,933,700
Farm Remaining Season Days50
Farm Expenses Per Days$9,208
Farm Estimated Expenses$460,400
Estimated Season Expenses$33,394,100
Season Salary Cap$93,591,667
Estimate Under Maximum Salary Cap of $96,500,000$2,908,333
Estimate Over Minimum Salary Cap of $71,300,000 $22,291,667
Current Bank Account$20,551,467
Projected Bank Account$11,485,973

Pro Players Salaries

Erik Karlsson $11,500,000 (2)
Rasmus Dahlin $11,000,000 (4)
Matthew Tkachuk $9,500,000 (2)
Noah Dobson $9,500,000 (5)
Pierre-Luc Dubois $8,500,000 (2)
Jack Hughes $8,000,000 (3)
Jacob Trouba $8,000,000 (1)
Joel Farabee $5,000,000 (2)
Nick Foligno $4,500,000 (1)
Keegan Kolesar $2,500,000 (3)
Danton Heinen $2,250,000 (1)
Morgan Barron $1,850,000 (2)
Carl Grundstrom $1,800,000 (1)
Arber Xhekaj $1,300,000 (1)
Macklin Celebrini $975,000 (3)
Ian Mitchell $950,000 (1)
Noah Juulsen $900,000 (1)
Logan Stankoven $880,000 (1)
Vyacheslav Peksa $851,667 (3)
Dustin Wolf $850,000 (1)
Nick Grabko $775,000 (1)
Jakob Pelletier $775,000 (3)
John Leonard $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $92,931,667
Year 2026 : $69,951,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000
Salary Average Commitment
Year 2025 : $81,331,667
Year 2026 : $58,351,667
Year 2027 : $26,301,667
Year 2028 : $20,500,000
Salary Cap with 1 Way Contract
Year 2025 : $92,931,667
Year 2026 : $69,951,667
Year 2027 : $33,601,667
Year 2028 : $20,500,000

Farm Players Salaries

Kieffer Bellows $95,000 (1)
Nikita Alexandrov $92,500 (1)
Jacob Moverare $92,500 (1)
Harrison Brunicke $87,500 (3)
Miko Matikka $87,000 (3)
Kale Clague $85,000 (1)
Kaedan Korczak $82,500 (1)
Roman Schmidt $80,583 (3)
Sean Farrell $80,000 (1)
Nolan Maier $77,500 (1)
Zac Funk $77,500 (1)
Tyce Thompson $77,500 (1)
William Wallinder $77,500 (1)
Arshdeep Bains $77,500 (2)
Oskar Olausson $77,500 (1)
Jett Woo $0 (0)
Aku Raty $0 (0)
Cameron Crotty $0 (0)
Francesco Pinelli $0 (0)
Jacob Melanson $0 (0)
Daylan Kuefler $0 (0)
Domenick Fensore $0 (0)
Ben McCartney $0 (0)
Total Farm Players23
Salary Commitment
Year 2025 : $1,247,583
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,190,083
Year 2026 : $332,583
Year 2027 : $255,083
Year 2028 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - $80 - 5 766 - 96,10%
Level 2: 5000 - $50 - 4 799 - 95,98%
Level 3: 2000 - $25 - 1 993 - 99,66%
Level 4: 4000 - $10 - 4 000 - 99,99%
Luxury : 1000 - $160 - 957 - 95,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 932 - 96,62%
Farm Level 2: 1000 - $10 - 988 - 98,82%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 515 - 97,31%
Average Income per Game$1,406,912
Year to Date Revenue$37,986,618
Farm
Home Games Left14
Average Attendance - %2 921 - 97,35%
Average Income per Game$86,705
Year to Date Revenue$2,341,028

Expense

Pro Players Total Salaries$84,812,500
Farm Players Total Salaries$1,818,749
Coaches Total Salaries$666,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,042,105
Farm Year To Date Expenses$1,180,697
Pro Salary Cap To Date$55,042,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,696,765
Farm Estimated Season Revenue$1,213,866
Pro Remaining Season Days50
Pro Expenses Per Days$601,496
Pro Estimated Expenses$30,074,800
Farm Remaining Season Days50
Farm Expenses Per Days$13,273
Farm Estimated Expenses$663,650
Estimated Season Expenses$30,738,450
Season Salary Cap$85,478,500
Estimate Under Maximum Salary Cap of $96,500,000$11,021,500
Estimate Over Minimum Salary Cap of $71,300,000 $14,178,500
Current Bank Account$8,153,753
Projected Bank Account($1,674,066)

Pro Players Salaries

Sebastian Aho $9,750,000 (4)
Lucas Raymond $8,075,000 (4)
Chris Kreider $6,500,000 (2)
Mattias Ekholm $6,250,000 (1)
Travis Sanheim $6,250,000 (2)
Alexander Wennberg $5,000,000 (1)
Marco Rossi $5,000,000 (3)
Pius Suter $4,125,000 (2)
Brent Burns $3,800,000 (1)
Tyson Foerster $3,750,000 (2)
Kirby Dach $3,362,500 (1)
Dan Vladar $3,350,000 (2)
Shayne Gostisbehere $3,200,000 (2)
Nils Hoglander $3,000,000 (3)
Alex Newhook $2,900,000 (2)
Semyon Varlamov $2,750,000 (2)
Martin Fehervary $2,675,000 (1)
Peyton Krebs $1,450,000 (1)
Cole Smith $1,000,000 (1)
Vasily Podkolzin $1,000,000 (1)
Philippe Myers $850,000 (2)
Devin Cooley $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,812,500
Year 2026 : $59,500,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Average Commitment
Year 2025 : $77,433,333
Year 2026 : $57,925,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000
Salary Cap with 1 Way Contract
Year 2025 : $84,812,500
Year 2026 : $59,500,000
Year 2027 : $25,825,000
Year 2028 : $17,825,000

Farm Players Salaries

Ben Steeves $95,000 (2)
Ivan Miroshnichenko $95,000 (1)
Seamus Casey $95,000 (3)
Drew Commesso $92,500 (1)
David Reinbacher $91,833 (2)
Sebastian Cossa $86,333 (1)
Elias Pettersson2 $83,833 (3)
Jordan Harris $82,500 (1)
Nico Daws $81,250 (1)
Djibril Toure $80,500 (3)
Sawyer Boulton $80,000 (1)
Lukas Rousek $80,000 (1)
Ryan Gagnier $77,500 (1)
Will Lockwood $77,500 (1)
Joe Fleming $77,500 (1)
Chad Nychuk $77,500 (1)
Pavol Regenda $77,500 (1)
Cavan Fitzgerald $77,500 (1)
Mitchell Stephens $77,500 (1)
Valtteri Puustinen $77,500 (1)
Jackson Cates $77,500 (1)
Wilmer Skoog $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,818,749
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,761,249
Year 2026 : $446,166
Year 2027 : $259,333
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - $105 - 4 748 - 79,13%
Level 2: 5000 - $65 - 4 736 - 94,72%
Level 3: 2000 - $38 - 1 909 - 95,46%
Level 4: 4000 - $23 - 3 853 - 96,33%
Luxury : 1000 - $190 - 949 - 94,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 590 - 79,50%
Farm Level 2: 1000 - $15 - 954 - 95,35%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16 195 - 89,97%
Average Income per Game$1,710,131
Year to Date Revenue$46,173,548
Farm
Home Games Left13
Average Attendance - %2 543 - 84,78%
Average Income per Game$104,226
Year to Date Revenue$2,918,335

Expense

Pro Players Total Salaries$92,801,666
Farm Players Total Salaries$1,946,250
Coaches Total Salaries$830,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$59,998,479
Farm Year To Date Expenses$1,292,307
Pro Salary Cap To Date$59,998,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,941,840
Farm Estimated Season Revenue$1,354,941
Pro Remaining Season Days50
Pro Expenses Per Days$658,955
Pro Estimated Expenses$32,947,750
Farm Remaining Season Days50
Farm Expenses Per Days$14,129
Farm Estimated Expenses$706,450
Estimated Season Expenses$33,654,200
Season Salary Cap$95,131,666
Estimate Under Maximum Salary Cap of $96,500,000$1,368,334
Estimate Over Minimum Salary Cap of $71,300,000 $23,831,666
Current Bank Account$35,684,671
Projected Bank Account$27,327,252

Pro Players Salaries

Nathan MacKinnon $12,600,000 (3)
Mark Scheifele $8,500,000 (4)
Tim Stutzle $8,290,000 (3)
John Carlson $8,000,000 (1)
Christian Dvorak $5,200,000 (1)
Drake Batherson $4,975,000 (1)
Mike Matheson $4,875,000 (1)
Jason Zucker $4,750,000 (2)
Jake Middleton $4,350,000 (4)
Dante Fabbro $4,125,000 (4)
Filip Gustavsson $3,750,000 (1)
Ilya Lyubushkin $3,250,000 (1)
Rickard Rakell $3,000,000 (2)
Connor Brown $3,000,000 (4)
Oliver Bjorkstrand $2,700,000 (1)
Brett Howden $2,500,000 (5)
Simon Edvinsson $1,775,000 (1)
Wyatt Kaiser $1,700,000 (2)
Scott Wedgewood $1,500,000 (1)
Steven Lorentz $1,350,000 (3)
Cutter Gauthier $950,000 (1)
Jiri Kulich $886,666 (2)
Paul Cotter $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $92,801,666
Year 2026 : $55,051,666
Year 2027 : $44,715,000
Year 2028 : $22,475,000
Salary Average Commitment
Year 2025 : $72,851,666
Year 2026 : $41,976,666
Year 2027 : $29,640,000
Year 2028 : $20,000,000
Salary Cap with 1 Way Contract
Year 2025 : $92,801,666
Year 2026 : $55,051,666
Year 2027 : $44,715,000
Year 2028 : $22,475,000

Farm Players Salaries

Oscar Eklind $95,000 (1)
Chris Terry $95,000 (1)
Shai Buium $92,500 (3)
Dennis Gilbert $87,500 (1)
Gage Quinney $85,000 (1)
Austin Poganski $85,000 (1)
Nolan Allan $84,750 (1)
Dylan McIlrath $80,000 (2)
Luke Cavallin $79,000 (1)
Bokondji Imama $77,500 (1)
Andy Welinski $77,500 (1)
Lane Pederson $77,500 (1)
Jake Leschyshyn $77,500 (1)
Roman Ahcan $77,500 (1)
Curtis Hall $77,500 (1)
Chris Driedger $77,500 (1)
Nikita Pavlychev $77,500 (1)
Ryan O'Rourke $77,500 (1)
Hunter Skinner $77,500 (1)
Graham Slaggert $77,500 (1)
Riley Piercey $77,500 (1)
James Stefan $77,500 (1)
Matt Villalta $77,500 (1)
Jack Studnicka $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2025 : $1,946,250
Year 2026 : $172,500
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,826,250
Year 2026 : $172,500
Year 2027 : $92,500
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - $100 - 5 591 - 93,19%
Level 2: 5000 - $60 - 4 719 - 94,39%
Level 3: 2000 - $35 - 1 937 - 96,86%
Level 4: 4000 - $20 - 3 883 - 97,06%
Luxury : 1000 - $200 - 945 - 94,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 605 - 80,26%
Farm Level 2: 1000 - $15 - 966 - 96,64%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 075 - 94,86%
Average Income per Game$1,753,208
Year to Date Revenue$47,336,606
Farm
Home Games Left14
Average Attendance - %2 572 - 85,72%
Average Income per Game$105,313
Year to Date Revenue$2,843,440

Expense

Pro Players Total Salaries$79,139,251
Farm Players Total Salaries$2,221,833
Coaches Total Salaries$1,028,000
Luxury Taxe Total$0
Special Salary Cap Value$2,065,000
Pro Year To Date Expenses$50,965,677
Farm Year To Date Expenses$1,430,249
Pro Salary Cap To Date$50,965,677
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,544,907
Farm Estimated Season Revenue$1,474,376
Pro Remaining Season Days50
Pro Expenses Per Days$564,136
Pro Estimated Expenses$28,206,800
Farm Remaining Season Days50
Farm Expenses Per Days$16,069
Farm Estimated Expenses$803,450
Estimated Season Expenses$29,010,250
Season Salary Cap$82,232,251
Estimate Under Maximum Salary Cap of $96,500,000$14,267,749
Estimate Over Minimum Salary Cap of $71,300,000 $10,932,251
Current Bank Account$61,458,703
Projected Bank Account$58,467,736

Pro Players Salaries

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

Farm Players Salaries

Stephen Halliday $95,000 (2)
Tom Willander $95,000 (3)
Tyson Barrie $95,000 (1)
Rocco Grimaldi $92,500 (1)
Ty Mueller $87,000 (3)
Niko Huuhtanen $86,750 (3)
Jakub Stancl $86,667 (3)
Fabian Lysell $86,333 (1)
Jared Davidson $86,250 (1)
Alex Steeves $85,000 (1)
Bryce McConnell-Barker $83,833 (3)
Reilly Walsh $80,000 (1)
Clark Bishop $77,500 (1)
Austin Watson $77,500 (1)
Tye Felhaber $77,500 (1)
Raphael Lavoie $77,500 (1)
Gabriel Fortier $77,500 (1)
Magnus Hellberg $77,500 (1)
Jonathan Gruden $77,500 (1)
Ilya Solovyov $77,500 (2)
Hugh McGing $77,500 (1)
Oscar Dansk $77,500 (1)
Luke Toporowski $77,500 (1)
Sam Morton $77,500 (1)
Charlie Wright $77,500 (1)
Max Wanner $77,500 (1)
Patrick Brown $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,221,833
Year 2026 : $611,750
Year 2027 : $439,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,106,833
Year 2026 : $611,750
Year 2027 : $439,250
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 5 806 - 96,77%
Level 2: 5000 - $60 - 4 780 - 95,60%
Level 3: 2000 - $35 - 1 930 - 96,51%
Level 4: 4000 - $20 - 3 854 - 96,34%
Luxury : 1000 - $180 - 955 - 95,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 577 - 78,84%
Farm Level 2: 1000 - $15 - 943 - 94,31%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 326 - 96,26%
Average Income per Game$1,634,492
Year to Date Revenue$44,131,296
Farm
Home Games Left14
Average Attendance - %2 520 - 83,99%
Average Income per Game$103,303
Year to Date Revenue$2,789,177

Expense

Pro Players Total Salaries$90,767,857
Farm Players Total Salaries$1,797,750
Coaches Total Salaries$810,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,381,826
Farm Year To Date Expenses$1,206,294
Pro Salary Cap To Date$57,871,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,882,894
Farm Estimated Season Revenue$1,446,240
Pro Remaining Season Days50
Pro Expenses Per Days$644,492
Pro Estimated Expenses$32,224,600
Farm Remaining Season Days50
Farm Expenses Per Days$13,083
Farm Estimated Expenses$654,150
Estimated Season Expenses$32,878,750
Season Salary Cap$90,790,357
Estimate Under Maximum Salary Cap of $96,500,000$5,709,643
Estimate Over Minimum Salary Cap of $71,300,000 $19,490,357
Current Bank Account$30,227,155
Projected Bank Account$21,677,539

Pro Players Salaries

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

Farm Players Salaries

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

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 715 - 95,26%
Level 2: 5000 - $65 - 4 806 - 96,11%
Level 3: 2000 - $40 - 1 907 - 95,33%
Level 4: 4000 - $25 - 3 777 - 94,42%
Luxury : 1000 - $195 - 956 - 95,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 950 - 97,50%
Farm Level 2: 1000 - $12 - 976 - 97,58%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 161 - 95,34%
Average Income per Game$1,806,594
Year to Date Revenue$50,584,626
Farm
Home Games Left14
Average Attendance - %2 926 - 97,53%
Average Income per Game$104,614
Year to Date Revenue$2,824,580

Expense

Pro Players Total Salaries$86,375,002
Farm Players Total Salaries$2,393,834
Coaches Total Salaries$800,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,249,396
Farm Year To Date Expenses$1,577,972
Pro Salary Cap To Date$56,249,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,485,719
Farm Estimated Season Revenue$1,464,597
Pro Remaining Season Days50
Pro Expenses Per Days$613,387
Pro Estimated Expenses$30,669,350
Farm Remaining Season Days50
Farm Expenses Per Days$17,381
Farm Estimated Expenses$869,050
Estimated Season Expenses$31,538,400
Season Salary Cap$87,175,252
Estimate Under Maximum Salary Cap of $96,500,000$9,324,748
Estimate Over Minimum Salary Cap of $71,300,000 $15,875,252
Current Bank Account$16,712,116
Projected Bank Account$10,124,032

Pro Players Salaries

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

Farm Players Salaries

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

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - $100 - 5 751 - 95,85%
Level 2: 5000 - $60 - 4 837 - 96,73%
Level 3: 2000 - $35 - 1 928 - 96,40%
Level 4: 4000 - $20 - 3 913 - 97,83%
Luxury : 1000 - $200 - 944 - 94,40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,45%
Farm Level 2: 1000 - $15 - 957 - 95,69%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 372 - 96,51%
Average Income per Game$1,787,712
Year to Date Revenue$48,268,228
Farm
Home Games Left14
Average Attendance - %2 546 - 84,86%
Average Income per Game$104,256
Year to Date Revenue$2,814,909

Expense

Pro Players Total Salaries$91,547,023
Farm Players Total Salaries$2,459,306
Coaches Total Salaries$1,332,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,867,025
Farm Year To Date Expenses$1,498,122
Pro Salary Cap To Date$59,374,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,027,970
Farm Estimated Season Revenue$1,459,582
Pro Remaining Season Days50
Pro Expenses Per Days$653,641
Pro Estimated Expenses$32,682,050
Farm Remaining Season Days50
Farm Expenses Per Days$17,759
Farm Estimated Expenses$887,950
Estimated Season Expenses$33,570,000
Season Salary Cap$91,879,523
Estimate Under Maximum Salary Cap of $96,500,000$4,620,477
Estimate Over Minimum Salary Cap of $71,300,000 $20,579,523
Current Bank Account$37,083,906
Projected Bank Account$30,001,458

Pro Players Salaries

Sam Reinhart $8,625,000 (4)
Roope Hintz $8,450,000 (2)
Kyle Connor $7,142,857 (1)
Nazem Kadri $7,000,000 (1)
Josh Morrissey $6,250,000 (2)
Chandler Stephenson $6,250,000 (4)
Dylan Samberg $5,750,000 (3)
Claude Giroux $4,750,000 (1)
Rasmus Andersson $4,550,000 (1)
Nick Jensen $4,050,000 (1)
Frederik Andersen $3,500,000 (1)
Warren Foegele $3,500,000 (2)
Erik Haula $3,150,000 (1)
Nicolas Roy $3,000,000 (2)
Anthony Stolarz $2,500,000 (1)
Cody Glass $2,500,000 (2)
Conor Garland $2,475,000 (1)
Jeremy Lauzon $2,000,000 (1)
Nicholas Robertson $1,825,000 (1)
Connor Clifton $1,666,666 (1)
Jack Johnson (Out of Payroll) $1,000,000 (1)
Jet Greaves $812,500 (1)
Mark Jankowski $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $91,547,023
Year 2026 : $44,325,000
Year 2027 : $20,625,000
Year 2028 : $14,875,000
Salary Average Commitment
Year 2025 : $80,913,690
Year 2026 : $38,441,667
Year 2027 : $20,625,000
Year 2028 : $14,875,000
Salary Cap with 1 Way Contract
Year 2025 : $91,547,023
Year 2026 : $44,325,000
Year 2027 : $20,625,000
Year 2028 : $14,875,000

Farm Players Salaries

Declan Chisholm $160,000 (2)
Benjamin Kindel $97,500 (3)
Tyler Motte $95,000 (1)
Sam Rinzel $94,167 (2)
Axel Sandin-Pellika $91,833 (3)
Zac Jones $90,000 (1)
Jaroslav Chmelar $86,750 (3)
Yegor Sidorov $86,500 (3)
Thomas Milic $84,167 (2)
Michael Buchinger $83,833 (3)
Brett Harrison $83,667 (1)
Domenic DiVincentiis $83,056 (3)
Ryan Winterton $82,833 (1)
Donavan Houle $77,500 (1)
Tyler Inamoto $77,500 (1)
Trent Miner $77,500 (2)
Ryder Korczak $77,500 (1)
Roni Hirvonen $77,500 (1)
Trevor Janicke $77,500 (1)
Jason Polin $77,500 (1)
Atley Calvert $77,500 (1)
Dylan Ferguson $77,500 (1)
Jeff Malott $77,500 (1)
Robert Bortuzzo $77,500 (1)
Sheldon Dries $77,500 (1)
Reece Newkirk $77,500 (1)
Gustav Olofsson $77,500 (1)
Jordan Oesterle $77,500 (1)
Ilya Nikolaev $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2025 : $2,459,306
Year 2026 : $945,306
Year 2027 : $529,472
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,286,806
Year 2026 : $945,306
Year 2027 : $529,472
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - $130 - 3 762 - 62,70%
Level 2: 5000 - $85 - 3 011 - 60,21%
Level 3: 2000 - $50 - 1 323 - 66,14%
Level 4: 4000 - $25 - 3 782 - 94,54%
Luxury : 1000 - $250 - 640 - 64,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,47%
Farm Level 2: 1000 - $15 - 966 - 96,59%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %12 518 - 69,54%
Average Income per Game$1,587,947
Year to Date Revenue$44,462,513
Farm
Home Games Left14
Average Attendance - %2 555 - 85,18%
Average Income per Game$104,477
Year to Date Revenue$2,820,882

Expense

Pro Players Total Salaries$74,355,714
Farm Players Total Salaries$2,327,874
Coaches Total Salaries$940,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$50,363,948
Farm Year To Date Expenses$1,491,626
Pro Salary Cap To Date$50,363,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,643,310
Farm Estimated Season Revenue$1,462,680
Pro Remaining Season Days50
Pro Expenses Per Days$529,829
Pro Estimated Expenses$26,491,450
Farm Remaining Season Days50
Farm Expenses Per Days$16,816
Farm Estimated Expenses$840,800
Estimated Season Expenses$27,332,250
Season Salary Cap$80,045,714
Estimate Under Maximum Salary Cap of $96,500,000$16,454,286
Estimate Over Minimum Salary Cap of $71,300,000 $8,745,714
Current Bank Account$14,607,361
Projected Bank Account$9,381,101

Pro Players Salaries

Jakob Chychrun $9,000,000 (4)
Brady Tkachuk $8,205,714 (2)
Owen Tippett $6,150,000 (4)
Brett Pesce $5,500,000 (4)
Tristan Jarry $5,375,000 (3)
Dylan DeMelo $4,900,000 (3)
Mason Marchment $4,500,000 (1)
Joonas Korpisalo $4,000,000 (2)
Mathew Dumba $3,750,000 (1)
Justin Holl $3,400,000 (1)
Matias Maccelli $3,300,000 (1)
Mason Lohrei $3,200,000 (2)
Nick Perbix $2,750,000 (2)
Brett Leason $1,750,000 (1)
Nick Bjugstad $1,750,000 (2)
Taylor Raddysh $1,500,000 (2)
Maxim Tsyplakov $950,000 (1)
Brock McGinn $950,000 (1)
Calvin de Haan $950,000 (1)
Fedor Svechkov $925,000 (1)
Kailer Yamamoto $775,000 (1)
Nikke Kokko $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $74,355,714
Year 2026 : $52,330,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000
Salary Average Commitment
Year 2025 : $74,355,714
Year 2026 : $52,330,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000
Salary Cap with 1 Way Contract
Year 2025 : $74,355,714
Year 2026 : $52,330,714
Year 2027 : $30,925,000
Year 2028 : $20,650,000

Farm Players Salaries

Juuso Valimaki $200,000 (1)
Kaapo Kahkonen $115,000 (1)
Ross Johnston $110,000 (1)
Tristan Broz $92,500 (3)
Kevin Korchinski $91,833 (1)
Samuel Honzek $91,833 (3)
Owen Pickering $88,667 (3)
Dylan Duke $86,750 (3)
Chase Stillman $86,333 (1)
Coulson Pitre $86,000 (3)
Kaleb Lawrence $85,250 (3)
Jake Furlong $84,167 (3)
Oskar Pettersson $83,500 (2)
Donovan Sebrango $82,833 (1)
Antti Tuomisto $81,375 (1)
Parker Ford $81,250 (2)
Benoit-Olivier Groulx $81,250 (2)
Luke Prokop $79,333 (3)
Matthew Sop $77,500 (1)
Kyle MacLean $77,500 (2)
Arthur Kaliyev (Out of Payroll) $77,500 (1)
Alex Barre-Boulet $77,500 (1)
Isaac Poulter $77,500 (1)
William Dufour $77,500 (1)
Henrik Rybinski $77,500 (1)
Gleb Veremyev $77,500 (1)
Cole Krygier $77,500 (1)
Dino Kambeitz $0 (0)
Isaac Ratcliffe $0 (0)
Daniel Torgersson $0 (0)
Total Farm Players30
Salary Commitment
Year 2025 : $2,405,374
Year 2026 : $1,018,000
Year 2027 : $694,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,250,374
Year 2026 : $1,018,000
Year 2027 : $694,500
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5 705 - 95,08%
Level 2: 5000 - $62 - 4 733 - 94,67%
Level 3: 2000 - $50 - 1 315 - 65,73%
Level 4: 4000 - $25 - 3 755 - 93,87%
Luxury : 1000 - $186 - 966 - 96,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 944 - 97,19%
Farm Level 2: 1000 - $13 - 966 - 96,65%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16 474 - 91,52%
Average Income per Game$1,792,927
Year to Date Revenue$50,201,948
Farm
Home Games Left13
Average Attendance - %2 910 - 97,01%
Average Income per Game$105,612
Year to Date Revenue$2,957,148

Expense

Pro Players Total Salaries$94,038,421
Farm Players Total Salaries$2,260,028
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,756,160
Farm Year To Date Expenses$1,493,781
Pro Salary Cap To Date$61,639,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,308,047
Farm Estimated Season Revenue$1,372,962
Pro Remaining Season Days50
Pro Expenses Per Days$672,003
Pro Estimated Expenses$33,600,150
Farm Remaining Season Days50
Farm Expenses Per Days$16,380
Farm Estimated Expenses$819,000
Estimated Season Expenses$34,419,150
Season Salary Cap$95,490,421
Estimate Under Maximum Salary Cap of $96,500,000$1,009,579
Estimate Over Minimum Salary Cap of $71,300,000 $24,190,421
Current Bank Account$5,655,077
Projected Bank Account($4,083,064)

Pro Players Salaries

Igor Shesterkin $11,500,000 (4)
Ivan Provorov $8,500,000 (4)
Victor Hedman $8,000,000 (4)
Seth Jarvis $7,420,087 (3)
Filip Hronek $7,250,000 (3)
Clayton Keller $7,150,000 (3)
Anze Kopitar $7,000,000 (1)
Zach Hyman $5,500,000 (1)
Rasmus Sandin $4,600,000 (3)
Phillip Danault $4,500,000 (1)
Fabian Zetterlund $4,275,000 (3)
Aliaksei Protas $3,375,000 (4)
Cam Talbot $2,500,000 (1)
David Kampf $2,400,000 (2)
Sam Steel $2,100,000 (2)
Derek Forbort $2,000,000 (1)
Bobby McMann $1,350,000 (1)
Connor Dewar $1,100,000 (1)
Shakir Mukhamadullin $1,000,000 (1)
Shane Wright $886,667 (2)
Olen Zellweger $844,167 (1)
Nikita Nesterenko $787,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Average Commitment
Year 2025 : $95,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000
Salary Cap with 1 Way Contract
Year 2025 : $94,038,421
Year 2026 : $68,244,254
Year 2027 : $62,070,087
Year 2028 : $31,375,000

Farm Players Salaries

Ryan Reaves $135,000 (1)
Massimo Rizzo $92,500 (2)
Jack Peart $92,500 (3)
Eduard Sale $91,833 (3)
Georgi Romanov $91,000 (1)
Jesse Pulkkinen $88,083 (3)
Tristan Luneau $86,500 (3)
Alexis Gendron $86,000 (1)
Dylan Roobroeck $85,000 (3)
Isaiah George $83,833 (3)
Ryan Mast $83,056 (3)
Braeden Kressler $80,056 (3)
Jorian Donovan $79,667 (3)
Pierrick Dube $77,500 (1)
Josiah Slavin $77,500 (1)
Billy Sweezey $77,500 (1)
Mackenzie Entwistle $77,500 (2)
Samuel Fagemo $77,500 (1)
Ty Glover $77,500 (1)
Ben Gaudreau $77,500 (1)
Robert Mastrosimone $77,500 (1)
Sebastian Aho2 $77,500 (2)
Milo Roelens $77,500 (1)
Alex Doucet $77,500 (1)
Kevin Mandolese $77,500 (1)
Mads Sogaard $77,500 (1)
Declan Carlile $77,500 (1)
Jakub Lauko $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,260,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,145,028
Year 2026 : $1,018,028
Year 2027 : $770,528
Year 2028 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - $90 - 5 753 - 95,88%
Level 2: 5000 - $55 - 4 808 - 96,16%
Level 3: 2000 - $33 - 1 967 - 98,35%
Level 4: 4000 - $18 - 3 931 - 98,28%
Luxury : 1000 - $180 - 956 - 95,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 622 - 81,11%
Farm Level 2: 1000 - $15 - 963 - 96,29%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 415 - 96,75%
Average Income per Game$1,624,028
Year to Date Revenue$43,848,751
Farm
Home Games Left14
Average Attendance - %2 585 - 86,17%
Average Income per Game$106,113
Year to Date Revenue$2,865,045

Expense

Pro Players Total Salaries$85,182,143
Farm Players Total Salaries$2,370,001
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,425,786
Farm Year To Date Expenses$1,516,695
Pro Salary Cap To Date$55,425,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,736,389
Farm Estimated Season Revenue$1,485,579
Pro Remaining Season Days50
Pro Expenses Per Days$604,100
Pro Estimated Expenses$30,205,000
Farm Remaining Season Days50
Farm Expenses Per Days$17,113
Farm Estimated Expenses$855,650
Estimated Season Expenses$31,060,650
Season Salary Cap$85,842,143
Estimate Under Maximum Salary Cap of $96,500,000$10,657,857
Estimate Over Minimum Salary Cap of $71,300,000 $14,542,143
Current Bank Account$1,812,528
Projected Bank Account($5,026,154)

Pro Players Salaries

Dougie Hamilton $9,000,000 (1)
Ilya Sorokin $8,250,000 (4)
Steven Stamkos $8,000,000 (3)
Brock Nelson $7,500,000 (3)
Brad Marchand $5,250,000 (4)
Jared McCann $5,000,000 (1)
Artem Zub $4,600,000 (2)
Ryan Lindgren $4,500,000 (4)
Mikey Anderson $4,125,000 (3)
Ryan Hartman $4,000,000 (2)
Nick Paul $3,150,000 (4)
Alexander Kerfoot $3,000,000 (1)
Ian Cole $3,000,000 (1)
Colton Sissons $2,857,143 (1)
Brendan Gallagher $2,500,000 (1)
Casey Cizikas $2,500,000 (1)
Eric Robinson $1,700,000 (4)
Jonas Johansson $1,250,000 (2)
Philipp Kurashev $1,200,000 (1)
Jeff Petry $1,075,000 (1)
Tanner Pearson $1,000,000 (1)
Haydn Fleury $950,000 (2)
Rodrigo Abols $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $85,182,143
Year 2026 : $53,275,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000
Salary Average Commitment
Year 2025 : $78,297,143
Year 2026 : $48,450,000
Year 2027 : $41,550,000
Year 2028 : $21,925,000
Salary Cap with 1 Way Contract
Year 2025 : $85,182,143
Year 2026 : $53,275,000
Year 2027 : $42,475,000
Year 2028 : $22,850,000

Farm Players Salaries

Tye Kartye $125,000 (2)
Devin Shore $95,000 (1)
Kevin Rooney $95,000 (1)
Roland McKeown $95,000 (1)
Oliver Moore $94,167 (2)
Logan Shaw $92,500 (1)
Nate Danielson $91,833 (3)
Justin Kirkland $90,000 (1)
Noah Ostlund $88,667 (3)
Dennis Hildeby $84,167 (3)
Danila Klimovich $83,333 (1)
Fabian Wagner $83,056 (3)
Oskar Back $82,500 (2)
Ben Hemmerling $82,111 (3)
Jack Matier $80,167 (1)
Mark Friedman $77,500 (1)
Jonah Gadjovich $77,500 (1)
Ben Jones $77,500 (1)
Jaxon Castor $77,500 (1)
Xavier Bourgault $77,500 (1)
Joseph Cecconi $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Aidan Fulp $77,500 (1)
Anton Malmstrom $77,500 (1)
Alexander Petrovic $77,500 (1)
Phil Kemp $77,500 (1)
Adam Scheel $77,500 (1)
Vinni Lettieri $77,500 (1)
Keean Washkurak $0 (0)
Brandon Gignac $0 (0)
Filip Engaras $0 (0)
Alex Swetlikoff $0 (0)
Jake Massie $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $2,370,001
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,356,668
Year 2026 : $731,501
Year 2027 : $429,834
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 694 - 94,90%
Level 2: 5000 - $60 - 4 821 - 96,42%
Level 3: 2000 - $35 - 1 935 - 96,75%
Level 4: 4000 - $20 - 3 874 - 96,85%
Luxury : 1000 - $200 - 958 - 95,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 612 - 80,61%
Farm Level 2: 1000 - $15 - 958 - 95,75%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17 281 - 96,01%
Average Income per Game$1,781,057
Year to Date Revenue$48,088,552
Farm
Home Games Left14
Average Attendance - %2 570 - 85,65%
Average Income per Game$105,472
Year to Date Revenue$2,847,748

Expense

Pro Players Total Salaries$80,101,190
Farm Players Total Salaries$1,985,417
Coaches Total Salaries$847,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,413,844
Farm Year To Date Expenses$1,288,666
Pro Salary Cap To Date$52,413,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,934,805
Farm Estimated Season Revenue$1,476,610
Pro Remaining Season Days50
Pro Expenses Per Days$569,515
Pro Estimated Expenses$28,475,750
Farm Remaining Season Days50
Farm Expenses Per Days$14,524
Farm Estimated Expenses$726,200
Estimated Season Expenses$29,201,950
Season Salary Cap$80,948,190
Estimate Under Maximum Salary Cap of $96,500,000$15,551,810
Estimate Over Minimum Salary Cap of $71,300,000 $9,648,190
Current Bank Account$54,021,580
Projected Bank Account$51,231,045

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (2)
Robert Thomas $7,950,000 (2)
K'Andre Miller $7,500,000 (4)
Shea Theodore $7,425,000 (4)
Brandon Montour $7,142,857 (3)
Mason McTavish $6,250,000 (1)
Ukko-Pekka Luukkonen $4,750,000 (3)
Petr Mrazek $4,250,000 (1)
Boone Jenner $3,750,000 (1)
Ridly Greig $3,250,000 (4)
Brett Kulak $2,750,000 (1)
Brandon Tanev $2,500,000 (3)
Joseph Veleno $2,275,000 (1)
Conor Sheary $2,000,000 (1)
Kasperi Kapanen $1,300,000 (1)
Oliver Kapanen $1,208,333 (3)
Leevi Merilainen $1,050,000 (1)
Zach Benson $950,000 (2)
Oliver Wahlstrom $925,000 (1)
Eric Comrie $825,000 (1)
Andreas Englund $775,000 (1)
Jeremy Davies $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,101,190
Year 2026 : $53,951,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $80,276,190
Year 2026 : $54,126,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $80,101,190
Year 2026 : $53,951,190
Year 2027 : $33,776,190
Year 2028 : $18,175,000

Farm Players Salaries

Lukas Reichel $120,000 (1)
Zeev Buium $96,667 (2)
Corson Ceulemans $92,500 (1)
Chase Wheatcroft $91,583 (1)
Samuel Hlavaj $87,500 (2)
Matej Blumel $87,500 (1)
Lleyton Roed $87,000 (2)
Angus Booth $82,667 (3)
Lukas Cormier $77,500 (1)
Garrett Pilon $77,500 (1)
Carsen Twarynski $77,500 (1)
Taylor Ward $77,500 (1)
Jean-Luc Foudy $77,500 (1)
Carson Meyer $77,500 (2)
Noel Hoefenmayer $77,500 (1)
Hardy Haman Aktell $77,500 (1)
Riley Bezeau $77,500 (1)
Dylan Wells $77,500 (1)
Judd Caulfield $77,500 (1)
Kevin Wall $77,500 (1)
Travis Mitchell (Out of Payroll) $77,500 (1)
Zachary Metsa $77,500 (1)
Riese Gaber $77,500 (1)
Rodwin Dionicio $77,500 (1)
Brendan Gaunce $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,062,917
Year 2026 : $431,334
Year 2027 : $82,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,005,417
Year 2026 : $431,334
Year 2027 : $82,667
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 099 - 68,32%
Level 2: 5000 - $75 - 3 358 - 67,16%
Level 3: 2000 - $45 - 1 464 - 73,21%
Level 4: 4000 - $30 - 2 537 - 63,42%
Luxury : 1000 - $220 - 702 - 70,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 584 - 79,18%
Farm Level 2: 1000 - $15 - 948 - 94,80%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %12 160 - 67,56%
Average Income per Game$1,519,403
Year to Date Revenue$42,543,285
Farm
Home Games Left13
Average Attendance - %2 532 - 84,38%
Average Income per Game$103,770
Year to Date Revenue$2,905,567

Expense

Pro Players Total Salaries$73,015,000
Farm Players Total Salaries$2,032,944
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$47,517,820
Farm Year To Date Expenses$1,346,852
Pro Salary Cap To Date$47,517,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,752,239
Farm Estimated Season Revenue$1,349,013
Pro Remaining Season Days50
Pro Expenses Per Days$518,415
Pro Estimated Expenses$25,920,750
Farm Remaining Season Days50
Farm Expenses Per Days$14,739
Farm Estimated Expenses$736,950
Estimated Season Expenses$26,657,700
Season Salary Cap$76,925,000
Estimate Under Maximum Salary Cap of $96,500,000$19,575,000
Estimate Over Minimum Salary Cap of $71,300,000 $5,625,000
Current Bank Account$4,067,433
Projected Bank Account($1,489,015)

Pro Players Salaries

Mikko Rantanen $12,000,000 (5)
Thomas Chabot $8,000,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (1)
Ryan Strome $5,000,000 (1)
Dylan Strome $5,000,000 (2)
Karel Vejmelka $4,750,000 (5)
John Klingberg $4,000,000 (1)
Corey Perry $4,000,000 (1)
TJ Brodie $3,750,000 (1)
Ryan Graves $3,000,000 (3)
Pierre Engvall $3,000,000 (5)
Mason Appleton $2,900,000 (2)
Sam Lafferty $2,000,000 (1)
Mike Reilly $1,100,000 (1)
Matt Grzelcyk $1,000,000 (1)
Jakub Dobes $965,000 (2)
Louis Crevier $900,000 (2)
Michael Carcone $775,000 (1)
Colin Blackwell $775,000 (2)
Hunter Shepard $775,000 (1)
Glenn Gawdin $775,000 (1)
Maxwell Crozier $775,000 (3)
Vincent Hinostroza $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $73,015,000
Year 2026 : $42,065,000
Year 2027 : $31,525,000
Year 2028 : $19,750,000
Salary Average Commitment
Year 2025 : $70,002,501
Year 2026 : $39,719,167
Year 2027 : $30,679,167
Year 2028 : $18,904,167
Salary Cap with 1 Way Contract
Year 2025 : $73,015,000
Year 2026 : $42,065,000
Year 2027 : $31,525,000
Year 2028 : $19,750,000

Farm Players Salaries

Marc Gatcomb $90,000 (1)
Cale Fleury $89,000 (2)
Logan Mailloux $87,500 (1)
Chase Bradley $87,250 (2)
Jakub Rychlovsky $87,000 (2)
Luke Krys $87,000 (1)
Kyle McDonald $87,000 (1)
Florian Xhekaj $86,667 (3)
Samu Tuomaala $83,083 (1)
Tyson Hinds $82,944 (1)
Yaniv Perets $80,500 (2)
Cedric Pare $77,500 (1)
Travis Barron $77,500 (1)
Spencer Smallman $77,500 (2)
Xavier Simoneau $77,500 (1)
Brett Budgell $77,500 (1)
Lleyton Moore $77,500 (1)
Calle Clang $77,500 (1)
Jagger Joshua $77,500 (1)
Cameron Wright $77,500 (1)
Tobie Bisson $77,500 (1)
Matt Strome $77,500 (1)
Scott Walford $77,500 (1)
Braden Hache $77,500 (1)
Rafael Harvey-Pinard $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,032,944
Year 2026 : $507,917
Year 2027 : $86,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,860,444
Year 2026 : $507,917
Year 2027 : $86,667
Year 2028 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 265 - 54,41%
Level 2: 5000 - $125 - 2 146 - 42,92%
Level 3: 2000 - $120 - 800 - 40,00%
Level 4: 4000 - $80 - 1 600 - 40,00%
Luxury : 1000 - $500 - 400 - 40,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 108 - 55,38%
Farm Level 2: 1000 - $30 - 412 - 41,21%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %8 211 - 45,62%
Average Income per Game$1,761,116
Year to Date Revenue$49,311,250
Farm
Home Games Left14
Average Attendance - %1 520 - 50,65%
Average Income per Game$100,930
Year to Date Revenue$2,725,108

Expense

Pro Players Total Salaries$66,151,667
Farm Players Total Salaries$2,526,888
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$7,390,000
Pro Year To Date Expenses$43,551,938
Farm Year To Date Expenses$1,602,670
Pro Salary Cap To Date$43,551,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,894,509
Farm Estimated Season Revenue$1,413,019
Pro Remaining Season Days50
Pro Expenses Per Days$470,434
Pro Estimated Expenses$23,521,700
Farm Remaining Season Days50
Farm Expenses Per Days$18,218
Farm Estimated Expenses$910,900
Estimated Season Expenses$24,432,600
Season Salary Cap$74,251,667
Estimate Under Maximum Salary Cap of $96,500,000$22,248,333
Estimate Over Minimum Salary Cap of $71,300,000 $2,951,667
Current Bank Account$44,155,276
Projected Bank Account$44,030,204

Pro Players Salaries

Owen Power $8,350,000 (5)
Justin Faulk $6,500,000 (2)
Adam Pelech $5,750,000 (3)
Vladimir Tarasenko $4,750,000 (1)
Spencer Knight $4,500,000 (1)
Jack McBain $4,250,000 (5)
David Perron $4,000,000 (1)
Shane Pinto $3,750,000 (1)
Sean Walker (1 Way Contract) $3,600,000 (4)
Scott Mayfield $3,500,000 (3)
Adam Gaudette $2,000,000 (2)
Ryan Lomberg $2,000,000 (1)
Pavel Dorofeyev $1,835,000 (1)
Jake Allen $1,800,000 (5)
Oskar Sundqvist $1,500,000 (1)
Simon Benoit $1,350,000 (2)
Ty Dellandrea $1,300,000 (1)
Max Pacioretty $950,000 (1)
Collin Graf $941,667 (3)
Josh Doan $925,000 (1)
Marat Khusnutdinov $925,000 (2)
John Beecher $900,000 (1)
Mackie Samoskevich $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $66,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $66,007,917
Year 2026 : $38,822,917
Year 2027 : $28,191,667
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $66,151,667
Year 2026 : $38,966,667
Year 2027 : $28,191,667
Year 2028 : $18,000,000

Farm Players Salaries

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

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 737 - 95,61%
Level 2: 5000 - $60 - 4 812 - 96,24%
Level 3: 2000 - $35 - 1 950 - 97,52%
Level 4: 4000 - $20 - 3 926 - 98,15%
Luxury : 1000 - $200 - 973 - 97,27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 576 - 78,78%
Farm Level 2: 1000 - $15 - 956 - 95,61%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17 398 - 96,66%
Average Income per Game$1,793,583
Year to Date Revenue$50,220,325
Farm
Home Games Left14
Average Attendance - %2 532 - 84,39%
Average Income per Game$103,539
Year to Date Revenue$2,795,552

Expense

Pro Players Total Salaries$96,040,000
Farm Players Total Salaries$2,003,083
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,220,615
Farm Year To Date Expenses$1,329,769
Pro Salary Cap To Date$56,558,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,316,579
Farm Estimated Season Revenue$1,449,545
Pro Remaining Season Days50
Pro Expenses Per Days$681,451
Pro Estimated Expenses$34,072,550
Farm Remaining Season Days50
Farm Expenses Per Days$14,529
Farm Estimated Expenses$726,450
Estimated Season Expenses$34,799,000
Season Salary Cap$88,086,000
Estimate Under Maximum Salary Cap of $96,500,000$8,414,000
Estimate Over Minimum Salary Cap of $71,300,000 $16,786,000
Current Bank Account$16,783,020
Projected Bank Account$6,750,144

Pro Players Salaries

William Nylander $11,500,000 (4)
Jack Eichel $9,700,000 (1)
Jake Oettinger $8,250,000 (5)
Elias Lindholm $7,750,000 (4)
Matthew Knies $7,750,000 (6)
Devon Toews $7,250,000 (4)
Ryan Nugent-Hopkins $5,125,000 (1)
Timo Meier (Out of Payroll) $4,390,000 (3)
Dylan Larkin (Out of Payroll) $4,350,000 (2)
Alex Laferriere $4,100,000 (3)
Brandon Carlo $4,100,000 (1)
Kirill Marchenko $3,850,000 (2)
Brayden McNabb $3,650,000 (2)
Mario Ferraro $3,250,000 (1)
Kevin Stenlund $2,000,000 (1)
Noel Acciari $2,000,000 (1)
Radko Gudas $2,000,000 (1)
Justin Danforth $1,850,000 (2)
Samuel Ersson $1,450,000 (1)
Ryan Leonard $950,000 (2)
Keaton Middleton $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $96,040,000
Year 2026 : $66,415,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000
Salary Average Commitment
Year 2025 : $96,158,728
Year 2026 : $65,658,728
Year 2027 : $50,233,728
Year 2028 : $41,743,728
Salary Cap with 1 Way Contract
Year 2025 : $96,040,000
Year 2026 : $66,415,000
Year 2027 : $50,990,000
Year 2028 : $42,500,000

Farm Players Salaries

Otto Stenberg $95,000 (3)
Alex Jefferies $92,500 (1)
William Stromgren $92,500 (1)
Carter Mazur $92,500 (1)
David Jiricek $91,833 (1)
Paul Ludwinski $90,000 (3)
Tristan Allard $87,250 (2)
Simon Robertsson $86,750 (3)
Riley Duran $86,750 (2)
Hunter Haight $86,583 (3)
Avery Hayes $83,000 (2)
Elias Salomonsson $81,500 (3)
Isaak Phillips $81,250 (2)
Nikita Prishchepov $80,667 (3)
Antonio Stranges $77,500 (1)
Kole Lind $77,500 (1)
Jacob Perreault $77,500 (1)
Waltteri Ignatjew $77,500 (1)
John Farinacci $77,500 (1)
William Rousseau $77,500 (1)
Michael Benning $77,500 (1)
Ty Gallagher $77,500 (1)
Ethan Edwards $77,500 (1)
Jan Jenik $77,500 (1)
Navrin Mutter $0 (0)
Gavin Hain $0 (0)
Ryan McGregor $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,003,083
Year 2026 : $858,750
Year 2027 : $520,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,553,083
Year 2026 : $858,750
Year 2027 : $520,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,500,000
Available Cap Space

Over Minimum of
$71,300,000

Pro Players

Farm Players

Total Players

Avalanche $45,407,525 $94,835,000 $1,665,000 $23,535,000 212950
Blackhawks $71,634,692 $83,954,523 $12,545,477 $12,654,523 232750
Blue Jackets $4,854,889 $96,168,408 $331,592 $24,868,408 222244
Blues $49,972,982 $74,082,166 $22,417,834 $2,782,166 232447
Bruins $28,380,526 $94,095,493 $2,404,507 $22,795,493 232851
Canadiens $7,683,532 $80,245,175 $16,254,825 $8,945,175 222749
Canucks $41,123,711 $85,658,689 $10,841,311 $14,358,689 222446
Capitals $33,854,980 $86,183,333 $10,316,667 $14,883,333 232649
Flames $78,455,070 $71,304,639 $25,195,361 $4,639 232851
Flyers $17,102,249 $91,961,647 $4,538,353 $20,661,647 202949
Golden Knights $18,544,907 $83,025,000 $13,475,000 $11,725,000 222648
Golden Seals ($10,860,425) $86,219,769 $10,280,231 $14,919,769 242650
Islanders $75,199,703 $82,175,833 $14,324,167 $10,875,833 232548
Jets $39,307,548 $85,160,000 $11,340,000 $13,860,000 223254
Kings $15,093,692 $94,742,857 $1,757,143 $23,442,857 212748
Kraken $25,731,558 $94,847,642 $1,652,358 $23,547,642 232851
Lightning $32,888,085 $92,551,667 $3,948,333 $21,251,667 261440
Maple Leafs $42,202,783 $84,776,666 $11,723,334 $13,476,666 212849
Maroons $20,551,467 $93,591,667 $2,908,333 $22,291,667 232346
Nordiques $8,153,753 $85,478,500 $11,021,500 $14,178,500 222244
Oilers $35,684,671 $95,131,666 $1,368,334 $23,831,666 232447
Panthers $61,458,703 $82,232,251 $14,267,749 $10,932,251 232750
Penguins $30,227,155 $90,790,357 $5,709,643 $19,490,357 232043
Predators $16,712,116 $87,175,252 $9,324,748 $15,875,252 222850
Rangers $37,083,906 $91,879,523 $4,620,477 $20,579,523 232952
Red Wings $14,607,361 $80,045,714 $16,454,286 $8,745,714 223052
Sabres $5,655,077 $95,490,421 $1,009,579 $24,190,421 222850
Senateurs $1,812,528 $85,842,143 $10,657,857 $14,542,143 233356
Sharks $54,021,580 $80,948,190 $15,551,810 $9,648,190 222547
Stars $4,067,433 $76,925,000 $19,575,000 $5,625,000 232548
Whalers $44,155,276 $74,251,667 $22,248,333 $2,951,667 232346
Wild $16,783,020 $88,086,000 $8,414,000 $16,786,000 212748