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 - 5,598 - 93.30%
Level 2: 5000 - $60 - 4,623 - 92.46%
Level 3: 2000 - $35 - 1,891 - 94.54%
Level 4: 4000 - $25 - 3,677 - 91.92%
Luxury : 1000 - $200 - 970 - 96.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,836 - 91.80%
Farm Level 2: 1000 - $15 - 915 - 91.49%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,758 - 93.10%
Average Income per Game$1,736,187
Year to Date Revenue$26,042,803
Farm
Home Games Left26
Average Attendance - %2,751 - 91.70%
Average Income per Game$113,853
Year to Date Revenue$1,707,798

Expense

Pro Players Total Salaries$93,675,000
Farm Players Total Salaries$2,592,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,790,000)
Pro Year To Date Expenses$34,562,859
Farm Year To Date Expenses$1,296,267
Pro Salary Cap To Date$33,664,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,140,859
Farm Estimated Season Revenue$2,960,183
Pro Remaining Season Days123
Pro Expenses Per Days$500,911
Pro Estimated Expenses$61,612,053
Farm Remaining Season Days123
Farm Expenses Per Days$26,523
Farm Estimated Expenses$3,262,329
Estimated Season Expenses$64,874,382
Season Salary Cap$89,885,000
Estimate Under Maximum Salary Cap of $95,500,000$5,615,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,285,000
Current Bank Account$31,891,475
Projected Bank Account$15,118,135

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (8)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
J.T. Miller (1 Way Contract) $8,000,000 (5)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Dylan Samberg (1 Way Contract) $5,750,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Zach Hyman (1 Way Contract) $5,500,000 (3)
Dylan Strome (1 Way Contract) $5,000,000 (3)
Nick Paul (1 Way Contract) $3,150,000 (3)
Tyler Myers (1 Way Contract) $3,000,000 (2)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (8)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
Tony DeAngelo (1 Way Contract) $1,750,000 (1)
Jack Drury (1 Way Contract) $1,725,000 (1)
Jonathan Quick (1 Way Contract) $1,550,000 (1)
Brent Burns $1,000,000 (1)
Jamie Benn $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $93,675,000
Year 2026 : $88,125,000
Year 2027 : $74,650,000
Year 2028 : $48,100,000
Salary Average Commitment
Year 2025 : $96,584,375
Year 2026 : $87,709,375
Year 2027 : $74,234,375
Year 2028 : $47,684,375
Salary Cap with 1 Way Contract
Year 2025 : $93,675,000
Year 2026 : $84,800,000
Year 2027 : $71,325,000
Year 2028 : $44,775,000

Farm Players Salaries

Connor Hughes $100,000 (3)
Carl Lindbom $100,000 (1)
Cale Fleury $100,000 (3)
Christopher Merisier-Ortiz $100,000 (3)
Curtis McKenzie $100,000 (3)
Daemon Hunt $100,000 (3)
David Gustafsson $100,000 (3)
Jesse Puljujarvi $100,000 (3)
Jonathan Aspirot $100,000 (3)
Joseph Gambardella $100,000 (3)
Kieffer Bellows $100,000 (3)
Liam Foudy $100,000 (3)
Mason Morelli $100,000 (3)
Matt Nieto $100,000 (3)
Michael Eyssimont $100,000 (3)
Ryan Jones $100,000 (3)
Xavier Parent $100,000 (3)
Daniil Misyul $100,000 (3)
Dylan Roobroeck $100,000 (1)
Fraser Minten $100,000 (1)
Hunter Haight $100,000 (1)
Jett Jones $100,000 (3)
Kyle Mayhew $100,000 (3)
Ryan Johnson $100,000 (3)
Ashton Sautner $100,000 (3)
Jet Greaves $92,500 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,592,500
Year 2026 : $2,192,500
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,592,500
Year 2026 : $2,192,500
Year 2027 : $2,100,000
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,591 - 93.19%
Level 2: 5000 - $60 - 4,742 - 94.84%
Level 3: 2000 - $35 - 1,860 - 93.02%
Level 4: 4000 - $25 - 3,754 - 93.85%
Luxury : 1000 - $200 - 940 - 93.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.83%
Farm Level 2: 1000 - $15 - 935 - 93.45%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,887 - 93.82%
Average Income per Game$1,738,237
Year to Date Revenue$27,811,795
Farm
Home Games Left25
Average Attendance - %2,811 - 93.70%
Average Income per Game$116,358
Year to Date Revenue$1,861,727

Expense

Pro Players Total Salaries$87,749,999
Farm Players Total Salaries$2,592,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,481,897
Farm Year To Date Expenses$1,291,435
Pro Salary Cap To Date$31,463,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,455,930
Farm Estimated Season Revenue$2,908,948
Pro Remaining Season Days123
Pro Expenses Per Days$470,052
Pro Estimated Expenses$57,816,396
Farm Remaining Season Days123
Farm Expenses Per Days$26,523
Farm Estimated Expenses$3,262,329
Estimated Season Expenses$61,078,725
Season Salary Cap$87,749,999
Estimate Under Maximum Salary Cap of $95,500,000$7,750,001
Estimate Over Minimum Salary Cap of $70,600,000 $17,149,999
Current Bank Account$45,900,190
Projected Bank Account$31,186,343

Pro Players Salaries

Moritz Seider (1 Way Contract) $8,550,000 (5)
Owen Power (1 Way Contract) $8,350,000 (5)
Jake Oettinger (1 Way Contract) $8,250,000 (8)
Sean Couturier (1 Way Contract) $7,750,000 (5)
Mikael Granlund (1 Way Contract) $7,000,000 (3)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (7)
Casey Mittelstadt (1 Way Contract) $5,750,000 (2)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
Kaapo Kakko (1 Way Contract) $4,525,000 (3)
Max Domi (1 Way Contract) $3,750,000 (3)
Gustav Nyquist (1 Way Contract) $3,250,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (1)
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (1)
Reilly Smith (1 Way Contract) $2,000,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
William Carrier (1 Way Contract) $2,000,000 (5)
Ross Johnston $1,100,000 (1)
Travis Hamonic $1,000,000 (1)
Alex Nylander $999,999 (1)
Josh Doan $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $87,749,999
Year 2026 : $69,675,000
Year 2027 : $61,925,000
Year 2028 : $46,650,000
Salary Average Commitment
Year 2025 : $87,749,999
Year 2026 : $69,675,000
Year 2027 : $61,925,000
Year 2028 : $46,650,000
Salary Cap with 1 Way Contract
Year 2025 : $87,749,999
Year 2026 : $69,675,000
Year 2027 : $61,925,000
Year 2028 : $46,650,000

Farm Players Salaries

Michael Simpson $100,000 (1)
Cameron Wright $100,000 (3)
Brandon Coe $100,000 (3)
Dmitry Osipov $100,000 (3)
Graham Slaggert $100,000 (3)
Isaak Phillips $100,000 (3)
Justin Kirkland $100,000 (3)
Keaton Middleton $100,000 (3)
Roland McKeown $100,000 (3)
Yan Kuznetsov $100,000 (3)
Zach Sawchenko $100,000 (3)
Avery Hayes $100,000 (1)
Colin Felix $100,000 (3)
Dmitry Kuzmin $100,000 (1)
Jaroslav Chmelar $100,000 (1)
Jaxon Nelson $100,000 (3)
Marcus Sylvegard $100,000 (3)
Oliver Okuliar $100,000 (3)
Rory Kerins $100,000 (3)
Tristan Luneau $100,000 (1)
Will Zmolek $100,000 (3)
Aaron Ness $100,000 (3)
Vasily Ponomarev $100,000 (1)
Jan Jenik $100,000 (1)
Ben Hutton $97,500 (1)
Mikael Diotte $95,000 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,592,500
Year 2026 : $1,795,000
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,592,500
Year 2026 : $1,795,000
Year 2027 : $1,700,000
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,608 - 93.47%
Level 2: 5000 - $60 - 4,752 - 95.04%
Level 3: 2000 - $35 - 1,954 - 97.71%
Level 4: 4000 - $25 - 3,797 - 94.91%
Luxury : 1000 - $200 - 956 - 95.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,842 - 92.09%
Farm Level 2: 1000 - $15 - 896 - 89.63%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,066 - 94.81%
Average Income per Game$1,752,550
Year to Date Revenue$24,535,701
Farm
Home Games Left27
Average Attendance - %2,738 - 91.27%
Average Income per Game$113,740
Year to Date Revenue$1,592,364

Expense

Pro Players Total Salaries$95,175,000
Farm Players Total Salaries$2,905,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,133,206
Farm Year To Date Expenses$1,405,433
Pro Salary Cap To Date$34,234,757
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,318,852
Farm Estimated Season Revenue$3,070,988
Pro Remaining Season Days123
Pro Expenses Per Days$508,724
Pro Estimated Expenses$62,573,052
Farm Remaining Season Days123
Farm Expenses Per Days$28,151
Farm Estimated Expenses$3,462,573
Estimated Season Expenses$66,035,625
Season Salary Cap$95,175,000
Estimate Under Maximum Salary Cap of $95,500,000$325,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,575,000
Current Bank Account$39,589,426
Projected Bank Account$23,943,641

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (6)
Jesper Bratt (1 Way Contract) $7,875,000 (5)
Quinn Hughes (1 Way Contract) $7,850,000 (2)
K'Andre Miller (1 Way Contract) $7,500,000 (8)
Anze Kopitar (1 Way Contract) $7,000,000 (1)
Tom Wilson (1 Way Contract) $6,500,000 (5)
Aaron Ekblad (1 Way Contract) $6,100,000 (8)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Artem Zub (1 Way Contract) $4,600,000 (2)
Erik Haula (1 Way Contract) $3,150,000 (1)
Charlie Lindgren (1 Way Contract) $3,000,000 (3)
Mathieu Joseph (1 Way Contract) $2,950,000 (1)
Mattias Janmark $1,450,000 (2)
Daniil Miromanov $1,250,000 (1)
Tomas Nosek $1,000,000 (3)
Travis Dermott $1,000,000 (3)
Max Pacioretty $925,000 (1)
James Reimer $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $95,175,000
Year 2026 : $75,345,000
Year 2027 : $61,445,000
Year 2028 : $56,445,000
Salary Average Commitment
Year 2025 : $96,525,000
Year 2026 : $75,075,000
Year 2027 : $61,175,000
Year 2028 : $56,175,000
Salary Cap with 1 Way Contract
Year 2025 : $95,175,000
Year 2026 : $73,725,000
Year 2027 : $59,825,000
Year 2028 : $54,825,000

Farm Players Salaries

Lukas Reichel $120,000 (1)
Jacob Ingham $100,000 (3)
William Villeneuve $100,000 (3)
Andre Lee $100,000 (3)
Andrew Agozzino $100,000 (3)
Anton Blidh $100,000 (3)
Chaz Lucius $100,000 (1)
Corey Schueneman $100,000 (3)
Dylan Gambrell $100,000 (3)
Jordan Oesterle $100,000 (3)
Kyle Marino $100,000 (3)
Mitchell Vande Sompel $100,000 (3)
Pierre-Olivier Joseph $100,000 (3)
Trey Fix-Wolansky $100,000 (3)
A.J. Greer $100,000 (3)
Matt Murray $100,000 (1)
Garrett Roe $100,000 (3)
Isaac Belliveau $100,000 (1)
Landon Slaggert $100,000 (3)
Leo Loof $100,000 (3)
Marcel Marcel $100,000 (1)
Mark Senden $100,000 (3)
Mike Benning $100,000 (3)
Nikita Nesterenko $100,000 (3)
Sebastian D. Aho $100,000 (3)
Tristan Allard $100,000 (3)
Zachary Gallant $100,000 (3)
Sam Colangelo $92,500 (2)
Filip Mesar $92,500 (2)
Total Farm Players29
Salary Commitment
Year 2025 : $2,905,000
Year 2026 : $2,385,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,905,000
Year 2026 : $2,385,000
Year 2027 : $2,200,000
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,728 - 95.47%
Level 2: 5000 - $60 - 4,758 - 95.15%
Level 3: 2000 - $35 - 1,886 - 94.28%
Level 4: 4000 - $25 - 3,870 - 96.76%
Luxury : 1000 - $200 - 947 - 94.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.11%
Farm Level 2: 1000 - $15 - 935 - 93.46%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,189 - 95.49%
Average Income per Game$1,767,305
Year to Date Revenue$30,044,179
Farm
Home Games Left24
Average Attendance - %2,797 - 93.23%
Average Income per Game$115,623
Year to Date Revenue$1,965,590

Expense

Pro Players Total Salaries$82,383,999
Farm Players Total Salaries$2,490,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,900,990
Farm Year To Date Expenses$1,319,827
Pro Salary Cap To Date$28,788,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,415,312
Farm Estimated Season Revenue$2,774,951
Pro Remaining Season Days123
Pro Expenses Per Days$442,104
Pro Estimated Expenses$54,378,792
Farm Remaining Season Days123
Farm Expenses Per Days$25,990
Farm Estimated Expenses$3,196,770
Estimated Season Expenses$57,575,562
Season Salary Cap$82,383,999
Estimate Under Maximum Salary Cap of $95,500,000$13,116,001
Estimate Over Minimum Salary Cap of $70,600,000 $11,783,999
Current Bank Account$50,788,952
Projected Bank Account$38,403,653

Pro Players Salaries

Roman Josi (1 Way Contract) $9,059,000 (3)
Shea Theodore (1 Way Contract) $7,425,000 (7)
Colton Parayko (1 Way Contract) $6,500,000 (5)
Anthony Cirelli (1 Way Contract) $6,250,000 (5)
Adin Hill (1 Way Contract) $6,250,000 (6)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (1)
Mats Zuccarello (1 Way Contract) $4,125,000 (1)
Johnathan Kovacevic (1 Way Contract) $4,000,000 (5)
Will Cuylle (1 Way Contract) $3,900,000 (2)
Kirill Marchenko (1 Way Contract) $3,850,000 (2)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (2)
Juuso Valimaki (1 Way Contract) $2,000,000 (1)
Justin Brazeau (1 Way Contract) $1,500,000 (2)
Phillip Di Giuseppe $1,000,000 (3)
Robert Bortuzzo $1,000,000 (3)
Sam Carrick $1,000,000 (2)
Gage Goncalves $1,000,000 (3)
Chris Wagner $1,000,000 (3)
Matt Grzelcyk $1,000,000 (3)
Robby Fabbri $999,999 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000
Salary Average Commitment
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000
Salary Cap with 1 Way Contract
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000

Farm Players Salaries

Parker Gahagen $100,000 (3)
Taylor Ward $100,000 (3)
Charles Hudon $100,000 (3)
Cole Reinhardt $100,000 (3)
Hunter Skinner $100,000 (3)
Jacob Moverare $100,000 (3)
Josh Mahura $100,000 (3)
Josiah Didier $100,000 (3)
Josiah Slavin $100,000 (3)
Liam O'Brien $100,000 (2)
Marc Johnstone $100,000 (3)
Scott Sabourin $100,000 (3)
Turner Ottenbreit $100,000 (3)
Nikita Tolopilo $100,000 (3)
Arttu Hyry $100,000 (3)
Carson Lambos $100,000 (1)
Eetu Liukas $100,000 (1)
Niko Huuhtanen $100,000 (1)
Roman Schmidt $100,000 (1)
Topias Vilen $100,000 (1)
Collin Delia $100,000 (3)
Callum Tung $100,000 (1)
Brandon Biro $100,000 (3)
Karsen Dorwart $97,500 (1)
Shai Buium $92,500 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,490,000
Year 2026 : $1,792,500
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,490,000
Year 2026 : $1,792,500
Year 2027 : $1,600,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,652 - 94.20%
Level 2: 5000 - $60 - 4,629 - 92.57%
Level 3: 2000 - $35 - 1,839 - 91.95%
Level 4: 4000 - $25 - 3,665 - 91.63%
Luxury : 1000 - $200 - 942 - 94.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.62%
Farm Level 2: 1000 - $15 - 955 - 95.51%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,727 - 92.93%
Average Income per Game$1,733,521
Year to Date Revenue$27,736,328
Farm
Home Games Left25
Average Attendance - %2,848 - 94.92%
Average Income per Game$117,618
Year to Date Revenue$1,881,880

Expense

Pro Players Total Salaries$70,077,857
Farm Players Total Salaries$2,792,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$26,041,098
Farm Year To Date Expenses$1,369,114
Pro Salary Cap To Date$25,142,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,338,012
Farm Estimated Season Revenue$2,940,438
Pro Remaining Season Days123
Pro Expenses Per Days$378,010
Pro Estimated Expenses$46,495,230
Farm Remaining Season Days123
Farm Expenses Per Days$27,565
Farm Estimated Expenses$3,390,495
Estimated Season Expenses$49,885,725
Season Salary Cap$76,077,857
Estimate Under Maximum Salary Cap of $95,500,000$19,422,143
Estimate Over Minimum Salary Cap of $70,600,000 $5,477,857
Current Bank Account$52,207,996
Projected Bank Account$48,600,721

Pro Players Salaries

Wyatt Johnston (1 Way Contract) $8,400,000 (5)
Matty Beniers (1 Way Contract) $7,142,857 (5)
Dmitry Orlov (1 Way Contract) $6,500,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (2)
Erik Cernak (1 Way Contract) $5,200,000 (5)
Conor Garland (1 Way Contract) $4,950,000 (7)
Alex Laferriere (1 Way Contract) $4,100,000 (3)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Nate Schmidt (1 Way Contract) $3,500,000 (3)
Joel Hofer (1 Way Contract) $3,400,000 (2)
Ivan Fedotov (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $3,275,000
Andrew Peeke (1 Way Contract) $2,750,000 (1)
Anthony Stolarz (1 Way Contract) $2,500,000 (1)
Pavel Dorofeyev (1 Way Contract) $1,835,000 (1)
Eric Robinson (1 Way Contract) $1,700,000 (4)
Vinnie Hinostroza $1,000,000 (3)
Lane Hutson $950,000 (1)
Leo Carlsson $950,000 (1)
Will Smith $950,000 (2)
Nathan Walker $925,000 (1)
David Jiricek $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $70,077,857
Year 2026 : $57,017,857
Year 2027 : $40,542,857
Year 2028 : $28,442,857
Salary Average Commitment
Year 2025 : $70,977,857
Year 2026 : $56,867,857
Year 2027 : $40,392,857
Year 2028 : $28,292,857
Salary Cap with 1 Way Contract
Year 2025 : $70,077,857
Year 2026 : $55,967,857
Year 2027 : $39,492,857
Year 2028 : $27,392,857

Farm Players Salaries

Vyacheslav Peksa $100,000 (3)
Artur Akhtyamov $100,000 (3)
Brandon Hickey $100,000 (3)
Brendan Warren $100,000 (3)
Cameron Hebig $100,000 (3)
Cole Koepke $100,000 (3)
Emilio Pettersen $100,000 (3)
Grant Hutton $100,000 (3)
James Hamblin $100,000 (3)
Justin Bailey $100,000 (3)
Kale Clague $100,000 (3)
Marc Gatcomb $100,000 (3)
Nick DeSimone $100,000 (3)
Nikolas Brouillard $100,000 (3)
Patrick Giles $100,000 (3)
Spencer Smallman $100,000 (3)
Braden Hache $100,000 (1)
Drew Bavaro $100,000 (3)
Jagger Joshua $100,000 (3)
Joe Fleming $100,000 (1)
Kaleb Lawrence $100,000 (1)
Kyle McDonald $100,000 (3)
Marek Alscher $100,000 (1)
Reid Schaefer $100,000 (1)
Sean Farrell $100,000 (3)
Dylan Wells $100,000 (3)
Ben McCartney $100,000 (3)
Lian Bichsel $92,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,792,500
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,792,500
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,599 - 93.31%
Level 2: 5000 - $60 - 4,683 - 93.67%
Level 3: 2000 - $35 - 1,848 - 92.39%
Level 4: 4000 - $25 - 3,787 - 94.67%
Luxury : 1000 - $200 - 955 - 95.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 921 - 92.09%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,871 - 93.73%
Average Income per Game$1,739,101
Year to Date Revenue$29,564,716
Farm
Home Games Left24
Average Attendance - %2,784 - 92.81%
Average Income per Game$115,388
Year to Date Revenue$1,961,589

Expense

Pro Players Total Salaries$73,545,980
Farm Players Total Salaries$2,871,667
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$29,451,105
Farm Year To Date Expenses$1,370,675
Pro Salary Cap To Date$28,552,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,738,423
Farm Estimated Season Revenue$2,769,302
Pro Remaining Season Days123
Pro Expenses Per Days$396,073
Pro Estimated Expenses$48,716,979
Farm Remaining Season Days123
Farm Expenses Per Days$27,977
Farm Estimated Expenses$3,441,171
Estimated Season Expenses$52,158,150
Season Salary Cap$77,795,980
Estimate Under Maximum Salary Cap of $95,500,000$17,704,020
Estimate Over Minimum Salary Cap of $70,600,000 $7,195,980
Current Bank Account$50,704,525
Projected Bank Account$43,054,100

Pro Players Salaries

Luke Hughes $9,000,000 (7)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Kevin Hayes (1 Way Contract) $7,142,857 (1)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
Alex Killorn (1 Way Contract) $6,250,000 (2)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
Alex Iafallo (1 Way Contract) $3,666,666 (3)
Kirby Dach (Out of Payroll) $3,362,500 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (2)
Mathieu Olivier (1 Way Contract) $3,000,000 (6)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Arvid Soderblom (1 Way Contract) $2,750,000 (2)
Nick Perbix (1 Way Contract) $2,750,000 (2)
Alex Nedeljkovic (1 Way Contract) $2,500,000 (1)
Dylan Holloway (1 Way Contract) $2,290,457 (1)
Tanner Jeannot (1 Way Contract) $2,071,000 (3)
Isac Lundestrom $1,300,000 (2)
Tanner Pearson $1,000,000 (1)
Joel Hanley $1,000,000 (3)
Craig Smith $1,000,000 (3)
Zach Benson $950,000 (1)
Marco Kasper $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $76,908,480
Year 2026 : $44,262,666
Year 2027 : $19,737,666
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $76,908,480
Year 2026 : $44,262,666
Year 2027 : $19,737,666
Year 2028 : $12,000,000
Salary Cap with 1 Way Contract
Year 2025 : $76,908,480
Year 2026 : $44,262,666
Year 2027 : $19,737,666
Year 2028 : $12,000,000

Farm Players Salaries

Bokondji Imama $100,000 (3)
Wyatt Aamodt $100,000 (3)
Declan Carlile $100,000 (3)
Fabian Lysell $100,000 (1)
Jimmy Schuldt $100,000 (3)
Kyle MacLean $100,000 (3)
Matthew Strome $100,000 (3)
Max McCormick $100,000 (3)
Michael Sgarbossa $100,000 (3)
Nick Swaney $100,000 (3)
Philip Kemp $100,000 (3)
Rem Pitlick $100,000 (3)
Sammy Blais $100,000 (3)
Ty Glover $100,000 (3)
Zayde Wisdom $100,000 (3)
Carter Mazur $100,000 (3)
Jorian Donovan $100,000 (1)
Joseph Arntsen $100,000 (1)
Luke Prokop $100,000 (3)
Luke Rowe $100,000 (3)
Matyas Sapovaliv $100,000 (1)
Nikolas Matinpalo $100,000 (3)
Sam Malinski $100,000 (3)
Trey Taylor $100,000 (3)
Cameron Whitehead $100,000 (1)
Cam Lund $94,167 (2)
Jacob Fowler $92,500 (3)
Cayden Primeau $92,500 (1)
Ruslan Khazheyev $92,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $2,871,667
Year 2026 : $2,279,167
Year 2027 : $2,185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,871,667
Year 2026 : $2,279,167
Year 2027 : $2,185,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,616 - 93.59%
Level 2: 5000 - $60 - 4,734 - 94.67%
Level 3: 2000 - $35 - 1,907 - 95.33%
Level 4: 4000 - $25 - 3,729 - 93.23%
Luxury : 1000 - $200 - 953 - 95.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.25%
Farm Level 2: 1000 - $15 - 949 - 94.87%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,937 - 94.10%
Average Income per Game$1,746,234
Year to Date Revenue$26,193,516
Farm
Home Games Left26
Average Attendance - %2,854 - 95.12%
Average Income per Game$118,121
Year to Date Revenue$1,771,818

Expense

Pro Players Total Salaries$94,482,857
Farm Players Total Salaries$3,010,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,723,011
Farm Year To Date Expenses$1,446,301
Pro Salary Cap To Date$33,824,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,402,094
Farm Estimated Season Revenue$3,071,151
Pro Remaining Season Days123
Pro Expenses Per Days$505,119
Pro Estimated Expenses$62,129,637
Farm Remaining Season Days123
Farm Expenses Per Days$28,698
Farm Estimated Expenses$3,529,854
Estimated Season Expenses$65,659,491
Season Salary Cap$94,482,857
Estimate Under Maximum Salary Cap of $95,500,000$1,017,143
Estimate Over Minimum Salary Cap of $70,600,000 $23,882,857
Current Bank Account$41,796,022
Projected Bank Account$24,609,776

Pro Players Salaries

Victor Hedman (1 Way Contract) $8,000,000 (4)
Juuse Saros (1 Way Contract) $7,740,000 (8)
Tage Thompson (1 Way Contract) $7,142,857 (5)
Carter Verhaeghe (1 Way Contract) $7,000,000 (8)
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (5)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Valeri Nichushkin (1 Way Contract) $6,125,000 (5)
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
John Marino (1 Way Contract) $4,400,000 (2)
Petr Mrazek (1 Way Contract) $4,250,000 (1)
Will Borgen (1 Way Contract) $4,100,000 (5)
Jordan Greenway (1 Way Contract) $4,000,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Casey Cizikas (1 Way Contract) $2,500,000 (2)
Victor Olofsson (1 Way Contract) $1,575,000 (1)
Steven Lorentz $1,350,000 (3)
Ty Dellandrea $1,300,000 (1)
Mackie Samoskevich $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $94,482,857
Year 2026 : $76,004,857
Year 2027 : $60,354,857
Year 2028 : $53,107,857
Salary Average Commitment
Year 2025 : $94,247,523
Year 2026 : $76,122,523
Year 2027 : $60,472,523
Year 2028 : $53,107,857
Salary Cap with 1 Way Contract
Year 2025 : $94,482,857
Year 2026 : $76,357,857
Year 2027 : $60,707,857
Year 2028 : $53,107,857

Farm Players Salaries

Emil Heineman $110,000 (2)
Samuel Hlavaj $100,000 (3)
Matt Villalta $100,000 (3)
Brad Lambert $100,000 (1)
Brandon Baddock $100,000 (3)
Cal O'Reilly $100,000 (3)
Cavan Fitzgerald $100,000 (3)
Chad Nychuk $100,000 (3)
Chad Ruhwedel $100,000 (3)
Christian Fischer $100,000 (3)
Dakota Mermis $100,000 (3)
Dan Renouf $100,000 (3)
Egor Sokolov $100,000 (3)
Helge Grans $100,000 (3)
Jeremy Davies $100,000 (3)
Kyle Clifford $100,000 (3)
Mitchell McLain $100,000 (3)
Nick Abruzzese $100,000 (3)
Reese Johnson $100,000 (3)
Riley Tufte $100,000 (3)
Tyson Kozak $100,000 (1)
Zack MacEwen $100,000 (3)
Brennan Othmann $100,000 (1)
Chase Wheatcroft $100,000 (3)
Djibril Toure $100,000 (1)
Dylan Duke $100,000 (1)
Henry Thrun $100,000 (1)
Ondrej Becher $100,000 (1)
Brett Brochu $100,000 (1)
Billy Sweezey $100,000 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,654 - 94.23%
Level 2: 5000 - $60 - 4,687 - 93.73%
Level 3: 2000 - $35 - 1,914 - 95.71%
Level 4: 4000 - $25 - 3,780 - 94.50%
Luxury : 1000 - $200 - 955 - 95.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.17%
Farm Level 2: 1000 - $15 - 933 - 93.35%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,990 - 94.39%
Average Income per Game$1,750,609
Year to Date Revenue$29,760,348
Farm
Home Games Left24
Average Attendance - %2,837 - 94.56%
Average Income per Game$117,707
Year to Date Revenue$2,001,026

Expense

Pro Players Total Salaries$71,992,875
Farm Players Total Salaries$3,321,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$26,971,400
Farm Year To Date Expenses$1,532,621
Pro Salary Cap To Date$26,072,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,014,609
Farm Estimated Season Revenue$2,824,978
Pro Remaining Season Days123
Pro Expenses Per Days$387,984
Pro Estimated Expenses$47,722,032
Farm Remaining Season Days123
Farm Expenses Per Days$30,319
Farm Estimated Expenses$3,729,237
Estimated Season Expenses$51,451,269
Season Salary Cap$75,492,875
Estimate Under Maximum Salary Cap of $95,500,000$20,007,125
Estimate Over Minimum Salary Cap of $70,600,000 $4,892,875
Current Bank Account$41,257,353
Projected Bank Account$34,645,671

Pro Players Salaries

Dylan Guenther (1 Way Contract) $7,142,875 (8)
Matt Boldy (1 Way Contract) $7,000,000 (5)
Damon Severson (1 Way Contract) $6,250,000 (5)
Logan Stankoven (1 Way Contract) $6,000,000 (8)
Andre Burakovsky (1 Way Contract) $5,500,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (2)
TJ Brodie (1 Way Contract) $3,750,000 (1)
Jack Quinn (1 Way Contract) $3,375,000 (2)
Kaedan Korczak (1 Way Contract) $3,250,000 (5)
Jalen Chatfield (1 Way Contract) $3,000,000 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (5)
Nils Hoglander (1 Way Contract) $3,000,000 (3)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (1)
Joe Veleno (1 Way Contract) $2,275,000 (1)
Ville Husso (1 Way Contract) $2,200,000 (2)
Jaycob Megna $1,000,000 (3)
Sam Gagner $1,000,000 (3)
Tyler Pitlick $1,000,000 (3)
Valtteri Puustinen $1,000,000 (3)
Kyle Masters $1,000,000 (1)
Adam Ginning $1,000,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $71,992,875
Year 2026 : $62,467,875
Year 2027 : $40,642,875
Year 2028 : $32,642,875
Salary Average Commitment
Year 2025 : $71,992,876
Year 2026 : $62,467,876
Year 2027 : $40,642,876
Year 2028 : $32,642,876
Salary Cap with 1 Way Contract
Year 2025 : $71,992,875
Year 2026 : $62,467,875
Year 2027 : $40,642,875
Year 2028 : $32,642,875

Farm Players Salaries

Jayden Struble $141,250 (2)
Juuso Parssinen $125,000 (2)
Alex Kannok-Leipert $100,000 (3)
Jeremy Brodeur $100,000 (3)
Henrik Rybinski $100,000 (3)
Joakim Kemell $100,000 (1)
Mike Vecchione $100,000 (3)
Samuel Helenius $100,000 (1)
William Lockwood $100,000 (3)
Charles-Alexis Legault $100,000 (1)
Emil Lilleberg $100,000 (3)
Ethan Del Mastro $100,000 (1)
Francesco Pinelli $100,000 (1)
Harrison Brunicke $100,000 (1)
Jack Matier $100,000 (1)
James Malatesta $100,000 (1)
Jani Nyman $100,000 (1)
Joni Jurmo $100,000 (3)
Brandon Halverson $100,000 (3)
Leevi Merilainen $100,000 (3)
Keith Petruzzelli $100,000 (3)
Hunter Shepard $100,000 (3)
Sasha Pastujov $100,000 (1)
Santeri Hatakka $100,000 (3)
Matthew Sop $100,000 (1)
Luke Tuch $100,000 (3)
Stian Solberg $97,500 (2)
Matvei Michkov $95,000 (2)
Conor Geekie $92,500 (1)
Denton Mateychuk $92,500 (2)
Maxim Tsyplakov $92,500 (3)
Hendrix Lapierre $92,500 (1)
Matt D. Murray $92,500 (3)
Total Farm Players33
Salary Commitment
Year 2025 : $3,321,250
Year 2026 : $2,036,250
Year 2027 : $1,485,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,321,250
Year 2026 : $2,036,250
Year 2027 : $1,485,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,679 - 94.64%
Level 2: 5000 - $60 - 4,691 - 93.82%
Level 3: 2000 - $35 - 1,871 - 93.57%
Level 4: 4000 - $25 - 3,835 - 95.87%
Luxury : 1000 - $200 - 944 - 94.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,805 - 90.25%
Farm Level 2: 1000 - $15 - 936 - 93.55%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,020 - 94.56%
Average Income per Game$1,751,390
Year to Date Revenue$29,773,627
Farm
Home Games Left24
Average Attendance - %2,740 - 91.35%
Average Income per Game$112,721
Year to Date Revenue$1,916,250

Expense

Pro Players Total Salaries$96,574,999
Farm Players Total Salaries$2,520,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,500,000)
Pro Year To Date Expenses$35,539,466
Farm Year To Date Expenses$1,306,936
Pro Salary Cap To Date$34,588,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,033,356
Farm Estimated Season Revenue$2,705,294
Pro Remaining Season Days123
Pro Expenses Per Days$516,016
Pro Estimated Expenses$63,469,968
Farm Remaining Season Days123
Farm Expenses Per Days$26,146
Farm Estimated Expenses$3,215,958
Estimated Season Expenses$66,685,926
Season Salary Cap$93,074,999
Estimate Under Maximum Salary Cap of $95,500,000$2,425,001
Estimate Over Minimum Salary Cap of $70,600,000 $22,474,999
Current Bank Account$20,843,475
Projected Bank Account($1,103,801)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $14,000,000 (8)
William Nylander (1 Way Contract) $11,500,000 (5)
John Carlson (1 Way Contract) $8,000,000 (1)
Nazem Kadri (1 Way Contract) $7,000,000 (4)
Chris Kreider (1 Way Contract) $6,500,000 (2)
Chandler Stephenson (1 Way Contract) $6,250,000 (5)
MacKenzie Weegar (1 Way Contract) $6,250,000 (5)
Kris Letang (1 Way Contract) $6,100,000 (3)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Joey Daccord (1 Way Contract) $5,000,000 (5)
Mason Marchment (Out of Payroll) $4,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (1)
Adam Henrique (1 Way Contract) $3,000,000 (3)
Jake Evans (1 Way Contract) $2,850,000 (4)
Stefan Noesen (1 Way Contract) $2,750,000 (2)
Nick Seeler (1 Way Contract) $2,700,000 (3)
Beck Malenstyn $1,350,000 (1)
Joey Anderson $1,000,000 (3)
Brendan Brisson $1,000,000 (3)
Marc-Andre Fleury $999,999 (1)
Luke Glendening $925,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $101,074,999
Year 2026 : $87,449,000
Year 2027 : $78,199,000
Year 2028 : $57,579,000
Salary Average Commitment
Year 2025 : $101,176,749
Year 2026 : $87,426,750
Year 2027 : $78,176,750
Year 2028 : $57,521,750
Salary Cap with 1 Way Contract
Year 2025 : $101,074,999
Year 2026 : $87,325,000
Year 2027 : $78,075,000
Year 2028 : $57,350,000

Farm Players Salaries

Logan Stanley $125,000 (1)
Mark Sinclair $100,000 (3)
Michael Karow $100,000 (3)
Colton White $100,000 (3)
Daniel D'Amato $100,000 (3)
Dino Kambeitz $100,000 (3)
Dryden Hunt $100,000 (3)
Hunter McKown $100,000 (3)
John Klingberg $100,000 (3)
Jonas Rondbjerg $100,000 (3)
Marc McLaughlin $100,000 (3)
Michael Callahan $100,000 (3)
Ryan McGregor $100,000 (3)
Vadim Zherenko $100,000 (3)
Samuel Bolduc $100,000 (3)
Simon Lundmark $100,000 (3)
Xavier Bernard $100,000 (3)
Chad Hillebrand $100,000 (3)
Maxwell Crozier $100,000 (3)
Roman Kinal $100,000 (3)
Sammy Walker $100,000 (3)
Will MacKinnon $100,000 (3)
Isaac Poulter $100,000 (3)
Chase DeLeo $100,000 (3)
Mikulas Hovorka $95,000 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,520,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,520,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,645 - 94.09%
Level 2: 5000 - $60 - 4,770 - 95.41%
Level 3: 2000 - $35 - 1,854 - 92.72%
Level 4: 4000 - $25 - 3,790 - 94.75%
Luxury : 1000 - $200 - 952 - 95.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,822 - 91.08%
Farm Level 2: 1000 - $15 - 918 - 91.83%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,012 - 94.51%
Average Income per Game$1,753,126
Year to Date Revenue$26,296,893
Farm
Home Games Left26
Average Attendance - %2,740 - 91.33%
Average Income per Game$113,197
Year to Date Revenue$1,697,958

Expense

Pro Players Total Salaries$96,624,167
Farm Players Total Salaries$2,787,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$35,466,496
Farm Year To Date Expenses$1,381,960
Pro Salary Cap To Date$34,568,079
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,581,281
Farm Estimated Season Revenue$2,943,127
Pro Remaining Season Days123
Pro Expenses Per Days$516,272
Pro Estimated Expenses$63,501,456
Farm Remaining Season Days123
Farm Expenses Per Days$27,539
Farm Estimated Expenses$3,387,297
Estimated Season Expenses$66,888,753
Season Salary Cap$94,624,167
Estimate Under Maximum Salary Cap of $95,500,000$875,833
Estimate Over Minimum Salary Cap of $70,600,000 $24,024,167
Current Bank Account$41,146,395
Projected Bank Account$22,782,050

Pro Players Salaries

Roope Hintz (1 Way Contract) $8,450,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Anders Lee (1 Way Contract) $7,000,000 (1)
Brady Skjei (1 Way Contract) $7,000,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (3)
Marcus Pettersson (1 Way Contract) $5,500,000 (6)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
Cam York (1 Way Contract) $5,150,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (5)
Vladimir Tarasenko (1 Way Contract) $4,750,000 (1)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (1)
Joseph Woll (1 Way Contract) $3,666,667 (3)
Logan O'Connor (1 Way Contract) $2,500,000 (6)
Claude Giroux (1 Way Contract) $2,000,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (1)
Philip Tomasino (1 Way Contract) $1,750,000 (1)
Patrick Brown $1,000,000 (3)
Erik Johnson $925,000 (1)
Zemgus Girgensons $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $96,624,167
Year 2026 : $69,799,167
Year 2027 : $51,724,167
Year 2028 : $41,557,500
Salary Average Commitment
Year 2025 : $96,624,167
Year 2026 : $69,799,167
Year 2027 : $51,724,167
Year 2028 : $41,557,500
Salary Cap with 1 Way Contract
Year 2025 : $96,624,167
Year 2026 : $69,799,167
Year 2027 : $51,724,167
Year 2028 : $41,557,500

Farm Players Salaries

Vyacheslav Buteyets $100,000 (3)
Trevor Carrick $100,000 (3)
Drew Helleson $100,000 (3)
Hugh McGing $100,000 (3)
Hunter Drew $100,000 (3)
Jakub Lauko $100,000 (3)
Jaret Anderson-Dolan $100,000 (3)
Lane Pederson $100,000 (3)
Louis Crevier $100,000 (3)
Madison Bowey $100,000 (3)
Mason Geertsen $100,000 (3)
Matthew Peca $100,000 (3)
Noah Philp $100,000 (3)
Chris Harpur $100,000 (3)
Dylan Wendt $100,000 (3)
Eduard Sale $100,000 (1)
Jason Polin $100,000 (3)
Juha Jaaska $100,000 (3)
Milo Roelens $100,000 (1)
Nikita Novikov $100,000 (1)
Nolan Allan $100,000 (1)
Scott Walford $100,000 (3)
Zachary Sanford $100,000 (3)
Calle Clang $100,000 (3)
Filip Larsson $100,000 (3)
Carsen Twarynski $100,000 (3)
Rutger McGroarty $95,000 (2)
Nikke Kokko $92,500 (3)
Total Farm Players28
Salary Commitment
Year 2025 : $2,787,500
Year 2026 : $2,387,500
Year 2027 : $2,292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,787,500
Year 2026 : $2,387,500
Year 2027 : $2,292,500
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,573 - 92.88%
Level 2: 5000 - $60 - 4,764 - 95.28%
Level 3: 2000 - $35 - 1,837 - 91.83%
Level 4: 4000 - $25 - 3,894 - 97.36%
Luxury : 1000 - $200 - 956 - 95.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,799 - 89.96%
Farm Level 2: 1000 - $15 - 907 - 90.69%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,024 - 94.58%
Average Income per Game$1,746,051
Year to Date Revenue$24,444,715
Farm
Home Games Left27
Average Attendance - %2,706 - 90.21%
Average Income per Game$111,805
Year to Date Revenue$1,565,274

Expense

Pro Players Total Salaries$90,113,101
Farm Players Total Salaries$2,600,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,781,975
Farm Year To Date Expenses$1,346,721
Pro Salary Cap To Date$31,798,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,143,379
Farm Estimated Season Revenue$3,018,743
Pro Remaining Season Days123
Pro Expenses Per Days$482,360
Pro Estimated Expenses$59,330,280
Farm Remaining Season Days123
Farm Expenses Per Days$26,562
Farm Estimated Expenses$3,267,126
Estimated Season Expenses$62,597,406
Season Salary Cap$90,113,101
Estimate Under Maximum Salary Cap of $95,500,000$5,386,899
Estimate Over Minimum Salary Cap of $70,600,000 $19,513,101
Current Bank Account$41,881,293
Projected Bank Account$29,446,009

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
Tim Stutzle (1 Way Contract) $8,350,000 (6)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Devon Toews (1 Way Contract) $7,250,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (2)
Christian Dvorak (1 Way Contract) $5,400,000 (1)
Joel Farabee (1 Way Contract) $5,000,000 (3)
Blake Coleman (1 Way Contract) $4,900,000 (2)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Jake McCabe (1 Way Contract) $4,513,102 (5)
Fabian Zetterlund (1 Way Contract) $4,275,000 (3)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Mario Ferraro (1 Way Contract) $3,250,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Nic Dowd (1 Way Contract) $3,000,000 (2)
Jeff Skinner (1 Way Contract) $3,000,000 (1)
Scott Wedgewood (1 Way Contract) $1,500,000 (1)
Adam Klapka $1,250,000 (2)
Christian Wolanin $1,000,000 (3)
Ian Mitchell $1,000,000 (3)
Alexandar Georgiev $999,999 (1)
Jackson LaCombe $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $90,113,101
Year 2026 : $60,288,102
Year 2027 : $42,238,102
Year 2028 : $27,463,102
Salary Average Commitment
Year 2025 : $90,113,101
Year 2026 : $60,288,102
Year 2027 : $42,238,102
Year 2028 : $27,463,102
Salary Cap with 1 Way Contract
Year 2025 : $90,113,101
Year 2026 : $60,288,102
Year 2027 : $42,238,102
Year 2028 : $27,463,102

Farm Players Salaries

Henrik Tikkanen $100,000 (3)
Connor D. Murphy $100,000 (3)
Arthur Kaliyev $100,000 (3)
Brogan Rafferty $100,000 (3)
Jeff Malott $100,000 (3)
Jeremie Poirier $100,000 (3)
Jesse Ylonen $100,000 (3)
Klim Kostin $100,000 (3)
Mark Friedman $100,000 (3)
Oskar Olausson $100,000 (1)
Tobias Bjornfot $100,000 (3)
Tye Felhaber $100,000 (3)
Wyatte Wylie $100,000 (3)
Xavier Bourgault $100,000 (1)
Braeden Bowman $100,000 (1)
Cole Krygier $100,000 (3)
Connor Mayer $100,000 (3)
Jacob Melanson $100,000 (1)
John Farinacci $100,000 (3)
Oliver Kylington $100,000 (3)
Roni Hirvonen $100,000 (3)
Scooter Brickey $100,000 (3)
Cal Petersen $100,000 (3)
Colten Ellis $100,000 (3)
Adam Beckman $100,000 (3)
Judd Caulfield $100,000 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,600,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,600,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,830 - 97.17%
Level 2: 5000 - $60 - 4,659 - 93.19%
Level 3: 2000 - $35 - 1,915 - 95.76%
Level 4: 4000 - $25 - 3,874 - 96.85%
Luxury : 1000 - $200 - 942 - 94.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.14%
Farm Level 2: 1000 - $15 - 933 - 93.32%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17,221 - 95.67%
Average Income per Game$1,773,751
Year to Date Revenue$33,701,271
Farm
Home Games Left22
Average Attendance - %2,776 - 92.53%
Average Income per Game$114,603
Year to Date Revenue$2,177,450

Expense

Pro Players Total Salaries$91,564,250
Farm Players Total Salaries$2,630,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$28,617,966
Farm Year To Date Expenses$1,357,682
Pro Salary Cap To Date$27,626,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,022,524
Farm Estimated Season Revenue$2,521,258
Pro Remaining Season Days123
Pro Expenses Per Days$489,918
Pro Estimated Expenses$60,259,914
Farm Remaining Season Days123
Farm Expenses Per Days$26,719
Farm Estimated Expenses$3,286,437
Estimated Season Expenses$63,546,351
Season Salary Cap$85,564,250
Estimate Under Maximum Salary Cap of $95,500,000$9,935,750
Estimate Over Minimum Salary Cap of $70,600,000 $14,964,250
Current Bank Account$55,903,074
Projected Bank Account$33,900,505

Pro Players Salaries

Mitch Marner (1 Way Contract) $12,000,000 (8)
Sebastian Aho (1 Way Contract) $9,750,000 (5)
Connor Hellebuyck (1 Way Contract) $8,500,000 (5)
Brock Boeser (1 Way Contract) $7,250,000 (7)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Gustav Forsling (1 Way Contract) $5,750,000 (5)
Philip Broberg (1 Way Contract) $4,580,917 (1)
Ryan Graves (1 Way Contract) $4,500,000 (4)
Connor Murphy (1 Way Contract) $4,400,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (2)
Taylor Hall (1 Way Contract) $3,166,667 (3)
Martin Pospisil $2,500,000 (3)
Brandon Tanev (1 Way Contract) $2,500,000 (3)
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
Conor Sheary (1 Way Contract) $2,000,000 (1)
Mark Kastelic (1 Way Contract) $1,566,667 (3)
Colin Miller (1 Way Contract) $1,500,000 (1)
Philipp Kurashev $1,200,000 (1)
Seth Griffith $1,000,000 (3)
Alexander Wennberg $1,000,000 (3)
Maveric Lamoureux $1,000,000 (1)
Brendan Gaunce $1,000,000 (3)
Luke Evangelista $999,999 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $91,564,250
Year 2026 : $69,783,334
Year 2027 : $66,583,334
Year 2028 : $47,750,000
Salary Average Commitment
Year 2025 : $91,564,250
Year 2026 : $69,783,334
Year 2027 : $66,583,334
Year 2028 : $47,750,000
Salary Cap with 1 Way Contract
Year 2025 : $91,564,250
Year 2026 : $69,783,334
Year 2027 : $66,583,334
Year 2028 : $47,750,000

Farm Players Salaries

Peyton Krebs $145,000 (1)
Thomas Milic $100,000 (1)
Jaxson Stauber $100,000 (3)
Connor Carrick $100,000 (3)
Dillon Heatherington $100,000 (3)
Gemel Smith $100,000 (3)
Jean-Luc Foudy $100,000 (3)
Rasmus Kupari $100,000 (3)
Samuel Laberge $100,000 (3)
Spencer Stastney $100,000 (3)
Vladislav Kolyachonok $100,000 (3)
Adam Sykora $100,000 (1)
Aleksanteri Kaskimaki $100,000 (1)
Andrew Lucas $100,000 (3)
Jake Furlong $100,000 (1)
Justin Hryckowian $100,000 (3)
Logan Morrison $100,000 (3)
Nikita Chibrikov $100,000 (1)
Ondrej Pavel $100,000 (3)
Rodrigo Abols $100,000 (3)
Ryan Mast $100,000 (1)
Skyler Brind'Amour $100,000 (3)
Topi Niemela $100,000 (3)
Axel Jonsson-Fjallby $100,000 (3)
Luca Del Bel Belluz $92,500 (2)
Julien Gauthier $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,630,000
Year 2026 : $1,792,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,630,000
Year 2026 : $1,792,500
Year 2027 : $1,700,000
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,623 - 93.71%
Level 2: 5000 - $60 - 4,757 - 95.14%
Level 3: 2000 - $35 - 1,920 - 95.98%
Level 4: 4000 - $25 - 3,687 - 92.17%
Luxury : 1000 - $200 - 952 - 95.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,872 - 93.60%
Farm Level 2: 1000 - $15 - 926 - 92.62%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,938 - 94.10%
Average Income per Game$1,748,338
Year to Date Revenue$26,225,075
Farm
Home Games Left26
Average Attendance - %2,798 - 93.28%
Average Income per Game$115,946
Year to Date Revenue$1,739,196

Expense

Pro Players Total Salaries$66,330,357
Farm Players Total Salaries$2,642,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$27,182,525
Farm Year To Date Expenses$1,347,011
Pro Salary Cap To Date$26,284,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,456,797
Farm Estimated Season Revenue$3,014,606
Pro Remaining Season Days123
Pro Expenses Per Days$358,491
Pro Estimated Expenses$44,094,393
Farm Remaining Season Days123
Farm Expenses Per Days$26,784
Farm Estimated Expenses$3,294,432
Estimated Season Expenses$47,388,825
Season Salary Cap$70,955,357
Estimate Under Maximum Salary Cap of $95,500,000$24,544,643
Estimate Over Minimum Salary Cap of $70,600,000 $355,357
Current Bank Account$41,434,735
Projected Bank Account$42,517,313

Pro Players Salaries

Josh Norris (Out of Payroll) $7,950,000 (5)
Brandon Montour (1 Way Contract) $7,142,857 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (5)
Travis Sanheim (1 Way Contract) $6,250,000 (5)
Quinton Byfield (1 Way Contract) $6,250,000 (4)
Mackenzie Blackwood (1 Way Contract) $5,250,000 (5)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Ryan Donato (1 Way Contract) $4,000,000 (4)
Cole Perfetti (1 Way Contract) $3,250,000 (1)
Patrick Kane (1 Way Contract) $3,000,000 (1)
Radek Faksa (1 Way Contract) $2,000,000 (3)
Jordan Spence (1 Way Contract) $1,500,000 (1)
Bobby McMann $1,350,000 (1)
Vasily Podkolzin $1,000,000 (1)
Casey DeSmith $1,000,000 (2)
Fedor Svechkov $925,000 (1)
Olen Zellweger $925,000 (1)
Pavel Mintyukov $925,000 (1)
Zack Bolduc $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $74,280,357
Year 2026 : $60,480,357
Year 2027 : $50,542,857
Year 2028 : $48,542,857
Salary Average Commitment
Year 2025 : $74,280,357
Year 2026 : $60,480,357
Year 2027 : $50,542,857
Year 2028 : $48,542,857
Salary Cap with 1 Way Contract
Year 2025 : $74,280,357
Year 2026 : $60,480,357
Year 2027 : $50,542,857
Year 2028 : $48,542,857

Farm Players Salaries

Tyler Kleven $150,000 (2)
Gabriel Carriere $100,000 (3)
Adam Engstrom $100,000 (1)
Ben Harpur $100,000 (3)
Boris Katchouk $100,000 (3)
Derrick Pouliot $100,000 (3)
Jack Thompson $100,000 (3)
Marc Del Gaizo $100,000 (3)
Mathias Laferriere $100,000 (3)
Matthew Highmore $100,000 (3)
Nicolas Aube-Kubel $100,000 (3)
Robbie Russo $100,000 (3)
Xavier Simoneau $100,000 (3)
Angus Booth $100,000 (1)
Pavel Cajan $100,000 (1)
Frederic Brunet $100,000 (1)
Hunter Johannes $100,000 (3)
Nikita Grebenkin $100,000 (1)
Sam Lipkin $100,000 (1)
Sandis Vilmanis $100,000 (1)
Yegor Sidorov $100,000 (1)
Zack Ostapchuk $100,000 (1)
Adam Scheel $100,000 (3)
Arturs Silovs $100,000 (3)
Austin Poganski $100,000 (3)
Jett Luchanko $92,500 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,642,500
Year 2026 : $1,742,500
Year 2027 : $1,592,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,642,500
Year 2026 : $1,742,500
Year 2027 : $1,592,500
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 5,760 - 96.00%
Level 2: 5000 - $60 - 4,718 - 94.36%
Level 3: 2000 - $35 - 1,870 - 93.50%
Level 4: 4000 - $25 - 3,791 - 94.79%
Luxury : 1000 - $200 - 960 - 95.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,835 - 91.73%
Farm Level 2: 1000 - $15 - 950 - 95.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,099 - 95.00%
Average Income per Game$1,768,486
Year to Date Revenue$30,064,267
Farm
Home Games Left24
Average Attendance - %2,785 - 92.82%
Average Income per Game$114,550
Year to Date Revenue$1,947,343

Expense

Pro Players Total Salaries$66,275,000
Farm Players Total Salaries$2,872,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$28,112,502
Farm Year To Date Expenses$1,374,307
Pro Salary Cap To Date$27,156,761
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,443,671
Farm Estimated Season Revenue$2,749,190
Pro Remaining Season Days123
Pro Expenses Per Days$358,203
Pro Estimated Expenses$44,058,969
Farm Remaining Season Days123
Farm Expenses Per Days$27,982
Farm Estimated Expenses$3,441,786
Estimated Season Expenses$47,500,755
Season Salary Cap$72,275,000
Estimate Under Maximum Salary Cap of $95,500,000$23,225,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,675,000
Current Bank Account$42,524,800
Projected Bank Account$40,216,906

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Adam Pelech (1 Way Contract) $5,750,000 (4)
Josh Anderson (1 Way Contract) $5,500,000 (2)
Marco Rossi (1 Way Contract) $5,000,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Josh Manson (1 Way Contract) $3,950,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
Olli Maatta (1 Way Contract) $3,500,000 (3)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Dan Vladar (1 Way Contract) $3,350,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Conor Timmins (1 Way Contract) $2,200,000 (2)
Ryker Evans (1 Way Contract) $2,050,000 (2)
Yaroslav Askarov (1 Way Contract) $2,000,000 (2)
Joel Kiviranta $1,250,000 (1)
Ryan Schmelzer $1,000,000 (3)
Martin Frk $1,000,000 (3)
Travis Boyd $1,000,000 (3)
Marat Khusnutdinov $1,000,000 (3)
Frank Nazar $950,000 (8)
Paul Cotter $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $66,275,000
Year 2026 : $67,409,991
Year 2027 : $40,434,991
Year 2028 : $27,934,991
Salary Average Commitment
Year 2025 : $71,183,742
Year 2026 : $66,708,742
Year 2027 : $39,733,742
Year 2028 : $27,233,742
Salary Cap with 1 Way Contract
Year 2025 : $66,275,000
Year 2026 : $61,800,000
Year 2027 : $34,825,000
Year 2028 : $22,325,000

Farm Players Salaries

Waltteri Ignatjew $100,000 (3)
Tyrel Bauer $100,000 (3)
Andreas Englund $100,000 (3)
Anthony Vincent $100,000 (3)
Brett Murray $100,000 (3)
Garrett Pilon $100,000 (3)
Garrett Wilson $100,000 (3)
Gerry Mayhew $100,000 (3)
Jake Leschyshyn $100,000 (3)
Matthew Robertson $100,000 (3)
Tanner Laczynski $100,000 (3)
Michael Dipietro $100,000 (3)
Tobie Paquette-Bisson $100,000 (3)
Zachary Hayes $100,000 (3)
Cade Webber $100,000 (3)
Caedan Bankier $100,000 (1)
Jacob Quillan $100,000 (3)
Jake Wise $100,000 (3)
Jakub Dvorak $100,000 (1)
Nathan Gaucher $100,000 (1)
Scott Morrow $100,000 (1)
Wilmer Skoog $100,000 (3)
Adam Boqvist $100,000 (3)
Donovan Sebrango $100,000 (1)
Dennis Hildeby $100,000 (1)
Cooper Black $95,000 (1)
Jordan Harris $92,500 (1)
Corson Ceulemans $92,500 (1)
Brandt Clarke $92,500 (1)
Total Farm Players29
Salary Commitment
Year 2025 : $2,872,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,872,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,647 - 94.11%
Level 2: 5000 - $60 - 4,677 - 93.55%
Level 3: 2000 - $35 - 1,842 - 92.09%
Level 4: 4000 - $25 - 3,804 - 95.09%
Luxury : 1000 - $200 - 969 - 96.88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.80%
Farm Level 2: 1000 - $15 - 919 - 91.86%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16,938 - 94.10%
Average Income per Game$1,749,980
Year to Date Revenue$31,499,646
Farm
Home Games Left23
Average Attendance - %2,795 - 93.15%
Average Income per Game$115,977
Year to Date Revenue$2,087,588

Expense

Pro Players Total Salaries$80,108,332
Farm Players Total Salaries$2,600,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,127,747
Farm Year To Date Expenses$1,332,668
Pro Salary Cap To Date$32,229,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,249,548
Farm Estimated Season Revenue$2,667,474
Pro Remaining Season Days123
Pro Expenses Per Days$430,252
Pro Estimated Expenses$52,920,996
Farm Remaining Season Days123
Farm Expenses Per Days$26,562
Farm Estimated Expenses$3,267,126
Estimated Season Expenses$56,188,122
Season Salary Cap$80,108,332
Estimate Under Maximum Salary Cap of $95,500,000$15,391,668
Estimate Over Minimum Salary Cap of $70,600,000 $9,508,332
Current Bank Account$49,126,819
Projected Bank Account$35,855,719

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (2)
Sam Bennett (1 Way Contract) $8,000,000 (8)
Brock Nelson (1 Way Contract) $7,500,000 (3)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Josh Morrissey (1 Way Contract) $6,250,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (5)
Logan Thompson (1 Way Contract) $5,850,000 (6)
Adrian Kempe (1 Way Contract) $5,500,000 (6)
Trevor Moore (1 Way Contract) $4,200,000 (3)
Mikey Anderson (1 Way Contract) $4,125,000 (5)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Anthony Mantha (1 Way Contract) $2,500,000 (4)
Yanni Gourde (1 Way Contract) $2,333,333 (6)
Parker Kelly (1 Way Contract) $1,700,000 (5)
Kasperi Kapanen $1,300,000 (1)
Matej Blumel $1,000,000 (3)
Jeff Petry $1,000,000 (1)
Jansen Harkins $1,000,000 (3)
Dylan McIlrath $1,000,000 (3)
Ilya Samsonov $999,999 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $80,108,332
Year 2026 : $80,557,333
Year 2027 : $71,557,333
Year 2028 : $47,207,333
Salary Average Commitment
Year 2025 : $80,108,332
Year 2026 : $76,808,333
Year 2027 : $67,808,333
Year 2028 : $43,458,333
Salary Cap with 1 Way Contract
Year 2025 : $80,108,332
Year 2026 : $76,808,333
Year 2027 : $67,808,333
Year 2028 : $43,458,333

Farm Players Salaries

Jakub Dobes $100,000 (3)
Chris Driedger $100,000 (3)
Ben Meyers $100,000 (3)
Calle Rosen $100,000 (3)
Chase Priskie $100,000 (3)
Cole Bardreau $100,000 (3)
Gabriel Dumont $100,000 (3)
Gabriel Fortier $100,000 (3)
John Ludvig $100,000 (3)
Justin Dowling $100,000 (3)
Matt Martin $100,000 (3)
Noel Hoefenmayer $100,000 (3)
Owen Sillinger $100,000 (3)
T.J. Tynan $100,000 (3)
Bo Groulx $100,000 (3)
Charlie Wright $100,000 (1)
Dalibor Dvorsky $100,000 (1)
Dylan Anhorn $100,000 (3)
Filip Bystedt $100,000 (1)
Kai Uchacz $100,000 (1)
Nick Leivermann $100,000 (3)
Vsevolod Komarov $100,000 (1)
Zach Dean $100,000 (1)
Aaron Dell $100,000 (3)
Alex Limoges $100,000 (3)
Wyatt Kaiser $100,000 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,600,000
Year 2026 : $2,049,200
Year 2027 : $2,049,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,600,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,696 - 94.94%
Level 2: 5000 - $60 - 4,714 - 94.28%
Level 3: 2000 - $35 - 1,905 - 95.27%
Level 4: 4000 - $25 - 3,797 - 94.94%
Luxury : 1000 - $200 - 953 - 95.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,854 - 92.72%
Farm Level 2: 1000 - $15 - 938 - 93.77%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,066 - 94.81%
Average Income per Game$1,758,787
Year to Date Revenue$26,381,806
Farm
Home Games Left26
Average Attendance - %2,792 - 93.07%
Average Income per Game$115,291
Year to Date Revenue$1,729,371

Expense

Pro Players Total Salaries$99,701,190
Farm Players Total Salaries$3,015,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,500,000)
Pro Year To Date Expenses$36,848,346
Farm Year To Date Expenses$1,436,112
Pro Salary Cap To Date$35,949,897
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,728,464
Farm Estimated Season Revenue$2,997,576
Pro Remaining Season Days123
Pro Expenses Per Days$532,298
Pro Estimated Expenses$65,472,654
Farm Remaining Season Days123
Farm Expenses Per Days$28,724
Farm Estimated Expenses$3,533,052
Estimated Season Expenses$69,005,706
Season Salary Cap$94,201,190
Estimate Under Maximum Salary Cap of $95,500,000$1,298,810
Estimate Over Minimum Salary Cap of $70,600,000 $23,601,190
Current Bank Account$39,826,719
Projected Bank Account$19,547,053

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (2)
Zach Werenski (1 Way Contract) $9,583,333 (3)
Patrik Laine (1 Way Contract) $8,700,000 (5)
Brock Faber (1 Way Contract) $8,500,000 (8)
Kevin Fiala (1 Way Contract) $7,875,000 (4)
Kyle Connor (1 Way Contract) $7,142,857 (6)
Lukas Dostal (1 Way Contract) $6,500,000 (5)
Alexander Romanov (1 Way Contract) $6,250,000 (8)
Calle Jarnkrok (1 Way Contract) $2,100,000 (1)
Pontus Holmberg (1 Way Contract) $1,550,000 (2)
Nils Lundkvist $1,250,000 (1)
David Rittich $1,000,000 (1)
Kevin Rooney $1,000,000 (3)
Trevor Lewis $1,000,000 (3)
Jayson Megna $1,000,000 (3)
Cole Smith $1,000,000 (1)
Macklin Celebrini $975,000 (2)
Nick Blankenburg $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $99,701,190
Year 2026 : $81,094,333
Year 2027 : $68,719,333
Year 2028 : $56,136,000
Salary Average Commitment
Year 2025 : $99,948,942
Year 2026 : $81,173,942
Year 2027 : $68,798,942
Year 2028 : $56,215,609
Salary Cap with 1 Way Contract
Year 2025 : $99,701,190
Year 2026 : $80,926,190
Year 2027 : $68,551,190
Year 2028 : $55,967,857

Farm Players Salaries

Kaapo Kahkonen $115,000 (1)
Benjamin Gaudreau $100,000 (1)
Magnus Hellberg $100,000 (3)
Brian Halonen $100,000 (3)
Calen Addison $100,000 (3)
Connor Mackey $100,000 (3)
Devante Stephens $100,000 (3)
Gage Quinney $100,000 (3)
Joel Teasdale $100,000 (3)
Jujhar Khaira $100,000 (3)
Kailer Yamamoto $100,000 (3)
Mason Shaw $100,000 (3)
Sam Poulin $100,000 (3)
Scott Perunovich $100,000 (3)
William Lagesson $100,000 (3)
Aidan Fulp $100,000 (3)
Aleksi Heimosalmi $100,000 (1)
Alex Jefferies $100,000 (3)
Bogdan Trineyev $100,000 (3)
Ethan Cardwell $100,000 (3)
Gabriel Szturc $100,000 (1)
Jackson Edward $100,000 (1)
Michael Buchinger $100,000 (1)
Riley Fiddler-Schultz $100,000 (3)
Riley Hughes $100,000 (3)
Samu Tuomaala $100,000 (1)
Brandon Bussi $100,000 (3)
Kevin Mandolese $100,000 (3)
Blake Hillman $100,000 (3)
Eemil Viro $100,000 (1)
Total Farm Players30
Salary Commitment
Year 2025 : $3,015,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,015,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,685 - 94.75%
Level 2: 5000 - $60 - 4,790 - 95.81%
Level 3: 2000 - $35 - 1,873 - 93.65%
Level 4: 4000 - $25 - 3,722 - 93.06%
Luxury : 1000 - $200 - 947 - 94.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.27%
Farm Level 2: 1000 - $15 - 947 - 94.69%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,018 - 94.55%
Average Income per Game$1,757,860
Year to Date Revenue$24,610,045
Farm
Home Games Left27
Average Attendance - %2,812 - 93.74%
Average Income per Game$116,056
Year to Date Revenue$1,624,784

Expense

Pro Players Total Salaries$84,575,000
Farm Players Total Salaries$2,592,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,474,860
Farm Year To Date Expenses$1,257,203
Pro Salary Cap To Date$32,291,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,462,230
Farm Estimated Season Revenue$3,133,512
Pro Remaining Season Days123
Pro Expenses Per Days$453,516
Pro Estimated Expenses$55,782,468
Farm Remaining Season Days123
Farm Expenses Per Days$26,523
Farm Estimated Expenses$3,262,329
Estimated Season Expenses$59,044,797
Season Salary Cap$84,575,000
Estimate Under Maximum Salary Cap of $95,500,000$10,925,000
Estimate Over Minimum Salary Cap of $70,600,000 $13,975,000
Current Bank Account$41,502,766
Projected Bank Account$33,053,711

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (5)
Robert Thomas (1 Way Contract) $8,125,000 (5)
Cole Caufield (1 Way Contract) $7,850,000 (5)
Gabriel Vilardi (Out of Payroll) $7,500,000 (6)
Morgan Geekie (1 Way Contract) $5,500,000 (6)
Kevin Bahl (1 Way Contract) $5,300,000 (6)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Jake Middleton (1 Way Contract) $4,350,000 (4)
Dante Fabbro (1 Way Contract) $4,125,000 (4)
David Perron (1 Way Contract) $4,000,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Dakota Joshua (1 Way Contract) $3,250,000 (3)
Kent Johnson (1 Way Contract) $1,800,000 (2)
Jack Johnson $1,000,000 (3)
Ryan Carpenter $1,000,000 (3)
Chris Terry $1,000,000 (3)
Brett Leason $1,000,000 (3)
Andrew Poturalski $1,000,000 (3)
Jonny Brodzinski $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $92,075,000
Year 2026 : $86,900,000
Year 2027 : $69,000,000
Year 2028 : $60,750,000
Salary Average Commitment
Year 2025 : $94,700,000
Year 2026 : $86,025,000
Year 2027 : $68,125,000
Year 2028 : $59,875,000
Salary Cap with 1 Way Contract
Year 2025 : $92,075,000
Year 2026 : $83,400,000
Year 2027 : $65,500,000
Year 2028 : $57,250,000

Farm Players Salaries

Marcus Hogberg $100,000 (3)
Joel Blomqvist $100,000 (3)
Ben Gleason $100,000 (3)
Cameron Hughes $100,000 (3)
Corey Andonovski $100,000 (3)
Kevin Connauton $100,000 (3)
Lucas Carlsson $100,000 (3)
Lucas Condotta $100,000 (3)
Luke Toporowski $100,000 (3)
Mason Jobst $100,000 (3)
Matt Rempe $100,000 (3)
Max Willman $100,000 (3)
Mitchell Chaffee $100,000 (3)
Mitchell Stephens $100,000 (3)
Ronan Seeley $100,000 (3)
Wyatt Bongiovanni $100,000 (3)
Anton Malmstrom $100,000 (3)
Christoffer Sedoff $100,000 (3)
Donovan Houle-Villeneuve $100,000 (3)
Jalen Luypen $100,000 (3)
Ryan McAllister $100,000 (3)
Tyson Hinds $100,000 (1)
Viktor Neuchev $100,000 (1)
Eetu Makiniemi $100,000 (3)
Adam Wilsby $100,000 (3)
Ian Moore $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,592,500
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,592,500
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena Seattle Center
Level 1: 6000 - $100 - 5,645 - 94.08%
Level 2: 5000 - $60 - 4,661 - 93.22%
Level 3: 2000 - $35 - 1,919 - 95.96%
Level 4: 4000 - $25 - 3,818 - 95.45%
Luxury : 1000 - $200 - 951 - 95.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.04%
Farm Level 2: 1000 - $15 - 939 - 93.94%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,994 - 94.41%
Average Income per Game$1,747,430
Year to Date Revenue$27,958,876
Farm
Home Games Left25
Average Attendance - %2,820 - 94.01%
Average Income per Game$116,680
Year to Date Revenue$1,866,881

Expense

Pro Players Total Salaries$77,995,086
Farm Players Total Salaries$2,676,667
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,403,600
Farm Year To Date Expenses$1,320,617
Pro Salary Cap To Date$29,371,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,685,744
Farm Estimated Season Revenue$2,917,002
Pro Remaining Season Days123
Pro Expenses Per Days$419,245
Pro Estimated Expenses$51,567,135
Farm Remaining Season Days123
Farm Expenses Per Days$26,962
Farm Estimated Expenses$3,316,326
Estimated Season Expenses$54,883,461
Season Salary Cap$77,995,086
Estimate Under Maximum Salary Cap of $95,500,000$17,504,914
Estimate Over Minimum Salary Cap of $70,600,000 $7,395,086
Current Bank Account$48,101,540
Projected Bank Account$39,820,825

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Morgan Rielly (1 Way Contract) $7,500,000 (5)
Seth Jarvis (1 Way Contract) $7,420,087 (5)
Troy Terry (1 Way Contract) $7,000,000 (5)
John Gibson (1 Way Contract) $6,400,000 (2)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Brandon Carlo (1 Way Contract) $4,100,000 (2)
Ross Colton (Out of Payroll) $4,000,000 (2)
Shane Pinto (1 Way Contract) $3,750,000 (1)
Brayden McNabb (1 Way Contract) $3,650,000 (3)
Vladislav Namestnikov (1 Way Contract) $3,000,000 (2)
Miles Wood (1 Way Contract) $2,500,000 (4)
Brett Howden (1 Way Contract) $2,500,000 (5)
Yegor Chinakhov (1 Way Contract) $2,100,000 (1)
Adam Gaudette (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (1)
Alexey Toropchenko (1 Way Contract) $1,700,000 (1)
Noah Juulsen $1,000,000 (3)
Nick Cousins $1,000,000 (3)
Cam Atkinson $999,999 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087
Salary Average Commitment
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087
Salary Cap with 1 Way Contract
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087

Farm Players Salaries

Carter Gylander $100,000 (3)
Ryan Shea $100,000 (3)
Drake Caggiula $100,000 (3)
Ethan Keppen $100,000 (3)
Filip Roos $100,000 (3)
Jackson Cates $100,000 (3)
Jake Christiansen $100,000 (3)
Joe Snively $100,000 (3)
Joona Koppanen $100,000 (3)
Josh Jacobs $100,000 (3)
Josh Lopina $100,000 (3)
Nathan Smith $100,000 (3)
Oliver Wahlstrom $100,000 (3)
Thomas Miller $100,000 (3)
Jakub Skarek $100,000 (3)
Artem Grushnikov $100,000 (1)
Christian Felton $100,000 (3)
Ivan Ivan $100,000 (3)
Jared Davidson $100,000 (3)
Liam Ohgren $100,000 (1)
Luca Cagnoni $100,000 (1)
Noah Laba $100,000 (1)
Ben Jones $100,000 (3)
Artem Duda $95,000 (2)
Cutter Gauthier $95,000 (1)
Collin Graf $94,167 (1)
Zac Jones $92,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,676,667
Year 2026 : $1,995,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,676,667
Year 2026 : $1,995,000
Year 2027 : $1,900,000
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,579 - 92.98%
Level 2: 5000 - $60 - 4,735 - 94.70%
Level 3: 2000 - $35 - 1,889 - 94.46%
Level 4: 4000 - $25 - 3,754 - 93.84%
Luxury : 1000 - $200 - 940 - 94.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,857 - 92.85%
Farm Level 2: 1000 - $15 - 916 - 91.59%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,897 - 93.87%
Average Income per Game$1,737,429
Year to Date Revenue$26,061,440
Farm
Home Games Left26
Average Attendance - %2,773 - 92.43%
Average Income per Game$114,950
Year to Date Revenue$1,724,251

Expense

Pro Players Total Salaries$104,225,000
Farm Players Total Salaries$2,500,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($9,062,500)
Pro Year To Date Expenses$38,060,016
Farm Year To Date Expenses$1,286,998
Pro Salary Cap To Date$37,161,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,173,163
Farm Estimated Season Revenue$2,988,702
Pro Remaining Season Days123
Pro Expenses Per Days$555,859
Pro Estimated Expenses$68,370,657
Farm Remaining Season Days123
Farm Expenses Per Days$26,042
Farm Estimated Expenses$3,203,166
Estimated Season Expenses$71,573,823
Season Salary Cap$95,162,500
Estimate Under Maximum Salary Cap of $95,500,000$337,500
Estimate Over Minimum Salary Cap of $70,600,000 $24,562,500
Current Bank Account$38,438,677
Projected Bank Account$15,026,719

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (3)
Alex Ovechkin (1 Way Contract) $9,500,000 (1)
Brayden Point (1 Way Contract) $9,500,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Pavel Buchnevich (1 Way Contract) $8,000,000 (6)
Jonas Brodin (1 Way Contract) $6,000,000 (3)
Matt Roy (1 Way Contract) $5,750,000 (5)
Esa Lindell (1 Way Contract) $5,250,000 (5)
Samuel Girard (1 Way Contract) $5,000,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (1)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Ryan O'Reilly (1 Way Contract) $4,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $4,300,000 (1)
Warren Foegele (1 Way Contract) $3,500,000 (2)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Cole Sillinger (1 Way Contract) $2,250,000 (1)
Jake Allen (1 Way Contract) $1,800,000 (5)
Ty Emberson $1,000,000 (3)
Tyler Motte $1,000,000 (3)
Vinni Lettieri $1,000,000 (3)
Jarred Tinordi $1,000,000 (3)
Jackson Blake $1,000,000 (9)
Total Pro Players22
Salary Commitment
Year 2025 : $104,225,000
Year 2026 : $87,545,000
Year 2027 : $74,545,000
Year 2028 : $48,795,000
Salary Average Commitment
Year 2025 : $107,887,222
Year 2026 : $87,087,222
Year 2027 : $74,087,222
Year 2028 : $48,337,222
Salary Cap with 1 Way Contract
Year 2025 : $104,225,000
Year 2026 : $83,425,000
Year 2027 : $70,425,000
Year 2028 : $44,675,000

Farm Players Salaries

Yaniv Perets $100,000 (3)
Riley Stillman $100,000 (3)
C.J. Smith $100,000 (3)
Dysin Mayo $100,000 (3)
Emil Andrae $100,000 (3)
Henri Nikkanen $100,000 (3)
Mike Hardman $100,000 (3)
Montana Onyebuchi $100,000 (3)
Noah Gregor $100,000 (3)
Pavol Regenda $100,000 (3)
Reilly Walsh $100,000 (3)
Rhett Gardner $100,000 (3)
Tim Gettinger $100,000 (3)
Benjamin Kraws $100,000 (3)
Cam McDonald $100,000 (3)
Dawson Barteaux $100,000 (3)
Felix Unger Sorum $100,000 (1)
Grant Gabriele $100,000 (3)
Justin Ertel $100,000 (1)
Oscar Eklind $100,000 (3)
Simon Robertsson $100,000 (1)
Victor Mancini $100,000 (3)
Felix Sandstrom $100,000 (3)
Ales Stezka $100,000 (3)
Brandon Scanlin $100,000 (3)
Total Farm Players25
Salary Commitment
Year 2025 : $2,500,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,500,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5,740 - 95.66%
Level 2: 5000 - $60 - 4,582 - 91.64%
Level 3: 2000 - $35 - 1,899 - 94.94%
Level 4: 4000 - $25 - 3,814 - 95.34%
Luxury : 1000 - $200 - 923 - 92.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.78%
Farm Level 2: 1000 - $15 - 929 - 92.94%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,957 - 94.20%
Average Income per Game$1,745,093
Year to Date Revenue$24,431,297
Farm
Home Games Left27
Average Attendance - %2,785 - 92.84%
Average Income per Game$115,178
Year to Date Revenue$1,612,489

Expense

Pro Players Total Salaries$86,250,000
Farm Players Total Salaries$3,100,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$30,966,672
Farm Year To Date Expenses$1,361,839
Pro Salary Cap To Date$30,016,151
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,117,501
Farm Estimated Season Revenue$3,109,800
Pro Remaining Season Days123
Pro Expenses Per Days$462,240
Pro Estimated Expenses$56,855,520
Farm Remaining Season Days123
Farm Expenses Per Days$29,167
Farm Estimated Expenses$3,587,541
Estimated Season Expenses$60,443,061
Season Salary Cap$88,250,000
Estimate Under Maximum Salary Cap of $95,500,000$7,250,000
Estimate Over Minimum Salary Cap of $70,600,000 $17,650,000
Current Bank Account$43,715,275
Projected Bank Account$33,499,515

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (5)
Linus Ullmark (1 Way Contract) $8,250,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (8)
Mason McTavish $7,000,000 (6)
Nick Schmaltz (1 Way Contract) $5,850,000 (6)
Yegor Sharangovich (1 Way Contract) $5,750,000 (5)
Kaiden Guhle (1 Way Contract) $5,500,000 (6)
Trent Frederic (1 Way Contract) $3,850,000 (8)
Joel Edmundson (1 Way Contract) $3,850,000 (3)
Simon Holmstrom (1 Way Contract) $3,625,000 (2)
Andrew Mangiapane (1 Way Contract) $3,600,000 (2)
Sean Walker (1 Way Contract) $3,600,000 (4)
Tommy Novak (1 Way Contract) $3,500,000 (2)
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Anton Forsberg (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Ryan Lomberg (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
Mike Reilly $1,100,000 (1)
Erik Brannstrom $1,000,000 (3)
Michael Carcone $1,000,000 (3)
Haydn Fleury $950,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $86,250,000
Year 2026 : $79,844,000
Year 2027 : $65,919,000
Year 2028 : $60,069,000
Salary Average Commitment
Year 2025 : $86,250,000
Year 2026 : $77,675,000
Year 2027 : $63,750,000
Year 2028 : $57,900,000
Salary Cap with 1 Way Contract
Year 2025 : $86,250,000
Year 2026 : $77,675,000
Year 2027 : $63,750,000
Year 2028 : $57,900,000

Farm Players Salaries

Arber Xhekaj $130,000 (1)
Will Cranley $100,000 (3)
Kyle Capobianco $100,000 (3)
Albert Johansson $100,000 (3)
Callahan Burke $100,000 (3)
Curtis Douglas $100,000 (3)
Darren Brady $100,000 (3)
Dylan Coghlan $100,000 (3)
Emil Bemstrom $100,000 (3)
Gustav Olofsson $100,000 (3)
Jack Finley $100,000 (1)
Jakob Pelletier $100,000 (3)
John Leonard $100,000 (3)
John Stevens $100,000 (3)
Joseph Cecconi $100,000 (3)
Linus Karlsson $100,000 (3)
Lucas Johansen $100,000 (3)
Ozzy Wiesblatt $100,000 (3)
Pierrick Dube $100,000 (3)
Roman Ahcan $100,000 (3)
Vincent Arseneau $100,000 (3)
William Trudeau $100,000 (1)
Florian Xhekaj $100,000 (1)
Kyle Looft $100,000 (3)
Owen Beck $100,000 (1)
Domenic DiVincentiis $100,000 (1)
Adam Erne $100,000 (3)
Ty Young $92,500 (3)
Matthew Poitras $92,500 (1)
Tristan Broz $92,500 (2)
Carter George $92,500 (3)
Total Farm Players31
Salary Commitment
Year 2025 : $3,100,000
Year 2026 : $2,377,500
Year 2027 : $2,285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,100,000
Year 2026 : $2,377,500
Year 2027 : $2,285,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,676 - 94.60%
Level 2: 5000 - $60 - 4,765 - 95.31%
Level 3: 2000 - $35 - 1,915 - 95.76%
Level 4: 4000 - $25 - 3,826 - 95.64%
Luxury : 1000 - $200 - 935 - 93.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.12%
Farm Level 2: 1000 - $15 - 929 - 92.95%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17,117 - 95.10%
Average Income per Game$1,756,641
Year to Date Revenue$33,376,183
Farm
Home Games Left22
Average Attendance - %2,832 - 94.39%
Average Income per Game$117,564
Year to Date Revenue$2,233,711

Expense

Pro Players Total Salaries$89,300,000
Farm Players Total Salaries$2,495,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,152,610
Farm Year To Date Expenses$1,246,869
Pro Salary Cap To Date$32,079,684
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,646,107
Farm Estimated Season Revenue$2,586,402
Pro Remaining Season Days123
Pro Expenses Per Days$478,125
Pro Estimated Expenses$58,809,375
Farm Remaining Season Days123
Farm Expenses Per Days$26,016
Farm Estimated Expenses$3,199,968
Estimated Season Expenses$62,009,343
Season Salary Cap$89,300,000
Estimate Under Maximum Salary Cap of $95,500,000$6,200,000
Estimate Over Minimum Salary Cap of $70,600,000 $18,700,000
Current Bank Account$51,210,415
Projected Bank Account$30,433,581

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (5)
Adam Fox (1 Way Contract) $9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (5)
Neal Pionk (1 Way Contract) $7,000,000 (6)
Phillip Danault (1 Way Contract) $5,500,000 (2)
Brett Pesce (1 Way Contract) $5,500,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (2)
Jordan Eberle (1 Way Contract) $4,750,000 (1)
Ryan Hartman (1 Way Contract) $4,000,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (2)
Jesper Wallstedt (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
Vitek Vanecek (1 Way Contract) $1,500,000 (1)
Caleb Jones $1,000,000 (3)
Anders Bjork $1,000,000 (3)
Alex Alexeyev $1,000,000 (3)
Otto Stenberg $1,000,000 (1)
Derek Ryan $1,000,000 (3)
Rocco Grimaldi $1,000,000 (3)
Evgenii Dadonov $1,000,000 (1)
Kevin Korchinski $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,300,000
Year 2026 : $80,125,000
Year 2027 : $60,750,000
Year 2028 : $46,250,000
Salary Average Commitment
Year 2025 : $89,300,000
Year 2026 : $80,125,000
Year 2027 : $60,750,000
Year 2028 : $46,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,300,000
Year 2026 : $80,125,000
Year 2027 : $60,750,000
Year 2028 : $46,250,000

Farm Players Salaries

Connor Dewar $110,000 (1)
Victor Ostman $100,000 (3)
Samuel Knazko $100,000 (3)
Cam Dineen $100,000 (3)
Carson Meyer $100,000 (3)
CJ Suess $100,000 (3)
Graeme Clarke $100,000 (3)
Guillaume Brisebois $100,000 (3)
Isak Rosen $100,000 (1)
Jake Bischoff $100,000 (3)
Luke Philp $100,000 (3)
Martin Chromiak $100,000 (3)
Shakir Mukhamadullin $100,000 (3)
Tristan Lennox $100,000 (1)
Anton Johansson $100,000 (1)
Dyllan Gill $100,000 (1)
Ethan Frisch $100,000 (3)
Jacob Doty $100,000 (3)
Joshua Roy $100,000 (1)
Justin Lee $100,000 (3)
Stanislav Svozil $100,000 (1)
William Stromgren $100,000 (1)
Anthony Richard $100,000 (3)
Tory Dello $92,500 (1)
Drew Commesso $92,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,495,000
Year 2026 : $1,500,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,495,000
Year 2026 : $1,500,000
Year 2027 : $1,500,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,761 - 96.02%
Level 2: 5000 - $60 - 4,726 - 94.53%
Level 3: 2000 - $35 - 1,937 - 96.85%
Level 4: 4000 - $25 - 3,771 - 94.28%
Luxury : 1000 - $200 - 938 - 93.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 935 - 93.51%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,134 - 95.19%
Average Income per Game$1,765,789
Year to Date Revenue$24,721,040
Farm
Home Games Left27
Average Attendance - %2,821 - 94.02%
Average Income per Game$116,827
Year to Date Revenue$1,635,582

Expense

Pro Players Total Salaries$86,925,000
Farm Players Total Salaries$2,595,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,788,291
Farm Year To Date Expenses$1,311,724
Pro Salary Cap To Date$30,836,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,676,291
Farm Estimated Season Revenue$3,154,337
Pro Remaining Season Days123
Pro Expenses Per Days$465,755
Pro Estimated Expenses$57,287,865
Farm Remaining Season Days123
Farm Expenses Per Days$26,536
Farm Estimated Expenses$3,263,928
Estimated Season Expenses$60,551,793
Season Salary Cap$86,925,000
Estimate Under Maximum Salary Cap of $95,500,000$8,575,000
Estimate Over Minimum Salary Cap of $70,600,000 $16,325,000
Current Bank Account$43,256,607
Projected Bank Account$33,535,442

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (5)
Mikhail Sergachev (1 Way Contract) $8,500,000 (5)
Jason Robertson (1 Way Contract) $7,750,000 (1)
Bowen Byram (1 Way Contract) $6,250,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (2)
Tyler Toffoli (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Ryan McLeod (1 Way Contract) $5,000,000 (4)
Jack McBain (1 Way Contract) $4,250,000 (5)
Henri Jokiharju (1 Way Contract) $3,000,000 (3)
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
Cam Talbot (1 Way Contract) $2,500,000 (1)
Sam Steel (1 Way Contract) $2,100,000 (2)
Taylor Raddysh (1 Way Contract) $1,500,000 (2)
Michael Kesselring $1,400,000 (1)
Zach Bogosian $1,250,000 (1)
James van Riemsdyk $1,000,000 (1)
Hudson Fasching $1,000,000 (3)
Elmer Soderblom $1,000,000 (3)
Matthew Kessel $1,000,000 (3)
Michael McCarron $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $86,925,000
Year 2026 : $72,100,000
Year 2027 : $53,250,000
Year 2028 : $41,250,000
Salary Average Commitment
Year 2025 : $86,925,000
Year 2026 : $72,100,000
Year 2027 : $53,250,000
Year 2028 : $41,250,000
Salary Cap with 1 Way Contract
Year 2025 : $86,925,000
Year 2026 : $72,100,000
Year 2027 : $53,250,000
Year 2028 : $41,250,000

Farm Players Salaries

Trent Miner $100,000 (3)
Matt Tomkins $100,000 (3)
Clark Bishop $100,000 (3)
Dominic Toninato $100,000 (3)
Jack Rathbone $100,000 (3)
Jacob MacDonald $100,000 (3)
Jake Gaudet $100,000 (3)
Kole Lind $100,000 (3)
Laurent Dauphin $100,000 (3)
Nate Sucese $100,000 (3)
Rafael Harvey-Pinard $100,000 (3)
Riley Sutter $100,000 (3)
Ronnie Attard $100,000 (3)
Ryan Suzuki $100,000 (3)
Shane Bowers $100,000 (3)
Tristen Nielsen $100,000 (3)
Tyler Madden $100,000 (3)
Amadeus Lombardi $100,000 (1)
Christian Kyrou $100,000 (1)
Cole McWard $100,000 (3)
Kirill Kudryavtsev $100,000 (1)
Patrik Koch $100,000 (3)
Ryan Winterton $100,000 (1)
Ryan Fanti $100,000 (3)
Austin Strand $100,000 (3)
Stephen Halliday $95,000 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,595,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,595,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $100 - 5,730 - 95.50%
Level 2: 5000 - $60 - 4,718 - 94.36%
Level 3: 2000 - $35 - 1,860 - 92.98%
Level 4: 4000 - $25 - 3,742 - 93.55%
Luxury : 1000 - $200 - 949 - 94.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.37%
Farm Level 2: 1000 - $15 - 906 - 90.57%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16,999 - 94.44%
Average Income per Game$1,758,675
Year to Date Revenue$31,656,158
Farm
Home Games Left23
Average Attendance - %2,773 - 92.43%
Average Income per Game$115,255
Year to Date Revenue$2,074,586

Expense

Pro Players Total Salaries$93,070,955
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,345,785
Farm Year To Date Expenses$1,370,815
Pro Salary Cap To Date$33,447,405
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,449,535
Farm Estimated Season Revenue$2,650,860
Pro Remaining Season Days123
Pro Expenses Per Days$497,765
Pro Estimated Expenses$61,225,095
Farm Remaining Season Days123
Farm Expenses Per Days$27,604
Farm Estimated Expenses$3,395,292
Estimated Season Expenses$64,620,387
Season Salary Cap$93,070,955
Estimate Under Maximum Salary Cap of $95,500,000$2,429,045
Estimate Over Minimum Salary Cap of $70,600,000 $22,470,955
Current Bank Account$48,014,144
Projected Bank Account$26,494,152

Pro Players Salaries

Noah Dobson (1 Way Contract) $9,500,000 (8)
Ivan Provorov (1 Way Contract) $8,500,000 (7)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Jordan Kyrou (1 Way Contract) $8,125,000 (5)
Matthew Knies (1 Way Contract) $7,750,000 (6)
Alexis Lafreniere (1 Way Contract) $7,450,000 (7)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Jaccob Slavin (1 Way Contract) $6,395,955 (8)
Brian Dumoulin (1 Way Contract) $4,000,000 (3)
Connor Zary $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (2)
J.J. Moser (1 Way Contract) $3,375,000 (1)
Mason Appleton (1 Way Contract) $2,900,000 (2)
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
David Kampf (1 Way Contract) $2,400,000 (2)
Corey Perry (1 Way Contract) $2,000,000 (1)
Tomas Tatar $1,000,000 (3)
Tyson Barrie $1,000,000 (3)
Simon Edvinsson $925,000 (1)
Devon Levi $925,000 (2)
Marcus Johansson $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $93,070,955
Year 2026 : $85,845,955
Year 2027 : $65,870,955
Year 2028 : $55,970,955
Salary Average Commitment
Year 2025 : $93,070,956
Year 2026 : $85,845,956
Year 2027 : $65,870,956
Year 2028 : $55,970,956
Salary Cap with 1 Way Contract
Year 2025 : $93,070,955
Year 2026 : $85,845,955
Year 2027 : $65,870,955
Year 2028 : $55,970,955

Farm Players Salaries

Mitchell Weeks $100,000 (3)
Dylan Garand $100,000 (3)
Brad Hunt $100,000 (3)
Dominik Shine $100,000 (3)
Gustav Lindstrom $100,000 (3)
Jonah Gadjovich $100,000 (3)
Justin Sourdif $100,000 (3)
Maxence Guenette $100,000 (3)
Mikko Kokkonen $100,000 (3)
Thomas Bordeleau $100,000 (3)
Tyler Tucker $100,000 (3)
Aku Raty $100,000 (3)
Alex Swetlikoff $100,000 (3)
Antti Tuomisto $100,000 (3)
Bradley Marek $100,000 (3)
Brett Harrison $100,000 (1)
Domenick Fensore $100,000 (3)
Ethan Edwards $100,000 (3)
Joakim Ryan $100,000 (3)
Joey Keane $100,000 (3)
Lleyton Moore $100,000 (3)
Lleyton Roed $100,000 (3)
Mikael Pyyhtia $100,000 (3)
Noah Ostlund $100,000 (1)
Ryder Rolston $100,000 (3)
Akira Schmid $100,000 (3)
Dylan Ferguson $100,000 (3)
Anthony Angello $100,000 (3)
Total Farm Players28
Salary Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,746 - 95.76%
Level 2: 5000 - $60 - 4,674 - 93.48%
Level 3: 2000 - $35 - 1,935 - 96.73%
Level 4: 4000 - $25 - 3,760 - 94.01%
Luxury : 1000 - $200 - 943 - 94.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,819 - 90.97%
Farm Level 2: 1000 - $15 - 923 - 92.31%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,058 - 94.77%
Average Income per Game$1,759,903
Year to Date Revenue$28,158,451
Farm
Home Games Left25
Average Attendance - %2,743 - 91.42%
Average Income per Game$113,187
Year to Date Revenue$1,810,984

Expense

Pro Players Total Salaries$91,824,999
Farm Players Total Salaries$2,607,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,304,279
Farm Year To Date Expenses$1,350,602
Pro Salary Cap To Date$32,275,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,997,580
Farm Estimated Season Revenue$2,829,662
Pro Remaining Season Days123
Pro Expenses Per Days$491,276
Pro Estimated Expenses$60,426,948
Farm Remaining Season Days123
Farm Expenses Per Days$26,602
Farm Estimated Expenses$3,272,046
Estimated Season Expenses$63,698,994
Season Salary Cap$91,824,999
Estimate Under Maximum Salary Cap of $95,500,000$3,675,001
Estimate Over Minimum Salary Cap of $70,600,000 $21,224,999
Current Bank Account$45,314,554
Projected Bank Account$28,442,802

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Mark Stone (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (5)
Cam Fowler (1 Way Contract) $6,500,000 (1)
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
Brad Marchand (1 Way Contract) $5,250,000 (6)
J.T. Compher (1 Way Contract) $5,100,000 (3)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Jared McCann (1 Way Contract) $5,000,000 (2)
Jason Zucker (1 Way Contract) $4,750,000 (2)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Radko Gudas (1 Way Contract) $4,000,000 (1)
Justin Holl (1 Way Contract) $3,400,000 (1)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
Vincent Desharnais (1 Way Contract) $2,000,000 (1)
Simon Benoit $1,350,000 (2)
Daniil Tarasov $1,050,000 (1)
Luke Kunin $1,000,000 (3)
Zach Aston-Reese $1,000,000 (3)
Declan Chisholm $1,000,000 (3)
Curtis Lazar $1,000,000 (3)
Ville Ottavainen $1,000,000 (3)
Daniel Sprong $999,999 (1)
Jan Rutta $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $91,824,999
Year 2026 : $57,350,000
Year 2027 : $27,250,000
Year 2028 : $13,950,000
Salary Average Commitment
Year 2025 : $91,824,999
Year 2026 : $57,350,000
Year 2027 : $27,250,000
Year 2028 : $13,950,000
Salary Cap with 1 Way Contract
Year 2025 : $91,824,999
Year 2026 : $57,350,000
Year 2027 : $27,250,000
Year 2028 : $13,950,000

Farm Players Salaries

Kurtis MacDermid $115,000 (2)
William Rousseau $100,000 (1)
Georgi Romanov $100,000 (3)
Arshdeep Bains $100,000 (3)
Austin Wagner $100,000 (3)
Blade Jenkins $100,000 (3)
Dennis Cesana $100,000 (3)
Drew Callin $100,000 (3)
Ethan Prow $100,000 (3)
Fredrik Karlstrom $100,000 (3)
Jack Studnicka $100,000 (3)
Jonathan Gruden $100,000 (3)
Kyle Criscuolo $100,000 (3)
Lukas Cormier $100,000 (3)
Mac Hollowell $100,000 (3)
Samuel Fagemo $100,000 (3)
William Dufour $100,000 (3)
Akito Hirose $100,000 (3)
Jeremie Biakabutuka $100,000 (3)
Marshall Warren $100,000 (3)
Nikolai Kovalenko $100,000 (3)
Riese Gaber $100,000 (3)
Mads Sogaard $100,000 (3)
Damian Clara $100,000 (1)
Angus Crookshank $100,000 (3)
Jack Peart $92,500 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,607,500
Year 2026 : $2,407,500
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,607,500
Year 2026 : $2,407,500
Year 2027 : $2,200,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,675 - 94.59%
Level 2: 5000 - $60 - 4,703 - 94.06%
Level 3: 2000 - $35 - 1,871 - 93.56%
Level 4: 4000 - $25 - 3,803 - 95.07%
Luxury : 1000 - $200 - 961 - 96.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.97%
Farm Level 2: 1000 - $15 - 912 - 91.21%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,014 - 94.52%
Average Income per Game$1,755,706
Year to Date Revenue$31,602,706
Farm
Home Games Left23
Average Attendance - %2,792 - 93.05%
Average Income per Game$116,012
Year to Date Revenue$2,088,217

Expense

Pro Players Total Salaries$73,254,521
Farm Players Total Salaries$2,970,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,312,500
Pro Year To Date Expenses$26,999,728
Farm Year To Date Expenses$1,432,470
Pro Salary Cap To Date$26,101,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,381,235
Farm Estimated Season Revenue$2,668,277
Pro Remaining Season Days123
Pro Expenses Per Days$394,555
Pro Estimated Expenses$48,530,265
Farm Remaining Season Days123
Farm Expenses Per Days$28,490
Farm Estimated Expenses$3,504,270
Estimated Season Expenses$52,034,535
Season Salary Cap$77,567,021
Estimate Under Maximum Salary Cap of $95,500,000$17,932,979
Estimate Over Minimum Salary Cap of $70,600,000 $6,967,021
Current Bank Account$55,258,725
Projected Bank Account$46,273,702

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,500,000 (4)
Jack Hughes (1 Way Contract) $8,000,000 (5)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Elvis Merzlikins (1 Way Contract) $5,400,000 (2)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Connor Clifton (1 Way Contract) $3,333,333 (1)
Ridly Greig (1 Way Contract) $3,250,000 (4)
Scott Laughton (1 Way Contract) $3,000,000 (4)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Joel Armia (1 Way Contract) $2,500,000 (2)
Danton Heinen (1 Way Contract) $2,250,000 (1)
Sam Lafferty (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (1)
Troy Stecher $1,000,000 (3)
Austin Watson $1,000,000 (3)
Logan Shaw $1,000,000 (3)
Andreas Athanasiou $999,999 (1)
Adam Fantilli $950,000 (1)
Eric Comrie $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $73,254,521
Year 2026 : $54,684,189
Year 2027 : $40,284,189
Year 2028 : $28,713,000
Salary Average Commitment
Year 2025 : $73,601,771
Year 2026 : $54,568,439
Year 2027 : $40,168,439
Year 2028 : $28,597,250
Salary Cap with 1 Way Contract
Year 2025 : $73,254,521
Year 2026 : $54,221,189
Year 2027 : $39,821,189
Year 2028 : $28,250,000

Farm Players Salaries

Luke Cavallin $100,000 (3)
Elias D. Pettersson $100,000 (1)
Dennis Gilbert $100,000 (3)
Isaac Ratcliffe $100,000 (3)
Joe Hicketts $100,000 (3)
Joseph Blandisi $100,000 (3)
Nolan Foote $100,000 (3)
Philippe Myers $100,000 (3)
Ryan O'Rourke $100,000 (3)
Tyson Jost $100,000 (3)
Walker Duehr $100,000 (3)
Anton Wahlberg $100,000 (1)
Pheonix Copley $100,000 (3)
Chase Bradley $100,000 (3)
Hardy Haman Aktell $100,000 (3)
Jake Lucchini $100,000 (3)
Jakub Brabenec $100,000 (1)
Jonathan Lekkerimaki $100,000 (1)
Jonathan McDonald $100,000 (3)
Justin Robidas $100,000 (1)
Lucas Ciona $100,000 (1)
Matt Savoie $100,000 (1)
Nate Danielson $100,000 (1)
Rodwin Dionicio $100,000 (1)
Dustin Tokarski $100,000 (3)
Artyom Levshunov $97,500 (2)
Mavrik Bourque $95,000 (1)
Simon Nemec $92,500 (1)
Dustin Wolf $92,500 (1)
Alex Steeves $92,500 (1)
Total Farm Players30
Salary Commitment
Year 2025 : $2,970,000
Year 2026 : $1,697,500
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,970,000
Year 2026 : $1,697,500
Year 2027 : $1,600,000
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,570 - 92.83%
Level 2: 5000 - $60 - 4,783 - 95.65%
Level 3: 2000 - $35 - 1,872 - 93.58%
Level 4: 4000 - $25 - 3,824 - 95.61%
Luxury : 1000 - $200 - 954 - 95.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.95%
Farm Level 2: 1000 - $15 - 936 - 93.57%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,002 - 94.45%
Average Income per Game$1,745,770
Year to Date Revenue$26,186,553
Farm
Home Games Left26
Average Attendance - %2,795 - 93.16%
Average Income per Game$115,487
Year to Date Revenue$1,732,312

Expense

Pro Players Total Salaries$101,389,279
Farm Players Total Salaries$2,697,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($8,875,000)
Pro Year To Date Expenses$37,147,966
Farm Year To Date Expenses$1,342,954
Pro Salary Cap To Date$36,056,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,390,025
Farm Estimated Season Revenue$3,002,674
Pro Remaining Season Days123
Pro Expenses Per Days$541,090
Pro Estimated Expenses$66,554,070
Farm Remaining Season Days123
Farm Expenses Per Days$27,070
Farm Estimated Expenses$3,329,610
Estimated Season Expenses$69,883,680
Season Salary Cap$92,514,279
Estimate Under Maximum Salary Cap of $95,500,000$2,985,721
Estimate Over Minimum Salary Cap of $70,600,000 $21,914,279
Current Bank Account$39,427,945
Projected Bank Account$17,936,964

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (2)
Filip Forsberg (1 Way Contract) $8,500,000 (5)
Jake Sanderson (1 Way Contract) $8,050,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (3)
Alex DeBrincat (1 Way Contract) $7,875,000 (2)
Trevor Zegras (1 Way Contract) $5,750,000 (6)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Chris Tanev (1 Way Contract) $4,500,000 (5)
Kevin Lankinen (1 Way Contract) $4,500,000 (5)
John Tavares (1 Way Contract) $4,389,279 (4)
Jonathan Drouin (1 Way Contract) $4,000,000 (2)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Alexandre Carrier (1 Way Contract) $3,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (1)
Teddy Blueger (1 Way Contract) $1,800,000 (1)
Ryan Reaves $1,350,000 (1)
Connor Bedard $950,000 (1)
Ryan Suter $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $101,389,279
Year 2026 : $88,272,279
Year 2027 : $63,947,279
Year 2028 : $55,947,279
Salary Average Commitment
Year 2025 : $101,604,279
Year 2026 : $88,229,279
Year 2027 : $63,904,279
Year 2028 : $55,904,279
Salary Cap with 1 Way Contract
Year 2025 : $101,389,279
Year 2026 : $88,014,279
Year 2027 : $63,689,279
Year 2028 : $55,689,279

Farm Players Salaries

Kyle Burroughs $110,000 (1)
Hunter Miska $100,000 (3)
Andrew Perrott $100,000 (3)
Antonio Stranges $100,000 (3)
Brett Seney $100,000 (3)
Chase Wouters $100,000 (3)
Colin White $100,000 (3)
Colton Poolman $100,000 (3)
Dennis Cholowski $100,000 (3)
Ethen Frank $100,000 (3)
Glenn Gawdin $100,000 (3)
Hayden Hodgson $100,000 (3)
Jacob Bernard-Docker $100,000 (3)
Matt Kiersted $100,000 (3)
Spencer Martin $100,000 (3)
Carl Berglund $100,000 (3)
David Spacek $100,000 (1)
Max Lajoie $100,000 (3)
Maxim Groshev $100,000 (3)
Nico Myatovic $100,000 (1)
Parker Ford $100,000 (3)
Ty Gallagher $100,000 (1)
Devin Cooley $100,000 (3)
Malcolm Subban $100,000 (3)
Alex Beaucage $100,000 (3)
Hunter McDonald $95,000 (1)
Ryan Ufko $92,500 (2)
Total Farm Players27
Salary Commitment
Year 2025 : $2,697,500
Year 2026 : $2,192,500
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,697,500
Year 2026 : $2,192,500
Year 2027 : $2,100,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 6000 - $100 - 5,643 - 94.05%
Level 2: 5000 - $60 - 4,737 - 94.75%
Level 3: 2000 - $35 - 1,907 - 95.33%
Level 4: 4000 - $25 - 3,791 - 94.77%
Luxury : 1000 - $200 - 928 - 92.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,854 - 92.70%
Farm Level 2: 1000 - $15 - 908 - 90.82%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,006 - 94.48%
Average Income per Game$1,745,679
Year to Date Revenue$27,930,866
Farm
Home Games Left25
Average Attendance - %2,762 - 92.07%
Average Income per Game$114,626
Year to Date Revenue$1,834,009

Expense

Pro Players Total Salaries$89,842,857
Farm Players Total Salaries$2,603,750
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,955,496
Farm Year To Date Expenses$1,290,324
Pro Salary Cap To Date$31,057,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,641,978
Farm Estimated Season Revenue$2,865,639
Pro Remaining Season Days123
Pro Expenses Per Days$480,952
Pro Estimated Expenses$59,157,096
Farm Remaining Season Days123
Farm Expenses Per Days$26,582
Farm Estimated Expenses$3,269,586
Estimated Season Expenses$62,426,682
Season Salary Cap$89,842,857
Estimate Under Maximum Salary Cap of $95,500,000$5,657,143
Estimate Over Minimum Salary Cap of $70,600,000 $19,242,857
Current Bank Account$46,519,055
Projected Bank Account$30,599,990

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
Jake Guentzel (1 Way Contract) $9,000,000 (5)
Mika Zibanejad (1 Way Contract) $8,500,000 (5)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Ryan Pulock (1 Way Contract) $6,150,000 (5)
Anton Lundell (1 Way Contract) $5,000,000 (5)
Pavel Zacha (1 Way Contract) $4,750,000 (2)
Cody Ceci (1 Way Contract) $4,500,000 (4)
Garnet Hathaway (1 Way Contract) $2,400,000 (2)
Braden Schneider (1 Way Contract) $2,200,000 (1)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (2)
Erik Gustafsson (1 Way Contract) $2,000,000 (1)
Nick Bjugstad (1 Way Contract) $1,750,000 (2)
Alex Lyon (1 Way Contract) $1,500,000 (2)
Oskar Sundqvist (1 Way Contract) $1,500,000 (1)
Colin Blackwell $1,000,000 (3)
Nils Aman $1,000,000 (3)
Alexander Petrovic $1,000,000 (3)
Brendan Smith $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $89,842,857
Year 2026 : $71,575,000
Year 2027 : $59,175,000
Year 2028 : $49,675,000
Salary Average Commitment
Year 2025 : $89,842,857
Year 2026 : $71,575,000
Year 2027 : $59,175,000
Year 2028 : $49,675,000
Salary Cap with 1 Way Contract
Year 2025 : $89,842,857
Year 2026 : $71,575,000
Year 2027 : $59,175,000
Year 2028 : $49,675,000

Farm Players Salaries

Brayden Pachal $118,750 (2)
Talyn Boyko $100,000 (1)
Brett Berard $100,000 (1)
Danil Gushchin $100,000 (3)
Ethan Bear $100,000 (3)
Jan Mysak $100,000 (3)
Nikolai Knyzhov $100,000 (3)
Olle Lycksell $100,000 (3)
Raphael Lavoie $100,000 (3)
Scott Harrington $100,000 (3)
Travis Barron $100,000 (3)
Bradly Nadeau $100,000 (2)
Dalton Smith $100,000 (3)
Gabriel Seger $100,000 (3)
Garrett Pyke $100,000 (3)
Jack Millar $100,000 (3)
Maksymilian Szuber $100,000 (3)
Matt Stienburg $100,000 (3)
Maximus Wanner $100,000 (1)
Nikita Prishchepov $100,000 (1)
Samuel Johannesson $100,000 (3)
Clay Stevenson $100,000 (3)
Olivier Rodrigue $100,000 (3)
Alexander Holtz $100,000 (1)
Aleksei Kolosov $92,500 (1)
Justus Annunen $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,603,750
Year 2026 : $1,918,750
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,603,750
Year 2026 : $1,918,750
Year 2027 : $1,700,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $100 - 5,624 - 93.73%
Level 2: 5000 - $60 - 4,680 - 93.61%
Level 3: 2000 - $35 - 1,855 - 92.77%
Level 4: 4000 - $25 - 3,845 - 96.12%
Luxury : 1000 - $200 - 933 - 93.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,848 - 92.38%
Farm Level 2: 1000 - $15 - 957 - 95.68%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,937 - 94.10%
Average Income per Game$1,738,560
Year to Date Revenue$27,816,958
Farm
Home Games Left25
Average Attendance - %2,804 - 93.48%
Average Income per Game$115,365
Year to Date Revenue$1,845,833

Expense

Pro Players Total Salaries$79,875,000
Farm Players Total Salaries$2,690,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,790,000
Pro Year To Date Expenses$28,769,643
Farm Year To Date Expenses$1,347,228
Pro Salary Cap To Date$27,673,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,463,997
Farm Estimated Season Revenue$2,884,114
Pro Remaining Season Days123
Pro Expenses Per Days$429,036
Pro Estimated Expenses$52,771,428
Farm Remaining Season Days123
Farm Expenses Per Days$27,031
Farm Estimated Expenses$3,324,813
Estimated Season Expenses$56,096,241
Season Salary Cap$83,665,000
Estimate Under Maximum Salary Cap of $95,500,000$11,835,000
Estimate Over Minimum Salary Cap of $70,600,000 $13,065,000
Current Bank Account$49,545,920
Projected Bank Account$39,797,790

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (5)
JJ Peterka (1 Way Contract) $7,700,000 (5)
Ondrej Palat (1 Way Contract) $6,000,000 (2)
Nicolas Hague (1 Way Contract) $5,500,000 (4)
Tristan Jarry (1 Way Contract) $5,375,000 (3)
Mike Matheson (1 Way Contract) $4,875,000 (1)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Brenden Dillon (1 Way Contract) $4,000,000 (2)
Noah Cates (1 Way Contract) $4,000,000 (4)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (1)
Eetu Luostarinen (1 Way Contract) $3,000,000 (2)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Alexandre Texier (1 Way Contract) $2,100,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (6)
Morgan Barron (1 Way Contract) $1,850,000 (2)
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
Jake Bean (1 Way Contract) $1,750,000 (1)
Bobby Brink (1 Way Contract) $1,500,000 (1)
Jesper Boqvist (1 Way Contract) $1,500,000 (2)
Jimmy Vesey $1,000,000 (3)
Jack Campbell $1,000,000 (3)
Shane Wright $925,000 (2)
Logan Mailloux $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $79,875,000
Year 2026 : $62,593,000
Year 2027 : $45,318,000
Year 2028 : $34,443,000
Salary Average Commitment
Year 2025 : $83,382,334
Year 2026 : $61,857,334
Year 2027 : $44,582,334
Year 2028 : $33,707,334
Salary Cap with 1 Way Contract
Year 2025 : $79,875,000
Year 2026 : $58,350,000
Year 2027 : $41,075,000
Year 2028 : $30,200,000

Farm Players Salaries

Magnus Chrona $100,000 (3)
Jan Bednar $100,000 (3)
Cedric Pare $100,000 (3)
Cole Clayton $100,000 (3)
Cole Schwindt $100,000 (3)
Jack Ahcan $100,000 (3)
Jack St. Ivany $100,000 (3)
Jacob Bryson $100,000 (3)
John Hayden $100,000 (3)
Max Jones $100,000 (1)
Oskar Back $100,000 (3)
Peter DiLiberatore $100,000 (3)
Sheldon Dries $100,000 (3)
Steven Santini $100,000 (3)
Tyce Thompson $100,000 (3)
Ben King $100,000 (3)
Brendan Furry $100,000 (3)
Elias Salomonsson $100,000 (1)
Jack Becker $100,000 (3)
Jesse Pulkkinen $100,000 (1)
Noah Warren $100,000 (1)
Samuel Honzek $100,000 (1)
Ty Mueller $100,000 (1)
Erik Portillo $100,000 (3)
Akil Thomas $100,000 (3)
Konsta Helenius $97,500 (2)
Jiri Kulich $92,500 (2)
Total Farm Players27
Salary Commitment
Year 2025 : $2,690,000
Year 2026 : $2,090,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,690,000
Year 2026 : $2,090,000
Year 2027 : $1,900,000
Year 2028 : $0

Senators

Senators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $100 - 5,548 - 92.47%
Level 2: 5000 - $60 - 4,621 - 92.41%
Level 3: 2000 - $35 - 1,901 - 95.06%
Level 4: 4000 - $25 - 3,785 - 94.63%
Luxury : 1000 - $200 - 937 - 93.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.78%
Farm Level 2: 1000 - $15 - 897 - 89.67%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,792 - 93.29%
Average Income per Game$1,723,672
Year to Date Revenue$24,131,405
Farm
Home Games Left27
Average Attendance - %2,772 - 92.41%
Average Income per Game$115,480
Year to Date Revenue$1,616,716

Expense

Pro Players Total Salaries$62,616,667
Farm Players Total Salaries$2,705,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$25,238,539
Farm Year To Date Expenses$1,310,397
Pro Salary Cap To Date$24,340,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,539,138
Farm Estimated Season Revenue$3,117,952
Pro Remaining Season Days123
Pro Expenses Per Days$339,149
Pro Estimated Expenses$41,715,327
Farm Remaining Season Days123
Farm Expenses Per Days$27,109
Farm Estimated Expenses$3,334,407
Estimated Season Expenses$45,049,734
Season Salary Cap$67,366,667
Estimate Under Maximum Salary Cap of $95,500,000$28,133,333
Estimate Over Minimum Salary Cap of $70,600,000 -$3,233,333
Current Bank Account$49,199,185
Projected Bank Account$53,806,541

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (2)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Morgan Frost (1 Way Contract) $4,375,000 (2)
Nick Jensen (1 Way Contract) $4,050,000 (1)
Viktor Arvidsson (1 Way Contract) $4,000,000 (1)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,667 (2)
Carson Soucy (1 Way Contract) $3,250,000 (1)
Brandon Saad (1 Way Contract) $2,000,000 (1)
Sean Kuraly (1 Way Contract) $1,850,000 (2)
Justin Danforth (1 Way Contract) $1,800,000 (2)
Nicolas Deslauriers (1 Way Contract) $1,750,000 (1)
Justin Barron $1,150,000 (1)
Nikita Alexandrov $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
Jon Merrill $1,000,000 (3)
Devin Shore $1,000,000 (3)
Calvin de Haan $1,000,000 (3)
Darren Raddysh $975,000 (1)
Logan Cooley $950,000 (1)
Logan Brown $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $62,616,667
Year 2026 : $37,066,667
Year 2027 : $4,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $62,616,667
Year 2026 : $37,066,667
Year 2027 : $4,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,616,667
Year 2026 : $37,066,667
Year 2027 : $4,000,000
Year 2028 : $0

Farm Players Salaries

Tye Kartye $125,000 (2)
Kenneth Appleby $100,000 (3)
Jesper Vikman $100,000 (3)
Grigori Denisenko $100,000 (3)
Jake Massie $100,000 (3)
Josh Dunne $100,000 (3)
Lukas Rousek $100,000 (3)
Nathan Bastian $100,000 (3)
Noel Gunler $100,000 (3)
Rasmus Asplund $100,000 (3)
Robert Hagg $100,000 (3)
Tristen Robins $100,000 (3)
Ville Koivunen $100,000 (1)
Calle Odelius $100,000 (1)
Case McCarthy $100,000 (3)
Jordan Dumais $100,000 (1)
Matthew Maggio $100,000 (1)
Travis Mitchell $100,000 (3)
Ty Nelson $100,000 (1)
Uvis Balinskis $100,000 (3)
Zach Metsa $100,000 (3)
Oscar Dansk $100,000 (3)
Remi Poirier $100,000 (3)
Alex Barre-Boulet $100,000 (3)
Ivan Miroshnichenko $95,000 (1)
Oliver Kapanen $92,500 (2)
Connor Corcoran $92,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,705,000
Year 2026 : $2,017,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,705,000
Year 2026 : $2,017,500
Year 2027 : $1,800,000
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 6000 - $100 - 5,700 - 95.01%
Level 2: 5000 - $60 - 4,720 - 94.41%
Level 3: 2000 - $35 - 1,914 - 95.70%
Level 4: 4000 - $25 - 3,799 - 94.98%
Luxury : 1000 - $200 - 937 - 93.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.72%
Farm Level 2: 1000 - $15 - 943 - 94.35%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,071 - 94.84%
Average Income per Game$1,755,932
Year to Date Revenue$29,850,847
Farm
Home Games Left24
Average Attendance - %2,858 - 95.26%
Average Income per Game$118,492
Year to Date Revenue$2,014,356

Expense

Pro Players Total Salaries$94,973,571
Farm Players Total Salaries$2,592,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,293,508
Farm Year To Date Expenses$1,285,340
Pro Salary Cap To Date$33,096,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,142,372
Farm Estimated Season Revenue$2,843,797
Pro Remaining Season Days123
Pro Expenses Per Days$507,675
Pro Estimated Expenses$62,444,025
Farm Remaining Season Days123
Farm Expenses Per Days$26,523
Farm Estimated Expenses$3,262,329
Estimated Season Expenses$65,706,354
Season Salary Cap$94,973,571
Estimate Under Maximum Salary Cap of $95,500,000$526,429
Estimate Over Minimum Salary Cap of $70,600,000 $24,373,571
Current Bank Account$36,286,355
Projected Bank Account$15,566,170

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Bo Horvat (1 Way Contract) $8,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (6)
Brady Tkachuk (1 Way Contract) $8,205,714 (3)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Martin Necas (1 Way Contract) $6,500,000 (6)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Nikita Zadorov (1 Way Contract) $5,000,000 (5)
Dylan DeMelo (1 Way Contract) $4,900,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,714 (5)
Pius Suter (1 Way Contract) $4,125,000 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (2)
Ilya Lyubushkin (1 Way Contract) $3,250,000 (2)
Colton Sissons (1 Way Contract) $2,857,143 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Samuel Ersson $1,450,000 (1)
John Beecher $1,000,000 (3)
Adam Edstrom $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $94,973,571
Year 2026 : $86,148,428
Year 2027 : $70,473,428
Year 2028 : $50,367,714
Salary Average Commitment
Year 2025 : $95,292,154
Year 2026 : $86,385,011
Year 2027 : $70,710,011
Year 2028 : $50,604,297
Salary Cap with 1 Way Contract
Year 2025 : $94,973,571
Year 2026 : $86,066,428
Year 2027 : $70,391,428
Year 2028 : $50,285,714

Farm Players Salaries

Garin Bjorklund $100,000 (3)
Jordan Papirny $100,000 (3)
Brandon Gignac $100,000 (3)
Cole Guttman $100,000 (3)
Daniel Walcott $100,000 (3)
Danila Klimovich $100,000 (1)
Elliot Desnoyers $100,000 (3)
Givani Smith $100,000 (3)
Kevin Gravel $100,000 (3)
Kevin Labanc $100,000 (3)
Louie Belpedio $100,000 (3)
Mackenzie MacEachern $100,000 (3)
Matthew Phillips $100,000 (3)
Milos Kelemen $100,000 (3)
Parker Wotherspoon $100,000 (3)
Tyler Wotherspoon $100,000 (3)
Wyatt Newpower $100,000 (3)
Aidan McDonough $100,000 (3)
Bryan Yoon $100,000 (3)
Ethan Samson $100,000 (1)
Justin Pearson $100,000 (3)
Mason Millman $100,000 (3)
Tyler Boucher $100,000 (1)
Jiri Patera $100,000 (3)
Aatu Raty $100,000 (1)
William Wallinder $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,592,500
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,592,500
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,800 - 96.66%
Level 2: 5000 - $60 - 4,746 - 94.91%
Level 3: 2000 - $35 - 1,920 - 95.99%
Level 4: 4000 - $25 - 3,741 - 93.51%
Luxury : 1000 - $200 - 938 - 93.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,779 - 88.97%
Farm Level 2: 1000 - $15 - 931 - 93.07%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,143 - 95.24%
Average Income per Game$1,770,843
Year to Date Revenue$28,333,491
Farm
Home Games Left25
Average Attendance - %2,710 - 90.34%
Average Income per Game$111,308
Year to Date Revenue$1,780,930

Expense

Pro Players Total Salaries$101,150,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$37,159,471
Farm Year To Date Expenses$1,320,516
Pro Salary Cap To Date$36,261,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,271,080
Farm Estimated Season Revenue$2,782,703
Pro Remaining Season Days123
Pro Expenses Per Days$539,844
Pro Estimated Expenses$66,400,812
Farm Remaining Season Days123
Farm Expenses Per Days$26,458
Farm Estimated Expenses$3,254,334
Estimated Season Expenses$69,655,146
Season Salary Cap$95,150,000
Estimate Under Maximum Salary Cap of $95,500,000$350,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,550,000
Current Bank Account$41,634,434
Projected Bank Account$19,033,071

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (8)
Igor Shesterkin (1 Way Contract) $11,500,000 (8)
Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Mathew Barzal (1 Way Contract) $9,150,000 (5)
Jakob Chychrun (1 Way Contract) $9,000,000 (8)
Mark Scheifele (1 Way Contract) $8,500,000 (5)
Thomas Chabot (1 Way Contract) $8,000,000 (3)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Alex Vlasic (1 Way Contract) $4,600,000 (5)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Sam Montembeault (1 Way Contract) $3,150,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (2)
Kiefer Sherwood (1 Way Contract) $1,500,000 (4)
Lars Eller $1,250,000 (1)
Dmitry Kulikov $1,150,000 (3)
Brock McGinn $1,000,000 (3)
Matt Coronato $1,000,000 (1)
William Eklund $925,000 (4)
Alec Martinez $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $101,150,000
Year 2026 : $104,609,000
Year 2027 : $98,959,000
Year 2028 : $86,059,000
Salary Average Commitment
Year 2025 : $104,656,250
Year 2026 : $101,481,250
Year 2027 : $95,831,250
Year 2028 : $82,931,250
Salary Cap with 1 Way Contract
Year 2025 : $101,150,000
Year 2026 : $97,975,000
Year 2027 : $92,325,000
Year 2028 : $79,425,000

Farm Players Salaries

Alex Belzile $100,000 (3)
Michael Houser $100,000 (3)
Brian Pinho $100,000 (3)
Casey Fitzgerald $100,000 (3)
Jakub Vrana $100,000 (3)
Jeffrey Viel $100,000 (3)
Marshall Rifai $100,000 (3)
Matt Pietroniro $100,000 (3)
Michael Milne $100,000 (1)
Nathan Legare $100,000 (3)
Ole Bjorgvik-Holm $100,000 (3)
Scott Reedy $100,000 (3)
Ty Smith $100,000 (3)
Ville Heinola $100,000 (3)
Vincent Iorio $100,000 (1)
Atley Calvert $100,000 (1)
Isaiah George $100,000 (1)
Jacob Gaucher $100,000 (3)
Jake Livingstone $100,000 (3)
Jere Innala $100,000 (3)
Oskar Pettersson $100,000 (1)
Sam Morton $100,000 (3)
Louis Domingue $100,000 (3)
Seamus Casey $95,000 (2)
Colton Dach $92,500 (2)
Nico Daws $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,580,000
Year 2026 : $1,987,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,580,000
Year 2026 : $1,987,500
Year 2027 : $1,800,000
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,637 - 93.95%
Level 2: 5000 - $60 - 4,688 - 93.75%
Level 3: 2000 - $35 - 1,881 - 94.04%
Level 4: 4000 - $25 - 3,760 - 94.01%
Luxury : 1000 - $200 - 946 - 94.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.60%
Farm Level 2: 1000 - $15 - 921 - 92.13%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16,911 - 93.95%
Average Income per Game$1,743,103
Year to Date Revenue$31,375,847
Farm
Home Games Left23
Average Attendance - %2,773 - 92.44%
Average Income per Game$114,814
Year to Date Revenue$2,066,658

Expense

Pro Players Total Salaries$67,075,000
Farm Players Total Salaries$2,772,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$25,555,908
Farm Year To Date Expenses$1,258,383
Pro Salary Cap To Date$24,563,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,091,360
Farm Estimated Season Revenue$2,640,730
Pro Remaining Season Days123
Pro Expenses Per Days$362,370
Pro Estimated Expenses$44,571,510
Farm Remaining Season Days123
Farm Expenses Per Days$27,461
Farm Estimated Expenses$3,377,703
Estimated Season Expenses$47,949,213
Season Salary Cap$72,575,000
Estimate Under Maximum Salary Cap of $95,500,000$22,925,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,975,000
Current Bank Account$56,628,214
Projected Bank Account$51,411,091

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $9,000,000 (3)
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Michael Bunting (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (1)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Mathew Dumba (1 Way Contract) $3,750,000 (1)
Jordan Martinook (1 Way Contract) $3,050,000 (2)
Connor Brown (1 Way Contract) $3,000,000 (4)
Frederik Andersen (1 Way Contract) $2,750,000 (1)
Cody Glass (1 Way Contract) $2,500,000 (2)
Noel Acciari (1 Way Contract) $2,000,000 (1)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (1)
Nicholas Robertson (1 Way Contract) $1,825,000 (1)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Jonas Johansson $1,250,000 (2)
Matt Benning $1,250,000 (1)
Georgii Merkulov $1,000,000 (3)
Joseph LaBate $1,000,000 (3)
Mark Jankowski $1,000,000 (1)
Matt Luff $1,000,000 (3)
Pat Maroon $1,000,000 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $67,075,000
Year 2026 : $33,150,000
Year 2027 : $16,000,000
Year 2028 : $3,000,000
Salary Average Commitment
Year 2025 : $67,075,000
Year 2026 : $33,150,000
Year 2027 : $16,000,000
Year 2028 : $3,000,000
Salary Cap with 1 Way Contract
Year 2025 : $67,075,000
Year 2026 : $33,150,000
Year 2027 : $16,000,000
Year 2028 : $3,000,000

Farm Players Salaries

Gavin White $100,000 (1)
Cameron Crotty $100,000 (3)
Ilya Solovyov $100,000 (3)
Jett Woo $100,000 (3)
Josh Brown $100,000 (2)
Michael Pezzetta $100,000 (3)
Nate Clurman $100,000 (3)
Nikita Pavlychev $100,000 (3)
Danny Katic $100,000 (3)
David Reinbacher $100,000 (1)
Dylan Peterson $100,000 (3)
Brendan Lemieux $100,000 (3)
Jagger Firkus $100,000 (1)
Jakub Demek $100,000 (1)
Luke Krys $100,000 (3)
Matvey Petrov $100,000 (1)
Max Sasson $100,000 (3)
Nicolas Mattinen $100,000 (3)
Owen Pickering $100,000 (1)
Riley Duran $100,000 (3)
Stefan Matteau $100,000 (3)
Zachary L'Heureux $100,000 (1)
Jack LaFontaine $100,000 (3)
Filip Kral $100,000 (3)
Hunter Brzustewicz $95,000 (2)
Sergei Murashov $92,500 (3)
Sebastian Cossa $92,500 (1)
Alex Turcotte $92,500 (2)
Total Farm Players28
Salary Commitment
Year 2025 : $2,772,500
Year 2026 : $1,980,000
Year 2027 : $1,692,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,772,500
Year 2026 : $1,980,000
Year 2027 : $1,692,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $31,891,475 $89,885,000 $5,615,000 $19,285,000 202646
Blackhawks $45,900,190 $87,749,999 $7,750,001 $17,149,999 212647
Blue Jackets $39,589,426 $95,175,000 $325,000 $24,575,000 202949
Blues $50,788,952 $82,383,999 $13,116,001 $11,783,999 232548
Bruins $52,207,996 $76,077,857 $19,422,143 $5,477,857 212849
Canadiens $50,704,525 $77,795,980 $17,704,020 $7,195,980 222951
Canucks $41,796,022 $94,482,857 $1,017,143 $23,882,857 203050
Capitals $41,257,353 $75,492,875 $20,007,125 $4,892,875 223355
Devils $20,843,475 $93,074,999 $2,425,001 $22,474,999 212546
Ducks $41,146,395 $94,624,167 $875,833 $24,024,167 222850
Flames $41,881,293 $90,113,101 $5,386,899 $19,513,101 222648
Flyers $55,903,074 $85,564,250 $9,935,750 $14,964,250 242650
Golden Knights $41,434,735 $70,955,357 $24,544,643 $355,357 212647
Hurricanes $42,524,800 $72,275,000 $23,225,000 $1,675,000 222951
Islanders $49,126,819 $80,108,332 $15,391,668 $9,508,332 202646
Jets $39,826,719 $94,201,190 $1,298,810 $23,601,190 203050
Kings $41,502,766 $84,575,000 $10,925,000 $13,975,000 212647
Kraken $48,101,540 $77,995,086 $17,504,914 $7,395,086 212748
Lightning $38,438,677 $95,162,500 $337,500 $24,562,500 222547
Mammoth $43,715,275 $88,250,000 $7,250,000 $17,650,000 213152
Maple Leafs $51,210,415 $89,300,000 $6,200,000 $18,700,000 222547
Oilers $43,256,607 $86,925,000 $8,575,000 $16,325,000 222648
Panthers $48,014,144 $93,070,955 $2,429,045 $22,470,955 212849
Penguins $45,314,554 $91,824,999 $3,675,001 $21,224,999 242650
Predators $55,258,725 $77,567,021 $17,932,979 $6,967,021 223052
Rangers $39,427,945 $92,514,279 $2,985,721 $21,914,279 212748
Red Wings $46,519,055 $89,842,857 $5,657,143 $19,242,857 212647
Sabres $49,545,920 $83,665,000 $11,835,000 $13,065,000 242751
Senators $49,199,185 $67,366,667 $28,133,333 -$3,233,333 222749
Sharks $36,286,355 $94,973,571 $526,429 $24,373,571 202646
Stars $41,634,434 $95,150,000 $350,000 $24,550,000 202646
Wild $56,628,214 $72,575,000 $22,925,000 $1,975,000 232851