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

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,814 - 96.90%
Level 2: 5000 - $60 - 4,703 - 94.05%
Level 3: 2000 - $35 - 1,895 - 94.77%
Level 4: 4000 - $25 - 3,667 - 91.68%
Luxury : 1000 - $200 - 999 - 99.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,797 - 89.83%
Farm Level 2: 1000 - $15 - 889 - 88.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,078 - 94.88%
Average Income per Game$1,783,300
Year to Date Revenue$5,349,900
Farm
Home Games Left38
Average Attendance - %2,686 - 89.53%
Average Income per Game$111,286
Year to Date Revenue$333,858

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$6,511,843
Farm Year To Date Expenses$175,539
Pro Salary Cap To Date$6,342,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,765,400
Farm Estimated Season Revenue$4,228,868
Pro Remaining Season Days179
Pro Expenses Per Days$500,911
Pro Estimated Expenses$89,663,069
Farm Remaining Season Days179
Farm Expenses Per Days$13,503
Farm Estimated Expenses$2,417,037
Estimated Season Expenses$92,080,106
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$38,996,376
Projected Bank Account$18,910,538

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 - 5,498 - 91.63%
Level 2: 5000 - $60 - 4,780 - 95.60%
Level 3: 2000 - $35 - 1,896 - 94.81%
Level 4: 4000 - $25 - 3,872 - 96.79%
Luxury : 1000 - $200 - 918 - 91.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.18%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,963 - 94.24%
Average Income per Game$1,727,541
Year to Date Revenue$6,910,165
Farm
Home Games Left37
Average Attendance - %2,820 - 93.99%
Average Income per Game$116,167
Year to Date Revenue$464,667

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$6,158,985
Farm Year To Date Expenses$170,707
Pro Salary Cap To Date$5,989,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,919,026
Farm Estimated Season Revenue$4,298,170
Pro Remaining Season Days179
Pro Expenses Per Days$470,052
Pro Estimated Expenses$84,139,308
Farm Remaining Season Days179
Farm Expenses Per Days$13,503
Farm Estimated Expenses$2,417,037
Estimated Season Expenses$86,556,345
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$51,045,140
Projected Bank Account$32,705,991

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 - 5,520 - 92.00%
Level 2: 5000 - $60 - 4,821 - 96.42%
Level 3: 2000 - $35 - 1,898 - 94.88%
Level 4: 4000 - $25 - 3,623 - 90.57%
Luxury : 1000 - $200 - 945 - 94.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.52%
Farm Level 2: 1000 - $15 - 887 - 88.73%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,806 - 93.37%
Average Income per Game$1,733,280
Year to Date Revenue$5,199,840
Farm
Home Games Left38
Average Attendance - %2,718 - 90.59%
Average Income per Game$112,963
Year to Date Revenue$338,889

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$6,613,412
Farm Year To Date Expenses$196,690
Pro Salary Cap To Date$6,444,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,864,640
Farm Estimated Season Revenue$4,292,594
Pro Remaining Season Days179
Pro Expenses Per Days$508,724
Pro Estimated Expenses$91,061,596
Farm Remaining Season Days179
Farm Expenses Per Days$15,130
Farm Estimated Expenses$2,708,270
Estimated Season Expenses$93,769,866
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$48,728,627
Projected Bank Account$25,115,995

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 - 5,866 - 97.76%
Level 2: 5000 - $60 - 4,691 - 93.83%
Level 3: 2000 - $35 - 1,899 - 94.95%
Level 4: 4000 - $25 - 3,883 - 97.07%
Luxury : 1000 - $200 - 961 - 96.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.17%
Farm Level 2: 1000 - $15 - 927 - 92.73%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,300 - 96.11%
Average Income per Game$1,786,716
Year to Date Revenue$5,360,149
Farm
Home Games Left38
Average Attendance - %2,771 - 92.36%
Average Income per Game$114,503
Year to Date Revenue$343,509

Expense

Pro Players Total Salaries$80,383,999
Farm Players Total Salaries$2,690,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,611,931
Farm Year To Date Expenses$182,130
Pro Salary Cap To Date$5,442,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,895,221
Farm Estimated Season Revenue$4,351,114
Pro Remaining Season Days179
Pro Expenses Per Days$431,687
Pro Estimated Expenses$77,271,973
Farm Remaining Season Days179
Farm Expenses Per Days$14,010
Farm Estimated Expenses$2,507,790
Estimated Season Expenses$79,779,763
Season Salary Cap$80,383,999
Estimate Under Maximum Salary Cap of $95,500,000$15,116,001
Estimate Over Minimum Salary Cap of $70,600,000 $9,783,999
Current Bank Account$49,909,597
Projected Bank Account$42,376,169

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)
Robert Bortuzzo $1,000,000 (3)
Sam Carrick $1,000,000 (2)
Gage Goncalves $1,000,000 (3)
Matt Grzelcyk $1,000,000 (3)
Robby Fabbri $999,999 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $80,383,999
Year 2026 : $65,959,000
Year 2027 : $53,109,000
Year 2028 : $36,050,000
Salary Average Commitment
Year 2025 : $80,383,999
Year 2026 : $65,959,000
Year 2027 : $53,109,000
Year 2028 : $36,050,000
Salary Cap with 1 Way Contract
Year 2025 : $80,383,999
Year 2026 : $65,959,000
Year 2027 : $53,109,000
Year 2028 : $36,050,000

Farm Players Salaries

Parker Gahagen $100,000 (3)
Scott Sabourin $100,000 (3)
Charles Hudon $100,000 (3)
Chris Wagner $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)
Phillip Di Giuseppe $100,000 (3)
Taylor Ward $100,000 (3)
Nikita Tolopilo $100,000 (3)
Turner Ottenbreit $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 Players27
Salary Commitment
Year 2025 : $2,690,000
Year 2026 : $1,992,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,690,000
Year 2026 : $1,992,500
Year 2027 : $1,800,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,649 - 94.15%
Level 2: 5000 - $60 - 4,675 - 93.50%
Level 3: 2000 - $35 - 1,832 - 91.62%
Level 4: 4000 - $25 - 3,734 - 93.34%
Luxury : 1000 - $200 - 950 - 95.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,817 - 90.85%
Farm Level 2: 1000 - $15 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,840 - 93.56%
Average Income per Game$1,741,595
Year to Date Revenue$5,224,784
Farm
Home Games Left38
Average Attendance - %2,776 - 92.54%
Average Income per Game$113,858
Year to Date Revenue$341,574

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$4,872,538
Farm Year To Date Expenses$190,062
Pro Salary Cap To Date$4,703,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,180,597
Farm Estimated Season Revenue$4,326,604
Pro Remaining Season Days179
Pro Expenses Per Days$378,010
Pro Estimated Expenses$67,663,790
Farm Remaining Season Days179
Farm Expenses Per Days$14,544
Farm Estimated Expenses$2,603,376
Estimated Season Expenses$70,267,166
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$50,503,758
Projected Bank Account$50,743,793

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 - 5,347 - 89.12%
Level 2: 5000 - $60 - 4,464 - 89.27%
Level 3: 2000 - $35 - 1,913 - 95.65%
Level 4: 4000 - $25 - 3,849 - 96.22%
Luxury : 1000 - $200 - 941 - 94.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,850 - 92.50%
Farm Level 2: 1000 - $15 - 941 - 94.10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,514 - 91.74%
Average Income per Game$1,684,779
Year to Date Revenue$5,054,337
Farm
Home Games Left38
Average Attendance - %2,791 - 93.03%
Average Income per Game$115,143
Year to Date Revenue$345,428

Expense

Pro Players Total Salaries$79,615,623
Farm Players Total Salaries$2,877,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$5,513,043
Farm Year To Date Expenses$194,831
Pro Salary Cap To Date$5,343,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,021,602
Farm Estimated Season Revenue$4,375,421
Pro Remaining Season Days179
Pro Expenses Per Days$427,686
Pro Estimated Expenses$76,555,794
Farm Remaining Season Days179
Farm Expenses Per Days$14,987
Farm Estimated Expenses$2,682,673
Estimated Season Expenses$79,238,467
Season Salary Cap$83,865,623
Estimate Under Maximum Salary Cap of $95,500,000$11,634,377
Estimate Over Minimum Salary Cap of $70,600,000 $13,265,623
Current Bank Account$49,691,891
Projected Bank Account$38,850,447

Pro Players Salaries

Luke Hughes $9,000,000 (7)
Brock Nelson (1 Way Contract) $7,500,000 (3)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
Alex Killorn (1 Way Contract) $6,250,000 (2)
Logan Thompson (1 Way Contract) $5,850,000 (6)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
Alex Iafallo (1 Way Contract) $3,666,666 (3)
Kirby Dach (1 Way Contract) $3,362,500 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (2)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Mathieu Olivier (1 Way Contract) $3,000,000 (6)
Arvid Soderblom (1 Way Contract) $2,750,000 (2)
Nick Perbix (1 Way Contract) $2,750,000 (2)
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)
Zach Benson $950,000 (1)
Marco Kasper $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $79,615,623
Year 2026 : $56,612,666
Year 2027 : $32,087,666
Year 2028 : $17,850,000
Salary Average Commitment
Year 2025 : $79,615,623
Year 2026 : $56,612,666
Year 2027 : $32,087,666
Year 2028 : $17,850,000
Salary Cap with 1 Way Contract
Year 2025 : $79,615,623
Year 2026 : $56,612,666
Year 2027 : $32,087,666
Year 2028 : $17,850,000

Farm Players Salaries

Bokondji Imama $100,000 (3)
Ty Glover $100,000 (3)
Craig Smith $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)
Wyatt Aamodt $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)
Jacob Fowler $92,500 (3)
Cayden Primeau $92,500 (1)
Ruslan Khazheyev $92,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $2,877,500
Year 2026 : $2,285,000
Year 2027 : $2,285,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,877,500
Year 2026 : $2,285,000
Year 2027 : $2,285,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,813 - 96.88%
Level 2: 5000 - $60 - 4,832 - 96.64%
Level 3: 2000 - $35 - 1,987 - 99.35%
Level 4: 4000 - $25 - 3,694 - 92.35%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,928 - 96.38%
Farm Level 2: 1000 - $15 - 939 - 93.85%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,283 - 96.01%
Average Income per Game$1,787,719
Year to Date Revenue$3,575,437
Farm
Home Games Left39
Average Attendance - %2,866 - 95.53%
Average Income per Game$119,049
Year to Date Revenue$238,097

Expense

Pro Players Total Salaries$93,982,857
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$6,532,695
Farm Year To Date Expenses$203,801
Pro Salary Cap To Date$6,363,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,721,022
Farm Estimated Season Revenue$4,642,892
Pro Remaining Season Days179
Pro Expenses Per Days$502,515
Pro Estimated Expenses$89,950,185
Farm Remaining Season Days179
Farm Expenses Per Days$15,677
Farm Estimated Expenses$2,806,183
Estimated Season Expenses$92,756,368
Season Salary Cap$93,982,857
Estimate Under Maximum Salary Cap of $95,500,000$1,517,143
Estimate Over Minimum Salary Cap of $70,600,000 $23,382,857
Current Bank Account$47,077,038
Projected Bank Account$28,684,584

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)
John Marino (1 Way Contract) $4,400,000 (2)
Jason Dickinson (1 Way Contract) $4,250,000 (1)
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 : $93,982,857
Year 2026 : $71,254,857
Year 2027 : $60,354,857
Year 2028 : $53,107,857
Salary Average Commitment
Year 2025 : $93,747,523
Year 2026 : $71,372,523
Year 2027 : $60,472,523
Year 2028 : $53,107,857
Salary Cap with 1 Way Contract
Year 2025 : $93,982,857
Year 2026 : $71,607,857
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 - 5,668 - 94.46%
Level 2: 5000 - $60 - 4,703 - 94.06%
Level 3: 2000 - $35 - 1,991 - 99.54%
Level 4: 4000 - $25 - 3,705 - 92.63%
Luxury : 1000 - $200 - 968 - 96.78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.94%
Farm Level 2: 1000 - $15 - 923 - 92.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,034 - 94.63%
Average Income per Game$1,758,981
Year to Date Revenue$7,035,923
Farm
Home Games Left37
Average Attendance - %2,782 - 92.73%
Average Income per Game$115,196
Year to Date Revenue$460,784

Expense

Pro Players Total Salaries$72,992,875
Farm Players Total Salaries$3,221,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$5,056,808
Farm Year To Date Expenses$218,101
Pro Salary Cap To Date$4,887,535
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,082,288
Farm Estimated Season Revenue$4,262,252
Pro Remaining Season Days179
Pro Expenses Per Days$393,192
Pro Estimated Expenses$70,381,368
Farm Remaining Season Days179
Farm Expenses Per Days$16,777
Farm Estimated Expenses$3,003,083
Estimated Season Expenses$73,384,451
Season Salary Cap$76,492,875
Estimate Under Maximum Salary Cap of $95,500,000$19,007,125
Estimate Over Minimum Salary Cap of $70,600,000 $5,892,875
Current Bank Account$40,221,798
Projected Bank Account$36,181,887

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)
Nils Hoglander (1 Way Contract) $3,000,000 (3)
Jalen Chatfield (1 Way Contract) $3,000,000 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (5)
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)
Matthew Sop $1,000,000 (1)
Adam Ginning $1,000,000 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $72,992,875
Year 2026 : $62,467,875
Year 2027 : $40,642,875
Year 2028 : $32,642,875
Salary Average Commitment
Year 2025 : $72,992,876
Year 2026 : $62,467,876
Year 2027 : $40,642,876
Year 2028 : $32,642,876
Salary Cap with 1 Way Contract
Year 2025 : $72,992,875
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)
James Malatesta $100,000 (1)
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)
Jeremy Brodeur $100,000 (3)
Jack Matier $100,000 (1)
Jani Nyman $100,000 (1)
Joni Jurmo $100,000 (3)
Luke Tuch $100,000 (3)
Santeri Hatakka $100,000 (3)
Sasha Pastujov $100,000 (1)
Hunter Shepard $100,000 (3)
Keith Petruzzelli $100,000 (3)
Leevi Merilainen $100,000 (3)
Brandon Halverson $100,000 (3)
Stian Solberg $97,500 (2)
Matvei Michkov $95,000 (2)
Maxim Tsyplakov $92,500 (3)
Denton Mateychuk $92,500 (2)
Conor Geekie $92,500 (1)
Hendrix Lapierre $92,500 (1)
Matt D. Murray $92,500 (3)
Total Farm Players32
Salary Commitment
Year 2025 : $3,221,250
Year 2026 : $2,036,250
Year 2027 : $1,485,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,221,250
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 - 5,702 - 95.03%
Level 2: 5000 - $60 - 4,514 - 90.28%
Level 3: 2000 - $35 - 1,929 - 96.45%
Level 4: 4000 - $25 - 3,755 - 93.86%
Luxury : 1000 - $200 - 978 - 97.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.45%
Farm Level 2: 1000 - $15 - 921 - 92.05%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,877 - 93.76%
Average Income per Game$1,748,960
Year to Date Revenue$3,497,919
Farm
Home Games Left39
Average Attendance - %2,770 - 92.32%
Average Income per Game$114,643
Year to Date Revenue$229,286

Expense

Pro Players Total Salaries$98,724,999
Farm Players Total Salaries$2,645,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,500,000)
Pro Year To Date Expenses$6,827,737
Farm Year To Date Expenses$181,693
Pro Salary Cap To Date$6,658,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,209,420
Farm Estimated Season Revenue$4,471,077
Pro Remaining Season Days179
Pro Expenses Per Days$527,214
Pro Estimated Expenses$94,371,306
Farm Remaining Season Days179
Farm Expenses Per Days$13,776
Farm Estimated Expenses$2,465,904
Estimated Season Expenses$96,837,210
Season Salary Cap$95,224,999
Estimate Under Maximum Salary Cap of $95,500,000$275,001
Estimate Over Minimum Salary Cap of $70,600,000 $24,624,999
Current Bank Account$22,717,775
Projected Bank Account($1,438,938)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $14,000,000 (8)
William Nylander (1 Way Contract) $11,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (6)
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)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Mason Marchment (1 Way Contract) $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)
Nick Seeler (1 Way Contract) $2,700,000 (3)
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Beck Malenstyn $1,350,000 (1)
Joey Anderson $1,000,000 (3)
John Klingberg $1,000,000 (3)
Marc-Andre Fleury $999,999 (1)
Luke Glendening $925,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $98,724,999
Year 2026 : $84,599,000
Year 2027 : $78,099,000
Year 2028 : $69,579,000
Salary Average Commitment
Year 2025 : $101,451,749
Year 2026 : $83,701,750
Year 2027 : $77,201,750
Year 2028 : $68,646,750
Salary Cap with 1 Way Contract
Year 2025 : $98,724,999
Year 2026 : $80,975,000
Year 2027 : $74,475,000
Year 2028 : $65,850,000

Farm Players Salaries

Logan Stanley $125,000 (1)
Tye Kartye $125,000 (2)
Mark Sinclair $100,000 (3)
Michael Karow $100,000 (3)
Chase DeLeo $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)
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)
Brendan Brisson $100,000 (3)
Mikulas Hovorka $95,000 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,645,000
Year 2026 : $2,425,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,645,000
Year 2026 : $2,425,000
Year 2027 : $2,300,000
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,353 - 89.22%
Level 2: 5000 - $60 - 4,814 - 96.27%
Level 3: 2000 - $35 - 1,930 - 96.48%
Level 4: 4000 - $25 - 3,904 - 97.59%
Luxury : 1000 - $200 - 920 - 92.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,823 - 91.15%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,712,916
Year to Date Revenue$3,425,832
Farm
Home Games Left39
Average Attendance - %2,769 - 92.30%
Average Income per Game$113,873
Year to Date Revenue$227,746

Expense

Pro Players Total Salaries$95,624,167
Farm Players Total Salaries$2,887,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$6,669,864
Farm Year To Date Expenses$192,902
Pro Salary Cap To Date$6,500,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,803,724
Farm Estimated Season Revenue$4,441,047
Pro Remaining Season Days179
Pro Expenses Per Days$511,063
Pro Estimated Expenses$91,480,277
Farm Remaining Season Days179
Farm Expenses Per Days$15,039
Farm Estimated Expenses$2,691,981
Estimated Season Expenses$94,172,258
Season Salary Cap$93,624,167
Estimate Under Maximum Salary Cap of $95,500,000$1,875,833
Estimate Over Minimum Salary Cap of $70,600,000 $23,024,167
Current Bank Account$46,790,812
Projected Bank Account$23,863,325

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)
Erik Johnson $925,000 (1)
Zemgus Girgensons $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $95,624,167
Year 2026 : $68,799,167
Year 2027 : $50,724,167
Year 2028 : $41,557,500
Salary Average Commitment
Year 2025 : $95,624,167
Year 2026 : $68,799,167
Year 2027 : $50,724,167
Year 2028 : $41,557,500
Salary Cap with 1 Way Contract
Year 2025 : $95,624,167
Year 2026 : $68,799,167
Year 2027 : $50,724,167
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)
Patrick Brown $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 Players29
Salary Commitment
Year 2025 : $2,887,500
Year 2026 : $2,487,500
Year 2027 : $2,392,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,887,500
Year 2026 : $2,487,500
Year 2027 : $2,392,500
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,250 - 87.50%
Level 2: 5000 - $60 - 4,804 - 96.07%
Level 3: 2000 - $35 - 1,784 - 89.20%
Level 4: 4000 - $25 - 3,762 - 94.05%
Luxury : 1000 - $200 - 992 - 99.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,769 - 88.43%
Farm Level 2: 1000 - $15 - 912 - 91.15%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,591 - 92.17%
Average Income per Game$1,705,280
Year to Date Revenue$3,410,560
Farm
Home Games Left39
Average Attendance - %2,680 - 89.33%
Average Income per Game$110,332
Year to Date Revenue$220,664

Expense

Pro Players Total Salaries$88,429,768
Farm Players Total Salaries$2,925,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,156,709
Farm Year To Date Expenses$198,042
Pro Salary Cap To Date$5,987,436
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,505,920
Farm Estimated Season Revenue$4,302,948
Pro Remaining Season Days179
Pro Expenses Per Days$473,593
Pro Estimated Expenses$84,773,147
Farm Remaining Season Days179
Farm Expenses Per Days$15,234
Farm Estimated Expenses$2,726,886
Estimated Season Expenses$87,500,033
Season Salary Cap$88,429,768
Estimate Under Maximum Salary Cap of $95,500,000$7,070,232
Estimate Over Minimum Salary Cap of $70,600,000 $17,829,768
Current Bank Account$47,276,473
Projected Bank Account$30,585,308

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)
Jeff Skinner (1 Way Contract) $3,000,000 (1)
Nic Dowd (1 Way Contract) $3,000,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Mark Kastelic (1 Way Contract) $1,566,667 (3)
Scott Wedgewood (1 Way Contract) $1,500,000 (1)
Alexandar Georgiev $999,999 (1)
Jackson LaCombe $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $88,429,768
Year 2026 : $58,604,769
Year 2027 : $41,804,769
Year 2028 : $27,463,102
Salary Average Commitment
Year 2025 : $88,429,768
Year 2026 : $58,604,769
Year 2027 : $41,804,769
Year 2028 : $27,463,102
Salary Cap with 1 Way Contract
Year 2025 : $88,429,768
Year 2026 : $58,604,769
Year 2027 : $41,804,769
Year 2028 : $27,463,102

Farm Players Salaries

Adam Klapka $125,000 (2)
Henrik Tikkanen $100,000 (3)
Tye Felhaber $100,000 (3)
Arthur Kaliyev $100,000 (3)
Brogan Rafferty $100,000 (3)
Christian Wolanin $100,000 (3)
Ian Mitchell $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)
Wyatte Wylie $100,000 (3)
Connor D. Murphy $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 Players29
Salary Commitment
Year 2025 : $2,925,000
Year 2026 : $2,425,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,925,000
Year 2026 : $2,425,000
Year 2027 : $2,300,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,689 - 94.81%
Level 2: 5000 - $60 - 4,782 - 95.63%
Level 3: 2000 - $35 - 1,959 - 97.95%
Level 4: 4000 - $25 - 3,897 - 97.43%
Luxury : 1000 - $200 - 947 - 94.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,838 - 91.88%
Farm Level 2: 1000 - $15 - 940 - 93.97%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,273 - 95.96%
Average Income per Game$1,768,192
Year to Date Revenue$5,304,575
Farm
Home Games Left38
Average Attendance - %2,777 - 92.58%
Average Income per Game$114,483
Year to Date Revenue$343,450

Expense

Pro Players Total Salaries$74,122,583
Farm Players Total Salaries$2,830,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,187,988
Farm Year To Date Expenses$191,620
Pro Salary Cap To Date$5,018,715
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,191,283
Farm Estimated Season Revenue$4,350,367
Pro Remaining Season Days179
Pro Expenses Per Days$399,076
Pro Estimated Expenses$71,434,604
Farm Remaining Season Days179
Farm Expenses Per Days$14,740
Farm Estimated Expenses$2,638,460
Estimated Season Expenses$74,073,064
Season Salary Cap$74,122,583
Estimate Under Maximum Salary Cap of $95,500,000$21,377,417
Estimate Over Minimum Salary Cap of $70,600,000 $3,522,583
Current Bank Account$50,268,417
Projected Bank Account$47,737,003

Pro Players Salaries

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)
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)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (2)
Taylor Hall (1 Way Contract) $3,166,667 (3)
Brandon Tanev (1 Way Contract) $2,500,000 (3)
Martin Pospisil $2,500,000 (3)
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
Ryker Evans (1 Way Contract) $2,050,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (1)
Yaroslav Askarov (1 Way Contract) $2,000,000 (2)
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)
Luke Evangelista $999,999 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $74,122,583
Year 2026 : $59,441,667
Year 2027 : $48,016,667
Year 2028 : $35,750,000
Salary Average Commitment
Year 2025 : $74,122,583
Year 2026 : $59,441,667
Year 2027 : $48,016,667
Year 2028 : $35,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,122,583
Year 2026 : $59,441,667
Year 2027 : $48,016,667
Year 2028 : $35,750,000

Farm Players Salaries

Peyton Krebs $145,000 (1)
Thomas Milic $100,000 (1)
Jaxson Stauber $100,000 (3)
Brendan Gaunce $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)
Maveric Lamoureux $100,000 (1)
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 Players28
Salary Commitment
Year 2025 : $2,830,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,830,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,851 - 97.51%
Level 2: 5000 - $60 - 4,769 - 95.37%
Level 3: 2000 - $35 - 1,888 - 94.38%
Level 4: 4000 - $25 - 3,685 - 92.12%
Luxury : 1000 - $200 - 994 - 99.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,782 - 89.12%
Farm Level 2: 1000 - $15 - 915 - 91.47%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,185 - 95.47%
Average Income per Game$1,793,033
Year to Date Revenue$5,379,100
Farm
Home Games Left38
Average Attendance - %2,697 - 89.90%
Average Income per Game$111,109
Year to Date Revenue$333,326

Expense

Pro Players Total Salaries$73,355,357
Farm Players Total Salaries$2,735,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$5,136,040
Farm Year To Date Expenses$185,185
Pro Salary Cap To Date$4,966,767
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,135,267
Farm Estimated Season Revenue$4,222,129
Pro Remaining Season Days179
Pro Expenses Per Days$395,080
Pro Estimated Expenses$70,719,320
Farm Remaining Season Days179
Farm Expenses Per Days$14,245
Farm Estimated Expenses$2,549,855
Estimated Season Expenses$73,269,175
Season Salary Cap$77,980,357
Estimate Under Maximum Salary Cap of $95,500,000$17,519,643
Estimate Over Minimum Salary Cap of $70,600,000 $7,380,357
Current Bank Account$42,391,201
Projected Bank Account$41,479,422

Pro Players Salaries

Josh Norris (1 Way Contract) $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)
Olen Zellweger $925,000 (1)
Pavel Mintyukov $925,000 (1)
Zack Bolduc $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $73,355,357
Year 2026 : $60,480,357
Year 2027 : $50,542,857
Year 2028 : $48,542,857
Salary Average Commitment
Year 2025 : $73,355,357
Year 2026 : $60,480,357
Year 2027 : $50,542,857
Year 2028 : $48,542,857
Salary Cap with 1 Way Contract
Year 2025 : $73,355,357
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)
Angus Booth $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)
Adam Engstrom $100,000 (1)
Austin Poganski $100,000 (3)
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)
Jett Luchanko $92,500 (3)
Fedor Svechkov $92,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,735,000
Year 2026 : $1,742,500
Year 2027 : $1,592,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,735,000
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 - 5,458 - 90.97%
Level 2: 5000 - $60 - 4,661 - 93.21%
Level 3: 2000 - $35 - 1,855 - 92.75%
Level 4: 4000 - $25 - 3,997 - 99.91%
Luxury : 1000 - $200 - 961 - 96.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.78%
Farm Level 2: 1000 - $15 - 990 - 98.95%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,931 - 94.06%
Average Income per Game$1,726,403
Year to Date Revenue$3,452,805
Farm
Home Games Left39
Average Attendance - %2,845 - 94.83%
Average Income per Game$116,486
Year to Date Revenue$232,972

Expense

Pro Players Total Salaries$77,650,000
Farm Players Total Salaries$2,680,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,369,792
Farm Year To Date Expenses$183,017
Pro Salary Cap To Date$5,200,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,329,698
Farm Estimated Season Revenue$4,542,954
Pro Remaining Season Days179
Pro Expenses Per Days$417,448
Pro Estimated Expenses$74,723,192
Farm Remaining Season Days179
Farm Expenses Per Days$13,958
Farm Estimated Expenses$2,498,482
Estimated Season Expenses$77,221,674
Season Salary Cap$77,650,000
Estimate Under Maximum Salary Cap of $95,500,000$17,850,000
Estimate Over Minimum Salary Cap of $70,600,000 $7,050,000
Current Bank Account$38,132,968
Projected Bank Account$32,783,946

Pro Players Salaries

Mitch Marner (1 Way Contract) $12,000,000 (8)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
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)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
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)
Joel Kiviranta $1,250,000 (1)
Martin Frk $1,000,000 (3)
Ryan Schmelzer $1,000,000 (3)
Travis Boyd $1,000,000 (3)
Jeff Petry $1,000,000 (1)
Marat Khusnutdinov $1,000,000 (3)
Adam Boqvist $1,000,000 (3)
Frank Nazar $950,000 (8)
Paul Cotter $925,000 (1)
Brandt Clarke (Out of Payroll) $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $78,575,000
Year 2026 : $71,684,991
Year 2027 : $52,934,991
Year 2028 : $35,434,991
Salary Average Commitment
Year 2025 : $83,483,742
Year 2026 : $70,983,742
Year 2027 : $52,233,742
Year 2028 : $34,733,742
Salary Cap with 1 Way Contract
Year 2025 : $78,575,000
Year 2026 : $66,075,000
Year 2027 : $47,325,000
Year 2028 : $29,825,000

Farm Players Salaries

Waltteri Ignatjew $100,000 (3)
Zachary Hayes $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)
Tobie Paquette-Bisson $100,000 (3)
Michael Dipietro $100,000 (3)
Tyrel Bauer $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)
Andreas Englund $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)
Total Farm Players27
Salary Commitment
Year 2025 : $2,680,000
Year 2026 : $1,800,000
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,680,000
Year 2026 : $1,800,000
Year 2027 : $1,800,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,711 - 95.18%
Level 2: 5000 - $60 - 4,717 - 94.34%
Level 3: 2000 - $35 - 1,923 - 96.13%
Level 4: 4000 - $25 - 3,774 - 94.36%
Luxury : 1000 - $200 - 985 - 98.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,837 - 91.83%
Farm Level 2: 1000 - $15 - 933 - 93.33%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,109 - 95.05%
Average Income per Game$1,770,501
Year to Date Revenue$5,311,502
Farm
Home Games Left38
Average Attendance - %2,770 - 92.33%
Average Income per Game$114,294
Year to Date Revenue$342,881

Expense

Pro Players Total Salaries$92,001,189
Farm Players Total Salaries$2,494,167
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,184,977
Farm Year To Date Expenses$186,063
Pro Salary Cap To Date$6,015,708
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,279,025
Farm Estimated Season Revenue$4,343,159
Pro Remaining Season Days179
Pro Expenses Per Days$492,194
Pro Estimated Expenses$88,102,726
Farm Remaining Season Days179
Farm Expenses Per Days$12,990
Farm Estimated Expenses$2,325,210
Estimated Season Expenses$90,427,936
Season Salary Cap$92,001,189
Estimate Under Maximum Salary Cap of $95,500,000$3,498,811
Estimate Over Minimum Salary Cap of $70,600,000 $21,401,189
Current Bank Account$49,283,343
Projected Bank Account$30,477,591

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (2)
Sam Bennett (1 Way Contract) $8,000,000 (8)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Kevin Hayes (1 Way Contract) $7,142,857 (1)
Josh Morrissey (1 Way Contract) $6,250,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (5)
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (1)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
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)
Frederik Andersen (1 Way Contract) $2,750,000 (1)
Alex Nedeljkovic (1 Way Contract) $2,500,000 (1)
Cody Glass (1 Way Contract) $2,500,000 (2)
Anthony Mantha (1 Way Contract) $2,500,000 (1)
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)
Jansen Harkins $1,000,000 (3)
Dylan McIlrath $1,000,000 (3)
Alex Limoges $1,000,000 (3)
Wyatt Kaiser $999,999 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $92,001,189
Year 2026 : $63,458,333
Year 2027 : $51,958,333
Year 2028 : $34,108,333
Salary Average Commitment
Year 2025 : $92,001,189
Year 2026 : $63,458,333
Year 2027 : $51,958,333
Year 2028 : $34,108,333
Salary Cap with 1 Way Contract
Year 2025 : $92,001,189
Year 2026 : $63,458,333
Year 2027 : $51,958,333
Year 2028 : $34,108,333

Farm Players Salaries

Jakub Dobes $100,000 (3)
T.J. Tynan $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)
Bo Groulx $100,000 (3)
Chris Driedger $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)
Ben Meyers $100,000 (3)
Cam Lund $94,167 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,494,167
Year 2026 : $1,894,167
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,494,167
Year 2026 : $1,894,167
Year 2027 : $1,800,000
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,843 - 97.38%
Level 2: 5000 - $60 - 4,598 - 91.96%
Level 3: 2000 - $35 - 1,971 - 98.57%
Level 4: 4000 - $25 - 3,788 - 94.69%
Luxury : 1000 - $200 - 991 - 99.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,807 - 90.37%
Farm Level 2: 1000 - $15 - 922 - 92.23%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,190 - 95.50%
Average Income per Game$1,784,074
Year to Date Revenue$5,352,222
Farm
Home Games Left38
Average Attendance - %2,730 - 90.99%
Average Income per Game$112,554
Year to Date Revenue$337,662

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$6,919,874
Farm Year To Date Expenses$204,139
Pro Salary Cap To Date$6,750,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,794,812
Farm Estimated Season Revenue$4,277,052
Pro Remaining Season Days179
Pro Expenses Per Days$532,298
Pro Estimated Expenses$95,281,342
Farm Remaining Season Days179
Farm Expenses Per Days$15,703
Farm Estimated Expenses$2,810,837
Estimated Season Expenses$98,092,179
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$48,565,871
Projected Bank Account$22,545,556

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 - 5,865 - 97.74%
Level 2: 5000 - $60 - 4,839 - 96.77%
Level 3: 2000 - $35 - 1,794 - 89.68%
Level 4: 4000 - $25 - 3,827 - 95.68%
Luxury : 1000 - $200 - 948 - 94.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,994 - 99.70%
Farm Level 2: 1000 - $15 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,272 - 95.96%
Average Income per Game$1,788,364
Year to Date Revenue$5,365,091
Farm
Home Games Left38
Average Attendance - %2,950 - 98.33%
Average Income per Game$122,830
Year to Date Revenue$368,489

Expense

Pro Players Total Salaries$95,075,000
Farm Players Total Salaries$2,292,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,544,137
Farm Year To Date Expenses$161,472
Pro Salary Cap To Date$6,374,870
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,957,819
Farm Estimated Season Revenue$4,667,527
Pro Remaining Season Days179
Pro Expenses Per Days$508,203
Pro Estimated Expenses$90,968,337
Farm Remaining Season Days179
Farm Expenses Per Days$11,940
Farm Estimated Expenses$2,137,260
Estimated Season Expenses$93,105,597
Season Salary Cap$95,075,000
Estimate Under Maximum Salary Cap of $95,500,000$425,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,475,000
Current Bank Account$49,027,971
Projected Bank Account$28,547,720

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 (1 Way Contract) $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)
Joey Daccord (1 Way Contract) $5,000,000 (5)
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)
Chris Terry $1,000,000 (3)
Brett Leason $1,000,000 (3)
Andrew Poturalski $1,000,000 (3)
Jack Johnson $1,000,000 (3)
Matt Rempe $1,000,000 (3)
Mitchell Chaffee $1,000,000 (3)
Ryan Carpenter $1,000,000 (3)
Wyatt Bongiovanni $1,000,000 (3)
Jonny Brodzinski $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $95,075,000
Year 2026 : $86,400,000
Year 2027 : $68,500,000
Year 2028 : $57,250,000
Salary Average Commitment
Year 2025 : $95,075,000
Year 2026 : $86,400,000
Year 2027 : $68,500,000
Year 2028 : $57,250,000
Salary Cap with 1 Way Contract
Year 2025 : $95,075,000
Year 2026 : $86,400,000
Year 2027 : $68,500,000
Year 2028 : $57,250,000

Farm Players Salaries

Marcus Hogberg $100,000 (3)
Mitchell Stephens $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)
Max Willman $100,000 (3)
Ronan Seeley $100,000 (3)
Joel Blomqvist $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 Players23
Salary Commitment
Year 2025 : $2,292,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,292,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena Seattle Center
Level 1: 6000 - $100 - 5,331 - 88.85%
Level 2: 5000 - $60 - 4,567 - 91.34%
Level 3: 2000 - $35 - 1,846 - 92.28%
Level 4: 4000 - $25 - 3,934 - 98.35%
Luxury : 1000 - $200 - 914 - 91.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,895 - 94.73%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,592 - 92.18%
Average Income per Game$1,683,180
Year to Date Revenue$3,366,359
Farm
Home Games Left39
Average Attendance - %2,861 - 95.37%
Average Income per Game$117,976
Year to Date Revenue$235,951

Expense

Pro Players Total Salaries$81,995,086
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$5,780,010
Farm Year To Date Expenses$175,333
Pro Salary Cap To Date$5,610,737
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,644,000
Farm Estimated Season Revenue$4,601,044
Pro Remaining Season Days179
Pro Expenses Per Days$440,079
Pro Estimated Expenses$78,774,141
Farm Remaining Season Days179
Farm Expenses Per Days$13,941
Farm Estimated Expenses$2,495,439
Estimated Season Expenses$81,269,580
Season Salary Cap$81,995,086
Estimate Under Maximum Salary Cap of $95,500,000$13,504,914
Estimate Over Minimum Salary Cap of $70,600,000 $11,395,086
Current Bank Account$47,646,967
Projected Bank Account$36,622,431

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 (1 Way Contract) $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 - 5,413 - 90.22%
Level 2: 5000 - $60 - 4,703 - 94.05%
Level 3: 2000 - $35 - 1,964 - 98.18%
Level 4: 4000 - $25 - 3,766 - 94.15%
Luxury : 1000 - $200 - 912 - 91.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.70%
Farm Level 2: 1000 - $15 - 895 - 89.50%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,757 - 93.09%
Average Income per Game$1,706,189
Year to Date Revenue$3,412,378
Farm
Home Games Left39
Average Attendance - %2,809 - 93.63%
Average Income per Game$117,406
Year to Date Revenue$234,811

Expense

Pro Players Total Salaries$103,225,000
Farm Players Total Salaries$2,600,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($9,062,500)
Pro Year To Date Expenses$7,103,776
Farm Year To Date Expenses$176,046
Pro Salary Cap To Date$6,934,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,541,371
Farm Estimated Season Revenue$4,578,814
Pro Remaining Season Days179
Pro Expenses Per Days$550,651
Pro Estimated Expenses$98,566,529
Farm Remaining Season Days179
Farm Expenses Per Days$13,542
Farm Estimated Expenses$2,424,018
Estimated Season Expenses$100,990,547
Season Salary Cap$94,162,500
Estimate Under Maximum Salary Cap of $95,500,000$1,337,500
Estimate Over Minimum Salary Cap of $70,600,000 $23,562,500
Current Bank Account$46,367,367
Projected Bank Account$16,497,005

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)
Jarred Tinordi $1,000,000 (3)
Jackson Blake $1,000,000 (9)
Total Pro Players21
Salary Commitment
Year 2025 : $103,225,000
Year 2026 : $86,545,000
Year 2027 : $73,545,000
Year 2028 : $48,795,000
Salary Average Commitment
Year 2025 : $106,887,222
Year 2026 : $86,087,222
Year 2027 : $73,087,222
Year 2028 : $48,337,222
Salary Cap with 1 Way Contract
Year 2025 : $103,225,000
Year 2026 : $82,425,000
Year 2027 : $69,425,000
Year 2028 : $44,675,000

Farm Players Salaries

Yaniv Perets $100,000 (3)
Benjamin Kraws $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)
Riley Stillman $100,000 (3)
Tim Gettinger $100,000 (3)
Vinni Lettieri $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 Players26
Salary Commitment
Year 2025 : $2,600,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,600,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5,641 - 94.02%
Level 2: 5000 - $60 - 4,633 - 92.66%
Level 3: 2000 - $35 - 1,894 - 94.72%
Level 4: 4000 - $25 - 3,883 - 97.08%
Luxury : 1000 - $200 - 889 - 88.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.27%
Farm Level 2: 1000 - $15 - 914 - 91.43%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,941 - 94.11%
Average Income per Game$1,727,518
Year to Date Revenue$5,182,555
Farm
Home Games Left38
Average Attendance - %2,800 - 93.32%
Average Income per Game$116,364
Year to Date Revenue$349,093

Expense

Pro Players Total Salaries$85,625,000
Farm Players Total Salaries$2,577,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$5,851,043
Farm Year To Date Expenses$186,091
Pro Salary Cap To Date$5,681,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,645,697
Farm Estimated Season Revenue$4,421,845
Pro Remaining Season Days179
Pro Expenses Per Days$458,984
Pro Estimated Expenses$82,158,136
Farm Remaining Season Days179
Farm Expenses Per Days$13,424
Farm Estimated Expenses$2,402,896
Estimated Season Expenses$84,561,032
Season Salary Cap$87,625,000
Estimate Under Maximum Salary Cap of $95,500,000$7,875,000
Estimate Over Minimum Salary Cap of $70,600,000 $17,025,000
Current Bank Account$49,494,514
Projected Bank Account$35,001,024

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)
Yegor Sharangovich (1 Way Contract) $5,750,000 (5)
Kaiden Guhle (1 Way Contract) $5,500,000 (6)
Joel Edmundson (1 Way Contract) $3,850,000 (3)
Trent Frederic (1 Way Contract) $3,850,000 (8)
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
Arber Xhekaj $1,300,000 (1)
Mike Reilly $1,100,000 (1)
Michael Carcone $1,000,000 (3)
John Leonard $1,000,000 (3)
Erik Brannstrom $1,000,000 (3)
Emil Bemstrom $1,000,000 (3)
Linus Karlsson $1,000,000 (3)
Haydn Fleury $950,000 (2)
Matthew Poitras $925,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $85,625,000
Year 2026 : $74,825,000
Year 2027 : $60,900,000
Year 2028 : $52,050,000
Salary Average Commitment
Year 2025 : $85,625,000
Year 2026 : $74,825,000
Year 2027 : $60,900,000
Year 2028 : $52,050,000
Salary Cap with 1 Way Contract
Year 2025 : $85,625,000
Year 2026 : $74,825,000
Year 2027 : $60,900,000
Year 2028 : $52,050,000

Farm Players Salaries

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)
Gustav Olofsson $100,000 (3)
Jack Finley $100,000 (1)
Jakob Pelletier $100,000 (3)
John Stevens $100,000 (3)
Joseph Cecconi $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)
Tristan Broz $92,500 (2)
Carter George $92,500 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,577,500
Year 2026 : $2,077,500
Year 2027 : $1,985,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,577,500
Year 2026 : $2,077,500
Year 2027 : $1,985,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,705 - 95.08%
Level 2: 5000 - $60 - 4,856 - 97.13%
Level 3: 2000 - $35 - 1,898 - 94.89%
Level 4: 4000 - $25 - 3,814 - 95.36%
Luxury : 1000 - $200 - 913 - 91.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.53%
Farm Level 2: 1000 - $15 - 885 - 88.54%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17,187 - 95.48%
Average Income per Game$1,761,208
Year to Date Revenue$8,806,041
Farm
Home Games Left36
Average Attendance - %2,796 - 93.20%
Average Income per Game$117,022
Year to Date Revenue$585,109

Expense

Pro Players Total Salaries$88,400,000
Farm Players Total Salaries$2,585,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,214,589
Farm Year To Date Expenses$174,511
Pro Salary Cap To Date$6,045,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,403,495
Farm Estimated Season Revenue$4,212,785
Pro Remaining Season Days179
Pro Expenses Per Days$473,438
Pro Estimated Expenses$84,745,402
Farm Remaining Season Days179
Farm Expenses Per Days$13,464
Farm Estimated Expenses$2,410,056
Estimated Season Expenses$87,155,458
Season Salary Cap$88,400,000
Estimate Under Maximum Salary Cap of $95,500,000$7,100,000
Estimate Over Minimum Salary Cap of $70,600,000 $17,800,000
Current Bank Account$53,002,050
Projected Bank Account$33,462,872

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)
Vitek Vanecek (1 Way Contract) $1,500,000 (1)
Connor Dewar $1,100,000 (1)
Rocco Grimaldi $1,000,000 (3)
Shakir Mukhamadullin $1,000,000 (3)
Evgenii Dadonov $1,000,000 (1)
Derek Ryan $1,000,000 (3)
Caleb Jones $1,000,000 (3)
Kevin Korchinski $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $88,400,000
Year 2026 : $79,125,000
Year 2027 : $59,750,000
Year 2028 : $46,250,000
Salary Average Commitment
Year 2025 : $88,400,000
Year 2026 : $79,125,000
Year 2027 : $59,750,000
Year 2028 : $46,250,000
Salary Cap with 1 Way Contract
Year 2025 : $88,400,000
Year 2026 : $79,125,000
Year 2027 : $59,750,000
Year 2028 : $46,250,000

Farm Players Salaries

Victor Ostman $100,000 (3)
Tristan Lennox $100,000 (1)
Anthony Richard $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)
Samuel Knazko $100,000 (3)
Anders Bjork $100,000 (3)
Alex Alexeyev $100,000 (3)
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)
Otto Stenberg $100,000 (1)
Stanislav Svozil $100,000 (1)
William Stromgren $100,000 (1)
Drew Commesso $92,500 (1)
Tory Dello $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,585,000
Year 2026 : $1,600,000
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,585,000
Year 2026 : $1,600,000
Year 2027 : $1,600,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,560 - 92.67%
Level 2: 5000 - $60 - 4,668 - 93.35%
Level 3: 2000 - $35 - 1,876 - 93.78%
Level 4: 4000 - $25 - 3,642 - 91.04%
Luxury : 1000 - $200 - 981 - 98.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,983 - 99.15%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,725 - 92.92%
Average Income per Game$1,735,692
Year to Date Revenue$3,471,384
Farm
Home Games Left39
Average Attendance - %2,950 - 98.32%
Average Income per Game$122,498
Year to Date Revenue$244,995

Expense

Pro Players Total Salaries$85,925,000
Farm Players Total Salaries$2,695,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,987,111
Farm Year To Date Expenses$182,468
Pro Salary Cap To Date$5,817,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,691,988
Farm Estimated Season Revenue$4,777,402
Pro Remaining Season Days179
Pro Expenses Per Days$460,547
Pro Estimated Expenses$82,437,913
Farm Remaining Season Days179
Farm Expenses Per Days$14,036
Farm Estimated Expenses$2,512,444
Estimated Season Expenses$84,950,357
Season Salary Cap$85,925,000
Estimate Under Maximum Salary Cap of $95,500,000$9,575,000
Estimate Over Minimum Salary Cap of $70,600,000 $15,325,000
Current Bank Account$47,546,800
Projected Bank Account$35,065,833

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)
Jacob MacDonald $1,000,000 (3)
Elmer Soderblom $1,000,000 (3)
Michael McCarron $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $85,925,000
Year 2026 : $71,100,000
Year 2027 : $52,250,000
Year 2028 : $41,250,000
Salary Average Commitment
Year 2025 : $85,925,000
Year 2026 : $71,100,000
Year 2027 : $52,250,000
Year 2028 : $41,250,000
Salary Cap with 1 Way Contract
Year 2025 : $85,925,000
Year 2026 : $71,100,000
Year 2027 : $52,250,000
Year 2028 : $41,250,000

Farm Players Salaries

Trent Miner $100,000 (3)
Ronnie Attard $100,000 (3)
Clark Bishop $100,000 (3)
Dominic Toninato $100,000 (3)
Hudson Fasching $100,000 (3)
Jack Rathbone $100,000 (3)
Jake Gaudet $100,000 (3)
Kole Lind $100,000 (3)
Laurent Dauphin $100,000 (3)
Matthew Kessel $100,000 (3)
Nate Sucese $100,000 (3)
Rafael Harvey-Pinard $100,000 (3)
Riley Sutter $100,000 (3)
Ryan Suzuki $100,000 (3)
Matt Tomkins $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 Players27
Salary Commitment
Year 2025 : $2,695,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,695,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $100 - 5,730 - 95.51%
Level 2: 5000 - $60 - 4,466 - 89.33%
Level 3: 2000 - $35 - 1,896 - 94.80%
Level 4: 4000 - $25 - 3,629 - 90.73%
Luxury : 1000 - $200 - 959 - 95.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,872 - 93.58%
Farm Level 2: 1000 - $15 - 925 - 92.53%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,681 - 92.67%
Average Income per Game$1,737,361
Year to Date Revenue$5,212,082
Farm
Home Games Left38
Average Attendance - %2,797 - 93.23%
Average Income per Game$115,907
Year to Date Revenue$347,721

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$6,470,945
Farm Year To Date Expenses$189,579
Pro Salary Cap To Date$6,301,685
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,019,705
Farm Estimated Season Revenue$4,404,466
Pro Remaining Season Days179
Pro Expenses Per Days$497,765
Pro Estimated Expenses$89,099,935
Farm Remaining Season Days179
Farm Expenses Per Days$14,583
Farm Estimated Expenses$2,610,357
Estimated Season Expenses$91,710,292
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$48,899,279
Projected Bank Account$27,613,158

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 - 5,497 - 91.61%
Level 2: 5000 - $60 - 4,645 - 92.90%
Level 3: 2000 - $35 - 1,923 - 96.13%
Level 4: 4000 - $25 - 3,897 - 97.41%
Luxury : 1000 - $200 - 982 - 98.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.55%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,942 - 94.12%
Average Income per Game$1,736,451
Year to Date Revenue$3,472,902
Farm
Home Games Left39
Average Attendance - %2,831 - 94.37%
Average Income per Game$115,464
Year to Date Revenue$230,928

Expense

Pro Players Total Salaries$89,824,999
Farm Players Total Salaries$2,807,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,313,667
Farm Year To Date Expenses$183,838
Pro Salary Cap To Date$6,144,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,721,589
Farm Estimated Season Revenue$4,503,096
Pro Remaining Season Days179
Pro Expenses Per Days$480,859
Pro Estimated Expenses$86,073,761
Farm Remaining Season Days179
Farm Expenses Per Days$14,622
Farm Estimated Expenses$2,617,338
Estimated Season Expenses$88,691,099
Season Salary Cap$89,824,999
Estimate Under Maximum Salary Cap of $95,500,000$5,675,001
Estimate Over Minimum Salary Cap of $70,600,000 $19,224,999
Current Bank Account$47,206,325
Projected Bank Account$30,739,911

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)
Jared McCann (1 Way Contract) $5,000,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
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)
Curtis Lazar $1,000,000 (3)
Zach Aston-Reese $1,000,000 (3)
Daniel Sprong $999,999 (1)
Jan Rutta $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
Year 2028 : $13,950,000
Salary Average Commitment
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
Year 2028 : $13,950,000
Salary Cap with 1 Way Contract
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
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)
Declan Chisholm $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)
Ville Ottavainen $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 Players28
Salary Commitment
Year 2025 : $2,807,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,807,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,441 - 90.68%
Level 2: 5000 - $60 - 4,930 - 98.59%
Level 3: 2000 - $35 - 1,879 - 93.93%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 961 - 96.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.40%
Farm Level 2: 1000 - $15 - 879 - 87.90%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,210 - 95.61%
Average Income per Game$1,748,814
Year to Date Revenue$3,497,627
Farm
Home Games Left39
Average Attendance - %2,767 - 92.23%
Average Income per Game$115,727
Year to Date Revenue$231,453

Expense

Pro Players Total Salaries$70,421,188
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$4,937,374
Farm Year To Date Expenses$201,097
Pro Salary Cap To Date$4,768,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,203,726
Farm Estimated Season Revenue$4,513,334
Pro Remaining Season Days179
Pro Expenses Per Days$379,798
Pro Estimated Expenses$67,983,842
Farm Remaining Season Days179
Farm Expenses Per Days$15,469
Farm Estimated Expenses$2,768,951
Estimated Season Expenses$70,752,793
Season Salary Cap$74,733,688
Estimate Under Maximum Salary Cap of $95,500,000$20,766,312
Estimate Over Minimum Salary Cap of $70,600,000 $4,133,688
Current Bank Account$48,590,609
Projected Bank Account$50,554,876

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)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Ridly Greig (1 Way Contract) $3,250,000 (4)
Sam Montembeault (1 Way Contract) $3,150,000 (2)
Scott Laughton (1 Way Contract) $3,000,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (3)
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)
Logan Shaw $1,000,000 (3)
Troy Stecher $1,000,000 (3)
Austin Watson $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 : $70,421,188
Year 2026 : $55,184,189
Year 2027 : $43,034,189
Year 2028 : $28,713,000
Salary Average Commitment
Year 2025 : $70,768,438
Year 2026 : $55,068,439
Year 2027 : $42,918,439
Year 2028 : $28,597,250
Salary Cap with 1 Way Contract
Year 2025 : $70,421,188
Year 2026 : $54,721,189
Year 2027 : $42,571,189
Year 2028 : $28,250,000

Farm Players Salaries

Luke Cavallin $100,000 (3)
Elias D. Pettersson $100,000 (1)
Jacob Bernard-Docker $100,000 (3)
Nolan Foote $100,000 (3)
Philippe Myers $100,000 (3)
Ryan O'Rourke $100,000 (3)
Isaac Ratcliffe $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)
Joe Hicketts $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)
Rodwin Dionicio $100,000 (1)
Dustin Tokarski $100,000 (3)
Dennis Gilbert $100,000 (3)
Joseph Blandisi $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 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,970,000
Year 2026 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,900 - 98.34%
Level 2: 5000 - $60 - 4,735 - 94.71%
Level 3: 2000 - $35 - 1,789 - 89.47%
Level 4: 4000 - $25 - 3,782 - 94.56%
Luxury : 1000 - $200 - 989 - 98.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.83%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,197 - 95.54%
Average Income per Game$1,794,639
Year to Date Revenue$5,383,917
Farm
Home Games Left38
Average Attendance - %2,843 - 94.76%
Average Income per Game$117,637
Year to Date Revenue$352,912

Expense

Pro Players Total Salaries$104,839,279
Farm Players Total Salaries$2,597,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($8,875,000)
Pro Year To Date Expenses$7,190,415
Farm Year To Date Expenses$183,610
Pro Salary Cap To Date$7,021,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,196,282
Farm Estimated Season Revenue$4,470,219
Pro Remaining Season Days179
Pro Expenses Per Days$559,059
Pro Estimated Expenses$100,071,561
Farm Remaining Season Days179
Farm Expenses Per Days$13,529
Farm Estimated Expenses$2,421,691
Estimated Season Expenses$102,493,252
Season Salary Cap$95,964,279
Estimate Under Maximum Salary Cap of $95,500,000-$464,279
Estimate Over Minimum Salary Cap of $70,600,000 $25,364,279
Current Bank Account$48,362,804
Projected Bank Account$18,536,053

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)
Elvis Merzlikins (1 Way Contract) $5,400,000 (2)
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)
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 : $104,839,279
Year 2026 : $93,672,279
Year 2027 : $63,947,279
Year 2028 : $55,947,279
Salary Average Commitment
Year 2025 : $105,054,279
Year 2026 : $93,629,279
Year 2027 : $63,904,279
Year 2028 : $55,904,279
Salary Cap with 1 Way Contract
Year 2025 : $104,839,279
Year 2026 : $93,414,279
Year 2027 : $63,689,279
Year 2028 : $55,689,279

Farm Players Salaries

Kyle Burroughs $110,000 (1)
Hunter Miska $100,000 (3)
Spencer Martin $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)
Matt Kiersted $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 Players26
Salary Commitment
Year 2025 : $2,597,500
Year 2026 : $2,092,500
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,597,500
Year 2026 : $2,092,500
Year 2027 : $2,000,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 6000 - $100 - 5,577 - 92.94%
Level 2: 5000 - $60 - 4,721 - 94.42%
Level 3: 2000 - $35 - 1,918 - 95.91%
Level 4: 4000 - $25 - 3,693 - 92.32%
Luxury : 1000 - $200 - 930 - 92.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.82%
Farm Level 2: 1000 - $15 - 894 - 89.42%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,839 - 93.55%
Average Income per Game$1,732,070
Year to Date Revenue$8,660,348
Farm
Home Games Left36
Average Attendance - %2,771 - 92.35%
Average Income per Game$115,467
Year to Date Revenue$577,335

Expense

Pro Players Total Salaries$86,092,857
Farm Players Total Salaries$2,603,750
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,018,265
Farm Year To Date Expenses$179,341
Pro Salary Cap To Date$5,848,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,354,506
Farm Estimated Season Revenue$4,156,812
Pro Remaining Season Days179
Pro Expenses Per Days$461,421
Pro Estimated Expenses$82,594,359
Farm Remaining Season Days179
Farm Expenses Per Days$13,561
Farm Estimated Expenses$2,427,419
Estimated Season Expenses$85,021,778
Season Salary Cap$86,092,857
Estimate Under Maximum Salary Cap of $95,500,000$9,407,143
Estimate Over Minimum Salary Cap of $70,600,000 $15,492,857
Current Bank Account$53,040,077
Projected Bank Account$34,529,617

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)
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)
Devin Shore $1,000,000 (3)
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 : $86,092,857
Year 2026 : $67,825,000
Year 2027 : $60,175,000
Year 2028 : $49,675,000
Salary Average Commitment
Year 2025 : $86,092,857
Year 2026 : $67,825,000
Year 2027 : $60,175,000
Year 2028 : $49,675,000
Salary Cap with 1 Way Contract
Year 2025 : $86,092,857
Year 2026 : $67,825,000
Year 2027 : $60,175,000
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 - 5,674 - 94.56%
Level 2: 5000 - $60 - 4,446 - 88.92%
Level 3: 2000 - $35 - 1,849 - 92.45%
Level 4: 4000 - $25 - 3,928 - 98.21%
Luxury : 1000 - $200 - 885 - 88.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,796 - 89.80%
Farm Level 2: 1000 - $15 - 942 - 94.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,782 - 93.23%
Average Income per Game$1,713,976
Year to Date Revenue$6,855,905
Farm
Home Games Left37
Average Attendance - %2,738 - 91.26%
Average Income per Game$112,400
Year to Date Revenue$449,600

Expense

Pro Players Total Salaries$77,875,000
Farm Players Total Salaries$2,790,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,790,000
Pro Year To Date Expenses$5,410,806
Farm Year To Date Expenses$192,029
Pro Salary Cap To Date$5,241,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,417,121
Farm Estimated Season Revenue$4,158,800
Pro Remaining Season Days179
Pro Expenses Per Days$418,620
Pro Estimated Expenses$74,932,980
Farm Remaining Season Days179
Farm Expenses Per Days$14,531
Farm Estimated Expenses$2,601,049
Estimated Season Expenses$77,534,029
Season Salary Cap$81,665,000
Estimate Under Maximum Salary Cap of $95,500,000$13,835,000
Estimate Over Minimum Salary Cap of $70,600,000 $11,065,000
Current Bank Account$51,702,670
Projected Bank Account$41,744,562

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)
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)
Brandon Saad (1 Way Contract) $2,000,000 (1)
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)
Jesper Boqvist (1 Way Contract) $1,500,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (1)
Jack Campbell $1,000,000 (3)
Jimmy Vesey $1,000,000 (3)
Shane Wright $925,000 (2)
Logan Mailloux $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $77,875,000
Year 2026 : $58,593,000
Year 2027 : $41,318,000
Year 2028 : $30,443,000
Salary Average Commitment
Year 2025 : $81,382,334
Year 2026 : $57,857,334
Year 2027 : $40,582,334
Year 2028 : $29,707,334
Salary Cap with 1 Way Contract
Year 2025 : $77,875,000
Year 2026 : $54,350,000
Year 2027 : $37,075,000
Year 2028 : $26,200,000

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)
Jordan Dumais $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 Players28
Salary Commitment
Year 2025 : $2,790,000
Year 2026 : $2,090,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,790,000
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 - 5,479 - 91.32%
Level 2: 5000 - $60 - 4,663 - 93.27%
Level 3: 2000 - $35 - 1,997 - 99.85%
Level 4: 4000 - $25 - 3,892 - 97.29%
Luxury : 1000 - $200 - 896 - 89.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.50%
Farm Level 2: 1000 - $15 - 879 - 87.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,927 - 94.04%
Average Income per Game$1,714,118
Year to Date Revenue$5,142,354
Farm
Home Games Left38
Average Attendance - %2,749 - 91.63%
Average Income per Game$114,807
Year to Date Revenue$344,421

Expense

Pro Players Total Salaries$63,616,667
Farm Players Total Salaries$2,480,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$4,718,835
Farm Year To Date Expenses$173,652
Pro Salary Cap To Date$4,549,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,136,484
Farm Estimated Season Revenue$4,362,666
Pro Remaining Season Days179
Pro Expenses Per Days$344,358
Pro Estimated Expenses$61,640,082
Farm Remaining Season Days179
Farm Expenses Per Days$12,917
Farm Estimated Expenses$2,312,143
Estimated Season Expenses$63,952,225
Season Salary Cap$68,366,667
Estimate Under Maximum Salary Cap of $95,500,000$27,133,333
Estimate Over Minimum Salary Cap of $70,600,000 -$2,233,333
Current Bank Account$50,594,288
Projected Bank Account$56,141,213

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Philipp Grubauer (1 Way Contract) $5,900,000 (2)
Jaden Schwartz (Out of Payroll) $5,500,000 (1)
Morgan Frost (1 Way Contract) $4,375,000 (2)
Nick Jensen (1 Way Contract) $4,050,000 (1)
Noah Cates (1 Way Contract) $4,000,000 (4)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Viktor Arvidsson (1 Way Contract) $4,000,000 (1)
Barclay Goodrow (1 Way Contract) $3,641,667 (2)
Stefan Noesen (1 Way Contract) $2,750,000 (2)
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)
Calvin Pickard $1,000,000 (1)
Nathan Bastian $1,000,000 (3)
Jon Merrill $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 : $69,116,667
Year 2026 : $48,816,667
Year 2027 : $13,000,000
Year 2028 : $4,000,000
Salary Average Commitment
Year 2025 : $69,116,667
Year 2026 : $48,816,667
Year 2027 : $13,000,000
Year 2028 : $4,000,000
Salary Cap with 1 Way Contract
Year 2025 : $69,116,667
Year 2026 : $48,816,667
Year 2027 : $13,000,000
Year 2028 : $4,000,000

Farm Players Salaries

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)
Nikita Alexandrov $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)
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 Players25
Salary Commitment
Year 2025 : $2,480,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,480,000
Year 2026 : $1,892,500
Year 2027 : $1,800,000
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 6000 - $100 - 5,771 - 96.19%
Level 2: 5000 - $60 - 4,784 - 95.67%
Level 3: 2000 - $35 - 1,900 - 94.99%
Level 4: 4000 - $25 - 3,823 - 95.57%
Luxury : 1000 - $200 - 930 - 92.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.10%
Farm Level 2: 1000 - $15 - 974 - 97.38%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,207 - 95.59%
Average Income per Game$1,769,659
Year to Date Revenue$7,078,635
Farm
Home Games Left37
Average Attendance - %2,836 - 94.53%
Average Income per Game$116,473
Year to Date Revenue$465,893

Expense

Pro Players Total Salaries$92,473,571
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$6,430,502
Farm Year To Date Expenses$175,539
Pro Salary Cap To Date$6,261,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,477,374
Farm Estimated Season Revenue$4,309,510
Pro Remaining Season Days179
Pro Expenses Per Days$494,654
Pro Estimated Expenses$88,543,066
Farm Remaining Season Days179
Farm Expenses Per Days$13,503
Farm Estimated Expenses$2,417,037
Estimated Season Expenses$90,960,103
Season Salary Cap$92,473,571
Estimate Under Maximum Salary Cap of $95,500,000$3,026,429
Estimate Over Minimum Salary Cap of $70,600,000 $21,873,571
Current Bank Account$40,938,487
Projected Bank Account$19,765,268

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Bo Horvat (1 Way Contract) $8,500,000 (5)
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)
Pavel Zacha (1 Way Contract) $4,750,000 (2)
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)
Carson Soucy (1 Way Contract) $3,250,000 (1)
Colton Sissons (1 Way Contract) $2,857,143 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (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 : $92,473,571
Year 2026 : $82,398,428
Year 2027 : $61,973,428
Year 2028 : $41,867,714
Salary Average Commitment
Year 2025 : $92,792,154
Year 2026 : $82,635,011
Year 2027 : $62,210,011
Year 2028 : $42,104,297
Salary Cap with 1 Way Contract
Year 2025 : $92,473,571
Year 2026 : $82,316,428
Year 2027 : $61,891,428
Year 2028 : $41,785,714

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 - 5,610 - 93.49%
Level 2: 5000 - $60 - 4,533 - 90.66%
Level 3: 2000 - $35 - 1,919 - 95.95%
Level 4: 4000 - $25 - 3,571 - 89.26%
Luxury : 1000 - $200 - 949 - 94.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,787 - 89.33%
Farm Level 2: 1000 - $15 - 877 - 87.70%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,581 - 92.11%
Average Income per Game$1,721,424
Year to Date Revenue$3,442,848
Farm
Home Games Left39
Average Attendance - %2,664 - 88.78%
Average Income per Game$110,497
Year to Date Revenue$220,993

Expense

Pro Players Total Salaries$101,158,332
Farm Players Total Salaries$2,680,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$7,018,531
Farm Year To Date Expenses$181,454
Pro Salary Cap To Date$6,849,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,135,536
Farm Estimated Season Revenue$4,309,364
Pro Remaining Season Days179
Pro Expenses Per Days$539,887
Pro Estimated Expenses$96,639,773
Farm Remaining Season Days179
Farm Expenses Per Days$13,958
Farm Estimated Expenses$2,498,482
Estimated Season Expenses$99,138,255
Season Salary Cap$95,158,332
Estimate Under Maximum Salary Cap of $95,500,000$341,668
Estimate Over Minimum Salary Cap of $70,600,000 $24,558,332
Current Bank Account$46,463,856
Projected Bank Account$18,770,501

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (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)
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
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)
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
Alex Vlasic (1 Way Contract) $4,600,000 (5)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Connor Clifton (1 Way Contract) $3,333,333 (1)
Connor Ingram (1 Way Contract) $1,950,000 (1)
Kiefer Sherwood (1 Way Contract) $1,500,000 (4)
Lars Eller $1,250,000 (1)
Dmitry Kulikov $1,150,000 (3)
Josh Brown $1,000,000 (2)
Brock McGinn $1,000,000 (3)
Matt Coronato $1,000,000 (1)
Ilya Samsonov $999,999 (1)
William Eklund $925,000 (4)
Total Pro Players21
Salary Commitment
Year 2025 : $101,158,332
Year 2026 : $99,259,000
Year 2027 : $84,709,000
Year 2028 : $74,559,000
Salary Average Commitment
Year 2025 : $104,664,582
Year 2026 : $96,131,250
Year 2027 : $81,581,250
Year 2028 : $71,431,250
Salary Cap with 1 Way Contract
Year 2025 : $101,158,332
Year 2026 : $92,625,000
Year 2027 : $78,075,000
Year 2028 : $67,925,000

Farm Players Salaries

Alex Belzile $100,000 (3)
Ville Heinola $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)
Vincent Iorio $100,000 (1)
Michael Houser $100,000 (3)
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)
Nate Danielson $100,000 (1)
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 Players27
Salary Commitment
Year 2025 : $2,680,000
Year 2026 : $1,987,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,680,000
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 - 5,729 - 95.48%
Level 2: 5000 - $60 - 4,845 - 96.89%
Level 3: 2000 - $35 - 1,850 - 92.48%
Level 4: 4000 - $25 - 3,892 - 97.29%
Luxury : 1000 - $200 - 924 - 92.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,782 - 89.08%
Farm Level 2: 1000 - $15 - 919 - 91.85%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,238 - 95.77%
Average Income per Game$1,767,024
Year to Date Revenue$3,534,047
Farm
Home Games Left39
Average Attendance - %2,700 - 90.00%
Average Income per Game$111,150
Year to Date Revenue$222,300

Expense

Pro Players Total Salaries$68,725,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$4,697,190
Farm Year To Date Expenses$176,748
Pro Salary Cap To Date$4,527,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,913,916
Farm Estimated Season Revenue$4,334,850
Pro Remaining Season Days179
Pro Expenses Per Days$370,964
Pro Estimated Expenses$66,402,556
Farm Remaining Season Days179
Farm Expenses Per Days$13,438
Farm Estimated Expenses$2,405,402
Estimated Season Expenses$68,807,958
Season Salary Cap$74,225,000
Estimate Under Maximum Salary Cap of $95,500,000$21,275,000
Estimate Over Minimum Salary Cap of $70,600,000 $3,625,000
Current Bank Account$48,882,409
Projected Bank Account$53,323,217

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (8)
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Michael Bunting (1 Way Contract) $4,500,000 (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)
Drew O'Connor (1 Way Contract) $2,500,000 (2)
Noel Acciari (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)
Matt Luff $1,000,000 (3)
Joseph LaBate $1,000,000 (3)
Mark Jankowski $1,000,000 (1)
Michael Pezzetta $1,000,000 (3)
Pat Maroon $1,000,000 (3)
Alex Turcotte $925,000 (2)
Alec Martinez $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $68,725,000
Year 2026 : $42,875,000
Year 2027 : $33,600,000
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $68,725,000
Year 2026 : $42,875,000
Year 2027 : $33,600,000
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,725,000
Year 2026 : $42,875,000
Year 2027 : $33,600,000
Year 2028 : $14,500,000

Farm Players Salaries

Brendan Lemieux $100,000 (3)
Jagger Firkus $100,000 (1)
Ilya Solovyov $100,000 (3)
Jett Woo $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)
Gavin White $100,000 (1)
Cameron Crotty $100,000 (3)
Jakub Demek $100,000 (1)
Filip Kral $100,000 (3)
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)
Georgii Merkulov $100,000 (3)
Hunter Brzustewicz $95,000 (2)
Sebastian Cossa $92,500 (1)
Sergei Murashov $92,500 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,580,000
Year 2026 : $1,787,500
Year 2027 : $1,692,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,580,000
Year 2026 : $1,787,500
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 $38,996,376 $89,885,000 $5,615,000 $19,285,000 202646
Blackhawks $51,045,140 $87,749,999 $7,750,001 $17,149,999 212647
Blue Jackets $48,728,627 $95,175,000 $325,000 $24,575,000 202949
Blues $49,909,597 $80,383,999 $15,116,001 $9,783,999 212748
Bruins $50,503,758 $76,077,857 $19,422,143 $5,477,857 212849
Canadiens $49,691,891 $83,865,623 $11,634,377 $13,265,623 212950
Canucks $47,077,038 $93,982,857 $1,517,143 $23,382,857 203050
Capitals $40,221,798 $76,492,875 $19,007,125 $5,892,875 233255
Devils $22,717,775 $95,224,999 $275,001 $24,624,999 212647
Ducks $46,790,812 $93,624,167 $1,875,833 $23,024,167 212950
Flames $47,276,473 $88,429,768 $7,070,232 $17,829,768 202949
Flyers $50,268,417 $74,122,583 $21,377,417 $3,522,583 212849
Golden Knights $42,391,201 $77,980,357 $17,519,643 $7,380,357 202747
Hurricanes $38,132,968 $77,650,000 $17,850,000 $7,050,000 242751
Islanders $49,283,343 $92,001,189 $3,498,811 $21,401,189 242549
Jets $48,565,871 $94,201,190 $1,298,810 $23,601,190 203050
Kings $49,027,971 $95,075,000 $425,000 $24,475,000 242347
Kraken $47,646,967 $81,995,086 $13,504,914 $11,395,086 212748
Lightning $46,367,367 $94,162,500 $1,337,500 $23,562,500 212647
Mammoth $49,494,514 $87,625,000 $7,875,000 $17,025,000 252651
Maple Leafs $53,002,050 $88,400,000 $7,100,000 $17,800,000 212647
Oilers $47,546,800 $85,925,000 $9,575,000 $15,325,000 212748
Panthers $48,899,279 $93,070,955 $2,429,045 $22,470,955 212849
Penguins $47,206,325 $89,824,999 $5,675,001 $19,224,999 222850
Predators $48,590,609 $74,733,688 $20,766,312 $4,133,688 223052
Rangers $48,362,804 $95,964,279 -$464,279 $25,364,279 212647
Red Wings $53,040,077 $86,092,857 $9,407,143 $15,492,857 212647
Sabres $51,702,670 $81,665,000 $13,835,000 $11,065,000 242852
Senators $50,594,288 $68,366,667 $27,133,333 -$2,233,333 222547
Sharks $40,938,487 $92,473,571 $3,026,429 $21,873,571 202646
Stars $46,463,856 $95,158,332 $341,668 $24,558,332 212748
Wild $48,882,409 $74,225,000 $21,275,000 $3,625,000 232649