Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $100 - 5 582 - 93,04%
Level 2: 5000 - $60 - 4 847 - 96,93%
Level 3: 2000 - $35 - 1 879 - 93,96%
Level 4: 4000 - $20 - 3 758 - 93,94%
Luxury : 1000 - $200 - 974 - 97,42%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 040 - 94,67%
Average Income per Game$1,765,353
Year to Date Revenue$22,949,590

Expense

Pro Players Total Salaries$94,155,357
Farm Players Total Salaries$208,675
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,968,430
Farm Year To Date Expenses$80,570
Pro Salary Cap To Date$30,968,430
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,429,886
Pro Remaining Season Days129
Pro Expenses Per Days$490,392
Pro Estimated Expenses$63,260,568
Farm Remaining Season Days114
Farm Expenses Per Days$1,179
Farm Estimated Expenses$134,406
Estimated Season Expenses$63,394,974
Season Salary Cap$94,155,357
Estimate Under Maximum Salary Cap of $95,500,000$1,344,643
Estimate Over Minimum Salary Cap of $70,600,000 $23,555,357
Current Bank Account$112,269,074
Projected Bank Account$98,303,986

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
-Salary Remaining : $7,822,545
Bo Horvat $8,500,000 (6)
-Salary Remaining : $5,710,938
Linus Ullmark $8,250,000 (4)
-Salary Remaining : $5,542,969
Tomas Hertl $8,137,500 (5)
-Salary Remaining : $5,467,383
Quinn Hughes $7,850,000 (2)
-Salary Remaining : $5,274,219
Clayton Keller $7,150,000 (3)
-Salary Remaining : $4,803,906
Brady Skjei $7,000,000 (6)
-Salary Remaining : $4,703,125
Gustav Forsling $5,750,000 (7)
-Salary Remaining : $3,863,281
Cam York $5,150,000 (5)
-Salary Remaining : $3,460,156
Dylan Strome $5,000,000 (3)
-Salary Remaining : $3,359,375
Connor Bedard $4,450,000 (1)
-Salary Remaining : $2,989,844
Jonathan Drouin $4,000,000 (2)
-Salary Remaining : $2,687,500
Brett Howden $2,500,000 (5)
-Salary Remaining : $1,679,688
Brandon Tanev $2,500,000 (3)
-Salary Remaining : $1,679,688
Noel Acciari $2,000,000 (1)
-Salary Remaining : $1,343,750
Casey DeSmith $1,000,000 (2)
-Salary Remaining : $671,875
Haydn Fleury $950,000 (2)
-Salary Remaining : $638,281
Julien Gauthier $775,000 (1)
-Salary Remaining : $520,703
Riley Tufte $775,000 (1)
-Salary Remaining : $520,703
Marc Del Gaizo $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $94,155,357
Year 2026 : $73,737,500
Year 2027 : $59,937,500
Year 2028 : $45,287,500
Salary Average Commitment
Year 2025 : $94,155,357
Year 2026 : $73,737,500
Year 2027 : $59,937,500
Year 2028 : $45,287,500
Salary Cap with 1 Way Contract
Year 2025 : $94,155,357
Year 2026 : $73,737,500
Year 2027 : $59,937,500
Year 2028 : $45,287,500

Farm Players Salaries

Nicolas Deslauriers $17,500 (1)
Salary Remaining : $11,271
Conor Geekie $16,500 (2)
Salary Remaining : $10,627
Sam Malinski $14,000 (1)
Salary Remaining : $9,017
Rem Pitlick $11,000 (15)
Salary Remaining : $7,085
Oliver Wahlstrom $10,000 (15)
Salary Remaining : $6,441
Noah Beck $9,750 (1)
Salary Remaining : $6,280
Aleksanteri Kaskimaki $9,500 (2)
Salary Remaining : $6,119
Tristan Lennox $9,250 (1)
Salary Remaining : $5,958
Josh Doan $9,250 (1)
Salary Remaining : $5,958
Owen Beck $8,800 (2)
Salary Remaining : $5,668
Troy Stecher $7,875 (1)
Salary Remaining : $5,072
Jeffrey Viel $7,750 (1)
Salary Remaining : $4,992
Zachary Massicotte $7,750 (15)
Salary Remaining : $4,992
Jonah Gadjovich $7,750 (1)
Salary Remaining : $4,992
Matt Villalta $7,750 (1)
Salary Remaining : $4,992
Hugh McGing $7,750 (1)
Salary Remaining : $4,992
Gustav Lindstrom $7,750 (15)
Salary Remaining : $4,992
Valtteri Puustinen $7,750 (1)
Salary Remaining : $4,992
Kailer Yamamoto $7,750 (1)
Salary Remaining : $4,992
Maxwell Crozier $7,750 (15)
Salary Remaining : $4,992
Scott Walford $7,750 (15)
Salary Remaining : $4,992
Joe Hicketts $7,750 (2)
Salary Remaining : $4,992
Total Farm Players22
Salary Commitment
Year 2025 : $208,675
Year 2026 : $94,550
Year 2027 : $52,000
Year 2028 : $52,000
Salary Average Commitment
Year 2025 : $208,675
Year 2026 : $94,550
Year 2027 : $52,000
Year 2028 : $52,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 730 - 95,49%
Level 2: 5000 - $60 - 4 712 - 94,25%
Level 3: 2000 - $35 - 1 864 - 93,20%
Level 4: 4000 - $20 - 3 851 - 96,28%
Luxury : 1000 - $200 - 923 - 92,33%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 080 - 94,89%
Average Income per Game$1,762,104
Year to Date Revenue$24,669,461

Expense

Pro Players Total Salaries$93,802,230
Farm Players Total Salaries$296,725
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,820,638
Farm Year To Date Expenses$105,055
Pro Salary Cap To Date$30,820,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,576,818
Pro Remaining Season Days129
Pro Expenses Per Days$488,553
Pro Estimated Expenses$63,023,337
Farm Remaining Season Days114
Farm Expenses Per Days$1,676
Farm Estimated Expenses$191,064
Estimated Season Expenses$63,214,401
Season Salary Cap$93,802,230
Estimate Under Maximum Salary Cap of $95,500,000$1,697,770
Estimate Over Minimum Salary Cap of $70,600,000 $23,202,230
Current Bank Account$147,161,838
Projected Bank Account$131,524,255

Pro Players Salaries

Adam Fox $9,500,000 (4)
-Salary Remaining : $6,382,813
Kirill Kaprizov $9,000,000 (1)
-Salary Remaining : $6,046,875
Sidney Crosby $8,700,000 (2)
-Salary Remaining : $5,845,313
Roope Hintz $8,450,000 (6)
-Salary Remaining : $5,677,344
Ilya Sorokin $8,250,000 (7)
-Salary Remaining : $5,542,969
Jason Robertson $7,750,000 (1)
-Salary Remaining : $5,207,031
Seth Jarvis $7,420,087 (7)
-Salary Remaining : $4,985,371
Quinton Byfield $6,250,000 (4)
-Salary Remaining : $4,199,219
Dylan Samberg $5,750,000 (3)
-Salary Remaining : $3,863,281
Mike Matheson $4,875,000 (1)
-Salary Remaining : $3,275,391
Oliver Ekman-Larsson $3,500,000 (3)
-Salary Remaining : $2,351,563
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,015,625
Colton Sissons $2,857,143 (1)
-Salary Remaining : $1,919,643
Connor McMichael $2,100,000 (1)
-Salary Remaining : $1,410,938
Jonatan Berggren $1,825,000 (1)
-Salary Remaining : $1,226,172
Samuel Ersson $1,450,000 (1)
-Salary Remaining : $974,219
Trevor Lewis $800,000 (15)
-Salary Remaining : $537,500
Aatu Raty $775,000 (2)
-Salary Remaining : $520,703
Rasmus Asplund $775,000 (15)
-Salary Remaining : $520,703
Jordan Oesterle $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,802,230
Year 2026 : $60,170,087
Year 2027 : $50,695,087
Year 2028 : $41,445,087
Salary Average Commitment
Year 2025 : $93,802,230
Year 2026 : $60,170,087
Year 2027 : $50,695,087
Year 2028 : $41,445,087
Salary Cap with 1 Way Contract
Year 2025 : $93,802,230
Year 2026 : $60,170,087
Year 2027 : $50,695,087
Year 2028 : $41,445,087

Farm Players Salaries

Nick Leddy $40,000 (1)
Salary Remaining : $25,763
Justin Holl $34,000 (1)
Salary Remaining : $21,898
Jonathan Lekkerimaki $13,933 (2)
Salary Remaining : $8,974
Joshua Brown $10,000 (2)
Salary Remaining : $6,441
Luca Cagnoni $9,500 (2)
Salary Remaining : $6,119
Jalen Luypen $9,250 (15)
Salary Remaining : $5,958
Corson Ceulemans $9,250 (1)
Salary Remaining : $5,958
Nikita Novikov $9,250 (1)
Salary Remaining : $5,958
Jagger Firkus $9,183 (2)
Salary Remaining : $5,915
Topias Vilen $8,942 (1)
Salary Remaining : $5,759
Nikita Grebenkin $8,750 (1)
Salary Remaining : $5,636
Gleb Trikozov $8,750 (2)
Salary Remaining : $5,636
Artur Akhtyamov $8,517 (1)
Salary Remaining : $5,485
Jake Furlong $8,500 (2)
Salary Remaining : $5,475
Ville Heinola $8,000 (1)
Salary Remaining : $5,153
Luke Cavallin $7,900 (1)
Salary Remaining : $5,088
Jayson Megna $7,750 (15)
Salary Remaining : $4,992
Ben Kraws $7,750 (1)
Salary Remaining : $4,992
Michael Benning $7,750 (1)
Salary Remaining : $4,992
Calen Addison $7,750 (1)
Salary Remaining : $4,992
Adam Erne $7,750 (15)
Salary Remaining : $4,992
Linus Karlsson $7,750 (1)
Salary Remaining : $4,992
Matt Copponi $7,750 (15)
Salary Remaining : $4,992
Zack MacEwen $7,750 (1)
Salary Remaining : $4,992
Alex Ciernik $7,750 (15)
Salary Remaining : $4,992
Gunnarwolfe Fontaine $7,750 (15)
Salary Remaining : $4,992
Matias Rajaniemi $7,750 (15)
Salary Remaining : $4,992
Joe Snively $7,750 (15)
Salary Remaining : $4,992
Total Farm Players28
Salary Commitment
Year 2025 : $296,725
Year 2026 : $123,366
Year 2027 : $63,500
Year 2028 : $63,500
Salary Average Commitment
Year 2025 : $288,975
Year 2026 : $123,366
Year 2027 : $63,500
Year 2028 : $63,500

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5 713 - 95,22%
Level 2: 5000 - $60 - 4 628 - 92,56%
Level 3: 2000 - $35 - 1 843 - 92,17%
Level 4: 4000 - $20 - 3 866 - 96,64%
Luxury : 1000 - $200 - 938 - 93,75%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %16 987 - 94,37%
Average Income per Game$1,755,657
Year to Date Revenue$21,067,884

Expense

Pro Players Total Salaries$92,616,667
Farm Players Total Salaries$262,489
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,951,051
Farm Year To Date Expenses$85,098
Pro Salary Cap To Date$29,951,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,914,053
Pro Remaining Season Days129
Pro Expenses Per Days$482,378
Pro Estimated Expenses$62,226,762
Farm Remaining Season Days114
Farm Expenses Per Days$1,483
Farm Estimated Expenses$169,062
Estimated Season Expenses$62,395,824
Season Salary Cap$92,616,667
Estimate Under Maximum Salary Cap of $95,500,000$2,883,333
Estimate Over Minimum Salary Cap of $70,600,000 $22,016,667
Current Bank Account$59,529,311
Projected Bank Account$48,047,540

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
-Salary Remaining : $6,382,813
Brayden Point $9,500,000 (5)
-Salary Remaining : $6,382,813
Dougie Hamilton $9,000,000 (3)
-Salary Remaining : $6,046,875
Jordan Kyrou $8,125,000 (6)
-Salary Remaining : $5,458,984
Jesper Bratt $7,875,000 (6)
-Salary Remaining : $5,291,016
Elias Lindholm $7,750,000 (6)
-Salary Remaining : $5,207,031
Hampus Lindholm $6,500,000 (5)
-Salary Remaining : $4,367,188
Marcus Pettersson $5,500,000 (6)
-Salary Remaining : $3,695,313
Cody Ceci $4,500,000 (4)
-Salary Remaining : $3,023,438
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $2,687,500
Joseph Woll $3,666,667 (3)
-Salary Remaining : $2,463,542
Warren Foegele $3,500,000 (2)
-Salary Remaining : $2,351,563
Eetu Luostarinen $3,000,000 (2)
-Salary Remaining : $2,015,625
Brandon Saad $2,000,000 (1)
-Salary Remaining : $1,343,750
Sonny Milano $1,900,000 (1)
-Salary Remaining : $1,276,563
Justin Danforth $1,800,000 (2)
-Salary Remaining : $1,209,375
Mattias Janmark $1,450,000 (2)
-Salary Remaining : $974,219
Ty Emberson $1,300,000 (2)
-Salary Remaining : $873,438
Darren Raddysh $975,000 (1)
-Salary Remaining : $655,078
Liam Foudy $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $92,616,667
Year 2026 : $86,966,667
Year 2027 : $71,916,667
Year 2028 : $49,750,000
Salary Average Commitment
Year 2025 : $92,616,667
Year 2026 : $86,966,667
Year 2027 : $71,916,667
Year 2028 : $49,750,000
Salary Cap with 1 Way Contract
Year 2025 : $92,616,667
Year 2026 : $86,966,667
Year 2027 : $71,916,667
Year 2028 : $49,750,000

Farm Players Salaries

Pontus Holmberg $15,500 (2)
Salary Remaining : $9,983
Ryan Reaves $13,500 (1)
Salary Remaining : $8,695
Callum Tung $9,750 (3)
Salary Remaining : $6,280
Christoffer Sedoff $9,500 (1)
Salary Remaining : $6,119
Cooper Black $9,500 (1)
Salary Remaining : $6,119
Aidan Thompson $9,500 (2)
Salary Remaining : $6,119
Simon Robertsson $9,250 (2)
Salary Remaining : $5,958
Jack Peart $9,250 (2)
Salary Remaining : $5,958
Josh Filmon $9,183 (2)
Salary Remaining : $5,915
Ryan Shea $9,000 (1)
Salary Remaining : $5,797
Matt Nieto $9,000 (15)
Salary Remaining : $5,797
Ryan Tverberg $8,517 (1)
Salary Remaining : $5,485
Ryan Mast $8,506 (1)
Salary Remaining : $5,478
Jakub Brabenec $8,283 (1)
Salary Remaining : $5,335
Matthew Kessel $8,000 (1)
Salary Remaining : $5,153
Scott Perunovich $7,750 (1)
Salary Remaining : $4,992
Lane Pederson $7,750 (1)
Salary Remaining : $4,992
Carsen Twarynski $7,750 (15)
Salary Remaining : $4,992
Cole McWard $7,750 (1)
Salary Remaining : $4,992
Michael Karow $7,750 (15)
Salary Remaining : $4,992
Michael Milne $7,750 (1)
Salary Remaining : $4,992
Michael Carcone $7,750 (1)
Salary Remaining : $4,992
Shawn Element $7,750 (15)
Salary Remaining : $4,992
Ryan McGregor $7,750 (15)
Salary Remaining : $4,992
Matt Stienburg $7,750 (1)
Salary Remaining : $4,992
Roland McKeown $7,750 (15)
Salary Remaining : $4,992
John Parker-Jones $7,750 (15)
Salary Remaining : $4,992
Liam McLinskey $7,750 (15)
Salary Remaining : $4,992
Collin Delia $7,750 (15)
Salary Remaining : $4,992
Mason Morelli $7,750 (2)
Salary Remaining : $4,992
Total Farm Players30
Salary Commitment
Year 2025 : $262,489
Year 2026 : $141,183
Year 2027 : $80,750
Year 2028 : $71,000
Salary Average Commitment
Year 2025 : $262,489
Year 2026 : $141,183
Year 2027 : $80,750
Year 2028 : $71,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5 787 - 96,46%
Level 2: 5000 - $60 - 4 665 - 93,29%
Level 3: 2000 - $35 - 1 864 - 93,22%
Level 4: 4000 - $20 - 3 782 - 94,56%
Luxury : 1000 - $200 - 943 - 94,31%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 042 - 94,68%
Average Income per Game$1,770,338
Year to Date Revenue$26,555,063

Expense

Pro Players Total Salaries$81,444,167
Farm Players Total Salaries$467,857
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,281,676
Farm Year To Date Expenses$165,662
Pro Salary Cap To Date$26,281,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,028,776
Pro Remaining Season Days129
Pro Expenses Per Days$424,188
Pro Estimated Expenses$54,720,252
Farm Remaining Season Days114
Farm Expenses Per Days$2,643
Farm Estimated Expenses$301,302
Estimated Season Expenses$55,021,554
Season Salary Cap$81,444,167
Estimate Under Maximum Salary Cap of $95,500,000$14,055,833
Estimate Over Minimum Salary Cap of $70,600,000 $10,844,167
Current Bank Account$190,231,628
Projected Bank Account$181,238,850

Pro Players Salaries

Owen Power $8,350,000 (6)
-Salary Remaining : $5,610,156
Sean Couturier $7,750,000 (5)
-Salary Remaining : $5,207,031
Dmitry Orlov $6,500,000 (2)
-Salary Remaining : $4,367,188
Owen Tippett $6,200,000 (7)
-Salary Remaining : $4,165,625
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $4,031,250
Trevor Zegras $5,750,000 (1)
-Salary Remaining : $3,863,281
Anton Lundell $5,000,000 (5)
-Salary Remaining : $3,359,375
Fabian Zetterlund $4,275,000 (3)
-Salary Remaining : $2,872,266
John Klingberg $4,000,000 (1)
-Salary Remaining : $2,687,500
Kirby Dach $3,362,500 (1)
-Salary Remaining : $2,259,180
Charlie Lindgren $3,000,000 (3)
-Salary Remaining : $2,015,625
Alex Newhook $2,900,000 (2)
-Salary Remaining : $1,948,438
David Kampf $2,400,000 (2)
-Salary Remaining : $1,612,500
Garnet Hathaway $2,400,000 (2)
-Salary Remaining : $1,612,500
Cole Sillinger $2,250,000 (1)
-Salary Remaining : $1,511,719
Braden Schneider $2,200,000 (1)
-Salary Remaining : $1,478,125
Sean Kuraly $1,850,000 (2)
-Salary Remaining : $1,242,969
Simon Edvinsson $1,744,167 (1)
-Salary Remaining : $1,171,862
Eric Robinson $1,700,000 (4)
-Salary Remaining : $1,142,188
Urho Vaakanainen $1,550,000 (2)
-Salary Remaining : $1,041,406
Jayden Struble $1,412,500 (2)
-Salary Remaining : $949,023
Adam Boqvist $850,000 (1)
-Salary Remaining : $571,094
Total Pro Players22
Salary Commitment
Year 2025 : $81,444,167
Year 2026 : $55,287,500
Year 2027 : $36,275,000
Year 2028 : $29,000,000
Salary Average Commitment
Year 2025 : $81,444,167
Year 2026 : $55,287,500
Year 2027 : $36,275,000
Year 2028 : $29,000,000
Salary Cap with 1 Way Contract
Year 2025 : $81,444,167
Year 2026 : $55,287,500
Year 2027 : $36,275,000
Year 2028 : $29,000,000

Farm Players Salaries

Matias Maccelli $34,250 (1)
Salary Remaining : $22,059
Nick Perbix $27,500 (2)
Salary Remaining : $17,712
Sebastian Cossa $17,133 (1)
Salary Remaining : $11,035
Tyler Boucher $15,967 (1)
Salary Remaining : $10,284
Arber Xhekaj $13,000 (1)
Salary Remaining : $8,373
Chaz Lucius $12,942 (1)
Salary Remaining : $8,335
Daniil Miromanov $12,500 (1)
Salary Remaining : $8,051
Tye Kartye $12,500 (2)
Salary Remaining : $8,051
Nathan Gaucher $11,292 (2)
Salary Remaining : $7,273
Daniil Tarasov $10,500 (1)
Salary Remaining : $6,763
Jack LaFontaine $10,000 (15)
Salary Remaining : $6,441
Stian Solberg $9,425 (3)
Salary Remaining : $6,070
Henri Nikkanen $9,250 (15)
Salary Remaining : $5,958
Fabian Wagner $9,250 (2)
Salary Remaining : $5,958
Brett Berard $9,250 (1)
Salary Remaining : $5,958
Ethan Edwards $9,250 (2)
Salary Remaining : $5,958
Tyler Tucker $9,250 (1)
Salary Remaining : $5,958
Ronan Seeley $9,183 (3)
Salary Remaining : $5,915
Adam Engstrom $8,967 (2)
Salary Remaining : $5,775
Jean-Luc Foudy $8,940 (15)
Salary Remaining : $5,758
Riley Kidney $8,750 (1)
Salary Remaining : $5,636
Dylan Peterson $8,675 (1)
Salary Remaining : $5,587
Danny Zhilkin $8,567 (2)
Salary Remaining : $5,518
Ivan Ivan $8,450 (1)
Salary Remaining : $5,442
Bryce McConnell-Barker $8,383 (2)
Salary Remaining : $5,399
Marshall Warren $8,250 (1)
Salary Remaining : $5,314
Oskar Back $8,250 (2)
Salary Remaining : $5,314
Elias Salomonsson $8,150 (2)
Salary Remaining : $5,249
Matyas Sapovaliv $8,033 (2)
Salary Remaining : $5,174
Jacob Quillan $8,000 (1)
Salary Remaining : $5,153
Alex Kannok Leipert $7,750 (15)
Salary Remaining : $4,992
Samuel Laberge $7,750 (1)
Salary Remaining : $4,992
Jan Mysak $7,750 (1)
Salary Remaining : $4,992
Angus Crookshank $7,750 (2)
Salary Remaining : $4,992
Gabriel Fortier $7,750 (15)
Salary Remaining : $4,992
Owen Lindmark $7,750 (15)
Salary Remaining : $4,992
Matt Kiersted $7,750 (2)
Salary Remaining : $4,992
Tobias Bjornfot $7,750 (1)
Salary Remaining : $4,992
Axel Landen $7,750 (15)
Salary Remaining : $4,992
Blake Biondi $7,750 (15)
Salary Remaining : $4,992
Akil Thomas $7,750 (1)
Salary Remaining : $4,992
Patrick Giles $7,750 (1)
Salary Remaining : $4,992
Mats Lindgren $7,750 (15)
Salary Remaining : $4,992
Cayden Primeau $7,750 (1)
Salary Remaining : $4,992
Adam Scheel $7,750 (15)
Salary Remaining : $4,992
Devin Cooley $7,750 (1)
Salary Remaining : $4,992
Total Farm Players46
Salary Commitment
Year 2025 : $467,857
Year 2026 : $236,690
Year 2027 : $101,048
Year 2028 : $82,440
Salary Average Commitment
Year 2025 : $467,857
Year 2026 : $236,690
Year 2027 : $101,048
Year 2028 : $82,440

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5 727 - 95,44%
Level 2: 5000 - $60 - 4 676 - 93,53%
Level 3: 2000 - $35 - 1 923 - 96,14%
Level 4: 4000 - $20 - 3 754 - 93,85%
Luxury : 1000 - $200 - 928 - 92,79%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 008 - 94,49%
Average Income per Game$1,760,004
Year to Date Revenue$28,160,061

Expense

Pro Players Total Salaries$94,235,468
Farm Players Total Salaries$242,610
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,217,910
Farm Year To Date Expenses$86,737
Pro Salary Cap To Date$31,217,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,000,095
Pro Remaining Season Days129
Pro Expenses Per Days$490,810
Pro Estimated Expenses$63,314,490
Farm Remaining Season Days114
Farm Expenses Per Days$1,371
Farm Estimated Expenses$156,294
Estimated Season Expenses$63,470,784
Season Salary Cap$94,235,468
Estimate Under Maximum Salary Cap of $95,500,000$1,264,532
Estimate Over Minimum Salary Cap of $70,600,000 $23,635,468
Current Bank Account$73,540,460
Projected Bank Account$54,069,771

Pro Players Salaries

Igor Shesterkin $11,500,000 (8)
-Salary Remaining : $7,726,563
Travis Konecny $8,750,000 (8)
-Salary Remaining : $5,878,906
Thomas Chabot $8,000,000 (3)
-Salary Remaining : $5,375,000
Noah Hanifin $7,350,000 (7)
-Salary Remaining : $4,938,281
Neal Pionk $7,000,000 (6)
-Salary Remaining : $4,703,125
Tom Wilson $6,500,000 (6)
-Salary Remaining : $4,367,188
Morgan Geekie $5,500,000 (6)
-Salary Remaining : $3,695,313
Brad Marchand $5,250,000 (6)
-Salary Remaining : $3,527,344
Frank Vatrano $4,571,189 (3)
-Salary Remaining : $3,071,268
John Tavares $4,389,279 (4)
-Salary Remaining : $2,949,047
Radko Gudas $4,000,000 (1)
-Salary Remaining : $2,687,500
Shane Pinto $3,750,000 (1)
-Salary Remaining : $2,519,531
Simon Holmstrom $3,625,000 (2)
-Salary Remaining : $2,435,547
Mason Lohrei $3,200,000 (2)
-Salary Remaining : $2,150,000
Alexander Kerfoot $3,000,000 (1)
-Salary Remaining : $2,015,625
Andrew Peeke $2,750,000 (1)
-Salary Remaining : $1,847,656
Ryan Poehling $1,900,000 (1)
-Salary Remaining : $1,276,563
Beck Malenstyn $1,350,000 (1)
-Salary Remaining : $907,031
James Reimer $1,000,000 (15)
-Salary Remaining : $671,875
Sam Colangelo $850,000 (2)
-Salary Remaining : $571,094
Total Pro Players20
Salary Commitment
Year 2025 : $94,235,468
Year 2026 : $77,485,468
Year 2027 : $69,810,468
Year 2028 : $57,239,279
Salary Average Commitment
Year 2025 : $94,235,468
Year 2026 : $77,485,468
Year 2027 : $69,810,468
Year 2028 : $57,239,279
Salary Cap with 1 Way Contract
Year 2025 : $94,235,468
Year 2026 : $77,485,468
Year 2027 : $69,810,468
Year 2028 : $57,239,279

Farm Players Salaries

Tyler Kleven $16,000 (2)
Salary Remaining : $10,305
Mark Kastelic $15,667 (3)
Salary Remaining : $10,090
Cole Koepke $10,000 (1)
Salary Remaining : $6,441
William Wallinder $9,250 (1)
Salary Remaining : $5,958
Paul Ludwinski $9,180 (2)
Salary Remaining : $5,913
Landon Slaggert $9,000 (2)
Salary Remaining : $5,797
Cale Fleury $8,900 (2)
Salary Remaining : $5,732
Frederic Brunet $8,600 (1)
Salary Remaining : $5,539
Coulson Pitre $8,580 (2)
Salary Remaining : $5,526
Luke Prokop $7,933 (15)
Salary Remaining : $5,110
Xavier Bernard $7,750 (15)
Salary Remaining : $4,992
Garrett Pilon $7,750 (1)
Salary Remaining : $4,992
Steven Santini $7,750 (2)
Salary Remaining : $4,992
Matt Tomkins $7,750 (2)
Salary Remaining : $4,992
Georgii Merkulov $7,750 (1)
Salary Remaining : $4,992
Lucas Johansen $7,750 (15)
Salary Remaining : $4,992
Tye Felhaber $7,750 (1)
Salary Remaining : $4,992
Michael Callahan $7,750 (1)
Salary Remaining : $4,992
Case McCarthy $7,750 (15)
Salary Remaining : $4,992
Taylor Ward $7,750 (1)
Salary Remaining : $4,992
Kyle MacLean $7,750 (2)
Salary Remaining : $4,992
Clark Bishop $7,750 (1)
Salary Remaining : $4,992
Talyn Boyko $7,750 (1)
Salary Remaining : $4,992
Navrin Mutter $7,750 (1)
Salary Remaining : $4,992
Nicolas Mattinen $7,750 (15)
Salary Remaining : $4,992
Brandon Gignac $7,750 (15)
Salary Remaining : $4,992
Carson Bantle $7,750 (15)
Salary Remaining : $4,992
Will Cranley $7,750 (1)
Salary Remaining : $4,992
Total Farm Players28
Salary Commitment
Year 2025 : $242,610
Year 2026 : $145,010
Year 2027 : $70,100
Year 2028 : $54,433
Salary Average Commitment
Year 2025 : $242,610
Year 2026 : $145,010
Year 2027 : $70,100
Year 2028 : $54,433

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5 567 - 92,78%
Level 2: 5000 - $60 - 4 719 - 94,38%
Level 3: 2000 - $35 - 1 896 - 94,80%
Level 4: 4000 - $20 - 3 741 - 93,53%
Luxury : 1000 - $200 - 950 - 94,97%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16 873 - 93,74%
Average Income per Game$1,744,710
Year to Date Revenue$26,170,656

Expense

Pro Players Total Salaries$88,883,333
Farm Players Total Salaries$450,733
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,602,354
Farm Year To Date Expenses$168,573
Pro Salary Cap To Date$28,602,354
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,362,470
Pro Remaining Season Days129
Pro Expenses Per Days$462,934
Pro Estimated Expenses$59,718,486
Farm Remaining Season Days114
Farm Expenses Per Days$2,547
Farm Estimated Expenses$290,358
Estimated Season Expenses$60,008,844
Season Salary Cap$88,883,333
Estimate Under Maximum Salary Cap of $95,500,000$6,616,667
Estimate Over Minimum Salary Cap of $70,600,000 $18,283,333
Current Bank Account$132,198,370
Projected Bank Account$117,551,996

Pro Players Salaries

Mika Zibanejad $8,500,000 (5)
-Salary Remaining : $5,710,938
Joshua Norris $7,950,000 (5)
-Salary Remaining : $5,341,406
Brayden Schenn $6,500,000 (3)
-Salary Remaining : $4,367,188
Matt Roy $5,750,000 (5)
-Salary Remaining : $3,863,281
Rickard Rakell $5,000,000 (3)
-Salary Remaining : $3,359,375
Jordan Eberle $4,750,000 (1)
-Salary Remaining : $3,191,406
Jamie Oleksiak $4,600,000 (1)
-Salary Remaining : $3,090,625
Nick Foligno $4,500,000 (1)
-Salary Remaining : $3,023,438
Trevor Moore $4,200,000 (3)
-Salary Remaining : $2,821,875
Mickey Anderson $4,125,000 (6)
-Salary Remaining : $2,771,484
Ryan Donato $4,000,000 (4)
-Salary Remaining : $2,687,500
Kirill Marchenko $3,850,000 (2)
-Salary Remaining : $2,586,719
Jake Walman $3,400,000 (1)
-Salary Remaining : $2,284,375
Aliaksei Protas $3,375,000 (4)
-Salary Remaining : $2,267,578
Laurent Brossoit $3,300,000 (1)
-Salary Remaining : $2,217,188
Carson Soucy $3,250,000 (1)
-Salary Remaining : $2,183,594
Nic Dowd $3,000,000 (2)
-Salary Remaining : $2,015,625
Brock McGinn $2,750,000 (15)
-Salary Remaining : $1,847,656
Anthony Stolarz $2,500,000 (1)
-Salary Remaining : $1,679,688
Bobby McMann $1,350,000 (1)
-Salary Remaining : $907,031
Lane Hutson $1,333,333 (1)
-Salary Remaining : $895,833
Michael McCarron $900,000 (1)
-Salary Remaining : $604,688
Total Pro Players22
Salary Commitment
Year 2025 : $88,883,333
Year 2026 : $59,000,000
Year 2027 : $52,150,000
Year 2028 : $36,450,000
Salary Average Commitment
Year 2025 : $88,883,333
Year 2026 : $59,000,000
Year 2027 : $52,150,000
Year 2028 : $36,450,000
Salary Cap with 1 Way Contract
Year 2025 : $88,883,333
Year 2026 : $59,000,000
Year 2027 : $52,150,000
Year 2028 : $36,450,000

Farm Players Salaries

Dakota Joshua $32,500 (3)
Salary Remaining : $20,932
Gustav Nyquist $32,500 (1)
Salary Remaining : $20,932
Adam Gaudette $20,000 (2)
Salary Remaining : $12,881
Taylor Raddysh $15,000 (2)
Salary Remaining : $9,661
Sam Rinzel $13,700 (2)
Salary Remaining : $8,824
Brennan Othmann $13,133 (1)
Salary Remaining : $8,459
Juuso Parssinen $12,500 (2)
Salary Remaining : $8,051
Trevor Connelly $12,300 (3)
Salary Remaining : $7,922
Jacob Fowler $11,500 (3)
Salary Remaining : $7,407
Aydar Suniev $9,500 (2)
Salary Remaining : $6,119
Hunter Brzustewicz $9,500 (2)
Salary Remaining : $6,119
Connor Kurth $9,500 (2)
Salary Remaining : $6,119
Curtis Hall $9,250 (15)
Salary Remaining : $5,958
Ryan Ufko $9,250 (2)
Salary Remaining : $5,958
Niko Huuhtanen $9,250 (2)
Salary Remaining : $5,958
Oscar Fisker Molgaard $9,180 (3)
Salary Remaining : $5,913
Brett Harrison $9,025 (1)
Salary Remaining : $5,813
Ty Nelson $8,940 (2)
Salary Remaining : $5,758
Filip Mesar $8,870 (2)
Salary Remaining : $5,713
Adam Sykora $8,867 (2)
Salary Remaining : $5,711
Zack Ostapchuk $8,800 (1)
Salary Remaining : $5,668
Josh Lopina $8,783 (15)
Salary Remaining : $5,657
Ryder Korczak $8,592 (15)
Salary Remaining : $5,534
Ty Glover $8,592 (15)
Salary Remaining : $5,534
Kieron Walton $8,580 (3)
Salary Remaining : $5,526
Carter Gylander $8,550 (1)
Salary Remaining : $5,507
Zemgus Girgensons $8,500 (2)
Salary Remaining : $5,475
Carl Lindbom $8,400 (1)
Salary Remaining : $5,410
Eemil Viro $8,283 (15)
Salary Remaining : $5,335
Brandon Coe $8,138 (15)
Salary Remaining : $5,241
Nick DeSimone $8,000 (1)
Salary Remaining : $5,153
Dylan McIlrath $8,000 (2)
Salary Remaining : $5,153
Chris Wagner $7,750 (15)
Salary Remaining : $4,992
Henrik Rybinski $7,750 (1)
Salary Remaining : $4,992
Jonathan Gruden $7,750 (1)
Salary Remaining : $4,992
Vadim Zherenko $7,750 (1)
Salary Remaining : $4,992
Jason Polin $7,750 (1)
Salary Remaining : $4,992
Axel Jonsson-Fjallby $7,750 (15)
Salary Remaining : $4,992
Oscar Dansk $7,750 (15)
Salary Remaining : $4,992
Louis Domingue $7,750 (1)
Salary Remaining : $4,992
John Leonard $7,750 (1)
Salary Remaining : $4,992
Dysin Mayo $7,750 (1)
Salary Remaining : $4,992
Jimmy Schuldt $7,750 (2)
Salary Remaining : $4,992
Total Farm Players43
Salary Commitment
Year 2025 : $450,732
Year 2026 : $308,074
Year 2027 : $148,948
Year 2028 : $74,888
Salary Average Commitment
Year 2025 : $450,732
Year 2026 : $308,074
Year 2027 : $148,948
Year 2028 : $74,888

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 644 - 94,07%
Level 2: 5000 - $60 - 4 796 - 95,93%
Level 3: 2000 - $35 - 1 895 - 94,75%
Level 4: 4000 - $20 - 3 738 - 93,46%
Luxury : 1000 - $200 - 960 - 95,99%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 034 - 94,63%
Average Income per Game$1,766,006
Year to Date Revenue$24,724,084

Expense

Pro Players Total Salaries$94,867,857
Farm Players Total Salaries$269,516
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,738,917
Farm Year To Date Expenses$95,949
Pro Salary Cap To Date$30,738,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,682,162
Pro Remaining Season Days129
Pro Expenses Per Days$494,103
Pro Estimated Expenses$63,739,287
Farm Remaining Season Days114
Farm Expenses Per Days$1,523
Farm Estimated Expenses$173,622
Estimated Season Expenses$63,912,909
Season Salary Cap$94,867,857
Estimate Under Maximum Salary Cap of $95,500,000$632,143
Estimate Over Minimum Salary Cap of $70,600,000 $24,267,857
Current Bank Account$66,018,351
Projected Bank Account$49,787,604

Pro Players Salaries

Jakob Chychrun $9,000,000 (8)
-Salary Remaining : $6,046,875
Timo Meier $8,800,000 (6)
-Salary Remaining : $5,912,500
Nikolaj Ehlers $8,500,000 (6)
-Salary Remaining : $5,710,938
Kevin Fiala $7,875,000 (4)
-Salary Remaining : $5,291,016
Brock Nelson $7,500,000 (3)
-Salary Remaining : $5,039,063
Brandon Montour $7,142,857 (6)
-Salary Remaining : $4,799,107
Mikael Granlund $7,000,000 (3)
-Salary Remaining : $4,703,125
Thatcher Demko $5,000,000 (1)
-Salary Remaining : $3,359,375
Pavel Zacha $4,750,000 (2)
-Salary Remaining : $3,191,406
John Marino $4,400,000 (2)
-Salary Remaining : $2,956,250
Tyson Foerster $3,750,000 (2)
-Salary Remaining : $2,519,531
Jack Quinn $3,375,000 (2)
-Salary Remaining : $2,267,578
Samuel Montembeault $3,150,000 (2)
-Salary Remaining : $2,116,406
Ryan Suter $3,000,000 (1)
-Salary Remaining : $2,015,625
Drew O'Connor $2,500,000 (2)
-Salary Remaining : $1,679,688
Danton Heinen $2,250,000 (1)
-Salary Remaining : $1,511,719
Conor Timmins $2,200,000 (2)
-Salary Remaining : $1,478,125
Jack Drury $1,725,000 (1)
-Salary Remaining : $1,158,984
Joel Kiviranta $1,250,000 (1)
-Salary Remaining : $839,844
Jackson LaCombe $925,000 (1)
-Salary Remaining : $621,484
Ethan Bear $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players21
Salary Commitment
Year 2025 : $94,867,857
Year 2026 : $79,942,857
Year 2027 : $55,817,857
Year 2028 : $41,317,857
Salary Average Commitment
Year 2025 : $94,867,857
Year 2026 : $79,942,857
Year 2027 : $55,817,857
Year 2028 : $41,317,857
Salary Cap with 1 Way Contract
Year 2025 : $94,867,857
Year 2026 : $79,942,857
Year 2027 : $55,817,857
Year 2028 : $41,317,857

Farm Players Salaries

Liam Ohgren $14,417 (2)
Salary Remaining : $9,285
Adam Klapka $12,500 (2)
Salary Remaining : $8,051
Brayden Pachal $11,875 (2)
Salary Remaining : $7,648
Jesse Pulkkinen $9,750 (2)
Salary Remaining : $6,280
Ty Mueller $9,500 (2)
Salary Remaining : $6,119
Tristen Nielsen $9,500 (15)
Salary Remaining : $6,119
Anton Johansson $9,500 (3)
Salary Remaining : $6,119
Samu Tuomaala $9,250 (1)
Salary Remaining : $5,958
Trevor Kuntar $9,250 (15)
Salary Remaining : $5,958
Cole O'Hara $8,600 (2)
Salary Remaining : $5,539
Sam Lipkin $8,517 (2)
Salary Remaining : $5,485
Avery Hayes $8,300 (2)
Salary Remaining : $5,346
Henrik Tikkanen $8,258 (1)
Salary Remaining : $5,318
Justin Sourdif $8,250 (2)
Salary Remaining : $5,314
Yaniv Perets $8,050 (15)
Salary Remaining : $5,185
Declan Carlile $7,750 (1)
Salary Remaining : $4,992
Jake Leschyshyn $7,750 (1)
Salary Remaining : $4,992
Zach Sanford $7,750 (15)
Salary Remaining : $4,992
Andre Lee $7,750 (2)
Salary Remaining : $4,992
Ronnie Attard $7,750 (1)
Salary Remaining : $4,992
Scott Reedy $7,750 (15)
Salary Remaining : $4,992
Ryan Fanti $7,750 (1)
Salary Remaining : $4,992
Kevin Gravel $7,750 (1)
Salary Remaining : $4,992
MacKenzie Entwistle $7,750 (2)
Salary Remaining : $4,992
Ethan Haider $7,750 (15)
Salary Remaining : $4,992
Anthony Romano $7,750 (15)
Salary Remaining : $4,992
Alexander Nylander $7,750 (15)
Salary Remaining : $4,992
Mitch Gibson $7,750 (15)
Salary Remaining : $4,992
Pavel Cajan $7,750 (15)
Salary Remaining : $4,992
Mads Sogaard $7,750 (1)
Salary Remaining : $4,992
Jonathan Aspirot $7,750 (1)
Salary Remaining : $4,992
Total Farm Players31
Salary Commitment
Year 2025 : $269,516
Year 2026 : $197,759
Year 2027 : $90,550
Year 2028 : $81,050
Salary Average Commitment
Year 2025 : $269,496
Year 2026 : $197,759
Year 2027 : $90,550
Year 2028 : $81,050

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5 582 - 93,04%
Level 2: 5000 - $60 - 4 800 - 96,01%
Level 3: 2000 - $35 - 1 858 - 92,88%
Level 4: 4000 - $20 - 3 741 - 93,53%
Luxury : 1000 - $200 - 950 - 94,99%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16 931 - 94,06%
Average Income per Game$1,752,339
Year to Date Revenue$28,037,425

Expense

Pro Players Total Salaries$93,282,500
Farm Players Total Salaries$227,905
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,608,298
Farm Year To Date Expenses$81,144
Pro Salary Cap To Date$30,608,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,808,477
Pro Remaining Season Days129
Pro Expenses Per Days$485,846
Pro Estimated Expenses$62,674,134
Farm Remaining Season Days114
Farm Expenses Per Days$1,288
Farm Estimated Expenses$146,832
Estimated Season Expenses$62,820,966
Season Salary Cap$93,282,500
Estimate Under Maximum Salary Cap of $95,500,000$2,217,500
Estimate Over Minimum Salary Cap of $70,600,000 $22,682,500
Current Bank Account$146,674,660
Projected Bank Account$127,662,171

Pro Players Salaries

Auston Matthews $13,250,000 (3)
-Salary Remaining : $8,902,344
Mark Stone $9,500,000 (2)
-Salary Remaining : $6,382,813
Charlie McAvoy $9,500,000 (5)
-Salary Remaining : $6,382,813
J.T. Miller $8,000,000 (5)
-Salary Remaining : $5,375,000
Juuse Saros $7,740,000 (8)
-Salary Remaining : $5,200,313
Matt Boldy $7,000,000 (5)
-Salary Remaining : $4,703,125
Mattias Ekholm $6,250,000 (1)
-Salary Remaining : $4,199,219
Bryan Rust $5,125,000 (3)
-Salary Remaining : $3,443,359
Brent Burns $5,000,000 (1)
-Salary Remaining : $3,359,375
Jason Zucker $4,750,000 (2)
-Salary Remaining : $3,191,406
Matt Duchene $4,500,000 (4)
-Salary Remaining : $3,023,438
Nick Seeler $2,700,000 (3)
-Salary Remaining : $1,814,063
Jonathan Quick $1,850,000 (1)
-Salary Remaining : $1,242,969
James van Riemsdyk $1,750,000 (1)
-Salary Remaining : $1,175,781
Victor Olofsson $1,575,000 (1)
-Salary Remaining : $1,058,203
Simon Benoit $1,350,000 (2)
-Salary Remaining : $907,031
Parker Wotherspoon $1,000,000 (2)
-Salary Remaining : $671,875
Ville Koivunen $880,000 (1)
-Salary Remaining : $591,250
Jonny Brodzinski $787,500 (1)
-Salary Remaining : $529,102
Brayden Low $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,282,500
Year 2026 : $75,190,000
Year 2027 : $58,590,000
Year 2028 : $37,515,000
Salary Average Commitment
Year 2025 : $88,782,500
Year 2026 : $70,690,000
Year 2027 : $54,090,000
Year 2028 : $33,015,000
Salary Cap with 1 Way Contract
Year 2025 : $93,282,500
Year 2026 : $75,190,000
Year 2027 : $58,590,000
Year 2028 : $37,515,000

Farm Players Salaries

Colin Miller $15,000 (1)
Salary Remaining : $9,661
Philipp Kurashev $12,000 (1)
Salary Remaining : $7,729
Stephen Halliday $12,000 (2)
Salary Remaining : $7,729
Kyle Burroughs $11,000 (1)
Salary Remaining : $7,085
Matt Murray $10,000 (1)
Salary Remaining : $6,441
Chase Bradley $9,750 (1)
Salary Remaining : $6,280
Jack Devine $9,500 (3)
Salary Remaining : $6,119
Tucker Robertson $9,500 (1)
Salary Remaining : $6,119
William Dufour $9,250 (15)
Salary Remaining : $5,958
Otto Salin $8,833 (3)
Salary Remaining : $5,689
Stanislav Svozil $8,800 (1)
Salary Remaining : $5,668
David Spacek $8,750 (1)
Salary Remaining : $5,636
A.J. Greer $8,500 (1)
Salary Remaining : $5,475
Dmitry Kuzmin $8,422 (1)
Salary Remaining : $5,424
Ty Tullio $8,330 (15)
Salary Remaining : $5,365
Zack Hayes $8,050 (15)
Salary Remaining : $5,185
Jack Rathbone $8,000 (2)
Salary Remaining : $5,153
Jorian Donovan $7,970 (2)
Salary Remaining : $5,133
Dylan Garand $7,750 (15)
Salary Remaining : $4,992
Ben King $7,750 (15)
Salary Remaining : $4,992
Tyler Johnson $7,750 (15)
Salary Remaining : $4,992
Reilly Walsh $7,750 (15)
Salary Remaining : $4,992
Riley McKay $7,750 (15)
Salary Remaining : $4,992
Eamon Powell $7,750 (15)
Salary Remaining : $4,992
Ryan Schmelzer $7,750 (1)
Salary Remaining : $4,992
Total Farm Players25
Salary Commitment
Year 2025 : $227,905
Year 2026 : $118,433
Year 2027 : $90,463
Year 2028 : $72,130
Salary Average Commitment
Year 2025 : $227,905
Year 2026 : $118,433
Year 2027 : $90,463
Year 2028 : $72,130

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5 643 - 94,06%
Level 2: 5000 - $60 - 4 731 - 94,61%
Level 3: 2000 - $35 - 1 876 - 93,80%
Level 4: 4000 - $20 - 3 791 - 94,76%
Luxury : 1000 - $200 - 946 - 94,60%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %16 987 - 94,37%
Average Income per Game$1,756,487
Year to Date Revenue$24,590,811

Expense

Pro Players Total Salaries$84,293,333
Farm Players Total Salaries$279,131
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,658,764
Farm Year To Date Expenses$98,247
Pro Salary Cap To Date$27,658,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,425,136
Pro Remaining Season Days129
Pro Expenses Per Days$439,028
Pro Estimated Expenses$56,634,612
Farm Remaining Season Days114
Farm Expenses Per Days$1,577
Farm Estimated Expenses$179,778
Estimated Season Expenses$56,814,390
Season Salary Cap$84,293,333
Estimate Under Maximum Salary Cap of $95,500,000$11,206,667
Estimate Over Minimum Salary Cap of $70,600,000 $13,693,333
Current Bank Account$67,506,091
Projected Bank Account$58,116,837

Pro Players Salaries

Alex Ovechkin $9,500,000 (1)
-Salary Remaining : $6,382,813
Mathew Barzal $9,150,000 (6)
-Salary Remaining : $6,147,656
Moritz Seider $8,550,000 (6)
-Salary Remaining : $5,744,531
Anthony Cirelli $6,500,000 (6)
-Salary Remaining : $4,367,188
Kris Letang $6,100,000 (3)
-Salary Remaining : $4,098,438
Evgeni Malkin $6,100,000 (1)
-Salary Remaining : $4,098,438
Yegor Sharangovich $5,750,000 (5)
-Salary Remaining : $3,863,281
Jean-Gabriel Pageau $5,000,000 (1)
-Salary Remaining : $3,359,375
Dante Fabbro $4,125,000 (4)
-Salary Remaining : $2,771,484
Brenden Dillon $4,000,000 (2)
-Salary Remaining : $2,687,500
Yakov Trenin $3,500,000 (3)
-Salary Remaining : $2,351,563
Frederik Andersen $2,750,000 (1)
-Salary Remaining : $1,847,656
Stefan Noesen $2,750,000 (2)
-Salary Remaining : $1,847,656
Ryker Evans $2,050,000 (2)
-Salary Remaining : $1,377,344
Oskar Sundqvist $1,500,000 (1)
-Salary Remaining : $1,007,813
Lian Bichsel $1,418,333 (2)
-Salary Remaining : $952,942
Steven Lorentz $1,350,000 (3)
-Salary Remaining : $907,031
John Beecher $900,000 (1)
-Salary Remaining : $604,688
Noah Juulsen $900,000 (1)
-Salary Remaining : $604,688
Eric Comrie $825,000 (1)
-Salary Remaining : $554,297
Andrew Poturalski $800,000 (15)
-Salary Remaining : $537,500
Travis Boyd $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $84,293,333
Year 2026 : $56,043,333
Year 2027 : $45,825,000
Year 2028 : $34,875,000
Salary Average Commitment
Year 2025 : $84,293,333
Year 2026 : $56,043,333
Year 2027 : $45,825,000
Year 2028 : $34,875,000
Salary Cap with 1 Way Contract
Year 2025 : $84,293,333
Year 2026 : $56,043,333
Year 2027 : $45,825,000
Year 2028 : $34,875,000

Farm Players Salaries

Tomas Tatar $18,000 (15)
Salary Remaining : $11,593
Isak Rosen $14,192 (1)
Salary Remaining : $9,140
Pierrick Dube $9,500 (15)
Salary Remaining : $6,119
Massimo Rizzo $9,250 (1)
Salary Remaining : $5,958
Blake McLaughlin $9,250 (15)
Salary Remaining : $5,958
Carson Rehkopf $9,183 (3)
Salary Remaining : $5,915
Cam Squires $9,183 (3)
Salary Remaining : $5,915
Gavin White $9,103 (1)
Salary Remaining : $5,863
Matt Martin $8,750 (15)
Salary Remaining : $5,636
Jacob Perreault $8,630 (15)
Salary Remaining : $5,558
Jesper Vikman $8,580 (1)
Salary Remaining : $5,526
David Gucciardi $8,550 (2)
Salary Remaining : $5,507
Raivis Ansons $8,530 (15)
Salary Remaining : $5,494
Xavier Parent $8,500 (1)
Salary Remaining : $5,475
Keith Petruzzelli $8,180 (15)
Salary Remaining : $5,268
T.J. Tynan $7,750 (1)
Salary Remaining : $4,992
Kyle Criscuolo $7,750 (15)
Salary Remaining : $4,992
Thomas Bordeleau $7,750 (1)
Salary Remaining : $4,992
Marc Johnstone $7,750 (15)
Salary Remaining : $4,992
Marshall Rifai $7,750 (2)
Salary Remaining : $4,992
Chad Ruhwedel $7,750 (15)
Salary Remaining : $4,992
Nathan Clurman $7,750 (1)
Salary Remaining : $4,992
Colton White $7,750 (1)
Salary Remaining : $4,992
Corey Andonovski $7,750 (15)
Salary Remaining : $4,992
Tyson Kozak $7,750 (1)
Salary Remaining : $4,992
Jagger Joshua $7,750 (15)
Salary Remaining : $4,992
Mike Vecchione $7,750 (15)
Salary Remaining : $4,992
Tyler Inamoto $7,750 (15)
Salary Remaining : $4,992
Graham Sward $7,750 (15)
Salary Remaining : $4,992
Artem Shlaine $7,750 (15)
Salary Remaining : $4,992
Magnus Hellberg $7,750 (15)
Salary Remaining : $4,992
Hardy Haman Aktell $7,750 (15)
Salary Remaining : $4,992
Total Farm Players32
Salary Commitment
Year 2025 : $279,131
Year 2026 : $190,756
Year 2027 : $174,456
Year 2028 : $156,090
Salary Average Commitment
Year 2025 : $279,131
Year 2026 : $190,756
Year 2027 : $174,456
Year 2028 : $156,090

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5 609 - 93,49%
Level 2: 5000 - $60 - 4 768 - 95,36%
Level 3: 2000 - $35 - 1 863 - 93,15%
Level 4: 4000 - $20 - 3 854 - 96,34%
Luxury : 1000 - $200 - 926 - 92,60%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 020 - 94,55%
Average Income per Game$1,749,971
Year to Date Revenue$26,249,570

Expense

Pro Players Total Salaries$94,617,500
Farm Players Total Salaries$265,375
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,046,337
Farm Year To Date Expenses$103,341
Pro Salary Cap To Date$31,046,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,499,255
Pro Remaining Season Days129
Pro Expenses Per Days$492,799
Pro Estimated Expenses$63,571,071
Farm Remaining Season Days114
Farm Expenses Per Days$1,499
Farm Estimated Expenses$170,886
Estimated Season Expenses$63,741,957
Season Salary Cap$94,617,500
Estimate Under Maximum Salary Cap of $95,500,000$882,500
Estimate Over Minimum Salary Cap of $70,600,000 $24,017,500
Current Bank Account$108,075,872
Projected Bank Account$89,833,170

Pro Players Salaries

Mitch Marner $12,000,000 (8)
-Salary Remaining : $8,062,500
Jack Eichel $10,000,000 (1)
-Salary Remaining : $6,718,750
Victor Hedman $8,000,000 (4)
-Salary Remaining : $5,375,000
K'Andre Miller $7,500,000 (8)
-Salary Remaining : $5,039,063
Devon Toews $7,250,000 (6)
-Salary Remaining : $4,871,094
Troy Terry $7,000,000 (5)
-Salary Remaining : $4,703,125
Logan Thompson $5,850,000 (6)
-Salary Remaining : $3,930,469
Vincent Trocheck $5,625,000 (4)
-Salary Remaining : $3,779,297
Claude Giroux $4,750,000 (1)
-Salary Remaining : $3,191,406
Alex Tuch $4,750,000 (1)
-Salary Remaining : $3,191,406
Ryan Lindgren $4,500,000 (4)
-Salary Remaining : $3,023,438
Dmitri Voronkov $4,180,000 (2)
-Salary Remaining : $2,808,438
J.J. Moser $3,375,000 (1)
-Salary Remaining : $2,267,578
Reilly Smith $2,000,000 (1)
-Salary Remaining : $1,343,750
Corey Perry $2,000,000 (1)
-Salary Remaining : $1,343,750
Jake Allen $1,800,000 (5)
-Salary Remaining : $1,209,375
Logan Stanley $1,250,000 (1)
-Salary Remaining : $839,844
Gage Goncalves $1,200,000 (2)
-Salary Remaining : $806,250
Mark Jankowski $800,000 (1)
-Salary Remaining : $537,500
Jakub Lauko $787,500 (1)
-Salary Remaining : $529,102
Total Pro Players20
Salary Commitment
Year 2025 : $94,617,500
Year 2026 : $64,905,000
Year 2027 : $59,525,000
Year 2028 : $59,525,000
Salary Average Commitment
Year 2025 : $94,617,500
Year 2026 : $64,905,000
Year 2027 : $59,525,000
Year 2028 : $59,525,000
Salary Cap with 1 Way Contract
Year 2025 : $94,617,500
Year 2026 : $64,905,000
Year 2027 : $59,525,000
Year 2028 : $59,525,000

Farm Players Salaries

Jesper Wallstedt $22,000 (2)
Salary Remaining : $14,169
Scott Morrow $11,600 (1)
Salary Remaining : $7,471
Zac Funk $10,300 (2)
Salary Remaining : $6,634
Samuel Hlavaj $9,500 (1)
Salary Remaining : $6,119
Gabriel Szturc $9,500 (2)
Salary Remaining : $6,119
Kyle McDonald $9,500 (1)
Salary Remaining : $6,119
Lucas Mercuri $9,250 (2)
Salary Remaining : $5,958
Carter Mazur $9,250 (1)
Salary Remaining : $5,958
Luke Haymes $8,750 (2)
Salary Remaining : $5,636
Jeremy Hanzel $8,520 (2)
Salary Remaining : $5,487
Kai Uchacz $8,450 (2)
Salary Remaining : $5,442
Kirill Kudryavtsev $8,250 (2)
Salary Remaining : $5,314
Francesco Arcuri $8,250 (1)
Salary Remaining : $5,314
Jon-Randall Avon $8,000 (1)
Salary Remaining : $5,153
Wyatt Newpower $7,880 (15)
Salary Remaining : $5,075
Adam Ginning $7,875 (1)
Salary Remaining : $5,072
Devin Shore $7,750 (15)
Salary Remaining : $4,992
Ales Stezka $7,750 (15)
Salary Remaining : $4,992
Kyle Jackson $7,750 (15)
Salary Remaining : $4,992
Maros Jedlicka $7,750 (15)
Salary Remaining : $4,992
Ty Gallagher $7,750 (15)
Salary Remaining : $4,992
Lucas Condotta $7,750 (2)
Salary Remaining : $4,992
Jack Studnicka $7,750 (1)
Salary Remaining : $4,992
Walker Duehr $7,750 (1)
Salary Remaining : $4,992
Casey Fitzgerald $7,750 (1)
Salary Remaining : $4,992
Jackson Cates $7,750 (15)
Salary Remaining : $4,992
Vinni Lettieri $7,750 (1)
Salary Remaining : $4,992
Sebastian Aho2 $7,750 (1)
Salary Remaining : $4,992
Nate Smith $7,750 (15)
Salary Remaining : $4,992
Austin Strand $7,750 (15)
Salary Remaining : $4,992
Total Farm Players30
Salary Commitment
Year 2025 : $265,375
Year 2026 : $162,650
Year 2027 : $69,880
Year 2028 : $69,880
Salary Average Commitment
Year 2025 : $265,375
Year 2026 : $162,650
Year 2027 : $69,880
Year 2028 : $69,880

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5 757 - 95,95%
Level 2: 5000 - $60 - 4 835 - 96,70%
Level 3: 2000 - $35 - 1 862 - 93,11%
Level 4: 4000 - $20 - 3 755 - 93,88%
Luxury : 1000 - $200 - 973 - 97,33%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17 182 - 95,46%
Average Income per Game$1,789,091
Year to Date Revenue$23,258,177

Expense

Pro Players Total Salaries$76,772,500
Farm Players Total Salaries$193,228
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,857,763
Farm Year To Date Expenses$80,009
Pro Salary Cap To Date$25,857,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,094,535
Pro Remaining Season Days129
Pro Expenses Per Days$399,857
Pro Estimated Expenses$51,581,553
Farm Remaining Season Days114
Farm Expenses Per Days$1,092
Farm Estimated Expenses$124,488
Estimated Season Expenses$51,706,041
Season Salary Cap$76,772,500
Estimate Under Maximum Salary Cap of $95,500,000$18,727,500
Estimate Over Minimum Salary Cap of $70,600,000 $6,172,500
Current Bank Account$128,791,181
Projected Bank Account$127,179,675

Pro Players Salaries

Matthew Tkachuk $9,500,000 (5)
-Salary Remaining : $6,382,813
Sam Reinhart $8,625,000 (7)
-Salary Remaining : $5,794,922
Cole Caufield $7,850,000 (6)
-Salary Remaining : $5,274,219
Morgan Rielly $7,500,000 (5)
-Salary Remaining : $5,039,063
Shea Theodore $7,430,000 (7)
-Salary Remaining : $4,992,031
Matt Coronato $6,500,000 (7)
-Salary Remaining : $4,367,188
Damon Severson $6,250,000 (6)
-Salary Remaining : $4,199,219
Tristan Jarry $5,375,000 (3)
-Salary Remaining : $3,611,328
Filip Chytil $4,437,500 (2)
-Salary Remaining : $2,981,445
Michael Rasmussen $3,200,000 (3)
-Salary Remaining : $2,150,000
William Carrier $2,000,000 (5)
-Salary Remaining : $1,343,750
Rutger McGroarty $1,450,000 (2)
-Salary Remaining : $974,219
Logan Morrison $950,000 (1)
-Salary Remaining : $638,281
Victor Ostman $950,000 (1)
-Salary Remaining : $638,281
Nolan Allan $880,000 (1)
-Salary Remaining : $591,250
Cole Guttman $775,000 (2)
-Salary Remaining : $520,703
Nikita Alexandrov $775,000 (1)
-Salary Remaining : $520,703
Sam Morton $775,000 (1)
-Salary Remaining : $520,703
Dennis Cholowski $775,000 (1)
-Salary Remaining : $520,703
Matthew Robertson $775,000 (2)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $76,772,500
Year 2026 : $71,667,500
Year 2027 : $64,230,000
Year 2028 : $55,655,000
Salary Average Commitment
Year 2025 : $76,772,500
Year 2026 : $71,667,500
Year 2027 : $64,230,000
Year 2028 : $55,655,000
Salary Cap with 1 Way Contract
Year 2025 : $76,772,500
Year 2026 : $71,667,500
Year 2027 : $64,230,000
Year 2028 : $55,655,000

Farm Players Salaries

Yaroslav Askarov $20,000 (2)
Salary Remaining : $12,881
Samuel Honzek $14,183 (2)
Salary Remaining : $9,135
Tyler Kopff $9,750 (2)
Salary Remaining : $6,280
Trey Taylor $9,750 (2)
Salary Remaining : $6,280
Ben Steeves $9,500 (1)
Salary Remaining : $6,119
Lleyton Roed $9,500 (2)
Salary Remaining : $6,119
Shai Buium $9,250 (2)
Salary Remaining : $5,958
Ryder Rolston $9,250 (1)
Salary Remaining : $5,958
Samuel Savoie $9,180 (2)
Salary Remaining : $5,913
Chase Wheatcroft $9,158 (1)
Salary Remaining : $5,899
Ondrej Becher $9,000 (2)
Salary Remaining : $5,797
Riley Fiddler-Schultz $9,000 (2)
Salary Remaining : $5,797
Sandis Vilmanis $8,550 (2)
Salary Remaining : $5,507
Jackson Dorrington $8,520 (3)
Salary Remaining : $5,487
Ethan Samson $8,467 (1)
Salary Remaining : $5,453
Max Wanner $8,283 (1)
Salary Remaining : $5,335
Brady Stonehouse $8,217 (2)
Salary Remaining : $5,292
Koehn Ziemmer $8,170 (2)
Salary Remaining : $5,262
Simon Lundmark $7,750 (2)
Salary Remaining : $4,992
Magnus Chrona $7,750 (1)
Salary Remaining : $4,992
Total Farm Players20
Salary Commitment
Year 2025 : $193,228
Year 2026 : $140,820
Year 2027 : $8,520
Year 2028 : $0
Salary Average Commitment
Year 2025 : $193,228
Year 2026 : $140,820
Year 2027 : $8,520
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5 712 - 95,20%
Level 2: 5000 - $60 - 4 747 - 94,94%
Level 3: 2000 - $35 - 1 871 - 93,56%
Level 4: 4000 - $20 - 3 749 - 93,73%
Luxury : 1000 - $200 - 931 - 93,14%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 011 - 94,50%
Average Income per Game$1,762,351
Year to Date Revenue$28,197,611

Expense

Pro Players Total Salaries$81,767,857
Farm Players Total Salaries$319,876
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,985,444
Farm Year To Date Expenses$106,897
Pro Salary Cap To Date$28,985,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,058,767
Pro Remaining Season Days129
Pro Expenses Per Days$425,874
Pro Estimated Expenses$54,937,746
Farm Remaining Season Days114
Farm Expenses Per Days$1,807
Farm Estimated Expenses$205,998
Estimated Season Expenses$55,143,744
Season Salary Cap$81,767,857
Estimate Under Maximum Salary Cap of $95,500,000$13,732,143
Estimate Over Minimum Salary Cap of $70,600,000 $11,167,857
Current Bank Account$144,061,373
Projected Bank Account$132,976,396

Pro Players Salaries

Nathan MacKinnon $12,600,000 (6)
-Salary Remaining : $8,465,625
Kyle Connor $7,142,857 (1)
-Salary Remaining : $4,799,107
Justin Faulk $6,500,000 (2)
-Salary Remaining : $4,367,188
Jonathan Marchessault $5,500,000 (4)
-Salary Remaining : $3,695,313
Christian Dvorak $5,400,000 (1)
-Salary Remaining : $3,628,125
Jared McCann $5,000,000 (2)
-Salary Remaining : $3,359,375
Chris Tanev $4,500,000 (5)
-Salary Remaining : $3,023,438
Alec Martinez $4,000,000 (15)
-Salary Remaining : $2,687,500
Jake Neighbours $3,750,000 (2)
-Salary Remaining : $2,519,531
Nate Schmidt $3,500,000 (3)
-Salary Remaining : $2,351,563
Erik Haula $3,150,000 (1)
-Salary Remaining : $2,116,406
Jeff Skinner $3,000,000 (1)
-Salary Remaining : $2,015,625
Jan Rutta $2,750,000 (15)
-Salary Remaining : $1,847,656
Joel Armia $2,500,000 (2)
-Salary Remaining : $1,679,688
Cam Talbot $2,500,000 (1)
-Salary Remaining : $1,679,688
Maxim Tsyplakov $2,250,000 (2)
-Salary Remaining : $1,511,719
Jeremy Lauzon $2,000,000 (1)
-Salary Remaining : $1,343,750
Connor Ingram $1,950,000 (1)
-Salary Remaining : $1,310,156
Nick Bjugstad $1,750,000 (2)
-Salary Remaining : $1,175,781
Tyson Barrie $1,250,000 (1)
-Salary Remaining : $839,844
Ryan Carpenter $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players21
Salary Commitment
Year 2025 : $81,767,857
Year 2026 : $55,375,000
Year 2027 : $33,625,000
Year 2028 : $30,125,000
Salary Average Commitment
Year 2025 : $80,617,857
Year 2026 : $55,375,000
Year 2027 : $33,625,000
Year 2028 : $30,125,000
Salary Cap with 1 Way Contract
Year 2025 : $81,767,857
Year 2026 : $55,375,000
Year 2027 : $33,625,000
Year 2028 : $30,125,000

Farm Players Salaries

Kevin Korchinski $19,183 (1)
Salary Remaining : $12,355
Kurtis MacDermid $11,500 (2)
Salary Remaining : $7,407
Tristan Allard $9,750 (2)
Salary Remaining : $6,280
Matt Rempe $9,750 (2)
Salary Remaining : $6,280
Dyllan Gill $9,500 (2)
Salary Remaining : $6,119
Donovan Sebrango $9,250 (3)
Salary Remaining : $5,958
Maveric Lamoureux $9,183 (2)
Salary Remaining : $5,915
Samuel Knazko $9,030 (15)
Salary Remaining : $5,816
Marc Gatcomb $9,000 (1)
Salary Remaining : $5,797
Zayde Wisdom $8,970 (15)
Salary Remaining : $5,777
Tanner Dickinson $8,780 (15)
Salary Remaining : $5,655
Isaac Belliveau $8,750 (1)
Salary Remaining : $5,636
Vsevolod Komarov $8,700 (2)
Salary Remaining : $5,603
Alexis Gendron $8,600 (1)
Salary Remaining : $5,539
Xavier Simoneau $8,550 (15)
Salary Remaining : $5,507
Jeremie Biakabutuka $8,250 (1)
Salary Remaining : $5,314
Parker Ford $8,130 (2)
Salary Remaining : $5,236
Laurent Dauphin $7,750 (15)
Salary Remaining : $4,992
William Trudeau $7,750 (1)
Salary Remaining : $4,992
Noel Hoefenmayer $7,750 (15)
Salary Remaining : $4,992
Filip Kral $7,750 (15)
Salary Remaining : $4,992
Austin Watson $7,750 (1)
Salary Remaining : $4,992
Aaron Dell $7,750 (15)
Salary Remaining : $4,992
Cedric Pare $7,750 (15)
Salary Remaining : $4,992
Mason Jobst $7,750 (15)
Salary Remaining : $4,992
Daniel Walcott $7,750 (15)
Salary Remaining : $4,992
Malcolm Subban $7,750 (15)
Salary Remaining : $4,992
Darren Brady $7,750 (15)
Salary Remaining : $4,992
Jacob Moverare $7,750 (1)
Salary Remaining : $4,992
Riley Sutter $7,750 (15)
Salary Remaining : $4,992
Bokondji Imama $7,750 (1)
Salary Remaining : $4,992
Filip Engaras $7,750 (15)
Salary Remaining : $4,992
Will Lockwood $7,750 (15)
Salary Remaining : $4,992
Shane Bowers $7,750 (1)
Salary Remaining : $4,992
Colton Poolman $7,750 (15)
Salary Remaining : $4,992
Bear Hughes $7,750 (15)
Salary Remaining : $4,992
Skyler Brind'Amour $7,750 (1)
Salary Remaining : $4,992
Total Farm Players37
Salary Commitment
Year 2025 : $319,876
Year 2026 : $219,593
Year 2027 : $153,080
Year 2028 : $143,830
Salary Average Commitment
Year 2025 : $319,876
Year 2026 : $219,593
Year 2027 : $153,080
Year 2028 : $143,830

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5 553 - 92,55%
Level 2: 5000 - $60 - 4 703 - 94,06%
Level 3: 2000 - $35 - 1 863 - 93,14%
Level 4: 4000 - $25 - 2 557 - 63,93%
Luxury : 1000 - $200 - 926 - 92,59%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %15 602 - 86,68%
Average Income per Game$1,716,154
Year to Date Revenue$25,742,305

Expense

Pro Players Total Salaries$95,345,000
Farm Players Total Salaries$243,752
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,285,107
Farm Year To Date Expenses$86,751
Pro Salary Cap To Date$31,285,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,619,995
Pro Remaining Season Days129
Pro Expenses Per Days$496,589
Pro Estimated Expenses$64,059,981
Farm Remaining Season Days114
Farm Expenses Per Days$1,377
Farm Estimated Expenses$156,978
Estimated Season Expenses$64,216,959
Season Salary Cap$95,345,000
Estimate Under Maximum Salary Cap of $95,500,000$155,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,745,000
Current Bank Account$36,094,667
Projected Bank Account$16,497,703

Pro Players Salaries

Noah Dobson $9,500,000 (8)
-Salary Remaining : $6,382,813
Dylan Larkin $8,700,000 (6)
-Salary Remaining : $5,845,313
Jake Oettinger $8,250,000 (8)
-Salary Remaining : $5,542,969
Jake Sanderson $8,050,000 (7)
-Salary Remaining : $5,408,594
Jack Hughes $8,000,000 (5)
-Salary Remaining : $5,375,000
Anze Kopitar $7,000,000 (1)
-Salary Remaining : $4,703,125
Brandon Hagel $6,500,000 (7)
-Salary Remaining : $4,367,188
Valeri Nichushkin $6,125,000 (5)
-Salary Remaining : $4,115,234
Adrian Kempe $5,500,000 (1)
-Salary Remaining : $3,695,313
Joel Eriksson Ek $5,250,000 (4)
-Salary Remaining : $3,527,344
Logan Cooley $4,450,000 (2)
-Salary Remaining : $2,989,844
Ridly Greig $3,250,000 (4)
-Salary Remaining : $2,183,594
Mario Ferraro $3,250,000 (1)
-Salary Remaining : $2,183,594
Jalen Chatfield $3,000,000 (2)
-Salary Remaining : $2,015,625
Martin Fehervary $2,675,000 (1)
-Salary Remaining : $1,797,266
Joel Hanley $1,750,000 (2)
-Salary Remaining : $1,175,781
Kiefer Sherwood $1,500,000 (1)
-Salary Remaining : $1,007,813
Derek Ryan $900,000 (15)
-Salary Remaining : $604,688
Justin Kirkland $900,000 (1)
-Salary Remaining : $604,688
Chris Driedger $795,000 (15)
-Salary Remaining : $534,141
Total Pro Players20
Salary Commitment
Year 2025 : $95,345,000
Year 2026 : $74,520,000
Year 2027 : $65,320,000
Year 2028 : $65,320,000
Salary Average Commitment
Year 2025 : $95,345,000
Year 2026 : $74,520,000
Year 2027 : $65,320,000
Year 2028 : $65,320,000
Salary Cap with 1 Way Contract
Year 2025 : $95,345,000
Year 2026 : $74,520,000
Year 2027 : $65,320,000
Year 2028 : $65,320,000

Farm Players Salaries

Pierre Engvall $30,000 (5)
Salary Remaining : $19,322
Matt Savoie $18,867 (2)
Salary Remaining : $12,151
Joey Larson $9,750 (1)
Salary Remaining : $6,280
Alex Beaucage $9,250 (15)
Salary Remaining : $5,958
Jaroslav Chmelar $9,250 (2)
Salary Remaining : $5,958
Aatu Jamsen $8,525 (1)
Salary Remaining : $5,491
Noah Gregor $8,500 (15)
Salary Remaining : $5,475
Ruslan Khazheyev $8,450 (2)
Salary Remaining : $5,442
Mason Primeau $8,250 (15)
Salary Remaining : $5,314
Connor Corcoran $8,130 (15)
Salary Remaining : $5,236
Blade Jenkins $8,030 (15)
Salary Remaining : $5,172
Lucas Carlsson $8,000 (1)
Salary Remaining : $5,153
Mitchell Chaffee $8,000 (1)
Salary Remaining : $5,153
Brian Halonen $7,750 (1)
Salary Remaining : $4,992
Jan Jenik $7,750 (1)
Salary Remaining : $4,992
Vincent Hinostroza $7,750 (1)
Salary Remaining : $4,992
Jacob Ingham $7,750 (15)
Salary Remaining : $4,992
Filip Roos $7,750 (15)
Salary Remaining : $4,992
Alex Alexeyev $7,750 (1)
Salary Remaining : $4,992
Brett Chorske $7,750 (15)
Salary Remaining : $4,992
Pheonix Copley $7,750 (1)
Salary Remaining : $4,992
Travis Dermott $7,750 (15)
Salary Remaining : $4,992
Jack Beck $7,750 (15)
Salary Remaining : $4,992
Garin Bjorklund $7,750 (1)
Salary Remaining : $4,992
Robert Bortuzzo $7,750 (15)
Salary Remaining : $4,992
Dominik Shine $7,750 (1)
Salary Remaining : $4,992
Total Farm Players26
Salary Commitment
Year 2025 : $243,752
Year 2026 : $155,227
Year 2027 : $118,660
Year 2028 : $118,660
Salary Average Commitment
Year 2025 : $236,002
Year 2026 : $155,227
Year 2027 : $118,660
Year 2028 : $118,660

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5 709 - 95,15%
Level 2: 5000 - $60 - 4 786 - 95,71%
Level 3: 2000 - $35 - 1 835 - 91,74%
Level 4: 4000 - $20 - 3 810 - 95,25%
Luxury : 1000 - $200 - 937 - 93,67%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 076 - 94,87%
Average Income per Game$1,766,853
Year to Date Revenue$26,502,796

Expense

Pro Players Total Salaries$78,293,334
Farm Players Total Salaries$221,253
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,159,593
Farm Year To Date Expenses$82,952
Pro Salary Cap To Date$25,159,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,938,180
Pro Remaining Season Days129
Pro Expenses Per Days$407,778
Pro Estimated Expenses$52,603,362
Farm Remaining Season Days114
Farm Expenses Per Days$1,250
Farm Estimated Expenses$142,500
Estimated Season Expenses$52,745,862
Season Salary Cap$78,293,334
Estimate Under Maximum Salary Cap of $95,500,000$17,206,666
Estimate Over Minimum Salary Cap of $70,600,000 $7,693,334
Current Bank Account$98,053,164
Projected Bank Account$91,245,482

Pro Players Salaries

Andrei Svechnikov $7,750,000 (4)
-Salary Remaining : $5,207,031
Jared Spurgeon $7,575,000 (2)
-Salary Remaining : $5,089,453
Lukas Dostal $6,500,000 (5)
-Salary Remaining : $4,367,188
Chris Kreider $6,500,000 (2)
-Salary Remaining : $4,367,188
Bowen Byram $6,250,000 (2)
-Salary Remaining : $4,199,219
Philipp Grubauer $5,900,000 (2)
-Salary Remaining : $3,964,063
Andrew Copp $5,625,000 (2)
-Salary Remaining : $3,779,297
Jaden Schwartz $5,500,000 (1)
-Salary Remaining : $3,695,313
Oliver Bjorkstrand $5,400,000 (1)
-Salary Remaining : $3,628,125
Rasmus Sandin $4,600,000 (4)
-Salary Remaining : $3,090,625
Sean Walker $3,600,000 (4)
-Salary Remaining : $2,418,750
Nicolas Roy $3,000,000 (2)
-Salary Remaining : $2,015,625
Yegor Chinakhov $2,100,000 (1)
-Salary Remaining : $1,410,938
Kent Johnson $1,825,000 (2)
-Salary Remaining : $1,226,172
Brandt Clarke $1,713,334 (1)
-Salary Remaining : $1,151,146
Jeff Petry $1,030,000 (1)
-Salary Remaining : $692,031
Mavrik Bourque $950,000 (1)
-Salary Remaining : $638,281
Jared Wright $925,000 (2)
-Salary Remaining : $621,484
Arthur Kaliyev $775,000 (1)
-Salary Remaining : $520,703
Sean Farrell $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $78,293,334
Year 2026 : $60,050,000
Year 2027 : $22,450,000
Year 2028 : $22,450,000
Salary Average Commitment
Year 2025 : $78,293,334
Year 2026 : $60,050,000
Year 2027 : $22,450,000
Year 2028 : $22,450,000
Salary Cap with 1 Way Contract
Year 2025 : $78,293,334
Year 2026 : $60,050,000
Year 2027 : $22,450,000
Year 2028 : $22,450,000

Farm Players Salaries

Simon Nemec $41,683 (1)
Salary Remaining : $26,847
Jake Bean $17,500 (1)
Salary Remaining : $11,271
Oliver Moore $13,500 (2)
Salary Remaining : $8,695
Gabe Perreault $12,300 (2)
Salary Remaining : $7,922
Oliver Kapanen $12,100 (2)
Salary Remaining : $7,793
Daniel Sprong $9,750 (15)
Salary Remaining : $6,280
Ryan Chesley $9,500 (3)
Salary Remaining : $6,119
Valtteri Pulli $9,500 (15)
Salary Remaining : $6,119
Akira Schmid $8,750 (1)
Salary Remaining : $5,636
Oskar Pettersson $8,700 (2)
Salary Remaining : $5,603
Philippe Daoust $8,220 (15)
Salary Remaining : $5,294
Fredrik Karlstrom $7,750 (15)
Salary Remaining : $4,992
Connor Carrick $7,750 (15)
Salary Remaining : $4,992
Pavol Regenda $7,750 (1)
Salary Remaining : $4,992
Filip Larsson $7,750 (1)
Salary Remaining : $4,992
Anton Blidh $7,750 (2)
Salary Remaining : $4,992
Isaac Poulter $7,750 (1)
Salary Remaining : $4,992
Max Lajoie $7,750 (15)
Salary Remaining : $4,992
Jake Schmaltz $7,750 (15)
Salary Remaining : $4,992
Ryan Johnson $7,750 (3)
Salary Remaining : $4,992
Total Farm Players20
Salary Commitment
Year 2025 : $221,253
Year 2026 : $130,070
Year 2027 : $75,720
Year 2028 : $58,470
Salary Average Commitment
Year 2025 : $221,253
Year 2026 : $130,070
Year 2027 : $75,720
Year 2028 : $58,470

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $100 - 5 675 - 94,58%
Level 2: 5000 - $60 - 4 706 - 94,11%
Level 3: 2000 - $35 - 1 893 - 94,63%
Level 4: 4000 - $20 - 3 729 - 93,22%
Luxury : 1000 - $200 - 961 - 96,14%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16 963 - 94,24%
Average Income per Game$1,762,516
Year to Date Revenue$26,437,740

Expense

Pro Players Total Salaries$93,934,057
Farm Players Total Salaries$261,942
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,981,660
Farm Year To Date Expenses$97,813
Pro Salary Cap To Date$30,981,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,825,416
Pro Remaining Season Days129
Pro Expenses Per Days$489,240
Pro Estimated Expenses$63,111,960
Farm Remaining Season Days114
Farm Expenses Per Days$1,480
Farm Estimated Expenses$168,720
Estimated Season Expenses$63,280,680
Season Salary Cap$93,934,057
Estimate Under Maximum Salary Cap of $95,500,000$1,565,943
Estimate Over Minimum Salary Cap of $70,600,000 $23,334,057
Current Bank Account$95,835,194
Projected Bank Account$78,379,930

Pro Players Salaries

William Nylander $11,500,000 (7)
-Salary Remaining : $7,726,563
Robert Thomas $8,125,000 (6)
-Salary Remaining : $5,458,984
Pavel Buchnevich $8,000,000 (6)
-Salary Remaining : $5,375,000
Alex DeBrincat $7,875,000 (2)
-Salary Remaining : $5,291,016
Nazem Kadri $7,000,000 (4)
-Salary Remaining : $4,703,125
Cam Fowler $6,500,000 (1)
-Salary Remaining : $4,367,188
Jaccob Slavin $6,395,955 (8)
-Salary Remaining : $4,297,282
Josh Morrissey $6,250,000 (3)
-Salary Remaining : $4,199,219
Ryan Nugent-Hopkins $5,125,000 (4)
-Salary Remaining : $3,443,359
Ukko-Pekka Luukkonen $4,750,000 (4)
-Salary Remaining : $3,191,406
Jake McCabe $4,513,102 (5)
-Salary Remaining : $3,032,240
Ryan O'Reilly $4,500,000 (2)
-Salary Remaining : $3,023,438
Jordan Staal $2,900,000 (2)
-Salary Remaining : $1,948,438
Jake Evans $2,850,000 (4)
-Salary Remaining : $1,914,844
Luke Schenn $2,750,000 (1)
-Salary Remaining : $1,847,656
Isac Lundestrom $1,300,000 (2)
-Salary Remaining : $873,438
Connor Dewar $1,100,000 (1)
-Salary Remaining : $739,063
Jacob Bryson $900,000 (1)
-Salary Remaining : $604,688
Alexandar Georgiev $825,000 (1)
-Salary Remaining : $554,297
Tomas Nosek $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,934,057
Year 2026 : $81,084,057
Year 2027 : $64,509,057
Year 2028 : $58,259,057
Salary Average Commitment
Year 2025 : $93,934,057
Year 2026 : $81,084,057
Year 2027 : $64,509,057
Year 2028 : $58,259,057
Salary Cap with 1 Way Contract
Year 2025 : $93,934,057
Year 2026 : $81,084,057
Year 2027 : $64,509,057
Year 2028 : $58,259,057

Farm Players Salaries

Calle Jarnkrok $21,000 (1)
Salary Remaining : $13,525
Nico Sturm $20,000 (2)
Salary Remaining : $12,881
Lukas Reichel $12,000 (1)
Salary Remaining : $7,729
Kaapo Kahkonen $11,500 (1)
Salary Remaining : $7,407
Miko Matikka $9,500 (2)
Salary Remaining : $6,119
Caedan Bankier $9,250 (1)
Salary Remaining : $5,958
Luke Tuch $9,250 (1)
Salary Remaining : $5,958
Gavin Hayes $9,180 (2)
Salary Remaining : $5,913
Logan Mailloux $8,942 (1)
Salary Remaining : $5,759
Josh Bloom $8,940 (1)
Salary Remaining : $5,758
Tristen Robins $8,630 (15)
Salary Remaining : $5,558
Jake Chiasson $8,430 (1)
Salary Remaining : $5,429
Lucas Ciona $8,300 (1)
Salary Remaining : $5,346
Angus Booth $8,270 (2)
Salary Remaining : $5,326
Rodrigo Abols $8,000 (1)
Salary Remaining : $5,153
Gabriel Dumont $7,750 (15)
Salary Remaining : $4,992
Cam Lund $7,750 (15)
Salary Remaining : $4,992
Santeri Hatakka $7,750 (15)
Salary Remaining : $4,992
Jack Campbell $7,750 (15)
Salary Remaining : $4,992
Brad Hunt $7,750 (15)
Salary Remaining : $4,992
Brendan Brisson $7,750 (1)
Salary Remaining : $4,992
Paul Cotter $7,750 (1)
Salary Remaining : $4,992
Keaton Middleton $7,750 (2)
Salary Remaining : $4,992
Mitch McLain $7,750 (15)
Salary Remaining : $4,992
Mike O'Leary $7,750 (15)
Salary Remaining : $4,992
Seth Griffith $7,750 (15)
Salary Remaining : $4,992
Carter Berger $7,750 (15)
Salary Remaining : $4,992
Nicky Leivermann $7,750 (15)
Salary Remaining : $4,992
Total Farm Players28
Salary Commitment
Year 2025 : $261,942
Year 2026 : $140,830
Year 2027 : $86,130
Year 2028 : $86,130
Salary Average Commitment
Year 2025 : $261,692
Year 2026 : $140,580
Year 2027 : $85,880
Year 2028 : $85,880

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $100 - 5 644 - 94,06%
Level 2: 5000 - $60 - 4 794 - 95,88%
Level 3: 2000 - $35 - 1 841 - 92,04%
Level 4: 4000 - $20 - 3 724 - 93,10%
Luxury : 1000 - $200 - 933 - 93,31%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %16 935 - 94,09%
Average Income per Game$1,754,506
Year to Date Revenue$21,054,073

Expense

Pro Players Total Salaries$93,175,000
Farm Players Total Salaries$451,331
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,585,129
Farm Year To Date Expenses$160,518
Pro Salary Cap To Date$30,585,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,880,676
Pro Remaining Season Days129
Pro Expenses Per Days$485,286
Pro Estimated Expenses$62,601,894
Farm Remaining Season Days114
Farm Expenses Per Days$2,550
Farm Estimated Expenses$290,700
Estimated Season Expenses$62,892,594
Season Salary Cap$93,175,000
Estimate Under Maximum Salary Cap of $95,500,000$2,325,000
Estimate Over Minimum Salary Cap of $70,600,000 $22,575,000
Current Bank Account$51,636,527
Projected Bank Account$39,624,609

Pro Players Salaries

Drew Doughty $11,000,000 (2)
-Salary Remaining : $7,390,625
John Carlson $8,000,000 (1)
-Salary Remaining : $5,375,000
Patrick Kane $7,000,000 (1)
-Salary Remaining : $4,703,125
Colton Parayko $6,500,000 (5)
-Salary Remaining : $4,367,188
Chandler Stephenson $6,250,000 (6)
-Salary Remaining : $4,199,219
William Karlsson $5,900,000 (2)
-Salary Remaining : $3,964,063
Phillip Danault $5,500,000 (2)
-Salary Remaining : $3,695,313
Blake Coleman $4,900,000 (2)
-Salary Remaining : $3,292,188
Kyle Palmieri $4,750,000 (2)
-Salary Remaining : $3,191,406
Mikael Backlund $4,500,000 (1)
-Salary Remaining : $3,023,438
Mason Marchment $4,500,000 (1)
-Salary Remaining : $3,023,438
Anthony Mantha $4,500,000 (1)
-Salary Remaining : $3,023,438
Jamie Benn $4,000,000 (1)
-Salary Remaining : $2,687,500
Thomas Harley $4,000,000 (1)
-Salary Remaining : $2,687,500
Adam Lowry $3,250,000 (1)
-Salary Remaining : $2,183,594
Tyler Myers $3,000,000 (2)
-Salary Remaining : $2,015,625
Adam Henrique $3,000,000 (1)
-Salary Remaining : $2,015,625
Calvin Pickard $1,000,000 (1)
-Salary Remaining : $671,875
Dustin Wolf $850,000 (1)
-Salary Remaining : $571,094
Nick Blankenburg $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,175,000
Year 2026 : $47,800,000
Year 2027 : $12,750,000
Year 2028 : $12,750,000
Salary Average Commitment
Year 2025 : $93,175,000
Year 2026 : $47,800,000
Year 2027 : $12,750,000
Year 2028 : $12,750,000
Salary Cap with 1 Way Contract
Year 2025 : $93,175,000
Year 2026 : $47,800,000
Year 2027 : $12,750,000
Year 2028 : $12,750,000

Farm Players Salaries

Barclay Goodrow $36,417 (2)
Salary Remaining : $23,455
Connor Brown $30,000 (4)
Salary Remaining : $19,322
Vincent Desharnais $20,000 (1)
Salary Remaining : $12,881
Jani Hakanpaa $14,700 (15)
Salary Remaining : $9,468
Joakim Kemell $14,183 (1)
Salary Remaining : $9,135
Jon Merrill $12,000 (15)
Salary Remaining : $7,729
Liam O'Brien $10,000 (2)
Salary Remaining : $6,441
Gavin Brindley $9,500 (1)
Salary Remaining : $6,119
Rodwin Dionicio $9,500 (15)
Salary Remaining : $6,119
Aidan McDonough $9,250 (15)
Salary Remaining : $5,958
Tristan Broz $9,250 (2)
Salary Remaining : $5,958
Layton Ahac $9,250 (15)
Salary Remaining : $5,958
Taylor Makar $9,250 (1)
Salary Remaining : $5,958
Dylan Duke $9,250 (2)
Salary Remaining : $5,958
Ayrton Martino $9,250 (2)
Salary Remaining : $5,958
Caleb Jones $9,000 (2)
Salary Remaining : $5,797
Calle Odelius $8,950 (3)
Salary Remaining : $5,764
Matthew Seminoff $8,500 (1)
Salary Remaining : $5,475
Dennis Hildeby $8,420 (3)
Salary Remaining : $5,423
Domenic DiVincentiis $8,306 (2)
Salary Remaining : $5,349
Jordan Harris $8,250 (1)
Salary Remaining : $5,314
Nick Cousins $8,250 (1)
Salary Remaining : $5,314
Emmitt Finnie $8,220 (3)
Salary Remaining : $5,294
Michael Pezzetta $8,130 (2)
Salary Remaining : $5,236
Dakota Mermis $8,130 (2)
Salary Remaining : $5,236
Jet Greaves $8,125 (1)
Salary Remaining : $5,233
Alex Barre-Boulet $7,750 (1)
Salary Remaining : $4,992
Grant Hutton $7,750 (15)
Salary Remaining : $4,992
Jan Bednar $7,750 (15)
Salary Remaining : $4,992
Kevin Lombardi $7,750 (15)
Salary Remaining : $4,992
Phip Waugh $7,750 (15)
Salary Remaining : $4,992
Colin White $7,750 (1)
Salary Remaining : $4,992
Luke Reid $7,750 (15)
Salary Remaining : $4,992
Nathan Walker $7,750 (1)
Salary Remaining : $4,992
Phillip Di Giuseppe $7,750 (1)
Salary Remaining : $4,992
Andreas Englund $7,750 (1)
Salary Remaining : $4,992
Alex Belzile $7,750 (1)
Salary Remaining : $4,992
Maxence Guenette $7,750 (1)
Salary Remaining : $4,992
Xavier Bourgault $7,750 (1)
Salary Remaining : $4,992
Rafael Harvey-Pinard $7,750 (1)
Salary Remaining : $4,992
Sammy Blais $7,750 (1)
Salary Remaining : $4,992
Mark Friedman $7,750 (1)
Salary Remaining : $4,992
Cal O'Reilly $7,750 (15)
Salary Remaining : $4,992
Justin Dowling $7,750 (2)
Salary Remaining : $4,992
Curtis Lazar $7,750 (1)
Salary Remaining : $4,992
Total Farm Players45
Salary Commitment
Year 2025 : $451,331
Year 2026 : $272,273
Year 2027 : $156,790
Year 2028 : $131,200
Salary Average Commitment
Year 2025 : $443,581
Year 2026 : $272,273
Year 2027 : $156,790
Year 2028 : $131,200

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5 510 - 91,83%
Level 2: 5000 - $60 - 4 769 - 95,39%
Level 3: 2000 - $35 - 1 914 - 95,72%
Level 4: 4000 - $20 - 3 869 - 96,72%
Luxury : 1000 - $200 - 937 - 93,69%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16 999 - 94,44%
Average Income per Game$1,741,631
Year to Date Revenue$22,641,205

Expense

Pro Players Total Salaries$90,722,332
Farm Players Total Salaries$303,519
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,420,305
Farm Year To Date Expenses$114,421
Pro Salary Cap To Date$30,420,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,765,672
Pro Remaining Season Days129
Pro Expenses Per Days$472,512
Pro Estimated Expenses$60,954,048
Farm Remaining Season Days114
Farm Expenses Per Days$1,715
Farm Estimated Expenses$195,510
Estimated Season Expenses$61,149,558
Season Salary Cap$90,722,332
Estimate Under Maximum Salary Cap of $95,500,000$4,777,668
Estimate Over Minimum Salary Cap of $70,600,000 $20,122,332
Current Bank Account$72,365,743
Projected Bank Account$59,981,857

Pro Players Salaries

Mikko Rantanen $12,000,000 (8)
-Salary Remaining : $8,062,500
Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $6,718,750
Roman Josi $9,059,000 (3)
-Salary Remaining : $6,086,516
Mark Scheifele $8,500,000 (6)
-Salary Remaining : $5,710,938
Jonas Brodin $6,000,000 (3)
-Salary Remaining : $4,031,250
Teuvo Teravainen $5,400,000 (2)
-Salary Remaining : $3,628,125
Evander Kane $5,125,000 (1)
-Salary Remaining : $3,443,359
J.T. Compher $5,100,000 (3)
-Salary Remaining : $3,426,563
Josh Manson $4,500,000 (1)
-Salary Remaining : $3,023,438
Jason Dickinson $4,250,000 (1)
-Salary Remaining : $2,855,469
Will Borgen $4,100,000 (5)
-Salary Remaining : $2,754,688
Trevor van Riemsdyk $3,000,000 (1)
-Salary Remaining : $2,015,625
Marc-Andre Fleury $2,500,000 (1)
-Salary Remaining : $1,679,688
Philip Tomasino $1,750,000 (1)
-Salary Remaining : $1,175,781
Dalibor Dvorsky $1,669,999 (3)
-Salary Remaining : $1,122,031
Bobby Brink $1,500,000 (1)
-Salary Remaining : $1,007,813
Drew Helleson $1,100,000 (2)
-Salary Remaining : $739,063
Jackson Blake $925,000 (1)
-Salary Remaining : $621,484
Tristan Luneau $918,333 (2)
-Salary Remaining : $617,005
Anton Wahlberg $886,666 (3)
-Salary Remaining : $595,729
Olen Zellweger $863,334 (1)
-Salary Remaining : $580,053
Jimmy Vesey $800,000 (15)
-Salary Remaining : $537,500
Kieffer Bellows $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players23
Salary Commitment
Year 2025 : $90,722,332
Year 2026 : $56,308,998
Year 2027 : $48,890,665
Year 2028 : $26,175,000
Salary Average Commitment
Year 2025 : $90,722,332
Year 2026 : $56,308,998
Year 2027 : $48,890,665
Year 2028 : $26,175,000
Salary Cap with 1 Way Contract
Year 2025 : $90,722,332
Year 2026 : $56,308,998
Year 2027 : $48,890,665
Year 2028 : $26,175,000

Farm Players Salaries

David Reinbacher $20,850 (2)
Salary Remaining : $13,429
Bryce Montgomery $18,549 (2)
Salary Remaining : $11,947
Mike Reilly $11,000 (1)
Salary Remaining : $7,085
Nathan Villeneuve $9,750 (3)
Salary Remaining : $6,280
Artem Duda $9,500 (2)
Salary Remaining : $6,119
Jett Luchanko $9,425 (3)
Salary Remaining : $6,070
Peter DiLiberatore $9,250 (15)
Salary Remaining : $5,958
Ethan Cardwell $9,250 (1)
Salary Remaining : $5,958
Julian Lutz $9,233 (2)
Salary Remaining : $5,947
Damian Clara $9,183 (3)
Salary Remaining : $5,915
Cam Atkinson $9,000 (15)
Salary Remaining : $5,797
Yegor Sidorov $9,000 (2)
Salary Remaining : $5,797
Eduard Sale $8,867 (3)
Salary Remaining : $5,711
Ethan Gauthier $8,867 (3)
Salary Remaining : $5,711
Jakub Stancl $8,858 (3)
Salary Remaining : $5,705
Matt Strome $8,810 (15)
Salary Remaining : $5,674
James Malatesta $8,500 (1)
Salary Remaining : $5,475
Carter George $8,458 (3)
Salary Remaining : $5,448
Tyson Hinds $8,294 (1)
Salary Remaining : $5,342
Cameron Crotty $8,125 (2)
Salary Remaining : $5,233
Tyce Thompson $7,750 (15)
Salary Remaining : $4,992
Brett Seney $7,750 (15)
Salary Remaining : $4,992
Cal Petersen $7,750 (1)
Salary Remaining : $4,992
Hayden Hodgson $7,750 (2)
Salary Remaining : $4,992
Garrett Wilson $7,750 (15)
Salary Remaining : $4,992
Montana Onyebuchi $7,750 (2)
Salary Remaining : $4,992
Dylan Gambrell $7,750 (15)
Salary Remaining : $4,992
Kevin Wall $7,750 (15)
Salary Remaining : $4,992
Tim Gettinger $7,750 (15)
Salary Remaining : $4,992
Vladislav Kolyachonok $7,750 (1)
Salary Remaining : $4,992
Brandon Baddock $7,750 (15)
Salary Remaining : $4,992
Robert Hagg $7,750 (15)
Salary Remaining : $4,992
Danil Gushchin $7,750 (1)
Salary Remaining : $4,992
Total Farm Players33
Salary Commitment
Year 2025 : $303,519
Year 2026 : $243,225
Year 2027 : $152,468
Year 2028 : $89,060
Salary Average Commitment
Year 2025 : $303,269
Year 2026 : $242,975
Year 2027 : $152,218
Year 2028 : $88,810

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5 653 - 94,22%
Level 2: 5000 - $60 - 4 601 - 92,02%
Level 3: 2000 - $35 - 1 915 - 95,76%
Level 4: 4000 - $25 - 2 524 - 63,09%
Luxury : 1000 - $200 - 950 - 94,98%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %15 643 - 86,90%
Average Income per Game$1,730,539
Year to Date Revenue$24,227,548

Expense

Pro Players Total Salaries$93,525,000
Farm Players Total Salaries$204,169
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,559,484
Farm Year To Date Expenses$72,639
Pro Salary Cap To Date$30,559,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,724,557
Pro Remaining Season Days129
Pro Expenses Per Days$487,109
Pro Estimated Expenses$62,837,061
Farm Remaining Season Days114
Farm Expenses Per Days$1,153
Farm Estimated Expenses$131,442
Estimated Season Expenses$62,968,503
Season Salary Cap$93,525,000
Estimate Under Maximum Salary Cap of $95,500,000$1,975,000
Estimate Over Minimum Salary Cap of $70,600,000 $22,925,000
Current Bank Account$2,214,981
Projected Bank Account($14,028,965)

Pro Players Salaries

Connor McDavid $12,500,000 (1)
-Salary Remaining : $8,398,438
David Pastrnak $11,250,000 (6)
-Salary Remaining : $7,558,594
Jake Guentzel $9,000,000 (6)
-Salary Remaining : $6,046,875
Filip Forsberg $8,500,000 (5)
-Salary Remaining : $5,710,938
Sean Monahan $5,500,000 (4)
-Salary Remaining : $3,695,313
Zach Hyman $5,500,000 (3)
-Salary Remaining : $3,695,313
Adam Larsson $5,250,000 (4)
-Salary Remaining : $3,527,344
Esa Lindell $5,250,000 (5)
-Salary Remaining : $3,527,344
Erik Cernak $5,200,000 (6)
-Salary Remaining : $3,493,750
Ryan McLeod $5,000,000 (4)
-Salary Remaining : $3,359,375
Shayne Gostisbehere $3,200,000 (2)
-Salary Remaining : $2,150,000
Jordan Martinook $3,050,000 (2)
-Salary Remaining : $2,049,219
Mathieu Olivier $3,000,000 (6)
-Salary Remaining : $2,015,625
Stuart Skinner $2,600,000 (1)
-Salary Remaining : $1,746,875
Logan O'Connor $2,500,000 (6)
-Salary Remaining : $1,679,688
Teddy Blueger $1,800,000 (1)
-Salary Remaining : $1,209,375
Zach Bogosian $1,250,000 (1)
-Salary Remaining : $839,844
Jonas Johansson $1,250,000 (2)
-Salary Remaining : $839,844
Dmitry Kulikov $1,150,000 (3)
-Salary Remaining : $772,656
Colin Blackwell $775,000 (2)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,525,000
Year 2026 : $75,375,000
Year 2027 : $67,100,000
Year 2028 : $60,450,000
Salary Average Commitment
Year 2025 : $93,525,000
Year 2026 : $75,375,000
Year 2027 : $67,100,000
Year 2028 : $60,450,000
Salary Cap with 1 Way Contract
Year 2025 : $93,525,000
Year 2026 : $75,375,000
Year 2027 : $67,100,000
Year 2028 : $60,450,000

Farm Players Salaries

Karsen Dorwart $9,750 (1)
Salary Remaining : $6,280
Kyle Masters $9,000 (1)
Salary Remaining : $5,797
Taige Harding $8,800 (2)
Salary Remaining : $5,668
Jared Davidson $8,800 (1)
Salary Remaining : $5,668
Quinn Hutson $8,750 (1)
Salary Remaining : $5,636
Jacob Gaucher $8,725 (1)
Salary Remaining : $5,619
Dans Locmelis $8,600 (3)
Salary Remaining : $5,539
Max McCue $8,583 (2)
Salary Remaining : $5,528
Daylan Kuefler $8,400 (1)
Salary Remaining : $5,410
Jacob Melanson $8,261 (1)
Salary Remaining : $5,321
Hunter McKown $8,000 (1)
Salary Remaining : $5,153
Dylan Ferguson $7,750 (1)
Salary Remaining : $4,992
Mason Shaw $7,750 (1)
Salary Remaining : $4,992
Mikael Pyyhtia $7,750 (1)
Salary Remaining : $4,992
James Hamblin $7,750 (1)
Salary Remaining : $4,992
Luke Philp $7,750 (1)
Salary Remaining : $4,992
Dylan Coghlan $7,750 (1)
Salary Remaining : $4,992
Lleyton Moore $7,750 (15)
Salary Remaining : $4,992
Tyson Feist $7,750 (15)
Salary Remaining : $4,992
Jaxson Stauber $7,750 (2)
Salary Remaining : $4,992
Wyatt Bongiovanni $7,750 (1)
Salary Remaining : $4,992
Vincent Sevigny $7,750 (15)
Salary Remaining : $4,992
Mathias Laferriere $7,750 (1)
Salary Remaining : $4,992
Braden Hache $7,750 (15)
Salary Remaining : $4,992
Matt Luff $7,750 (1)
Salary Remaining : $4,992
Total Farm Players25
Salary Commitment
Year 2025 : $204,169
Year 2026 : $64,733
Year 2027 : $39,600
Year 2028 : $31,000
Salary Average Commitment
Year 2025 : $195,586
Year 2026 : $56,150
Year 2027 : $39,600
Year 2028 : $31,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5 664 - 94,41%
Level 2: 5000 - $60 - 4 745 - 94,90%
Level 3: 2000 - $35 - 1 914 - 95,72%
Level 4: 4000 - $20 - 3 834 - 95,85%
Luxury : 1000 - $200 - 917 - 91,74%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 075 - 94,86%
Average Income per Game$1,755,661
Year to Date Revenue$26,334,915

Expense

Pro Players Total Salaries$92,055,917
Farm Players Total Salaries$201,970
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,205,854
Farm Year To Date Expenses$71,883
Pro Salary Cap To Date$30,205,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,647,186
Pro Remaining Season Days129
Pro Expenses Per Days$479,458
Pro Estimated Expenses$61,850,082
Farm Remaining Season Days114
Farm Expenses Per Days$1,141
Farm Estimated Expenses$130,074
Estimated Season Expenses$61,980,156
Season Salary Cap$92,055,917
Estimate Under Maximum Salary Cap of $95,500,000$3,444,083
Estimate Over Minimum Salary Cap of $70,600,000 $21,455,917
Current Bank Account$170,044,361
Projected Bank Account$153,711,391

Pro Players Salaries

Elias Pettersson $11,600,000 (7)
-Salary Remaining : $7,793,750
Evan Bouchard $10,500,000 (4)
-Salary Remaining : $7,054,688
Sebastian Aho $9,750,000 (7)
-Salary Remaining : $6,550,781
Nikita Kucherov $9,500,000 (2)
-Salary Remaining : $6,382,813
Alex Pietrangelo $8,800,000 (2)
-Salary Remaining : $5,912,500
Connor Hellebuyck $8,500,000 (6)
-Salary Remaining : $5,710,938
Casey Mittelstadt $5,750,000 (2)
-Salary Remaining : $3,863,281
Philip Broberg $4,580,917 (1)
-Salary Remaining : $3,077,804
Rasmus Andersson $4,550,000 (1)
-Salary Remaining : $3,057,031
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $3,023,438
Jake Middleton $4,350,000 (4)
-Salary Remaining : $2,922,656
Kevin Stenlund $1,500,000 (1)
-Salary Remaining : $1,007,813
Jesper Boqvist $1,500,000 (2)
-Salary Remaining : $1,007,813
Scott Wedgewood $1,500,000 (1)
-Salary Remaining : $1,007,813
Logan Stankoven $1,250,000 (1)
-Salary Remaining : $839,844
Calvin de Haan $800,000 (15)
-Salary Remaining : $537,500
Samuel Fagemo $800,000 (1)
-Salary Remaining : $537,500
Michael Sgarbossa $775,000 (15)
-Salary Remaining : $520,703
Tanner Laczynski $775,000 (1)
-Salary Remaining : $520,703
Brett Murray $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $92,055,917
Year 2026 : $77,100,000
Year 2027 : $47,050,000
Year 2028 : $47,050,000
Salary Average Commitment
Year 2025 : $92,055,917
Year 2026 : $77,100,000
Year 2027 : $47,050,000
Year 2028 : $47,050,000
Salary Cap with 1 Way Contract
Year 2025 : $92,055,917
Year 2026 : $77,100,000
Year 2027 : $47,050,000
Year 2028 : $47,050,000

Farm Players Salaries

Lawson Crouse $43,000 (2)
Salary Remaining : $27,695
Marat Khusnutdinov $13,500 (2)
Salary Remaining : $8,695
Gleb Veremyev $9,750 (2)
Salary Remaining : $6,280
Maxim Groshev $9,250 (1)
Salary Remaining : $5,958
Joni Jurmo $8,500 (15)
Salary Remaining : $5,475
Dylan Roobroeck $8,500 (2)
Salary Remaining : $5,475
Mikko Kokkonen $8,470 (1)
Salary Remaining : $5,455
Spencer Stastney $8,000 (1)
Salary Remaining : $5,153
Cooper Marody $7,750 (15)
Salary Remaining : $4,992
Tag Bertuzzi $7,750 (15)
Salary Remaining : $4,992
Alex Gallant $7,750 (15)
Salary Remaining : $4,992
Hunter Shepard $7,750 (1)
Salary Remaining : $4,992
Kale Kessy $7,750 (15)
Salary Remaining : $4,992
Clay Stevenson $7,750 (2)
Salary Remaining : $4,992
Dmitry Osipov $7,750 (15)
Salary Remaining : $4,992
Brennan Saulnier $7,750 (15)
Salary Remaining : $4,992
Casey Dornbach $7,750 (15)
Salary Remaining : $4,992
Chad Nychuk $7,750 (15)
Salary Remaining : $4,992
Dru Krebs $7,750 (15)
Salary Remaining : $4,992
Riley Bezeau $7,750 (15)
Salary Remaining : $4,992
Total Farm Players20
Salary Commitment
Year 2025 : $201,970
Year 2026 : $168,500
Year 2027 : $86,000
Year 2028 : $86,000
Salary Average Commitment
Year 2025 : $201,970
Year 2026 : $168,500
Year 2027 : $86,000
Year 2028 : $86,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Centre
Level 1: 6000 - $100 - 5 593 - 93,21%
Level 2: 5000 - $60 - 4 740 - 94,79%
Level 3: 2000 - $35 - 1 860 - 92,98%
Level 4: 4000 - $20 - 3 736 - 93,40%
Luxury : 1000 - $200 - 939 - 93,94%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %16 867 - 93,71%
Average Income per Game$1,745,300
Year to Date Revenue$20,943,597

Expense

Pro Players Total Salaries$93,062,500
Farm Players Total Salaries$271,516
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,535,250
Farm Year To Date Expenses$97,214
Pro Salary Cap To Date$30,535,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,613,693
Pro Remaining Season Days129
Pro Expenses Per Days$484,701
Pro Estimated Expenses$62,526,429
Farm Remaining Season Days114
Farm Expenses Per Days$1,534
Farm Estimated Expenses$174,876
Estimated Season Expenses$62,701,305
Season Salary Cap$93,062,500
Estimate Under Maximum Salary Cap of $95,500,000$2,437,500
Estimate Over Minimum Salary Cap of $70,600,000 $22,462,500
Current Bank Account$76,905,195
Projected Bank Account$64,817,583

Pro Players Salaries

Erik Karlsson $11,500,000 (2)
-Salary Remaining : $7,726,563
Ivan Provorov $8,500,000 (7)
-Salary Remaining : $5,710,938
Jeremy Swayman $8,250,000 (7)
-Salary Remaining : $5,542,969
JJ Peterka $7,700,000 (5)
-Salary Remaining : $5,173,438
Vince Dunn $7,350,000 (2)
-Salary Remaining : $4,938,281
Anders Lee $7,000,000 (1)
-Salary Remaining : $4,703,125
Nikita Zadorov $5,000,000 (5)
-Salary Remaining : $3,359,375
Ivan Barbashev $5,000,000 (3)
-Salary Remaining : $3,359,375
Vladimir Tarasenko $4,750,000 (1)
-Salary Remaining : $3,191,406
Pius Suter $4,125,000 (2)
-Salary Remaining : $2,771,484
Viktor Arvidsson $4,000,000 (1)
-Salary Remaining : $2,687,500
Ross Colton $4,000,000 (2)
-Salary Remaining : $2,687,500
Olli Maatta $3,500,000 (3)
-Salary Remaining : $2,351,563
Tanner Jeannot $3,400,000 (5)
-Salary Remaining : $2,284,375
Alexey Toropchenko $1,700,000 (1)
-Salary Remaining : $1,142,188
Zach Benson $1,600,000 (2)
-Salary Remaining : $1,075,000
Jordan Spence $1,500,000 (1)
-Salary Remaining : $1,007,813
Justin Hryckowian $950,000 (1)
-Salary Remaining : $638,281
Alex Steeves $850,000 (1)
-Salary Remaining : $571,094
Justus Annunen $837,500 (1)
-Salary Remaining : $562,695
Glenn Gawdin $775,000 (1)
-Salary Remaining : $520,703
Josh Dunne $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $93,062,500
Year 2026 : $70,700,000
Year 2027 : $42,125,000
Year 2028 : $33,625,000
Salary Average Commitment
Year 2025 : $93,062,500
Year 2026 : $70,700,000
Year 2027 : $42,125,000
Year 2028 : $33,625,000
Salary Cap with 1 Way Contract
Year 2025 : $93,062,500
Year 2026 : $70,700,000
Year 2027 : $42,125,000
Year 2028 : $33,625,000

Farm Players Salaries

Max Jones $10,000 (1)
Salary Remaining : $6,441
Ryan Greene $9,500 (2)
Salary Remaining : $6,119
Alex Doucet $9,500 (1)
Salary Remaining : $6,119
Matthew Maggio $9,500 (1)
Salary Remaining : $6,119
Daniel Torgersson $9,250 (15)
Salary Remaining : $5,958
Oskar Olausson $8,633 (1)
Salary Remaining : $5,560
Jordan Dumais $8,600 (2)
Salary Remaining : $5,539
Zach Dean $8,525 (1)
Salary Remaining : $5,491
Kaleb Lawrence $8,525 (2)
Salary Remaining : $5,491
Uvis Balinskis $8,500 (1)
Salary Remaining : $5,475
Jaydon Dureau $8,420 (15)
Salary Remaining : $5,423
Judd Caulfield $8,380 (15)
Salary Remaining : $5,397
Cole Krygier $8,375 (1)
Salary Remaining : $5,394
Devon Levi $8,125 (2)
Salary Remaining : $5,233
Samuel Helenius $8,058 (2)
Salary Remaining : $5,190
Nikita Nesterenko $7,875 (2)
Salary Remaining : $5,072
Sam Gagner $7,750 (15)
Salary Remaining : $4,992
Emil Bemstrom $7,750 (15)
Salary Remaining : $4,992
Milos Kelemen $7,750 (15)
Salary Remaining : $4,992
Andrew Agozzino $7,750 (1)
Salary Remaining : $4,992
Nikolai Knyzhov $7,750 (15)
Salary Remaining : $4,992
Remi Poirier $7,750 (2)
Salary Remaining : $4,992
Reese Johnson $7,750 (15)
Salary Remaining : $4,992
Jaret Anderson-Dolan $7,750 (1)
Salary Remaining : $4,992
Marcel Marcel $7,750 (15)
Salary Remaining : $4,992
Bogdan Trineyev $7,750 (1)
Salary Remaining : $4,992
Daemon Hunt $7,750 (1)
Salary Remaining : $4,992
Cam Dineen $7,750 (1)
Salary Remaining : $4,992
Wilmer Skoog $7,750 (1)
Salary Remaining : $4,992
Ilya Solovyov $7,750 (1)
Salary Remaining : $4,992
Trevor Janicke $7,750 (15)
Salary Remaining : $4,992
Christian Krygier $7,750 (15)
Salary Remaining : $4,992
Tyson Jost $7,750 (1)
Salary Remaining : $4,992
Total Farm Players33
Salary Commitment
Year 2025 : $271,516
Year 2026 : $146,483
Year 2027 : $88,050
Year 2028 : $88,050
Salary Average Commitment
Year 2025 : $271,516
Year 2026 : $146,483
Year 2027 : $88,050
Year 2028 : $88,050

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5 573 - 92,88%
Level 2: 5000 - $60 - 4 690 - 93,81%
Level 3: 2000 - $35 - 1 895 - 94,73%
Level 4: 4000 - $20 - 3 773 - 94,33%
Luxury : 1000 - $200 - 940 - 93,97%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %16 870 - 93,72%
Average Income per Game$1,740,898
Year to Date Revenue$29,595,267

Expense

Pro Players Total Salaries$71,702,713
Farm Players Total Salaries$274,175
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,497,846
Farm Year To Date Expenses$82,623
Pro Salary Cap To Date$24,497,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,781,553
Pro Remaining Season Days129
Pro Expenses Per Days$373,452
Pro Estimated Expenses$48,175,308
Farm Remaining Season Days114
Farm Expenses Per Days$1,549
Farm Estimated Expenses$176,586
Estimated Season Expenses$48,351,894
Season Salary Cap$71,702,713
Estimate Under Maximum Salary Cap of $95,500,000$23,797,287
Estimate Over Minimum Salary Cap of $70,600,000 $1,102,713
Current Bank Account$165,069,085
Projected Bank Account$158,498,744

Pro Players Salaries

Gabriel Landeskog $7,000,000 (4)
-Salary Remaining : $4,703,125
Vladislav Gavrikov $7,000,000 (7)
-Salary Remaining : $4,703,125
Alexander Romanov $6,250,000 (8)
-Salary Remaining : $4,199,219
Mackenzie Blackwood $5,250,000 (5)
-Salary Remaining : $3,527,344
Karel Vejmelka $4,750,000 (5)
-Salary Remaining : $3,191,406
Ilya Mikheyev $4,750,000 (1)
-Salary Remaining : $3,191,406
Andrei Kuzmenko $4,300,000 (1)
-Salary Remaining : $2,889,063
Mattias Samuelsson $4,285,714 (5)
-Salary Remaining : $2,879,464
Ryan Hartman $4,000,000 (2)
-Salary Remaining : $2,687,500
Will Cuylle $3,900,000 (2)
-Salary Remaining : $2,620,313
Mathew Dumba $3,750,000 (1)
-Salary Remaining : $2,519,531
Max Domi $3,750,000 (3)
-Salary Remaining : $2,519,531
Andrew Mangiapane $3,600,000 (2)
-Salary Remaining : $2,418,750
Conor Sheary $2,000,000 (15)
-Salary Remaining : $1,343,750
Brendan Smith $1,000,000 (15)
-Salary Remaining : $671,875
Arttu Hyry $950,000 (1)
-Salary Remaining : $638,281
Emil Andrae $925,000 (1)
-Salary Remaining : $621,484
Jiri Kulich $918,333 (1)
-Salary Remaining : $617,005
Kasper Halttunen $887,000 (3)
-Salary Remaining : $595,953
Luca Del Bel Belluz $886,666 (2)
-Salary Remaining : $595,729
Jakub Vrana $775,000 (15)
-Salary Remaining : $520,703
Kyle Capobianco $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $71,702,713
Year 2026 : $55,334,380
Year 2027 : $42,947,714
Year 2028 : $38,310,714
Salary Average Commitment
Year 2025 : $68,597,713
Year 2026 : $55,334,380
Year 2027 : $42,947,714
Year 2028 : $38,310,714
Salary Cap with 1 Way Contract
Year 2025 : $71,702,713
Year 2026 : $55,334,380
Year 2027 : $42,947,714
Year 2028 : $38,310,714

Farm Players Salaries

Ivan Fedotov $32,750 (1)
Salary Remaining : $21,093
Arvid Soderblom $27,500 (2)
Salary Remaining : $17,712
Ivan Miroshnichenko $17,000 (1)
Salary Remaining : $10,949
Jimmy Snuggerud $15,500 (3)
Salary Remaining : $9,983
Ty Dellandrea $13,000 (1)
Salary Remaining : $8,373
Calum Ritchie $11,900 (3)
Salary Remaining : $7,664
Fabian Lysell $10,342 (1)
Salary Remaining : $6,661
Quentin Musty $9,690 (3)
Salary Remaining : $6,241
Otto Stenberg $9,183 (3)
Salary Remaining : $5,915
Keean Washkurak $8,750 (15)
Salary Remaining : $5,636
Harrison Brunicke $8,750 (3)
Salary Remaining : $5,636
Chase De Leo $8,280 (15)
Salary Remaining : $5,333
Reece Newkirk $8,280 (15)
Salary Remaining : $5,333
Justin Bailey $8,000 (15)
Salary Remaining : $5,153
Connor Hughes $7,750 (15)
Salary Remaining : $4,992
Dillon Heatherington $7,750 (15)
Salary Remaining : $4,992
Joseph Blandisi $7,750 (15)
Salary Remaining : $4,992
John Hayden $7,750 (2)
Salary Remaining : $4,992
Lukas Cormier $7,750 (1)
Salary Remaining : $4,992
Adam Raska $7,750 (15)
Salary Remaining : $4,992
Cavan Fitzgerald $7,750 (15)
Salary Remaining : $4,992
Ethen Frank $7,750 (1)
Salary Remaining : $4,992
Curtis Douglas $7,750 (1)
Salary Remaining : $4,992
Phil Kemp $7,750 (2)
Salary Remaining : $4,992
Ty Smith $7,750 (15)
Salary Remaining : $4,992
Total Farm Players25
Salary Commitment
Year 2025 : $274,175
Year 2026 : $177,833
Year 2027 : $134,833
Year 2028 : $79,810
Salary Average Commitment
Year 2025 : $274,175
Year 2026 : $177,833
Year 2027 : $134,833
Year 2028 : $79,810

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5 830 - 97,17%
Level 2: 5000 - $60 - 4 711 - 94,22%
Level 3: 2000 - $35 - 1 919 - 95,95%
Level 4: 4000 - $20 - 3 845 - 96,13%
Luxury : 1000 - $200 - 935 - 93,46%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 240 - 95,78%
Average Income per Game$1,783,011
Year to Date Revenue$21,396,132

Expense

Pro Players Total Salaries$80,826,666
Farm Players Total Salaries$226,028
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,413,175
Farm Year To Date Expenses$83,228
Pro Salary Cap To Date$26,413,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,707,319
Pro Remaining Season Days129
Pro Expenses Per Days$420,972
Pro Estimated Expenses$54,305,388
Farm Remaining Season Days114
Farm Expenses Per Days$1,277
Farm Estimated Expenses$145,578
Estimated Season Expenses$54,450,966
Season Salary Cap$80,826,666
Estimate Under Maximum Salary Cap of $95,500,000$14,673,334
Estimate Over Minimum Salary Cap of $70,600,000 $10,226,666
Current Bank Account$134,552,076
Projected Bank Account$131,808,429

Pro Players Salaries

Juraj Slafkovsky $7,600,000 (8)
-Salary Remaining : $5,106,250
Marc-Edouard Vlasic $7,000,000 (1)
-Salary Remaining : $4,703,125
Nicolas Hague $5,500,000 (4)
-Salary Remaining : $3,695,313
Andre Burakovsky $5,500,000 (2)
-Salary Remaining : $3,695,313
Tyler Bertuzzi $5,500,000 (3)
-Salary Remaining : $3,695,313
Joey Daccord $5,000,000 (5)
-Salary Remaining : $3,359,375
Michael Bunting $4,500,000 (1)
-Salary Remaining : $3,023,438
Spencer Knight $4,500,000 (1)
-Salary Remaining : $3,023,438
Andreas Athanasiou $4,250,000 (15)
-Salary Remaining : $2,855,469
Jack McBain $4,250,000 (5)
-Salary Remaining : $2,855,469
Leo Carlsson $4,200,000 (2)
-Salary Remaining : $2,821,875
Marcus Foligno $4,000,000 (3)
-Salary Remaining : $2,687,500
Brian Dumoulin $4,000,000 (3)
-Salary Remaining : $2,687,500
Semyon Varlamov $2,750,000 (2)
-Salary Remaining : $1,847,656
Barrett Hayton $2,650,000 (1)
-Salary Remaining : $1,780,469
Casey Cizikas $2,500,000 (2)
-Salary Remaining : $1,679,688
Cutter Gauthier $1,900,000 (1)
-Salary Remaining : $1,276,563
Pavel Mintyukov $1,701,666 (2)
-Salary Remaining : $1,143,307
Ryan McAllister $950,000 (1)
-Salary Remaining : $638,281
Zac Jones $900,000 (1)
-Salary Remaining : $604,688
Louis Crevier $900,000 (2)
-Salary Remaining : $604,688
Adam Wilsby $775,000 (2)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $80,826,666
Year 2026 : $58,426,666
Year 2027 : $40,100,000
Year 2028 : $26,600,000
Salary Average Commitment
Year 2025 : $80,826,666
Year 2026 : $58,426,666
Year 2027 : $40,100,000
Year 2028 : $26,600,000
Salary Cap with 1 Way Contract
Year 2025 : $80,826,666
Year 2026 : $58,426,666
Year 2027 : $40,100,000
Year 2028 : $26,600,000

Farm Players Salaries

Adam Edstrom $9,750 (2)
Salary Remaining : $6,280
Nikita Chibrikov $9,250 (1)
Salary Remaining : $5,958
Alex Jefferies $9,250 (1)
Salary Remaining : $5,958
Alex Suzdalev $8,867 (2)
Salary Remaining : $5,711
Chase Stillman $8,633 (2)
Salary Remaining : $5,560
Kaedan Korczak $8,500 (1)
Salary Remaining : $5,475
Nils Aman $8,250 (1)
Salary Remaining : $5,314
Ben Hemmerling $8,211 (2)
Salary Remaining : $5,289
Nikita Prishchepov $8,067 (2)
Salary Remaining : $5,196
Ethan Frisch $7,750 (15)
Salary Remaining : $4,992
Owen Sillinger $7,750 (1)
Salary Remaining : $4,992
Ryan O'Rourke $7,750 (15)
Salary Remaining : $4,992
Arshdeep Bains $7,750 (2)
Salary Remaining : $4,992
Jake Wise $7,750 (15)
Salary Remaining : $4,992
Jeremie Bucheler $7,750 (15)
Salary Remaining : $4,992
Dylan Wells $7,750 (15)
Salary Remaining : $4,992
Jake Livingstone $7,750 (15)
Salary Remaining : $4,992
Colten Ellis $7,750 (1)
Salary Remaining : $4,992
Cole Clayton $7,750 (1)
Salary Remaining : $4,992
Alex Campbell $7,750 (15)
Salary Remaining : $4,992
Tobie Bisson $7,750 (15)
Salary Remaining : $4,992
Mac Hollowell $7,750 (15)
Salary Remaining : $4,992
Cross Hanas $7,750 (15)
Salary Remaining : $4,992
Justin Gill $7,750 (15)
Salary Remaining : $4,992
Connor Kelley $7,750 (15)
Salary Remaining : $4,992
Liam Arnsby $7,750 (15)
Salary Remaining : $4,992
Maxim Barbashev $7,750 (15)
Salary Remaining : $4,992
Lucas Edmonds $7,750 (15)
Salary Remaining : $4,992
Total Farm Players28
Salary Commitment
Year 2025 : $226,028
Year 2026 : $167,528
Year 2027 : $116,250
Year 2028 : $116,250
Salary Average Commitment
Year 2025 : $153,124
Year 2026 : $94,624
Year 2027 : $43,346
Year 2028 : $43,346

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5 728 - 95,47%
Level 2: 5000 - $60 - 4 711 - 94,21%
Level 3: 2000 - $35 - 1 919 - 95,96%
Level 4: 4000 - $20 - 3 847 - 96,17%
Luxury : 1000 - $200 - 941 - 94,11%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17 146 - 95,26%
Average Income per Game$1,769,821
Year to Date Revenue$31,856,773

Expense

Pro Players Total Salaries$93,371,333
Farm Players Total Salaries$220,300
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,781,600
Farm Year To Date Expenses$73,585
Pro Salary Cap To Date$30,781,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,705,877
Pro Remaining Season Days129
Pro Expenses Per Days$486,309
Pro Estimated Expenses$62,733,861
Farm Remaining Season Days114
Farm Expenses Per Days$1,245
Farm Estimated Expenses$141,930
Estimated Season Expenses$62,875,791
Season Salary Cap$93,371,333
Estimate Under Maximum Salary Cap of $95,500,000$2,128,667
Estimate Over Minimum Salary Cap of $70,600,000 $22,771,333
Current Bank Account$145,185,037
Projected Bank Account$123,015,123

Pro Players Salaries

Luke Hughes $9,000,000 (7)
-Salary Remaining : $6,046,875
Tim Stutzle $8,350,000 (6)
-Salary Remaining : $5,610,156
Steven Stamkos $8,000,000 (3)
-Salary Remaining : $5,375,000
Nick Suzuki $7,875,000 (5)
-Salary Remaining : $5,291,016
Gabriel Vilardi $7,500,000 (6)
-Salary Remaining : $5,039,063
Carter Verhaeghe $7,000,000 (8)
-Salary Remaining : $4,703,125
MacKenzie Weegar $6,250,000 (6)
-Salary Remaining : $4,199,219
Travis Sanheim $6,250,000 (6)
-Salary Remaining : $4,199,219
Jordan Binnington $6,000,000 (2)
-Salary Remaining : $4,031,250
Kaiden Guhle $5,500,000 (6)
-Salary Remaining : $3,695,313
Mats Zuccarello $4,125,000 (1)
-Salary Remaining : $2,771,484
Boone Jenner $3,750,000 (1)
-Salary Remaining : $2,519,531
Connor Clifton $3,333,333 (1)
-Salary Remaining : $2,239,583
Nick Paul $3,150,000 (4)
-Salary Remaining : $2,116,406
Anthony DeAngelo $1,750,000 (1)
-Salary Remaining : $1,175,781
Alex Lyon $1,500,000 (2)
-Salary Remaining : $1,007,813
Anthony Richard $925,000 (2)
-Salary Remaining : $621,484
Jansen Harkins $788,000 (1)
-Salary Remaining : $529,438
Joey Anderson $775,000 (1)
-Salary Remaining : $520,703
Zach Aston-Reese $775,000 (1)
-Salary Remaining : $520,703
Brett Leason $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players21
Salary Commitment
Year 2025 : $93,371,333
Year 2026 : $77,300,000
Year 2027 : $68,875,000
Year 2028 : $60,875,000
Salary Average Commitment
Year 2025 : $93,371,333
Year 2026 : $77,300,000
Year 2027 : $68,875,000
Year 2028 : $60,875,000
Salary Cap with 1 Way Contract
Year 2025 : $93,371,333
Year 2026 : $77,300,000
Year 2027 : $68,875,000
Year 2028 : $60,875,000

Farm Players Salaries

Craig Smith $10,000 (15)
Salary Remaining : $6,441
Ben Hutton $9,750 (1)
Salary Remaining : $6,280
Mikael Diotte $9,500 (2)
Salary Remaining : $6,119
Artem Grushnikov $8,800 (1)
Salary Remaining : $5,668
Nikolas Matinpalo $8,750 (2)
Salary Remaining : $5,636
Cameron Whitehead $8,750 (2)
Salary Remaining : $5,636
Josh Davies $8,550 (2)
Salary Remaining : $5,507
Ilya Nikolaev $8,367 (15)
Salary Remaining : $5,389
Dryden Hunt $8,250 (2)
Salary Remaining : $5,314
Erik Portillo $7,833 (2)
Salary Remaining : $5,045
Brendan Gaunce $7,750 (1)
Salary Remaining : $4,992
Mike Hardman $7,750 (1)
Salary Remaining : $4,992
Georgi Romanov $7,750 (1)
Salary Remaining : $4,992
Connor Mackey $7,750 (1)
Salary Remaining : $4,992
Jake Lucchini $7,750 (1)
Salary Remaining : $4,992
Aku Raty $7,750 (15)
Salary Remaining : $4,992
Jett Woo $7,750 (1)
Salary Remaining : $4,992
Chris Terry $7,750 (15)
Salary Remaining : $4,992
Cole Bardreau $7,750 (15)
Salary Remaining : $4,992
Zach Gallant $7,750 (15)
Salary Remaining : $4,992
Roman Ahcan $7,750 (15)
Salary Remaining : $4,992
Matthew Phillips $7,750 (15)
Salary Remaining : $4,992
Daniil Misyul $7,750 (15)
Salary Remaining : $4,992
Chase Priskie $7,750 (15)
Salary Remaining : $4,992
Kole Lind $7,750 (1)
Salary Remaining : $4,992
Ben Jones $7,750 (1)
Salary Remaining : $4,992
William Lagesson $7,750 (2)
Salary Remaining : $4,992
Total Farm Players27
Salary Commitment
Year 2025 : $220,300
Year 2026 : $139,750
Year 2027 : $80,367
Year 2028 : $80,367
Salary Average Commitment
Year 2025 : $181,550
Year 2026 : $101,000
Year 2027 : $41,617
Year 2028 : $41,617

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5 785 - 96,41%
Level 2: 5000 - $60 - 4 767 - 95,34%
Level 3: 2000 - $35 - 1 834 - 91,68%
Level 4: 4000 - $20 - 3 792 - 94,80%
Luxury : 1000 - $200 - 942 - 94,23%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17 120 - 95,11%
Average Income per Game$1,777,536
Year to Date Revenue$21,330,430

Expense

Pro Players Total Salaries$93,305,832
Farm Players Total Salaries$235,625
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,625,098
Farm Year To Date Expenses$83,853
Pro Salary Cap To Date$30,625,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,548,539
Pro Remaining Season Days129
Pro Expenses Per Days$485,968
Pro Estimated Expenses$62,689,872
Farm Remaining Season Days114
Farm Expenses Per Days$1,331
Farm Estimated Expenses$151,734
Estimated Season Expenses$62,841,606
Season Salary Cap$93,305,832
Estimate Under Maximum Salary Cap of $95,500,000$2,194,168
Estimate Over Minimum Salary Cap of $70,600,000 $22,705,832
Current Bank Account$60,400,165
Projected Bank Account$49,107,098

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (6)
-Salary Remaining : $7,054,688
Cale Makar $9,000,000 (2)
-Salary Remaining : $6,046,875
Miro Heiskanen $8,450,000 (4)
-Salary Remaining : $5,677,344
Matthew Knies $7,750,000 (6)
-Salary Remaining : $5,207,031
Alexis Lafreniere $7,450,000 (7)
-Salary Remaining : $5,005,469
Brock Boeser $7,250,000 (7)
-Salary Remaining : $4,871,094
Nico Hischier $7,250,000 (2)
-Salary Remaining : $4,871,094
Aaron Ekblad $6,100,000 (8)
-Salary Remaining : $4,098,438
Macklin Celebrini $4,475,000 (2)
-Salary Remaining : $3,006,641
Brandon Carlo $4,100,000 (2)
-Salary Remaining : $2,754,688
Shane Wright $3,949,166 (2)
-Salary Remaining : $2,653,346
Filip Gustavsson $3,750,000 (1)
-Salary Remaining : $2,519,531
Yanni Gourde $2,333,333 (6)
-Salary Remaining : $1,567,708
Derek Forbort $2,000,000 (1)
-Salary Remaining : $1,343,750
Blake Lizotte $1,850,000 (1)
-Salary Remaining : $1,242,969
Pavel Dorofeyev $1,835,000 (1)
-Salary Remaining : $1,232,891
William Eklund $1,713,333 (1)
-Salary Remaining : $1,151,146
Matt Grzelcyk $1,000,000 (1)
-Salary Remaining : $671,875
David Rittich $1,000,000 (1)
-Salary Remaining : $671,875
Luke Kunin $775,000 (1)
-Salary Remaining : $520,703
Derrick Pouliot $775,000 (2)
-Salary Remaining : $520,703
Total Pro Players21
Salary Commitment
Year 2025 : $93,305,832
Year 2026 : $79,382,499
Year 2027 : $49,833,333
Year 2028 : $49,833,333
Salary Average Commitment
Year 2025 : $93,305,832
Year 2026 : $79,382,499
Year 2027 : $49,833,333
Year 2028 : $49,833,333
Salary Cap with 1 Way Contract
Year 2025 : $93,305,832
Year 2026 : $79,382,499
Year 2027 : $49,833,333
Year 2028 : $49,833,333

Farm Players Salaries

Ivan Demidov $26,342 (2)
Salary Remaining : $16,966
Ville Husso $22,000 (2)
Salary Remaining : $14,169
Albert Johansson $11,250 (1)
Salary Remaining : $7,246
Jake Christiansen $9,750 (2)
Salary Remaining : $6,280
Nico Myatovic $9,500 (2)
Salary Remaining : $6,119
Carson Lambos $9,342 (1)
Salary Remaining : $6,017
Elias Pettersson2 $9,183 (2)
Salary Remaining : $5,915
Dominik Badinka $9,092 (3)
Salary Remaining : $5,856
Kalan Lind $8,867 (3)
Salary Remaining : $5,711
Colton Dach $8,800 (1)
Salary Remaining : $5,668
Noel Nordh $8,700 (3)
Salary Remaining : $5,603
Zachary L'Heureux $8,633 (1)
Salary Remaining : $5,560
Thomas Milic $8,417 (2)
Salary Remaining : $5,421
Roman Schmidt $8,250 (1)
Salary Remaining : $5,314
Sammy Walker $7,750 (15)
Salary Remaining : $4,992
Nick Abruzzese $7,750 (1)
Salary Remaining : $4,992
Gage Quinney $7,750 (15)
Salary Remaining : $4,992
Nicolas Aube-Kubel $7,750 (1)
Salary Remaining : $4,992
Jujhar Khaira $7,750 (15)
Salary Remaining : $4,992
Trent Miner $7,750 (2)
Salary Remaining : $4,992
Domenick Fensore $7,750 (1)
Salary Remaining : $4,992
Cameron Hughes $7,750 (2)
Salary Remaining : $4,992
Jakov Novak $7,750 (15)
Salary Remaining : $4,992
Givani Smith $7,750 (1)
Salary Remaining : $4,992
Total Farm Players24
Salary Commitment
Year 2025 : $235,625
Year 2026 : $158,350
Year 2027 : $57,659
Year 2028 : $31,000
Salary Average Commitment
Year 2025 : $212,375
Year 2026 : $135,100
Year 2027 : $34,409
Year 2028 : $7,750

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5 750 - 95,84%
Level 2: 5000 - $60 - 4 765 - 95,30%
Level 3: 2000 - $35 - 1 890 - 94,49%
Level 4: 4000 - $20 - 3 819 - 95,46%
Luxury : 1000 - $200 - 962 - 96,16%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17 185 - 95,47%
Average Income per Game$1,781,649
Year to Date Revenue$28,506,383

Expense

Pro Players Total Salaries$94,615,276
Farm Players Total Salaries$255,299
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,045,644
Farm Year To Date Expenses$90,846
Pro Salary Cap To Date$31,045,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,541,223
Pro Remaining Season Days129
Pro Expenses Per Days$492,788
Pro Estimated Expenses$63,569,652
Farm Remaining Season Days114
Farm Expenses Per Days$1,442
Farm Estimated Expenses$164,388
Estimated Season Expenses$63,734,040
Season Salary Cap$94,615,276
Estimate Under Maximum Salary Cap of $95,500,000$884,724
Estimate Over Minimum Salary Cap of $70,600,000 $24,015,276
Current Bank Account$120,336,543
Projected Bank Account$101,143,726

Pro Players Salaries

Zach Werenski $9,583,333 (3)
-Salary Remaining : $6,438,802
Brock Faber $8,500,000 (8)
-Salary Remaining : $5,710,938
Pierre-Luc Dubois $8,500,000 (6)
-Salary Remaining : $5,710,938
Wyatt Johnston $8,400,000 (8)
-Salary Remaining : $5,643,750
Brady Tkachuk $8,291,486 (3)
-Salary Remaining : $5,570,842
Lucas Raymond $8,075,000 (7)
-Salary Remaining : $5,425,391
Adin Hill $6,250,000 (6)
-Salary Remaining : $4,199,219
Alexander Wennberg $5,000,000 (1)
-Salary Remaining : $3,359,375
Drake Batherson $4,975,000 (2)
-Salary Remaining : $3,342,578
Dawson Mercer $4,000,000 (2)
-Salary Remaining : $2,687,500
Joel Edmundson $3,850,000 (3)
-Salary Remaining : $2,586,719
David Savard $3,500,000 (1)
-Salary Remaining : $2,351,563
Cole Perfetti $3,250,000 (1)
-Salary Remaining : $2,183,594
Niko Mikkola $2,500,000 (1)
-Salary Remaining : $1,679,688
Jamie Drysdale $2,300,000 (1)
-Salary Remaining : $1,545,313
Dylan Holloway $2,290,457 (1)
-Salary Remaining : $1,538,901
Frank Nazar $1,550,000 (1)
-Salary Remaining : $1,041,406
Vitek Vanecek $1,500,000 (1)
-Salary Remaining : $1,007,813
Kevin Rooney $1,300,000 (15)
-Salary Remaining : $873,438
Cole Smith $1,000,000 (1)
-Salary Remaining : $671,875
Total Pro Players20
Salary Commitment
Year 2025 : $94,615,276
Year 2026 : $71,724,819
Year 2027 : $62,749,819
Year 2028 : $41,025,000
Salary Average Commitment
Year 2025 : $90,031,944
Year 2026 : $67,141,487
Year 2027 : $58,166,487
Year 2028 : $41,025,000
Salary Cap with 1 Way Contract
Year 2025 : $94,615,276
Year 2026 : $71,724,819
Year 2027 : $62,749,819
Year 2028 : $41,025,000

Farm Players Salaries

Juuso Valimaki $20,000 (1)
Salary Remaining : $12,881
David Jiricek $19,183 (1)
Salary Remaining : $12,355
Declan Chisholm $16,000 (2)
Salary Remaining : $10,305
Nils Lundkvist $12,500 (1)
Salary Remaining : $8,051
Amadeus Lombardi $9,183 (1)
Salary Remaining : $5,915
Hunter Drew $7,933 (11)
Salary Remaining : $5,110
Cameron Hebig $7,750 (15)
Salary Remaining : $4,992
Riley Duran $7,750 (15)
Salary Remaining : $4,992
Max Willman $7,750 (15)
Salary Remaining : $4,992
Tyler Motte $7,750 (15)
Salary Remaining : $4,992
Corey Schueneman $7,750 (1)
Salary Remaining : $4,992
Curtis McKenzie $7,750 (15)
Salary Remaining : $4,992
Vincent Iorio $7,750 (15)
Salary Remaining : $4,992
Yan Kuznetsov $7,750 (15)
Salary Remaining : $4,992
Lukas Rousek $7,750 (15)
Salary Remaining : $4,992
Nolan Maier $7,750 (15)
Salary Remaining : $4,992
Brett Brochu $7,750 (15)
Salary Remaining : $4,992
Mason Millman $7,750 (15)
Salary Remaining : $4,992
Egor Sokolov $7,750 (15)
Salary Remaining : $4,992
Dawson Barteaux $7,750 (15)
Salary Remaining : $4,992
Brandon Biro $7,750 (15)
Salary Remaining : $4,992
Brett Davis $7,750 (15)
Salary Remaining : $4,992
Nikita Pavlychev $7,750 (12)
Salary Remaining : $4,992
Ole Julian Bjorgvik-Holm $7,750 (15)
Salary Remaining : $4,992
Rhett Gardner $7,750 (15)
Salary Remaining : $4,992
Joel Nystrom $7,750 (15)
Salary Remaining : $4,992
Zach Sawchenko $7,750 (15)
Salary Remaining : $4,992
Matthew Sop $7,750 (15)
Salary Remaining : $4,992
Total Farm Players28
Salary Commitment
Year 2025 : $255,299
Year 2026 : $186,683
Year 2027 : $170,683
Year 2028 : $170,683
Salary Average Commitment
Year 2025 : $149,005
Year 2026 : $80,389
Year 2027 : $64,389
Year 2028 : $64,389

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5 756 - 95,93%
Level 2: 5000 - $60 - 4 700 - 93,99%
Level 3: 2000 - $35 - 1 884 - 94,20%
Level 4: 4000 - $20 - 3 724 - 93,09%
Luxury : 1000 - $200 - 941 - 94,09%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17 004 - 94,47%
Average Income per Game$1,767,342
Year to Date Revenue$24,742,791

Expense

Pro Players Total Salaries$79,520,355
Farm Players Total Salaries$393,354
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,092,647
Farm Year To Date Expenses$139,986
Pro Salary Cap To Date$26,092,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,718,240
Pro Remaining Season Days129
Pro Expenses Per Days$414,169
Pro Estimated Expenses$53,427,801
Farm Remaining Season Days114
Farm Expenses Per Days$2,222
Farm Estimated Expenses$253,308
Estimated Season Expenses$53,681,109
Season Salary Cap$79,520,355
Estimate Under Maximum Salary Cap of $95,500,000$15,979,645
Estimate Over Minimum Salary Cap of $70,600,000 $8,920,355
Current Bank Account$124,772,594
Projected Bank Account$118,809,725

Pro Players Salaries

Seth Jones $9,500,000 (5)
-Salary Remaining : $6,382,813
Sam Bennett $8,000,000 (8)
-Salary Remaining : $5,375,000
Matty Beniers $7,142,857 (6)
-Salary Remaining : $4,799,107
Alex Killorn $6,250,000 (2)
-Salary Remaining : $4,199,219
Brett Pesce $5,500,000 (5)
-Salary Remaining : $3,695,313
Charlie Coyle $5,250,000 (1)
-Salary Remaining : $3,527,344
Jesperi Kotkaniemi $4,820,000 (5)
-Salary Remaining : $3,238,438
Ben Chiarot $4,750,000 (1)
-Salary Remaining : $3,191,406
Kaapo Kakko $4,525,000 (3)
-Salary Remaining : $3,040,234
Jordan Greenway $4,000,000 (2)
-Salary Remaining : $2,687,500
Erik Gudbranson $4,000,000 (1)
-Salary Remaining : $2,687,500
Mathieu Joseph $2,950,000 (1)
-Salary Remaining : $1,982,031
Miles Wood $2,500,000 (4)
-Salary Remaining : $1,679,688
Ilya Samsonov $1,800,000 (15)
-Salary Remaining : $1,209,375
Wyatt Kaiser $1,700,000 (2)
-Salary Remaining : $1,142,188
Denton Mateychuk $1,636,666 (2)
-Salary Remaining : $1,099,635
Filip Bystedt $1,001,666 (1)
-Salary Remaining : $672,994
William Stromgren $925,000 (2)
-Salary Remaining : $621,484
Ethan Del Mastro $902,500 (1)
-Salary Remaining : $606,367
Fraser Minten $816,666 (2)
-Salary Remaining : $548,697
Dustin Tokarski $775,000 (15)
-Salary Remaining : $520,703
Tyler Pitlick $775,000 (2)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $79,520,355
Year 2026 : $60,666,189
Year 2027 : $44,562,857
Year 2028 : $40,037,857
Salary Average Commitment
Year 2025 : $79,520,355
Year 2026 : $60,666,189
Year 2027 : $44,562,857
Year 2028 : $40,037,857
Salary Cap with 1 Way Contract
Year 2025 : $79,520,355
Year 2026 : $60,666,189
Year 2027 : $44,562,857
Year 2028 : $40,037,857

Farm Players Salaries

Ryan Graves $45,000 (4)
Salary Remaining : $28,983
Henri Jokiharju $30,000 (3)
Salary Remaining : $19,322
Nate Danielson $18,867 (3)
Salary Remaining : $12,151
Hunter McDonald $12,000 (1)
Salary Remaining : $7,729
Owen Pickering $11,367 (2)
Salary Remaining : $7,321
Drew Commesso $10,667 (1)
Salary Remaining : $6,870
Lukas Fischer $9,750 (3)
Salary Remaining : $6,280
Devin Kaplan $9,500 (2)
Salary Remaining : $6,119
Viktor Neuchev $9,500 (2)
Salary Remaining : $6,119
Leon Muggli $9,425 (3)
Salary Remaining : $6,070
Ian Moore $9,250 (1)
Salary Remaining : $5,958
Leo Loof $9,250 (1)
Salary Remaining : $5,958
Eetu Liukas $9,250 (2)
Salary Remaining : $5,958
Justin Ertel $9,250 (2)
Salary Remaining : $5,958
Hunter Haight $9,183 (1)
Salary Remaining : $5,915
Danila Klimovich $8,717 (1)
Salary Remaining : $5,614
Sergei Murashov $8,611 (2)
Salary Remaining : $5,546
Vyacheslav Peksa $8,517 (1)
Salary Remaining : $5,485
Ben Gleason $8,000 (1)
Salary Remaining : $5,153
Hudson Fasching $7,750 (1)
Salary Remaining : $4,992
Vincent Arseneau $7,750 (15)
Salary Remaining : $4,992
Jesse Ylonen $7,750 (15)
Salary Remaining : $4,992
Jack St. Ivany $7,750 (2)
Salary Remaining : $4,992
Alex Turcotte $7,750 (2)
Salary Remaining : $4,992
Eetu Makiniemi $7,750 (15)
Salary Remaining : $4,992
Kale Clague $7,750 (1)
Salary Remaining : $4,992
Wyatt Aamodt $7,750 (2)
Salary Remaining : $4,992
Riley Hughes $7,750 (15)
Salary Remaining : $4,992
Spencer Smallman $7,750 (2)
Salary Remaining : $4,992
Charles Hudon $7,750 (15)
Salary Remaining : $4,992
Dalton Smith $7,750 (15)
Salary Remaining : $4,992
Wyatte Wylie $7,750 (15)
Salary Remaining : $4,992
Mitchell Vande Sompel $7,750 (12)
Salary Remaining : $4,992
Yanick Turcotte $7,750 (15)
Salary Remaining : $4,992
Ben Meehan $7,750 (15)
Salary Remaining : $4,992
Calle Clang $7,750 (1)
Salary Remaining : $4,992
Felix Sandstrom $7,750 (15)
Salary Remaining : $4,992
Nathan Legare $7,750 (1)
Salary Remaining : $4,992
Total Farm Players38
Salary Commitment
Year 2025 : $393,354
Year 2026 : $286,770
Year 2027 : $198,292
Year 2028 : $130,250
Salary Average Commitment
Year 2025 : $347,604
Year 2026 : $241,020
Year 2027 : $152,542
Year 2028 : $84,500

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5 638 - 93,97%
Level 2: 5000 - $60 - 4 717 - 94,34%
Level 3: 2000 - $35 - 1 895 - 94,74%
Level 4: 4000 - $20 - 3 801 - 95,03%
Luxury : 1000 - $200 - 940 - 93,96%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16 991 - 94,39%
Average Income per Game$1,753,850
Year to Date Revenue$28,061,603

Expense

Pro Players Total Salaries$72,727,042
Farm Players Total Salaries$316,213
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,005,772
Farm Year To Date Expenses$112,581
Pro Salary Cap To Date$24,005,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,846,255
Pro Remaining Season Days129
Pro Expenses Per Days$378,787
Pro Estimated Expenses$48,863,523
Farm Remaining Season Days114
Farm Expenses Per Days$1,787
Farm Estimated Expenses$203,718
Estimated Season Expenses$49,067,241
Season Salary Cap$72,727,042
Estimate Under Maximum Salary Cap of $95,500,000$22,772,958
Estimate Over Minimum Salary Cap of $70,600,000 $2,127,042
Current Bank Account$118,060,553
Projected Bank Account$112,839,567

Pro Players Salaries

Darnell Nurse $9,250,000 (5)
-Salary Remaining : $6,214,844
Patrik Laine $8,700,000 (1)
-Salary Remaining : $5,845,313
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $5,375,000
Dylan Guenther $7,142,875 (8)
-Salary Remaining : $4,799,119
Dylan DeMelo $4,900,000 (2)
-Salary Remaining : $3,292,188
Alex Vlasic $4,600,000 (5)
-Salary Remaining : $3,090,625
Morgan Frost $4,375,000 (2)
-Salary Remaining : $2,939,453
Johnathan Kovacevic $4,000,000 (5)
-Salary Remaining : $2,687,500
Connor Zary $3,775,000 (3)
-Salary Remaining : $2,536,328
Luke Evangelista $3,000,000 (2)
-Salary Remaining : $2,015,625
Alex Nedeljkovic $2,500,000 (1)
-Salary Remaining : $1,679,688
Joseph Veleno $2,275,000 (1)
-Salary Remaining : $1,528,516
Radek Faksa $2,000,000 (3)
-Salary Remaining : $1,343,750
Jack Roslovic $1,500,000 (1)
-Salary Remaining : $1,007,813
Lars Eller $1,250,000 (1)
-Salary Remaining : $839,844
Travis Hamonic $1,000,000 (1)
-Salary Remaining : $671,875
Sam Carrick $1,000,000 (2)
-Salary Remaining : $671,875
Jakub Dobes $965,000 (2)
-Salary Remaining : $648,359
Matej Blumel $875,000 (1)
-Salary Remaining : $587,891
Sasha Pastujov $844,167 (1)
-Salary Remaining : $567,175
Joona Koppanen $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players21
Salary Commitment
Year 2025 : $72,727,042
Year 2026 : $45,007,875
Year 2027 : $30,767,875
Year 2028 : $24,992,875
Salary Average Commitment
Year 2025 : $72,727,042
Year 2026 : $45,007,875
Year 2027 : $30,767,875
Year 2028 : $24,992,875
Salary Cap with 1 Way Contract
Year 2025 : $72,727,042
Year 2026 : $45,007,875
Year 2027 : $30,767,875
Year 2028 : $24,992,875

Farm Players Salaries

Ryan Lomberg $20,000 (1)
Salary Remaining : $12,881
Nicholas Robertson $18,250 (1)
Salary Remaining : $11,754
Justin Brazeau $15,000 (2)
Salary Remaining : $9,661
Mikey Eyssimont $14,500 (2)
Salary Remaining : $9,339
Leevi Merilainen $10,500 (1)
Salary Remaining : $6,763
Tanner Pearson $10,000 (1)
Salary Remaining : $6,441
Christian Kyrou $9,500 (1)
Salary Remaining : $6,119
Ville Ottavainen $9,250 (1)
Salary Remaining : $5,958
Josh Mahura $9,075 (2)
Salary Remaining : $5,845
Jacob Bernard-Docker $8,750 (1)
Salary Remaining : $5,636
Noah Laba $8,700 (2)
Salary Remaining : $5,603
Marek Alscher $8,650 (2)
Salary Remaining : $5,571
Jakub Dvorak $8,400 (3)
Salary Remaining : $5,410
Isaiah George $8,383 (2)
Salary Remaining : $5,399
Cole Schwindt $8,250 (1)
Salary Remaining : $5,314
Cade Webber $8,250 (2)
Salary Remaining : $5,314
Ty Young $8,250 (2)
Salary Remaining : $5,314
Noel Gunler $8,138 (1)
Salary Remaining : $5,241
Jack Thompson $8,000 (1)
Salary Remaining : $5,153
Joel Teasdale $7,867 (12)
Salary Remaining : $5,067
Brandon Scanlin $7,750 (1)
Salary Remaining : $4,992
Elliot Desnoyers $7,750 (15)
Salary Remaining : $4,992
Louie Belpedio $7,750 (2)
Salary Remaining : $4,992
Rasmus Kupari $7,750 (15)
Salary Remaining : $4,992
Roni Hirvonen $7,750 (15)
Salary Remaining : $4,992
Robert Mastrosimone $7,750 (15)
Salary Remaining : $4,992
Gabriel Seger $7,750 (15)
Salary Remaining : $4,992
T.J. Semptimphelter $7,750 (15)
Salary Remaining : $4,992
Max Sasson $7,750 (1)
Salary Remaining : $4,992
Matteo Pietroniro $7,750 (15)
Salary Remaining : $4,992
Dino Kambeitz $7,750 (12)
Salary Remaining : $4,992
Antonio Stranges $7,750 (1)
Salary Remaining : $4,992
Nikita Tolopilo $7,750 (2)
Salary Remaining : $4,992
Kevin Labanc $7,750 (15)
Salary Remaining : $4,992
Total Farm Players34
Salary Commitment
Year 2025 : $316,213
Year 2026 : $182,325
Year 2027 : $86,017
Year 2028 : $77,617
Salary Average Commitment
Year 2025 : $283,713
Year 2026 : $149,825
Year 2027 : $53,517
Year 2028 : $45,117

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5 566 - 92,77%
Level 2: 5000 - $60 - 4 785 - 95,70%
Level 3: 2000 - $35 - 1 873 - 93,65%
Level 4: 4000 - $20 - 3 723 - 93,08%
Luxury : 1000 - $200 - 926 - 92,63%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16 874 - 93,74%
Average Income per Game$1,741,804
Year to Date Revenue$27,868,870

Expense

Pro Players Total Salaries$80,208,333
Farm Players Total Salaries$238,696
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,194,325
Farm Year To Date Expenses$90,550
Pro Salary Cap To Date$25,194,325
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,545,109
Pro Remaining Season Days129
Pro Expenses Per Days$417,752
Pro Estimated Expenses$53,890,008
Farm Remaining Season Days114
Farm Expenses Per Days$1,349
Farm Estimated Expenses$153,786
Estimated Season Expenses$54,043,794
Season Salary Cap$80,208,333
Estimate Under Maximum Salary Cap of $95,500,000$15,291,667
Estimate Over Minimum Salary Cap of $70,600,000 $9,608,333
Current Bank Account$160,057,666
Projected Bank Account$149,558,981

Pro Players Salaries

Mason McTavish $7,000,000 (6)
-Salary Remaining : $4,703,125
Ryan Pulock $6,150,000 (5)
-Salary Remaining : $4,132,031
Kevin Bahl $5,350,000 (6)
-Salary Remaining : $3,594,531
Marco Rossi $5,000,000 (3)
-Salary Remaining : $3,359,375
Conor Garland $4,950,000 (1)
-Salary Remaining : $3,325,781
Artem Zub $4,600,000 (2)
-Salary Remaining : $3,090,625
Connor Murphy $4,400,000 (1)
-Salary Remaining : $2,956,250
Adam Fantilli $4,150,000 (1)
-Salary Remaining : $2,788,281
Alexandre Carrier $3,750,000 (2)
-Salary Remaining : $2,519,531
Alex Iafallo $3,666,666 (3)
-Salary Remaining : $2,463,541
Thomas Novak $3,500,000 (2)
-Salary Remaining : $2,351,563
Eeli Tolvanen $3,475,000 (1)
-Salary Remaining : $2,334,766
Dan Vladar $3,350,000 (2)
-Salary Remaining : $2,250,781
Evgenii Dadonov $3,250,000 (1)
-Salary Remaining : $2,183,594
Taylor Hall $3,166,667 (3)
-Salary Remaining : $2,127,604
Evan Rodrigues $3,000,000 (2)
-Salary Remaining : $2,015,625
Michael Amadio $2,600,000 (2)
-Salary Remaining : $1,746,875
Keegan Kolesar $2,500,000 (3)
-Salary Remaining : $1,679,688
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,343,750
Morgan Barron $1,850,000 (2)
-Salary Remaining : $1,242,969
Victor Mancini $950,000 (1)
-Salary Remaining : $638,281
Brian Pinho $775,000 (15)
-Salary Remaining : $520,703
Ryan Suzuki $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players23
Salary Commitment
Year 2025 : $80,208,333
Year 2026 : $58,258,333
Year 2027 : $33,608,333
Year 2028 : $19,275,000
Salary Average Commitment
Year 2025 : $80,208,333
Year 2026 : $58,258,333
Year 2027 : $33,608,333
Year 2028 : $19,275,000
Salary Cap with 1 Way Contract
Year 2025 : $80,208,333
Year 2026 : $58,258,333
Year 2027 : $33,608,333
Year 2028 : $19,275,000

Farm Players Salaries

Klim Kostin $20,000 (15)
Salary Remaining : $12,881
Carl Grundstrom $18,000 (1)
Salary Remaining : $11,593
Egor Zamula $17,000 (1)
Salary Remaining : $10,949
Ross Johnston $11,000 (1)
Salary Remaining : $7,085
Cameron Butler $8,583 (1)
Salary Remaining : $5,528
Antti Tuomisto $8,138 (1)
Salary Remaining : $5,241
Cole Reinhardt $8,125 (2)
Salary Remaining : $5,233
Matvey Petrov $8,033 (1)
Salary Remaining : $5,174
Jack Matier $8,017 (1)
Salary Remaining : $5,163
Jeff Malott $7,800 (12)
Salary Remaining : $5,024
Mason Geertsen $7,750 (15)
Salary Remaining : $4,992
Mitchell Stephens $7,750 (1)
Salary Remaining : $4,992
Atley Calvert $7,750 (15)
Salary Remaining : $4,992
Jack Malone $7,750 (15)
Salary Remaining : $4,992
Jarred Tinordi $7,750 (15)
Salary Remaining : $4,992
William Rousseau $7,750 (15)
Salary Remaining : $4,992
Kevin Mandolese $7,750 (15)
Salary Remaining : $4,992
Florian Xhekaj $7,750 (15)
Salary Remaining : $4,992
Isaac Ratcliffe $7,750 (15)
Salary Remaining : $4,992
Gavin Hain $7,750 (15)
Salary Remaining : $4,992
John Ludvig $7,750 (15)
Salary Remaining : $4,992
Luke Henman $7,750 (15)
Salary Remaining : $4,992
Alexander Petrovic $7,750 (1)
Salary Remaining : $4,992
Olivier Nadeau $7,750 (15)
Salary Remaining : $4,992
Nathan Aspinall $7,750 (15)
Salary Remaining : $4,992
Kyle Marino $7,750 (15)
Salary Remaining : $4,992
Total Farm Players26
Salary Commitment
Year 2025 : $238,695
Year 2026 : $144,425
Year 2027 : $136,300
Year 2028 : $136,300
Salary Average Commitment
Year 2025 : $153,832
Year 2026 : $59,562
Year 2027 : $51,438
Year 2028 : $51,438

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - $100 - 5 561 - 92,68%
Level 2: 5000 - $60 - 4 599 - 91,99%
Level 3: 2000 - $35 - 1 916 - 95,82%
Level 4: 4000 - $20 - 3 786 - 94,66%
Luxury : 1000 - $200 - 956 - 95,55%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16 819 - 93,44%
Average Income per Game$1,737,297
Year to Date Revenue$22,584,856

Expense

Pro Players Total Salaries$93,742,857
Farm Players Total Salaries$193,850
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,908,828
Farm Year To Date Expenses$67,392
Pro Salary Cap To Date$29,908,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,644,305
Pro Remaining Season Days129
Pro Expenses Per Days$488,244
Pro Estimated Expenses$62,983,476
Farm Remaining Season Days114
Farm Expenses Per Days$1,095
Farm Estimated Expenses$124,830
Estimated Season Expenses$63,108,306
Season Salary Cap$93,742,857
Estimate Under Maximum Salary Cap of $95,500,000$1,757,143
Estimate Over Minimum Salary Cap of $70,600,000 $23,142,857
Current Bank Account$150,551,379
Projected Bank Account$136,087,378

Pro Players Salaries

Leon Draisaitl $14,000,000 (8)
-Salary Remaining : $9,406,250
Rasmus Dahlin $11,000,000 (7)
-Salary Remaining : $7,390,625
Aleksander Barkov $10,000,000 (5)
-Salary Remaining : $6,718,750
Mikhail Sergachev $8,500,000 (6)
-Salary Remaining : $5,710,938
Tage Thompson $7,142,857 (5)
-Salary Remaining : $4,799,107
Dylan Cozens $7,100,000 (5)
-Salary Remaining : $4,770,313
Martin Necas $6,500,000 (1)
-Salary Remaining : $4,367,188
Tyler Toffoli $6,000,000 (3)
-Salary Remaining : $4,031,250
Jake DeBrusk $5,500,000 (6)
-Salary Remaining : $3,695,313
Darcy Kuemper $5,250,000 (2)
-Salary Remaining : $3,527,344
Brett Kulak $2,750,000 (1)
-Salary Remaining : $1,847,656
Frederick Gaudreau $2,100,000 (3)
-Salary Remaining : $1,410,938
Max Pacioretty $1,500,000 (15)
-Salary Remaining : $1,007,813
Michael Kesselring $1,400,000 (1)
-Salary Remaining : $940,625
Erik Johnson $1,000,000 (15)
-Salary Remaining : $671,875
Arturs Silovs $850,000 (1)
-Salary Remaining : $571,094
Marcus Johansson $800,000 (1)
-Salary Remaining : $537,500
Luke Glendening $800,000 (15)
-Salary Remaining : $537,500
Patrick Brown $775,000 (1)
-Salary Remaining : $520,703
Jack Johnson $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players20
Salary Commitment
Year 2025 : $93,742,857
Year 2026 : $80,667,857
Year 2027 : $75,417,857
Year 2028 : $67,317,857
Salary Average Commitment
Year 2025 : $93,742,857
Year 2026 : $80,667,857
Year 2027 : $75,417,857
Year 2028 : $67,317,857
Salary Cap with 1 Way Contract
Year 2025 : $93,742,857
Year 2026 : $80,667,857
Year 2027 : $75,417,857
Year 2028 : $67,317,857

Farm Players Salaries

Noah Ostlund $13,600 (2)
Salary Remaining : $8,759
Matthew Benning $12,500 (1)
Salary Remaining : $8,051
Joseph Cecconi $10,000 (11)
Salary Remaining : $6,441
Nikolai Kovalenko $9,250 (15)
Salary Remaining : $5,958
Erik Brannstrom $9,000 (15)
Salary Remaining : $5,797
Brandon Bussi $7,750 (15)
Salary Remaining : $4,992
Mackenzie MacEachern $7,750 (15)
Salary Remaining : $4,992
Max McCormick $7,750 (1)
Salary Remaining : $4,992
Nathan Bastian $7,750 (1)
Salary Remaining : $4,992
C.J. Smith $7,750 (15)
Salary Remaining : $4,992
Brendan Lemieux $7,750 (15)
Salary Remaining : $4,992
Sheldon Dries $7,750 (1)
Salary Remaining : $4,992
Callahan Burke $7,750 (15)
Salary Remaining : $4,992
Michael DiPietro $7,750 (15)
Salary Remaining : $4,992
Drew Callin $7,750 (15)
Salary Remaining : $4,992
Tyrel Bauer $7,750 (15)
Salary Remaining : $4,992
Brogan Rafferty $7,750 (12)
Salary Remaining : $4,992
Travis Howe $7,750 (15)
Salary Remaining : $4,992
Isaak Phillips $7,750 (15)
Salary Remaining : $4,992
Brayden Tracey $7,750 (15)
Salary Remaining : $4,992
Cam Berg $7,750 (15)
Salary Remaining : $4,992
Hank Kempf $7,750 (15)
Salary Remaining : $4,992
Anders Bjork $7,750 (15)
Salary Remaining : $4,992
Total Farm Players23
Salary Commitment
Year 2025 : $193,850
Year 2026 : $158,100
Year 2027 : $144,500
Year 2028 : $144,500
Salary Average Commitment
Year 2025 : $115,350
Year 2026 : $79,600
Year 2027 : $66,000
Year 2028 : $66,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $100 - 5 675 - 94,58%
Level 2: 5000 - $60 - 4 660 - 93,21%
Level 3: 2000 - $35 - 1 881 - 94,03%
Level 4: 4000 - $20 - 3 811 - 95,28%
Luxury : 1000 - $200 - 937 - 93,68%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %16 964 - 94,24%
Average Income per Game$1,752,970
Year to Date Revenue$29,800,483

Expense

Pro Players Total Salaries$71,086,666
Farm Players Total Salaries$329,761
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,407,961
Farm Year To Date Expenses$100,273
Pro Salary Cap To Date$23,407,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,071,270
Pro Remaining Season Days129
Pro Expenses Per Days$370,243
Pro Estimated Expenses$47,761,347
Farm Remaining Season Days114
Farm Expenses Per Days$1,863
Farm Estimated Expenses$212,382
Estimated Season Expenses$47,973,729
Season Salary Cap$71,086,666
Estimate Under Maximum Salary Cap of $95,500,000$24,413,334
Estimate Over Minimum Salary Cap of $70,600,000 $486,666
Current Bank Account$97,601,839
Projected Bank Account$91,699,380

Pro Players Salaries

Josh Anderson $5,500,000 (2)
-Salary Remaining : $3,695,313
Rasmus Ristolainen $5,100,000 (2)
-Salary Remaining : $3,426,563
Samuel Girard $5,000,000 (2)
-Salary Remaining : $3,359,375
Joel Farabee $5,000,000 (3)
-Salary Remaining : $3,359,375
Kevin Lankinen $4,500,000 (5)
-Salary Remaining : $3,023,438
Petr Mrazek $4,250,000 (1)
-Salary Remaining : $2,855,469
Alex Laferriere $4,100,000 (3)
-Salary Remaining : $2,754,688
Noah Cates $4,000,000 (4)
-Salary Remaining : $2,687,500
Anthony Duclair $3,500,000 (3)
-Salary Remaining : $2,351,563
Scott Mayfield $3,500,000 (5)
-Salary Remaining : $2,351,563
Jonas Siegenthaler $3,400,000 (3)
-Salary Remaining : $2,284,375
Joel Hofer $3,400,000 (2)
-Salary Remaining : $2,284,375
Ilya Lyubushkin $3,250,000 (2)
-Salary Remaining : $2,183,594
Nils Hoglander $3,000,000 (3)
-Salary Remaining : $2,015,625
Cody Glass $2,500,000 (2)
-Salary Remaining : $1,679,688
Alexandre Texier $2,100,000 (1)
-Salary Remaining : $1,410,938
Sam Lafferty $2,000,000 (1)
-Salary Remaining : $1,343,750
Marco Kasper $1,886,666 (2)
-Salary Remaining : $1,267,604
Peyton Krebs $1,450,000 (1)
-Salary Remaining : $974,219
Patrick Maroon $1,300,000 (15)
-Salary Remaining : $873,438
Emil Lilleberg $800,000 (2)
-Salary Remaining : $537,500
Samuel Bolduc $775,000 (1)
-Salary Remaining : $520,703
Sam Poulin $775,000 (15)
-Salary Remaining : $520,703
Total Pro Players23
Salary Commitment
Year 2025 : $71,086,666
Year 2026 : $60,511,666
Year 2027 : $33,075,000
Year 2028 : $14,075,000
Salary Average Commitment
Year 2025 : $71,086,666
Year 2026 : $60,511,666
Year 2027 : $33,075,000
Year 2028 : $14,075,000
Salary Cap with 1 Way Contract
Year 2025 : $71,086,666
Year 2026 : $60,511,666
Year 2027 : $33,075,000
Year 2028 : $14,075,000

Farm Players Salaries

TJ Brodie $37,500 (15)
Salary Remaining : $24,153
Matthew Wood $12,800 (2)
Salary Remaining : $8,244
Brad Lambert $11,683 (1)
Salary Remaining : $7,525
Fedor Svechkov $10,667 (1)
Salary Remaining : $6,870
Ryan Leonard $9,500 (3)
Salary Remaining : $6,119
Zayne Parekh $9,425 (3)
Salary Remaining : $6,070
Konsta Helenius $9,425 (3)
Salary Remaining : $6,070
Nikke Kokko $9,183 (2)
Salary Remaining : $5,915
Jani Nyman $9,183 (2)
Salary Remaining : $5,915
Bradly Nadeau $9,183 (3)
Salary Remaining : $5,915
David Goyette $8,917 (3)
Salary Remaining : $5,743
Reid Schaefer $8,867 (2)
Salary Remaining : $5,711
Chase Pietila $8,600 (3)
Salary Remaining : $5,539
Max Szuber $8,592 (1)
Salary Remaining : $5,534
Ryan Hofer $8,517 (1)
Salary Remaining : $5,485
Hendrix Lapierre $8,500 (1)
Salary Remaining : $5,475
Braeden Bowman $8,375 (2)
Salary Remaining : $5,394
Connor Clattenburg $8,283 (3)
Salary Remaining : $5,335
Ryan Winterton $8,253 (1)
Salary Remaining : $5,316
Aleksi Heimosalmi $8,058 (3)
Salary Remaining : $5,190
Olle Lycksell $7,750 (1)
Salary Remaining : $4,992
Ethan Prow $7,750 (15)
Salary Remaining : $4,992
Nolan Foote $7,750 (1)
Salary Remaining : $4,992
Akito Hirose $7,750 (15)
Salary Remaining : $4,992
Justin Robidas $7,750 (15)
Salary Remaining : $4,992
Jack Finley $7,750 (3)
Salary Remaining : $4,992
Luke Mistelbacher $7,750 (15)
Salary Remaining : $4,992
Rory Kerins $7,750 (1)
Salary Remaining : $4,992
John Farinacci $7,750 (1)
Salary Remaining : $4,992
Olivier Rodrigue $7,750 (15)
Salary Remaining : $4,992
Emilio Pettersen $7,750 (15)
Salary Remaining : $4,992
Luke Toporowski $7,750 (15)
Salary Remaining : $4,992
Trey Fix-Wolansky $7,750 (1)
Salary Remaining : $4,992
Artur Cholach $7,750 (15)
Salary Remaining : $4,992
Jakub Skarek $7,750 (1)
Salary Remaining : $4,992
Total Farm Players35
Salary Commitment
Year 2025 : $329,761
Year 2026 : $227,049
Year 2027 : $178,641
Year 2028 : $99,500
Salary Average Commitment
Year 2025 : $283,261
Year 2026 : $180,549
Year 2027 : $132,141
Year 2028 : $53,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5 812 - 96,87%
Level 2: 5000 - $60 - 4 557 - 91,14%
Level 3: 2000 - $35 - 1 893 - 94,65%
Level 4: 4000 - $20 - 3 822 - 95,56%
Luxury : 1000 - $200 - 946 - 94,64%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 031 - 94,62%
Average Income per Game$1,768,094
Year to Date Revenue$26,521,404

Expense

Pro Players Total Salaries$75,658,333
Farm Players Total Salaries$263,746
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,511,317
Farm Year To Date Expenses$92,622
Pro Salary Cap To Date$23,511,317
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,970,434
Pro Remaining Season Days129
Pro Expenses Per Days$394,054
Pro Estimated Expenses$50,832,966
Farm Remaining Season Days114
Farm Expenses Per Days$1,490
Farm Estimated Expenses$169,860
Estimated Season Expenses$51,002,826
Season Salary Cap$75,658,333
Estimate Under Maximum Salary Cap of $95,500,000$19,841,667
Estimate Over Minimum Salary Cap of $70,600,000 $5,058,333
Current Bank Account$98,256,076
Projected Bank Account$93,223,684

Pro Players Salaries

Tyler Seguin $9,850,000 (2)
-Salary Remaining : $6,617,969
Filip Hronek $7,250,000 (7)
-Salary Remaining : $4,871,094
Ryan McDonagh $6,750,000 (1)
-Salary Remaining : $4,535,156
John Gibson $6,400,000 (2)
-Salary Remaining : $4,300,000
Sean Durzi $6,000,000 (3)
-Salary Remaining : $4,031,250
Nick Schmaltz $5,850,000 (1)
-Salary Remaining : $3,930,469
Joonas Korpisalo $4,000,000 (3)
-Salary Remaining : $2,687,500
Brayden McNabb $3,650,000 (3)
-Salary Remaining : $2,452,344
Scott Laughton $3,000,000 (1)
-Salary Remaining : $2,015,625
Timothy Liljegren $3,000,000 (1)
-Salary Remaining : $2,015,625
Mason Appleton $2,900,000 (2)
-Salary Remaining : $1,948,438
Anthony Beauvillier $2,750,000 (2)
-Salary Remaining : $1,847,656
Sam Steel $2,100,000 (2)
-Salary Remaining : $1,410,938
Erik Gustafsson $2,000,000 (1)
-Salary Remaining : $1,343,750
Brandon Duhaime $1,850,000 (1)
-Salary Remaining : $1,242,969
Collin Graf $1,283,333 (1)
-Salary Remaining : $862,239
Justin Barron $1,150,000 (1)
-Salary Remaining : $772,656
Shakir Mukhamadullin $1,000,000 (1)
-Salary Remaining : $671,875
Matthew Poitras $950,000 (1)
-Salary Remaining : $638,281
Parker Kelly $825,000 (1)
-Salary Remaining : $554,297
Nico Daws $775,000 (1)
-Salary Remaining : $520,703
Mackie Samoskevich $775,000 (1)
-Salary Remaining : $520,703
Ben Meyers $775,000 (1)
-Salary Remaining : $520,703
Jimmy Huntington $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players24
Salary Commitment
Year 2025 : $75,658,333
Year 2026 : $44,900,000
Year 2027 : $20,900,000
Year 2028 : $7,250,000
Salary Average Commitment
Year 2025 : $75,658,333
Year 2026 : $44,900,000
Year 2027 : $20,900,000
Year 2028 : $7,250,000
Salary Cap with 1 Way Contract
Year 2025 : $75,658,333
Year 2026 : $44,900,000
Year 2027 : $20,900,000
Year 2028 : $7,250,000

Farm Players Salaries

Seamus Casey $13,500 (3)
Salary Remaining : $8,695
Kasperi Kapanen $13,000 (1)
Salary Remaining : $8,373
Charles-Alexis Legault $9,500 (2)
Salary Remaining : $6,119
Samuel Johannesson $9,500 (2)
Salary Remaining : $6,119
Michael Buchinger $9,183 (2)
Salary Remaining : $5,915
Luca Pinelli $9,183 (3)
Salary Remaining : $5,915
Francesco Pinelli $8,942 (1)
Salary Remaining : $5,759
Joel Blomqvist $8,677 (3)
Salary Remaining : $5,588
Ty Murchison $8,600 (2)
Salary Remaining : $5,539
Jakub Demek $8,517 (3)
Salary Remaining : $5,485
Dominic Toninato $8,500 (2)
Salary Remaining : $5,475
Felix Unger Sorum $8,383 (3)
Salary Remaining : $5,399
Viliam Kmec $8,333 (3)
Salary Remaining : $5,367
William Villeneuve $8,178 (1)
Salary Remaining : $5,267
Ben McCartney $7,750 (2)
Salary Remaining : $4,992
Adam Beckman $7,750 (1)
Salary Remaining : $4,992
Grigori Denisenko $7,750 (15)
Salary Remaining : $4,992
Jeremie Poirier $7,750 (1)
Salary Remaining : $4,992
Topi Niemela $7,750 (15)
Salary Remaining : $4,992
Matthew Murray $7,750 (2)
Salary Remaining : $4,992
Martin Chromiak $7,750 (1)
Salary Remaining : $4,992
Tyler Madden $7,750 (15)
Salary Remaining : $4,992
Ben Gaudreau $7,750 (15)
Salary Remaining : $4,992
Ozzy Wiesblatt $7,750 (2)
Salary Remaining : $4,992
Jakob Pelletier $7,750 (3)
Salary Remaining : $4,992
Alexander Holtz $7,750 (15)
Salary Remaining : $4,992
Hunter Skinner $7,750 (2)
Salary Remaining : $4,992
Rhett Pitlick $7,750 (15)
Salary Remaining : $4,992
Guillaume Richard $7,750 (15)
Salary Remaining : $4,992
Jiri Patera $7,750 (1)
Salary Remaining : $4,992
Zachary Metsa $7,750 (2)
Salary Remaining : $4,992
Total Farm Players31
Salary Commitment
Year 2025 : $263,746
Year 2026 : $202,626
Year 2027 : $118,593
Year 2028 : $54,250
Salary Average Commitment
Year 2025 : $219,495
Year 2026 : $158,375
Year 2027 : $74,342
Year 2028 : $9,999

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5 682 - 94,70%
Level 2: 5000 - $60 - 4 854 - 97,07%
Level 3: 2000 - $35 - 1 884 - 94,22%
Level 4: 4000 - $20 - 3 777 - 94,42%
Luxury : 1000 - $200 - 961 - 96,11%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17 158 - 95,32%
Average Income per Game$1,777,734
Year to Date Revenue$26,666,017

Expense

Pro Players Total Salaries$78,418,691
Farm Players Total Salaries$332,707
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,754,323
Farm Year To Date Expenses$125,630
Pro Salary Cap To Date$24,754,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,221,096
Pro Remaining Season Days129
Pro Expenses Per Days$408,431
Pro Estimated Expenses$52,687,599
Farm Remaining Season Days114
Farm Expenses Per Days$1,880
Farm Estimated Expenses$214,320
Estimated Season Expenses$52,901,919
Season Salary Cap$78,418,691
Estimate Under Maximum Salary Cap of $95,500,000$17,081,309
Estimate Over Minimum Salary Cap of $70,600,000 $7,818,691
Current Bank Account$168,930,057
Projected Bank Account$162,249,234

Pro Players Salaries

Kevin Hayes $7,142,857 (1)
-Salary Remaining : $4,799,107
Brendan Gallagher $6,500,000 (1)
-Salary Remaining : $4,367,188
Ondrej Palat $6,000,000 (2)
-Salary Remaining : $4,031,250
Adam Pelech $5,750,000 (4)
-Salary Remaining : $3,863,281
Elvis Merzlikins $5,400,000 (2)
-Salary Remaining : $3,628,125
Ryan Strome $5,000,000 (2)
-Salary Remaining : $3,359,375
Matvei Michkov $4,250,000 (2)
-Salary Remaining : $2,855,469
Artyom Levshunov $4,225,000 (2)
-Salary Remaining : $2,838,672
Will Smith $4,150,000 (2)
-Salary Remaining : $2,788,281
Nick Jensen $4,050,000 (1)
-Salary Remaining : $2,721,094
David Perron $4,000,000 (1)
-Salary Remaining : $2,687,500
Robby Fabbri $4,000,000 (15)
-Salary Remaining : $2,687,500
Trent Frederic $3,850,000 (8)
-Salary Remaining : $2,586,719
Vladislav Namestnikov $3,000,000 (2)
-Salary Remaining : $2,015,625
Zach Whitecloud $2,750,000 (3)
-Salary Remaining : $1,847,656
Anton Forsberg $2,225,000 (2)
-Salary Remaining : $1,494,922
Zack Bolduc $1,275,834 (1)
-Salary Remaining : $857,201
Elmer Soderblom $1,125,000 (2)
-Salary Remaining : $755,859
Emil Heineman $1,100,000 (2)
-Salary Remaining : $739,063
Henry Thrun $1,000,000 (1)
-Salary Remaining : $671,875
Philippe Myers $850,000 (2)
-Salary Remaining : $571,094
Logan Brown $775,000 (1)
-Salary Remaining : $520,703
Total Pro Players22
Salary Commitment
Year 2025 : $78,418,691
Year 2026 : $53,675,000
Year 2027 : $16,350,000
Year 2028 : $13,600,000
Salary Average Commitment
Year 2025 : $76,418,691
Year 2026 : $51,675,000
Year 2027 : $14,350,000
Year 2028 : $13,600,000
Salary Cap with 1 Way Contract
Year 2025 : $78,418,691
Year 2026 : $53,675,000
Year 2027 : $16,350,000
Year 2028 : $13,600,000

Farm Players Salaries

Vasily Podkolzin $10,000 (1)
Salary Remaining : $6,441
Martin Pospisil $10,000 (1)
Salary Remaining : $6,441
Jayden Grubbe $9,250 (1)
Salary Remaining : $5,958
Noah Warren $9,183 (2)
Salary Remaining : $5,915
Daniil Chayka $8,800 (1)
Salary Remaining : $5,668
Dennis Gilbert $8,750 (1)
Salary Remaining : $5,636
Parker Bell $8,575 (1)
Salary Remaining : $5,523
Konnor Smith $8,550 (2)
Salary Remaining : $5,507
Joshua Roy $8,542 (1)
Salary Remaining : $5,501
Vyacheslav Buteyets $8,525 (1)
Salary Remaining : $5,491
David Gustafsson $8,350 (1)
Salary Remaining : $5,378
Jackson Edward $8,317 (2)
Salary Remaining : $5,356
Benoit-Olivier Groulx $8,215 (2)
Salary Remaining : $5,291
Marc-Andre Gaudet $8,025 (2)
Salary Remaining : $5,169
Jaycob Megna $8,000 (2)
Salary Remaining : $5,153
Helge Grans $7,875 (2)
Salary Remaining : $5,072
Mitchell Weeks $7,750 (15)
Salary Remaining : $4,992
Ian Mitchell $7,750 (1)
Salary Remaining : $4,992
P.O.Joseph $7,750 (1)
Salary Remaining : $4,992
Aaron Ness $7,750 (15)
Salary Remaining : $4,992
Quinn Olson $7,750 (15)
Salary Remaining : $4,992
Matthew Highmore $7,750 (1)
Salary Remaining : $4,992
Rocco Grimaldi $7,750 (15)
Salary Remaining : $4,992
Noah Philp $7,750 (1)
Salary Remaining : $4,992
Jesse Puljujarvi $7,750 (15)
Salary Remaining : $4,992
Vasily Ponomarev $7,750 (15)
Salary Remaining : $4,992
Marc McLaughlin $7,750 (1)
Salary Remaining : $4,992
Alex Limoges $7,750 (15)
Salary Remaining : $4,992
Jackson Kunz $7,750 (15)
Salary Remaining : $4,992
Nolan Renwick $7,750 (15)
Salary Remaining : $4,992
Raphael Lavoie $7,750 (1)
Salary Remaining : $4,992
Boris Katchouk $7,750 (1)
Salary Remaining : $4,992
Graeme Clarke $7,750 (1)
Salary Remaining : $4,992
Spencer Martin $7,750 (1)
Salary Remaining : $4,992
Jamieson Rees $7,750 (15)
Salary Remaining : $4,992
Will Francis $7,750 (15)
Salary Remaining : $4,992
Jonas Rondbjerg $7,750 (1)
Salary Remaining : $4,992
Jaden Lipinski $7,750 (15)
Salary Remaining : $4,992
Lukas Svejkovsky $7,750 (15)
Salary Remaining : $4,992
Roby Jarventie $7,750 (1)
Salary Remaining : $4,992
Oliver Kylington $7,750 (15)
Salary Remaining : $4,992
Total Farm Players41
Salary Commitment
Year 2025 : $332,707
Year 2026 : $166,665
Year 2027 : $108,500
Year 2028 : $108,500
Salary Average Commitment
Year 2025 : $266,957
Year 2026 : $100,915
Year 2027 : $42,750
Year 2028 : $42,750

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$70,600,000

Farm Salary Cap

Under Maximum of
$95,500,000

Pro Players

Farm Players

Total Players

Avalanche $112,269,074 $94,155,357 $1,344,643 $23,555,357 $208,675 $95,291,325 202242
Blackhawks $147,161,838 $93,802,230 $1,697,770 $23,202,230 $296,725 $95,203,275 202848
Blue Jackets $59,529,311 $92,616,667 $2,883,333 $22,016,667 $262,489 $95,237,511 203050
Blues $190,231,628 $81,444,167 $14,055,833 $10,844,167 $467,857 $95,032,143 224668
Bruins $73,540,460 $94,235,468 $1,264,532 $23,635,468 $242,610 $95,257,390 202848
Canadiens $132,198,370 $88,883,333 $6,616,667 $18,283,333 $450,733 $95,049,267 224365
Canucks $66,018,351 $94,867,857 $632,143 $24,267,857 $269,516 $95,230,484 213152
Capitals $146,674,660 $93,282,500 $2,217,500 $22,682,500 $227,905 $95,272,095 202545
Devils $67,506,091 $84,293,333 $11,206,667 $13,693,333 $279,131 $95,220,869 223254
Ducks $108,075,872 $94,617,500 $882,500 $24,017,500 $265,375 $95,234,625 203050
Flames $128,791,181 $76,772,500 $18,727,500 $6,172,500 $193,228 $95,306,772 202040
Flyers $144,061,373 $81,767,857 $13,732,143 $11,167,857 $319,876 $95,180,124 213758
Golden Knights $36,094,667 $95,345,000 $155,000 $24,745,000 $243,752 $95,256,248 202646
Hurricanes $98,053,164 $78,293,334 $17,206,666 $7,693,334 $221,253 $95,278,747 202040
Islanders $95,835,194 $93,934,057 $1,565,943 $23,334,057 $261,942 $95,238,058 202848
Jets $51,636,527 $93,175,000 $2,325,000 $22,575,000 $451,331 $95,048,669 204565
Kings $72,365,743 $90,722,332 $4,777,668 $20,122,332 $303,519 $95,196,481 233356
Kraken $2,214,981 $93,525,000 $1,975,000 $22,925,000 $204,169 $95,295,831 202545
Lightning $170,044,361 $92,055,917 $3,444,083 $21,455,917 $201,970 $95,298,030 202040
Mammoth $76,905,195 $93,062,500 $2,437,500 $22,462,500 $271,516 $95,228,484 223355
Maple Leafs $165,069,085 $71,702,713 $23,797,287 $1,102,713 $274,175 $95,225,825 222547
Oilers $134,552,076 $80,826,666 $14,673,334 $10,226,666 $226,028 $95,273,972 222850
Panthers $145,185,037 $93,371,333 $2,128,667 $22,771,333 $220,300 $95,279,700 212748
Penguins $60,400,165 $93,305,832 $2,194,168 $22,705,832 $235,625 $95,264,375 212445
Predators $120,336,543 $94,615,276 $884,724 $24,015,276 $255,299 $95,244,701 202848
Rangers $124,772,594 $79,520,355 $15,979,645 $8,920,355 $393,354 $95,106,646 223860
Red Wings $118,060,553 $72,727,042 $22,772,958 $2,127,042 $316,213 $95,183,787 213455
Sabres $160,057,666 $80,208,333 $15,291,667 $9,608,333 $238,696 $95,261,304 232649
Senators $150,551,379 $93,742,857 $1,757,143 $23,142,857 $193,850 $95,306,150 202343
Sharks $97,601,839 $71,086,666 $24,413,334 $486,666 $329,761 $95,170,239 233558
Stars $98,256,076 $75,658,333 $19,841,667 $5,058,333 $263,746 $95,236,254 243155
Wild $168,930,057 $78,418,691 $17,081,309 $7,818,691 $332,707 $95,167,293 224163