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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $89 - 5,707 - 95.12%
Level 2: 5000 - $54 - 4,828 - 96.57%
Level 3: 2000 - $28 - 1,964 - 98.21%
Level 4: 4000 - $21 - 3,902 - 97.55%
Luxury : 1000 - $186 - 951 - 95.09%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %17,353 - 96.40%
Average Income per Game$1,082,498
Year to Date Revenue$22,732,458

Expense

Pro Players Total Salaries$87,000,000
Farm Players Total Salaries$1,673,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,878,765
Farm Year To Date Expenses$832,827
Pro Salary Cap To Date$42,878,765
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,649,960
Pro Remaining Season Days98
Pro Expenses Per Days$453,125
Pro Estimated Expenses$44,406,250
Farm Remaining Season Days94
Farm Expenses Per Days$8,899
Farm Estimated Expenses$836,506
Estimated Season Expenses$45,242,756
Season Salary Cap$87,000,000
Estimate Under Maximum Salary Cap of $88,000,000$1,000,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,000,000
Current Bank Account$21,986,499
Projected Bank Account($1,606,297)

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $7,401,042
Victor Hedman $10,000,000 (3)
-Salary Remaining : $5,104,167
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $4,593,750
Drew Doughty $7,525,000 (4)
-Salary Remaining : $3,840,885
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $3,521,875
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $3,317,708
Brett Howden $4,450,000 (4)
-Salary Remaining : $2,271,354
Bobby McMann $3,750,000 (3)
-Salary Remaining : $1,914,063
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $1,531,250
Noel Acciari $3,000,000 (1)
-Salary Remaining : $1,531,250
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $1,531,250
Logan Thompson $2,750,000 (3)
-Salary Remaining : $1,403,646
Radko Gudas $2,000,000 (1)
-Salary Remaining : $1,020,833
Cole Smith $2,000,000 (1)
-Salary Remaining : $1,020,833
Matt Villalta $2,000,000 (2)
-Salary Remaining : $1,020,833
Nic Dowd $1,500,000 (1)
-Salary Remaining : $765,625
Jan Rutta $1,000,000 (1)
-Salary Remaining : $510,417
Troy Stecher $1,000,000 (1)
-Salary Remaining : $510,417
Jakub Vrana $975,000 (2)
-Salary Remaining : $497,656
John Leonard $900,000 (1)
-Salary Remaining : $459,375
Luke Glendening $625,000 (1)
-Salary Remaining : $319,010
Jesse Puljujarvi $625,000 (1)
-Salary Remaining : $319,010
Total Pro Players22
Salary Commitment
Year 2025 : $87,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $73,200,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $87,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000

Farm Players Salaries

Justin Dowling $99,000 (1)
Salary Remaining : $49,500
Travis Hamonic $99,000 (1)
Salary Remaining : $49,500
Jack Johnson $97,500 (1)
Salary Remaining : $48,750
Dylan McIlrath $95,000 (1)
Salary Remaining : $47,500
Austin Watson $95,000 (1)
Salary Remaining : $47,500
Christian Wolanin $90,000 (1)
Salary Remaining : $45,000
Adam Beckman $90,000 (2)
Salary Remaining : $45,000
Ross Johnston (Out of Payroll) $90,000 (1)
Salary Remaining : $45,000
Rhett Gardner $85,000 (1)
Salary Remaining : $42,500
Adam Erne $80,000 (1)
Salary Remaining : $40,000
Denis Gurianov $80,000 (1)
Salary Remaining : $40,000
Cooper Marody $77,500 (1)
Salary Remaining : $38,750
Lassi Thomson $75,000 (2)
Salary Remaining : $37,500
Dru Krebs $72,500 (2)
Salary Remaining : $36,250
Jack Ahcan $70,000 (1)
Salary Remaining : $35,000
Connor Carrick $70,000 (1)
Salary Remaining : $35,000
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $33,750
Chase Bradley $67,500 (2)
Salary Remaining : $33,750
Jakub Fibigr $67,500 (3)
Salary Remaining : $33,750
Connor Hughes $67,500 (2)
Salary Remaining : $33,750
Magnus Hellberg $65,000 (1)
Salary Remaining : $32,500
Sasha Chmelevski $62,500 (1)
Salary Remaining : $31,250
Total Farm Players22
Salary Commitment
Year 2025 : $1,763,000
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,763,000
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,745 - 95.74%
Level 2: 5000 - $55 - 4,730 - 94.59%
Level 3: 2000 - $35 - 1,930 - 96.51%
Level 4: 4000 - $17 - 3,926 - 98.15%
Luxury : 1000 - $180 - 969 - 96.89%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %17,299 - 96.11%
Average Income per Game$1,028,398
Year to Date Revenue$22,624,748

Expense

Pro Players Total Salaries$87,752,562
Farm Players Total Salaries$1,329,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,713,507
Farm Year To Date Expenses$663,424
Pro Salary Cap To Date$42,713,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,539,555
Pro Remaining Season Days98
Pro Expenses Per Days$457,045
Pro Estimated Expenses$44,790,410
Farm Remaining Season Days94
Farm Expenses Per Days$7,069
Farm Estimated Expenses$664,486
Estimated Season Expenses$45,454,896
Season Salary Cap$87,752,562
Estimate Under Maximum Salary Cap of $88,000,000$247,438
Estimate Over Minimum Salary Cap of $61,000,000 $26,752,562
Current Bank Account$23,323,226
Projected Bank Account($2,592,115)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $4,614,167
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $4,593,750
Moritz Seider $8,418,062 (4)
-Salary Remaining : $4,296,719
David Pastrnak $8,000,000 (3)
-Salary Remaining : $4,083,333
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $3,910,366
William Nylander $7,500,000 (2)
-Salary Remaining : $3,828,125
Robert Thomas $7,252,750 (1)
-Salary Remaining : $3,701,924
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $2,296,875
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $2,105,469
Timo Meier $4,000,000 (3)
-Salary Remaining : $2,041,667
Justin Faulk $3,000,000 (3)
-Salary Remaining : $1,531,250
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $1,339,844
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $1,020,833
Jake McCabe $2,000,000 (1)
-Salary Remaining : $1,020,833
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $819,538
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $816,667
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $816,667
Alex Lyon $1,000,000 (2)
-Salary Remaining : $510,417
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $510,417
Matthew Knies $925,000 (2)
-Salary Remaining : $472,135
Rasmus Kupari $900,000 (1)
-Salary Remaining : $459,375
Total Pro Players21
Salary Commitment
Year 2025 : $87,752,562
Year 2026 : $73,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Average Commitment
Year 2025 : $78,752,562
Year 2026 : $64,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Cap with 1 Way Contract
Year 2025 : $87,752,562
Year 2026 : $73,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187

Farm Players Salaries

Atro Leppanen $99,500 (2)
Salary Remaining : $49,750
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $49,750
Eduards Tralmaks $95,000 (2)
Salary Remaining : $47,500
Francesco Pinelli $92,500 (2)
Salary Remaining : $46,250
Noel Gunler $92,500 (2)
Salary Remaining : $46,250
Alex Steeves $90,000 (1)
Salary Remaining : $45,000
Taige Harding $87,500 (2)
Salary Remaining : $43,750
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $43,750
Ty Smith $82,500 (2)
Salary Remaining : $41,250
Michael Stone $80,000 (1)
Salary Remaining : $40,000
Justin Gill $77,500 (2)
Salary Remaining : $38,750
Owen Say $75,000 (1)
Salary Remaining : $37,500
Ben Hemmerling $72,500 (3)
Salary Remaining : $36,250
William Rousseau $67,500 (2)
Salary Remaining : $33,750
Kyle Jackson $67,500 (2)
Salary Remaining : $33,750
Braeden Bowman $62,500 (2)
Salary Remaining : $31,250
Total Farm Players16
Salary Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5 - $110 - 5 - 100.00%
Level 2: 5000 - $60 - 4,798 - 95.96%
Level 3: 2000 - $40 - 1,548 - 77.38%
Level 4: 4000 - $25 - 3,322 - 83.04%
Luxury : 1000 - $180 - 959 - 95.86%
Total Capacity :12005

Income

Home Games Left21
Average Attendance - %10,631 - 88.55%
Average Income per Game$605,918
Year to Date Revenue$12,118,350

Expense

Pro Players Total Salaries$66,020,000
Farm Players Total Salaries$1,224,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,985,332
Farm Year To Date Expenses$648,827
Pro Salary Cap To Date$30,985,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,724,268
Pro Remaining Season Days98
Pro Expenses Per Days$343,854
Pro Estimated Expenses$33,697,692
Farm Remaining Season Days94
Farm Expenses Per Days$6,511
Farm Estimated Expenses$612,034
Estimated Season Expenses$34,309,726
Season Salary Cap$66,020,000
Estimate Under Maximum Salary Cap of $88,000,000$21,980,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,020,000
Current Bank Account$19,985,678
Projected Bank Account($1,599,780)

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $5,104,167
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $3,572,917
Andrew Copp $5,500,000 (2)
-Salary Remaining : $2,807,292
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $2,679,688
Alex Killorn $5,000,000 (1)
-Salary Remaining : $2,552,083
Sean Walker $4,250,000 (3)
-Salary Remaining : $2,169,271
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $2,169,271
Oliver Kylington $4,000,000 (1)
-Salary Remaining : $2,041,667
BUF Cap Hit $4,000,000 (2)
-Salary Remaining : $2,041,667
Sammy Blais $3,000,000 (2)
-Salary Remaining : $1,531,250
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $893,229
Oskar Sundqvist $1,200,000 (3)
-Salary Remaining : $612,500
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $561,458
Anthony Richard $1,000,000 (2)
-Salary Remaining : $510,417
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $510,417
Ryan Carpenter (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $510,417
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $510,417
Ryan Reaves $995,000 (1)
-Salary Remaining : $507,865
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $507,865
Dennis Cholowski $950,000 (2)
-Salary Remaining : $484,896
Logan Shaw $945,000 (1)
-Salary Remaining : $482,344
Alex Belzile $945,000 (2)
-Salary Remaining : $482,344
Walker Duehr $945,000 (2)
-Salary Remaining : $482,344
Jacob MacDonald $945,000 (2)
-Salary Remaining : $482,344
Total Pro Players24
Salary Commitment
Year 2025 : $67,020,000
Year 2026 : $40,835,000
Year 2027 : $10,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $49,270,000
Year 2026 : $30,085,000
Year 2027 : $6,450,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,020,000
Year 2026 : $42,835,000
Year 2027 : $10,700,000
Year 2028 : $0

Farm Players Salaries

Chris Driedger $99,500 (1)
Salary Remaining : $49,750
Brendan Lemieux $99,500 (1)
Salary Remaining : $49,750
Dustin Tokarski $95,000 (1)
Salary Remaining : $47,500
Kurtis MacDermid $95,000 (1)
Salary Remaining : $47,500
Dakota Mermis $95,000 (1)
Salary Remaining : $47,500
Dominik Badinka $92,500 (3)
Salary Remaining : $46,250
Alexander Kisakov $92,500 (1)
Salary Remaining : $46,250
Matt Benning $90,000 (1)
Salary Remaining : $45,000
Tristan Lennox $87,500 (2)
Salary Remaining : $43,750
Sergei Murashov $82,500 (3)
Salary Remaining : $41,250
Gabriel Szturc $82,500 (1)
Salary Remaining : $41,250
Nathan Aspinall $77,500 (3)
Salary Remaining : $38,750
Nikita Novikov $72,500 (2)
Salary Remaining : $36,250
Zac Funk $62,500 (2)
Salary Remaining : $31,250
Total Farm Players14
Salary Commitment
Year 2025 : $1,224,000
Year 2026 : $475,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,224,000
Year 2026 : $475,000
Year 2027 : $252,500
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,677 - 94.62%
Level 2: 5000 - $50 - 4,875 - 97.49%
Level 3: 2000 - $30 - 1,952 - 97.61%
Level 4: 4000 - $10 - 3,998 - 99.94%
Luxury : 1000 - $175 - 971 - 97.06%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %17,472 - 97.07%
Average Income per Game$966,316
Year to Date Revenue$20,292,635

Expense

Pro Players Total Salaries$86,537,050
Farm Players Total Salaries$995,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,902,421
Farm Year To Date Expenses$460,000
Pro Salary Cap To Date$41,902,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,326,319
Pro Remaining Season Days98
Pro Expenses Per Days$450,714
Pro Estimated Expenses$44,169,972
Farm Remaining Season Days94
Farm Expenses Per Days$5,293
Farm Estimated Expenses$497,542
Estimated Season Expenses$44,667,514
Season Salary Cap$86,537,050
Estimate Under Maximum Salary Cap of $88,000,000$1,462,950
Estimate Over Minimum Salary Cap of $61,000,000 $25,537,050
Current Bank Account$35,179,830
Projected Bank Account$9,838,635

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $7,350,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $5,525,260
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $4,210,938
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $3,700,521
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $3,572,917
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $2,855,526
Brock Boeser $4,000,000 (3)
-Salary Remaining : $2,041,667
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $1,873,229
Justus Annunen $3,156,200 (4)
-Salary Remaining : $1,610,977
CAL Cap Hit $2,293,850 (2)
-Salary Remaining : $1,170,819
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $1,148,438
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,020,833
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $1,020,833
Lars Eller $1,500,000 (2)
-Salary Remaining : $765,625
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $765,625
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $741,380
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $520,625
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $510,417
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $510,417
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $510,417
Connor Bedard $975,000 (2)
-Salary Remaining : $497,656
Cutter Gauthier $975,000 (3)
-Salary Remaining : $497,656
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $472,135
Georgii Merkulov $900,000 (1)
-Salary Remaining : $459,375
Garrett Pilon $900,000 (1)
-Salary Remaining : $459,375
Marcus Hogberg $700,000 (2)
-Salary Remaining : $357,292
Total Pro Players26
Salary Commitment
Year 2025 : $86,537,050
Year 2026 : $77,542,050
Year 2027 : $68,620,700
Year 2028 : $37,631,200
Salary Average Commitment
Year 2025 : $75,287,050
Year 2026 : $70,542,050
Year 2027 : $61,620,700
Year 2028 : $37,631,200
Salary Cap with 1 Way Contract
Year 2025 : $86,537,050
Year 2026 : $77,542,050
Year 2027 : $68,620,700
Year 2028 : $37,631,200

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $46,250
Sean Behrens $87,500 (1)
Salary Remaining : $43,750
Michael Milne $87,500 (1)
Salary Remaining : $43,750
Jaxon Nelson $82,500 (1)
Salary Remaining : $41,250
Drew Bavaro $82,500 (2)
Salary Remaining : $41,250
Martin Chromiak $77,500 (2)
Salary Remaining : $38,750
Josh Maniscalco $75,000 (2)
Salary Remaining : $37,500
Shane Bowers $72,500 (1)
Salary Remaining : $36,250
Reilly Walsh $72,500 (1)
Salary Remaining : $36,250
Connor Corcoran $70,000 (1)
Salary Remaining : $35,000
Carsen Twarynski $70,000 (1)
Salary Remaining : $35,000
Ben Steeves $62,500 (2)
Salary Remaining : $31,250
Dylan Wendt $62,500 (1)
Salary Remaining : $31,250
Total Farm Players13
Salary Commitment
Year 2025 : $995,000
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $995,000
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,633 - 93.88%
Level 2: 5000 - $60 - 4,802 - 96.05%
Level 3: 2000 - $35 - 1,909 - 95.47%
Level 4: 4000 - $20 - 3,869 - 96.73%
Luxury : 1000 - $200 - 946 - 94.57%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,160 - 95.33%
Average Income per Game$1,184,783
Year to Date Revenue$28,434,800

Expense

Pro Players Total Salaries$64,407,125
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,287,966
Farm Year To Date Expenses$1,090,293
Pro Salary Cap To Date$30,287,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,141,317
Pro Remaining Season Days98
Pro Expenses Per Days$335,454
Pro Estimated Expenses$32,874,492
Farm Remaining Season Days94
Farm Expenses Per Days$10,638
Farm Estimated Expenses$999,972
Estimated Season Expenses$33,874,464
Season Salary Cap$64,407,125
Estimate Under Maximum Salary Cap of $88,000,000$23,592,875
Estimate Over Minimum Salary Cap of $61,000,000 $3,407,125
Current Bank Account$46,916,986
Projected Bank Account$33,183,839

Pro Players Salaries

Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $2,934,896
Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $2,934,896
Ville Husso $5,600,000 (2)
-Salary Remaining : $2,858,333
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $2,705,208
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $2,618,438
Connor McMichael $5,050,000 (5)
-Salary Remaining : $2,577,604
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $1,920,443
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $1,726,995
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $1,658,854
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $1,403,646
Dillon Dube $2,713,750 (1)
-Salary Remaining : $1,385,143
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $1,385,143
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $745,783
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $598,464
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $561,458
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $520,625
Tyler Motte $1,000,000 (3)
-Salary Remaining : $510,417
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $510,417
Jack Quinn $975,000 (1)
-Salary Remaining : $497,656
Kaiden Guhle $975,000 (1)
-Salary Remaining : $497,656
Joel Hanley $975,000 (2)
-Salary Remaining : $497,656
Devin Cooley (Out of Payroll) $950,000 (1)
-Salary Remaining : $484,896
Martin Pospisil $900,000 (2)
-Salary Remaining : $459,375
Nikolai Kovalenko $900,000 (2)
-Salary Remaining : $459,375
Jackson Blake $825,000 (3)
-Salary Remaining : $421,094
Total Pro Players25
Salary Commitment
Year 2025 : $64,407,125
Year 2026 : $43,136,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $53,507,125
Year 2026 : $34,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $64,407,125
Year 2026 : $45,641,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000

Farm Players Salaries

Maveric Lamoureux $97,500 (3)
Salary Remaining : $48,750
Brennan Othmann $97,500 (2)
Salary Remaining : $48,750
Hendrix Lapierre $97,500 (1)
Salary Remaining : $48,750
Paul Ludwinski $92,500 (2)
Salary Remaining : $46,250
Jack Peart $92,500 (2)
Salary Remaining : $46,250
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $46,250
Thomas Bordeleau $92,500 (1)
Salary Remaining : $46,250
Daniil Chayka $92,500 (1)
Salary Remaining : $46,250
Angus Crookshank $90,000 (1)
Salary Remaining : $45,000
Nikita Nesterenko $90,000 (2)
Salary Remaining : $45,000
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $45,000
Jack St. Ivany $90,000 (1)
Salary Remaining : $45,000
Samuel Poulin $90,000 (1)
Salary Remaining : $45,000
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $43,750
Landon Slaggert $87,500 (1)
Salary Remaining : $43,750
Danil Gushchin $87,500 (1)
Salary Remaining : $43,750
Michael Buchinger $87,500 (3)
Salary Remaining : $43,750
Amadeus Lombardi $82,500 (2)
Salary Remaining : $41,250
Jesper Vikman $77,500 (1)
Salary Remaining : $38,750
Joshua Roy $77,500 (2)
Salary Remaining : $38,750
Vsevolod Komarov $77,500 (3)
Salary Remaining : $38,750
Tyson Kozak $67,500 (2)
Salary Remaining : $33,750
Matt Murray $62,500 (2)
Salary Remaining : $31,250
Total Farm Players23
Salary Commitment
Year 2025 : $2,000,000
Year 2026 : $1,107,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,907,500
Year 2026 : $1,015,000
Year 2027 : $262,500
Year 2028 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,522 - 92.03%
Level 2: 5000 - $65 - 3,687 - 73.75%
Level 3: 2000 - $75 - 822 - 41.11%
Level 4: 4000 - $50 - 1,622 - 40.56%
Luxury : 1000 - $250 - 676 - 67.55%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %12,330 - 68.50%
Average Income per Game$1,103,556
Year to Date Revenue$24,278,235

Expense

Pro Players Total Salaries$68,005,600
Farm Players Total Salaries$1,637,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$33,030,046
Farm Year To Date Expenses$887,862
Pro Salary Cap To Date$33,030,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,967,567
Pro Remaining Season Days98
Pro Expenses Per Days$354,196
Pro Estimated Expenses$34,711,208
Farm Remaining Season Days94
Farm Expenses Per Days$8,710
Farm Estimated Expenses$818,740
Estimated Season Expenses$35,529,948
Season Salary Cap$68,005,600
Estimate Under Maximum Salary Cap of $88,000,000$19,994,400
Estimate Over Minimum Salary Cap of $61,000,000 $7,005,600
Current Bank Account$35,737,960
Projected Bank Account$21,175,579

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $7,018,229
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $3,828,125
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $3,572,917
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $2,934,896
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $2,156,510
Spencer Knight $3,805,600 (1)
-Salary Remaining : $1,942,442
Josh Anderson $3,250,000 (4)
-Salary Remaining : $1,658,854
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $1,531,250
Max Domi $3,000,000 (3)
-Salary Remaining : $1,531,250
Justin Barron $2,575,000 (5)
-Salary Remaining : $1,314,323
Logan Stanley $1,250,000 (3)
-Salary Remaining : $638,021
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $561,458
Connor Brown $1,100,000 (2)
-Salary Remaining : $561,458
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $510,417
Jakub Dobes $1,000,000 (1)
-Salary Remaining : $510,417
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $510,417
Owen Power $975,000 (1)
-Salary Remaining : $497,656
Kevin Korchinski $975,000 (1)
-Salary Remaining : $497,656
Dylan Guenther $975,000 (1)
-Salary Remaining : $497,656
Matt Coronato $975,000 (2)
-Salary Remaining : $497,656
Adam Fantilli $975,000 (2)
-Salary Remaining : $497,656
Nolan Allan $975,000 (3)
-Salary Remaining : $497,656
Conor Geekie $975,000 (3)
-Salary Remaining : $497,656
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $446,615
Total Pro Players24
Salary Commitment
Year 2025 : $68,005,600
Year 2026 : $35,900,000
Year 2027 : $24,350,000
Year 2028 : $10,050,000
Salary Average Commitment
Year 2025 : $67,005,600
Year 2026 : $45,650,000
Year 2027 : $34,100,000
Year 2028 : $10,050,000
Salary Cap with 1 Way Contract
Year 2025 : $68,005,600
Year 2026 : $45,650,000
Year 2027 : $34,100,000
Year 2028 : $10,050,000

Farm Players Salaries

Sebastian Cossa $97,500 (2)
Salary Remaining : $48,750
Zach Dean $97,500 (2)
Salary Remaining : $48,750
Logan Mailloux $97,500 (2)
Salary Remaining : $48,750
Owen Pickering $97,500 (3)
Salary Remaining : $48,750
William Villeneuve $90,000 (1)
Salary Remaining : $45,000
Jonah Gadjovich $90,000 (2)
Salary Remaining : $45,000
Matthew Robertson $90,000 (2)
Salary Remaining : $45,000
Ben Jones $90,000 (2)
Salary Remaining : $45,000
Jeremie Poirier $87,500 (1)
Salary Remaining : $43,750
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $43,750
Samuel Knazko $87,500 (1)
Salary Remaining : $43,750
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $42,500
Sean Farrell $82,500 (1)
Salary Remaining : $41,250
Hunter Skinner $82,500 (1)
Salary Remaining : $41,250
Isaak Phillips $80,000 (1)
Salary Remaining : $40,000
Tyler Tullio $77,500 (1)
Salary Remaining : $38,750
Brett Murray (Out of Payroll) $75,000 (1)
Salary Remaining : $37,500
Mads Sogaard $75,000 (1)
Salary Remaining : $37,500
Matt Rempe $72,500 (2)
Salary Remaining : $36,250
Filip Hallander (Out of Payroll) $70,000 (1)
Salary Remaining : $35,000
Fraser Minten $70,000 (1)
Salary Remaining : $35,000
Total Farm Players21
Salary Commitment
Year 2025 : $1,782,500
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,782,500
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 5,606 - 93.44%
Level 2: 5000 - $60 - 4,856 - 97.13%
Level 3: 2000 - $35 - 1,909 - 95.43%
Level 4: 4000 - $23 - 3,822 - 95.55%
Luxury : 1000 - $180 - 961 - 96.10%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,154 - 95.30%
Average Income per Game$1,134,811
Year to Date Revenue$22,696,227

Expense

Pro Players Total Salaries$75,903,000
Farm Players Total Salaries$1,397,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,707,460
Farm Year To Date Expenses$708,316
Pro Salary Cap To Date$36,707,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,831,038
Pro Remaining Season Days98
Pro Expenses Per Days$395,328
Pro Estimated Expenses$38,742,144
Farm Remaining Season Days94
Farm Expenses Per Days$7,431
Farm Estimated Expenses$698,514
Estimated Season Expenses$39,440,658
Season Salary Cap$75,903,000
Estimate Under Maximum Salary Cap of $88,000,000$12,097,000
Estimate Over Minimum Salary Cap of $61,000,000 $14,903,000
Current Bank Account$20,383,591
Projected Bank Account$4,773,971

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $6,150,521
Ryan Nugent-Hopkins $8,250,000 (2)
-Salary Remaining : $4,210,938
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $3,828,125
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $3,317,708
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $2,424,479
Warren Foegele $4,500,000 (4)
-Salary Remaining : $2,296,875
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $2,130,990
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $2,041,667
Morgan Frost $4,000,000 (3)
-Salary Remaining : $2,041,667
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $1,314,323
Bobby Brink $2,278,000 (1)
-Salary Remaining : $1,162,729
Nick Perbix $2,250,000 (4)
-Salary Remaining : $1,148,438
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $1,020,833
Dan Vladar $1,750,000 (4)
-Salary Remaining : $893,229
Mason Appleton $1,500,000 (2)
-Salary Remaining : $765,625
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $638,021
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $510,417
Mason McTavish $975,000 (1)
-Salary Remaining : $497,656
Alex Nylander $950,000 (2)
-Salary Remaining : $484,896
Tyler Kleven $925,000 (2)
-Salary Remaining : $472,135
Lane Hutson $925,000 (3)
-Salary Remaining : $472,135
Nicholas Robertson $900,000 (1)
-Salary Remaining : $459,375
Jacob Moverare $900,000 (1)
-Salary Remaining : $459,375
Total Pro Players23
Salary Commitment
Year 2025 : $75,903,000
Year 2026 : $62,625,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $65,403,000
Year 2026 : $56,175,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $75,903,000
Year 2026 : $66,675,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $48,750
Brandon Halverson $95,000 (2)
Salary Remaining : $47,500
Ken Appleby $94,500 (2)
Salary Remaining : $47,250
William Stromgren $92,500 (2)
Salary Remaining : $46,250
Oliver Kapanen (Out of Payroll) $92,500 (3)
Salary Remaining : $46,250
Shai Buium $92,500 (2)
Salary Remaining : $46,250
Albert Johansson $90,000 (1)
Salary Remaining : $45,000
Givani Smith $90,000 (2)
Salary Remaining : $45,000
Nils Lundkvist $90,000 (1)
Salary Remaining : $45,000
Adam Ginning $90,000 (1)
Salary Remaining : $45,000
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $45,000
Raphael Lavoie $90,000 (1)
Salary Remaining : $45,000
Jan Bednar $82,500 (2)
Salary Remaining : $41,250
Calle Sjalin $77,500 (1)
Salary Remaining : $38,750
Evan Vierling $77,500 (1)
Salary Remaining : $38,750
Dmitri Samorukov $75,000 (1)
Salary Remaining : $37,500
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $36,250
Total Farm Players17
Salary Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,586 - 93.10%
Level 2: 5000 - $50 - 4,843 - 96.87%
Level 3: 2000 - $30 - 1,936 - 96.80%
Level 4: 4000 - $15 - 3,972 - 99.30%
Luxury : 1000 - $180 - 961 - 96.09%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,298 - 96.10%
Average Income per Game$1,035,507
Year to Date Revenue$20,710,130

Expense

Pro Players Total Salaries$82,675,000
Farm Players Total Salaries$2,305,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,077,624
Farm Year To Date Expenses$1,119,716
Pro Salary Cap To Date$42,077,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,745,636
Pro Remaining Season Days98
Pro Expenses Per Days$430,599
Pro Estimated Expenses$42,198,702
Farm Remaining Season Days94
Farm Expenses Per Days$12,261
Farm Estimated Expenses$1,152,534
Estimated Season Expenses$43,351,236
Season Salary Cap$82,675,000
Estimate Under Maximum Salary Cap of $88,000,000$5,325,000
Estimate Over Minimum Salary Cap of $61,000,000 $21,675,000
Current Bank Account$25,935,642
Projected Bank Account$4,330,042

Pro Players Salaries

Aleksander Barkov $12,000,000 (2)
-Salary Remaining : $6,125,000
Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $4,338,542
Drake Batherson $7,250,000 (1)
-Salary Remaining : $3,700,521
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $3,572,917
Adam Pelech $5,750,000 (1)
-Salary Remaining : $2,934,896
Erik Cernak $5,000,000 (4)
-Salary Remaining : $2,552,083
Philip Broberg (Out of Payroll) $4,420,938 (2)
-Salary Remaining : $2,256,520
Sam Bennett $4,300,000 (3)
-Salary Remaining : $2,194,792
Neal Pionk $3,500,000 (1)
-Salary Remaining : $1,786,458
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $1,722,656
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $1,658,854
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $1,633,333
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $1,531,250
CBJ Cap Hit $3,000,000 (2)
-Salary Remaining : $1,531,250
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $1,148,438
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $1,020,833
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $765,625
Bryan Rust $1,400,000 (2)
-Salary Remaining : $714,583
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $638,021
Jet Greaves $1,200,000 (5)
-Salary Remaining : $612,500
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $510,417
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $510,417
William Eklund $975,000 (1)
-Salary Remaining : $497,656
Macklin Celebrini $975,000 (3)
-Salary Remaining : $497,656
Total Pro Players24
Salary Commitment
Year 2025 : $87,095,938
Year 2026 : $54,995,938
Year 2027 : $32,925,000
Year 2028 : $12,400,000
Salary Average Commitment
Year 2025 : $64,345,938
Year 2026 : $46,495,938
Year 2027 : $24,425,000
Year 2028 : $12,400,000
Salary Cap with 1 Way Contract
Year 2025 : $87,095,938
Year 2026 : $54,995,938
Year 2027 : $32,925,000
Year 2028 : $12,400,000

Farm Players Salaries

Alexandre Texier $99,000 (1)
Salary Remaining : $49,500
Jake Bean $96,000 (1)
Salary Remaining : $48,000
Dennis Gilbert $95,000 (2)
Salary Remaining : $47,500
Jake Christiansen $95,000 (2)
Salary Remaining : $47,500
Erik Kallgren $95,000 (1)
Salary Remaining : $47,500
Klim Kostin $95,000 (2)
Salary Remaining : $47,500
Beck Malenstyn $95,000 (2)
Salary Remaining : $47,500
Connor MacKey $95,000 (1)
Salary Remaining : $47,500
Austin Czarnik $95,000 (1)
Salary Remaining : $47,500
Louie Belpedio $95,000 (1)
Salary Remaining : $47,500
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $47,500
Colten Ellis $95,000 (2)
Salary Remaining : $47,500
Ryan Shea $95,000 (1)
Salary Remaining : $47,500
Evan Nause $92,500 (3)
Salary Remaining : $46,250
Graeme Clarke $90,000 (2)
Salary Remaining : $45,000
Isac Lundestrom $90,000 (1)
Salary Remaining : $45,000
Tye Felhaber $90,000 (1)
Salary Remaining : $45,000
Aleksanteri Kaskimaki $87,500 (3)
Salary Remaining : $43,750
Jonathan Gruden $82,500 (1)
Salary Remaining : $41,250
Cameron Whitehead $82,500 (2)
Salary Remaining : $41,250
Matthew Maggio $77,500 (2)
Salary Remaining : $38,750
Michal Teply $75,000 (1)
Salary Remaining : $37,500
Filip Zadina $75,000 (1)
Salary Remaining : $37,500
Kristian Vesalainen $75,000 (1)
Salary Remaining : $37,500
Reece Newkirk $75,000 (1)
Salary Remaining : $37,500
Jacob Ingham $72,500 (1)
Salary Remaining : $36,250
Total Farm Players26
Salary Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,659 - 94.32%
Level 2: 5000 - $80 - 3,038 - 60.77%
Level 3: 2000 - $60 - 1,031 - 51.53%
Level 4: 4000 - $30 - 2,579 - 64.47%
Luxury : 1000 - $120 - 995 - 99.50%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %13,302 - 73.90%
Average Income per Game$1,067,601
Year to Date Revenue$22,419,630

Expense

Pro Players Total Salaries$86,121,875
Farm Players Total Salaries$1,288,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,027,080
Farm Year To Date Expenses$635,927
Pro Salary Cap To Date$42,027,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,352,029
Pro Remaining Season Days98
Pro Expenses Per Days$448,551
Pro Estimated Expenses$43,957,998
Farm Remaining Season Days94
Farm Expenses Per Days$6,851
Farm Estimated Expenses$643,994
Estimated Season Expenses$44,601,992
Season Salary Cap$86,121,875
Estimate Under Maximum Salary Cap of $88,000,000$1,878,125
Estimate Over Minimum Salary Cap of $61,000,000 $25,121,875
Current Bank Account$37,277,575
Projected Bank Account$14,027,612

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $5,104,167
Jack Hughes $9,750,000 (2)
-Salary Remaining : $4,976,563
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $4,261,979
Nico Hischier $7,000,000 (1)
-Salary Remaining : $3,572,917
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $2,998,698
Joey Daccord $5,750,000 (4)
-Salary Remaining : $2,934,896
Brock Nelson $5,250,000 (3)
-Salary Remaining : $2,679,688
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $2,552,083
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $2,475,521
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $2,296,875
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $2,296,875
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $1,521,999
Adam Lowry $2,600,000 (2)
-Salary Remaining : $1,327,083
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $1,276,042
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $1,148,438
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $520,625
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $510,417
Jonas Johansson $995,000 (1)
-Salary Remaining : $507,865
Wyatt Johnston $975,000 (1)
-Salary Remaining : $497,656
Jake Sanderson $975,000 (1)
-Salary Remaining : $497,656
Total Pro Players20
Salary Commitment
Year 2025 : $86,121,875
Year 2026 : $70,406,875
Year 2027 : $35,575,000
Year 2028 : $6,750,000
Salary Average Commitment
Year 2025 : $71,271,875
Year 2026 : $55,556,875
Year 2027 : $30,725,000
Year 2028 : $6,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,121,875
Year 2026 : $70,406,875
Year 2027 : $35,575,000
Year 2028 : $6,750,000

Farm Players Salaries

Lian Bichsel $97,500 (3)
Salary Remaining : $48,750
Colin Miller $95,500 (1)
Salary Remaining : $47,750
Ville Ottavainen $95,000 (1)
Salary Remaining : $47,500
Joel Blomqvist $92,500 (1)
Salary Remaining : $46,250
Seamus Casey $92,500 (3)
Salary Remaining : $46,250
Tristan Luneau $92,500 (2)
Salary Remaining : $46,250
Ville Koivunen $92,500 (2)
Salary Remaining : $46,250
Topi Niemela $87,500 (1)
Salary Remaining : $43,750
Alexander Nikishin $87,500 (2)
Salary Remaining : $43,750
Eetu Liukas $77,500 (2)
Salary Remaining : $38,750
Topias Vilen $77,500 (2)
Salary Remaining : $38,750
Devon Levi $67,500 (1)
Salary Remaining : $33,750
Dylan Roobroeck $67,500 (2)
Salary Remaining : $33,750
Kaleb Lawrence $67,500 (2)
Salary Remaining : $33,750
Simon Zajicek $62,500 (1)
Salary Remaining : $31,250
Matthew Poitras $35,000 (2)
Salary Remaining : $17,500
Total Farm Players16
Salary Commitment
Year 2025 : $1,288,000
Year 2026 : $787,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,288,000
Year 2026 : $787,500
Year 2027 : $190,000
Year 2028 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasers Arena
Level 1: 6000 - $80 - 5,515 - 91.91%
Level 2: 5000 - $50 - 4,848 - 96.97%
Level 3: 2000 - $28 - 1,975 - 98.73%
Level 4: 4000 - $15 - 3,978 - 99.46%
Luxury : 1000 - $160 - 974 - 97.42%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,290 - 96.06%
Average Income per Game$954,432
Year to Date Revenue$22,906,368

Expense

Pro Players Total Salaries$83,829,000
Farm Players Total Salaries$1,792,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,381,891
Farm Year To Date Expenses$940,428
Pro Salary Cap To Date$40,381,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,225,344
Pro Remaining Season Days98
Pro Expenses Per Days$436,609
Pro Estimated Expenses$42,787,682
Farm Remaining Season Days94
Farm Expenses Per Days$9,532
Farm Estimated Expenses$896,008
Estimated Season Expenses$43,683,690
Season Salary Cap$83,829,000
Estimate Under Maximum Salary Cap of $88,000,000$4,171,000
Estimate Over Minimum Salary Cap of $61,000,000 $22,829,000
Current Bank Account$788,540
Projected Bank Account($26,669,806)

Pro Players Salaries

DET Cap Hit $16,750,000 (3)
-Salary Remaining : $8,549,479
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $4,083,333
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $3,572,917
Patrick Kane $6,250,000 (4)
-Salary Remaining : $3,190,104
Kirby Dach $5,750,000 (2)
-Salary Remaining : $2,934,896
Tyler Myers $4,600,000 (4)
-Salary Remaining : $2,347,917
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $2,041,667
Trent Frederic $3,500,000 (2)
-Salary Remaining : $1,786,458
David Perron $3,100,000 (2)
-Salary Remaining : $1,582,292
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $1,449,073
Yegor Chinakhov $2,575,000 (5)
-Salary Remaining : $1,314,323
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $1,276,042
Jamie Benn $2,500,000 (3)
-Salary Remaining : $1,276,042
Cam York $2,500,000 (4)
-Salary Remaining : $1,276,042
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $1,148,438
Conor Sheary $1,500,000 (1)
-Salary Remaining : $765,625
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $765,625
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $510,417
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $510,417
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $505,313
Ridly Greig $975,000 (1)
-Salary Remaining : $497,656
Brandon Bussi $950,000 (2)
-Salary Remaining : $484,896
Scott Perunovich $900,000 (2)
-Salary Remaining : $459,375
Tyler Tucker $900,000 (1)
-Salary Remaining : $459,375
Total Pro Players24
Salary Commitment
Year 2025 : $83,829,000
Year 2026 : $63,464,000
Year 2027 : $31,514,000
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $73,624,000
Year 2026 : $63,464,000
Year 2027 : $44,264,000
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $83,829,000
Year 2026 : $70,464,000
Year 2027 : $44,264,000
Year 2028 : $18,175,000

Farm Players Salaries

Nikolas Matinpalo $99,500 (2)
Salary Remaining : $49,750
Mackie Samoskevich $97,500 (2)
Salary Remaining : $48,750
Brendan Brisson (Out of Payroll) $97,500 (1)
Salary Remaining : $48,750
Jiri Kulich $97,500 (3)
Salary Remaining : $48,750
Kalan Lind $92,500 (3)
Salary Remaining : $46,250
Nathan Villeneuve $92,500 (3)
Salary Remaining : $46,250
Gleb Trikozov $92,500 (3)
Salary Remaining : $46,250
Colton Dach (Out of Payroll) $92,500 (2)
Salary Remaining : $46,250
Cole Guttman $90,000 (1)
Salary Remaining : $45,000
Arthur Kaliyev $90,000 (2)
Salary Remaining : $45,000
Tyson Hinds $87,500 (2)
Salary Remaining : $43,750
Curtis Douglas $82,500 (2)
Salary Remaining : $41,250
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $40,000
Kristian Reichel $80,000 (1)
Salary Remaining : $40,000
Oskar Steen $80,000 (1)
Salary Remaining : $40,000
Aku Raty $77,500 (2)
Salary Remaining : $38,750
Jake Furlong $77,500 (3)
Salary Remaining : $38,750
Akira Schmid $75,000 (1)
Salary Remaining : $37,500
Ryan Mast $72,500 (2)
Salary Remaining : $36,250
Will Cranley $72,500 (2)
Salary Remaining : $36,250
Tristan Allard $67,500 (2)
Salary Remaining : $33,750
Quinn Hutson $62,500 (2)
Salary Remaining : $31,250
Blake Smith $62,500 (3)
Salary Remaining : $31,250
Samuel Hlavaj $62,500 (1)
Salary Remaining : $31,250
Total Farm Players24
Salary Commitment
Year 2025 : $1,982,000
Year 2026 : $1,417,000
Year 2027 : $515,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,982,000
Year 2026 : $1,417,000
Year 2027 : $515,000
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,635 - 93.92%
Level 2: 5000 - $60 - 4,697 - 93.94%
Level 3: 2000 - $35 - 1,919 - 95.94%
Level 4: 4000 - $20 - 3,848 - 96.19%
Luxury : 1000 - $200 - 961 - 96.13%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,060 - 94.78%
Average Income per Game$1,181,710
Year to Date Revenue$22,452,485

Expense

Pro Players Total Salaries$87,150,000
Farm Players Total Salaries$1,747,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,975,903
Farm Year To Date Expenses$891,688
Pro Salary Cap To Date$41,975,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,997,614
Pro Remaining Season Days98
Pro Expenses Per Days$453,906
Pro Estimated Expenses$44,482,788
Farm Remaining Season Days94
Farm Expenses Per Days$9,293
Farm Estimated Expenses$873,542
Estimated Season Expenses$45,356,330
Season Salary Cap$87,150,000
Estimate Under Maximum Salary Cap of $88,000,000$850,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,150,000
Current Bank Account$11,996,196
Projected Bank Account($7,362,520)

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $4,491,667
Travis Konecny $8,750,000 (3)
-Salary Remaining : $4,466,146
Matt Duchene $8,000,000 (3)
-Salary Remaining : $4,083,333
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $3,828,125
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $3,317,708
Dylan Strome $6,000,000 (4)
-Salary Remaining : $3,062,500
Esa Lindell $5,500,000 (1)
-Salary Remaining : $2,807,292
Anders Lee $5,000,000 (4)
-Salary Remaining : $2,552,083
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $2,424,479
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $2,041,667
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $1,914,063
Matt Roy $3,750,000 (1)
-Salary Remaining : $1,914,063
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $1,786,458
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $1,633,333
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,020,833
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $1,020,833
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $612,500
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $510,417
Connor Murphy $1,000,000 (3)
-Salary Remaining : $510,417
Kevin Rooney $950,000 (1)
-Salary Remaining : $484,896
Total Pro Players20
Salary Commitment
Year 2025 : $87,150,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $51,350,000
Year 2026 : $37,450,000
Year 2027 : $21,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $87,150,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Zack MacEwen $95,000 (1)
Salary Remaining : $47,500
Martin Jones $95,000 (1)
Salary Remaining : $47,500
David Rittich $95,000 (2)
Salary Remaining : $47,500
Michael Pezzetta $95,000 (2)
Salary Remaining : $47,500
Mattias Janmark $94,500 (2)
Salary Remaining : $47,250
Tristen Robins (Out of Payroll) $92,500 (1)
Salary Remaining : $46,250
Kyle Burroughs $90,000 (1)
Salary Remaining : $45,000
Jon Merrill $90,000 (1)
Salary Remaining : $45,000
Marc McLaughlin $90,000 (2)
Salary Remaining : $45,000
Jacob Bryson $90,000 (2)
Salary Remaining : $45,000
Dmitry Kulikov $90,000 (2)
Salary Remaining : $45,000
Kyle Capobianco $90,000 (1)
Salary Remaining : $45,000
Parker Ford $82,500 (1)
Salary Remaining : $41,250
Jack Studnicka $77,500 (1)
Salary Remaining : $38,750
Matthew Seminoff $72,500 (3)
Salary Remaining : $36,250
Hunter McKown $62,500 (1)
Salary Remaining : $31,250
Cooper Black $62,500 (1)
Salary Remaining : $31,250
Justin Hryckowian $62,500 (1)
Salary Remaining : $31,250
Jacob Quillan $62,500 (2)
Salary Remaining : $31,250
Luke Haymes $62,500 (2)
Salary Remaining : $31,250
Liam McLinskey $62,500 (1)
Salary Remaining : $31,250
John Prokop $62,500 (1)
Salary Remaining : $31,250
Victor Ostman $62,500 (1)
Salary Remaining : $31,250
Total Farm Players23
Salary Commitment
Year 2025 : $1,839,500
Year 2026 : $752,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,759,500
Year 2026 : $672,000
Year 2027 : $72,500
Year 2028 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,712 - 95.19%
Level 2: 5000 - $50 - 4,773 - 95.46%
Level 3: 2000 - $28 - 1,948 - 97.38%
Level 4: 4000 - $15 - 3,984 - 99.61%
Luxury : 1000 - $150 - 972 - 97.15%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17,388 - 96.60%
Average Income per Game$955,614
Year to Date Revenue$24,845,960

Expense

Pro Players Total Salaries$87,995,000
Farm Players Total Salaries$1,949,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,080,858
Farm Year To Date Expenses$974,498
Pro Salary Cap To Date$43,080,858
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,334,208
Pro Remaining Season Days98
Pro Expenses Per Days$458,307
Pro Estimated Expenses$44,914,086
Farm Remaining Season Days94
Farm Expenses Per Days$10,367
Farm Estimated Expenses$974,498
Estimated Season Expenses$45,888,584
Season Salary Cap$87,995,000
Estimate Under Maximum Salary Cap of $88,000,000$5,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,995,000
Current Bank Account$14,794,350
Projected Bank Account($16,760,026)

Pro Players Salaries

Auston Matthews $11,250,000 (4)
-Salary Remaining : $5,742,188
Roman Josi $9,000,000 (3)
-Salary Remaining : $4,593,750
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $4,491,667
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $4,083,333
Devon Toews $8,000,000 (2)
-Salary Remaining : $4,083,333
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $2,743,490
Jack Eichel $5,000,000 (4)
-Salary Remaining : $2,552,083
John Tavares $4,875,000 (2)
-Salary Remaining : $2,488,281
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $2,041,667
Colton Parayko $4,000,000 (2)
-Salary Remaining : $2,041,667
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $1,531,250
William Karlsson $2,650,000 (3)
-Salary Remaining : $1,352,604
Scott Laughton $2,500,000 (2)
-Salary Remaining : $1,276,042
Charlie Coyle $2,050,000 (1)
-Salary Remaining : $1,046,354
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $1,020,833
Chris Kreider $2,000,000 (2)
-Salary Remaining : $1,020,833
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $765,625
Cam Talbot $1,000,000 (3)
-Salary Remaining : $510,417
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $510,417
Luke Schenn $1,000,000 (2)
-Salary Remaining : $510,417
Jonathan Quick $995,000 (2)
-Salary Remaining : $507,865
Total Pro Players21
Salary Commitment
Year 2025 : $87,995,000
Year 2026 : $81,945,000
Year 2027 : $51,700,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $71,195,000
Year 2026 : $65,145,000
Year 2027 : $42,900,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $87,995,000
Year 2026 : $81,945,000
Year 2027 : $51,700,000
Year 2028 : $18,250,000

Farm Players Salaries

Erik Johnson $99,500 (2)
Salary Remaining : $49,750
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $49,750
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $45,000
Mason Shaw $90,000 (2)
Salary Remaining : $45,000
Talyn Boyko $82,500 (2)
Salary Remaining : $41,250
Scott Reedy $82,500 (2)
Salary Remaining : $41,250
Joey Keane $82,500 (2)
Salary Remaining : $41,250
Adam Raska $82,500 (2)
Salary Remaining : $41,250
Ilya Solovyov $77,500 (1)
Salary Remaining : $38,750
Isaac Belliveau $77,500 (2)
Salary Remaining : $38,750
Max Pacioretty $75,000 (1)
Salary Remaining : $37,500
Oskari Laaksonen $75,000 (2)
Salary Remaining : $37,500
Nick Cicek $75,000 (2)
Salary Remaining : $37,500
Gannon Laroque $75,000 (2)
Salary Remaining : $37,500
Santeri Hatakka $75,000 (2)
Salary Remaining : $37,500
Ryan Francis $75,000 (1)
Salary Remaining : $37,500
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $37,500
Jack Rathbone $75,000 (1)
Salary Remaining : $37,500
Filip Lindberg $75,000 (2)
Salary Remaining : $37,500
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $37,500
Jack Malone $72,500 (1)
Salary Remaining : $36,250
Aidan Dudas $70,000 (1)
Salary Remaining : $35,000
Ronan Seeley $67,500 (1)
Salary Remaining : $33,750
Gabriel Carriere $62,500 (1)
Salary Remaining : $31,250
Luke Grainger $62,500 (1)
Salary Remaining : $31,250
Total Farm Players25
Salary Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,511 - 91.85%
Level 2: 5000 - $60 - 4,701 - 94.01%
Level 3: 2000 - $35 - 1,913 - 95.64%
Level 4: 4000 - $25 - 3,845 - 96.12%
Luxury : 1000 - $200 - 959 - 95.88%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,928 - 94.04%
Average Income per Game$1,175,007
Year to Date Revenue$24,675,150

Expense

Pro Players Total Salaries$82,969,750
Farm Players Total Salaries$2,160,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,620,596
Farm Year To Date Expenses$1,025,636
Pro Salary Cap To Date$40,620,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,500,143
Pro Remaining Season Days98
Pro Expenses Per Days$432,134
Pro Estimated Expenses$42,349,132
Farm Remaining Season Days94
Farm Expenses Per Days$11,489
Farm Estimated Expenses$1,079,966
Estimated Season Expenses$43,429,098
Season Salary Cap$82,969,750
Estimate Under Maximum Salary Cap of $88,000,000$5,030,250
Estimate Over Minimum Salary Cap of $61,000,000 $21,969,750
Current Bank Account$25,059,335
Projected Bank Account$5,130,380

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $4,593,750
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $4,083,333
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $4,083,333
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $3,828,125
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $3,137,659
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $3,062,500
Tom Wilson $5,750,000 (1)
-Salary Remaining : $2,934,896
Phillip Danault $4,500,000 (2)
-Salary Remaining : $2,296,875
Jake Middleton $4,500,000 (4)
-Salary Remaining : $2,296,875
Jake Walman $3,100,000 (2)
-Salary Remaining : $1,582,292
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $1,531,250
Jordan Staal $3,000,000 (2)
-Salary Remaining : $1,531,250
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $1,403,646
Luke Kunin $1,605,625 (2)
-Salary Remaining : $819,538
Drew Helleson $1,605,625 (4)
-Salary Remaining : $819,538
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $816,667
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $816,667
Morgan Barron $1,461,250 (3)
-Salary Remaining : $745,846
Shane Wright $975,000 (2)
-Salary Remaining : $497,656
Kent Johnson $975,000 (1)
-Salary Remaining : $497,656
Will Smith $975,000 (3)
-Salary Remaining : $497,656
Ryker Evans $925,000 (1)
-Salary Remaining : $472,135
Total Pro Players22
Salary Commitment
Year 2025 : $82,969,750
Year 2026 : $69,569,750
Year 2027 : $48,789,125
Year 2028 : $37,252,875
Salary Average Commitment
Year 2025 : $60,469,750
Year 2026 : $55,569,750
Year 2027 : $40,789,125
Year 2028 : $29,252,875
Salary Cap with 1 Way Contract
Year 2025 : $82,969,750
Year 2026 : $69,569,750
Year 2027 : $48,789,125
Year 2028 : $37,252,875

Farm Players Salaries

Filip Mesar $97,500 (3)
Salary Remaining : $48,750
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $48,750
Xavier Bourgault $97,500 (1)
Salary Remaining : $48,750
Corson Ceulemans $97,500 (2)
Salary Remaining : $48,750
Brad Lambert $97,500 (2)
Salary Remaining : $48,750
Carl Grundstrom $97,500 (2)
Salary Remaining : $48,750
Carson Lambos $97,500 (2)
Salary Remaining : $48,750
Cole Koepke $97,500 (2)
Salary Remaining : $48,750
Samuel Honzek $97,500 (3)
Salary Remaining : $48,750
Artyom Levshunov $97,500 (3)
Salary Remaining : $48,750
Mikey Eyssimont $97,500 (2)
Salary Remaining : $48,750
Marc-Edouard Vlasic $97,500 (1)
Salary Remaining : $48,750
Patrick Brown $95,000 (1)
Salary Remaining : $47,500
Nick Desimone $95,000 (2)
Salary Remaining : $47,500
Liam Foudy $90,000 (2)
Salary Remaining : $45,000
Nico Daws $85,000 (2)
Salary Remaining : $42,500
Jansen Harkins $85,000 (2)
Salary Remaining : $42,500
Mitchell Gibson $82,500 (2)
Salary Remaining : $41,250
Xavier Simoneau $82,500 (1)
Salary Remaining : $41,250
Maxence Guenette $82,500 (2)
Salary Remaining : $41,250
Will Zmolek $75,000 (1)
Salary Remaining : $37,500
Clark Bishop $75,000 (1)
Salary Remaining : $37,500
Ethan Samson $72,500 (2)
Salary Remaining : $36,250
Oscar Dansk $70,000 (1)
Salary Remaining : $35,000
Total Farm Players24
Salary Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $105 - 5,505 - 91.75%
Level 2: 5000 - $60 - 4,722 - 94.43%
Level 3: 2000 - $37 - 1,916 - 95.78%
Level 4: 4000 - $20 - 3,937 - 98.42%
Luxury : 1000 - $210 - 799 - 79.91%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,878 - 93.77%
Average Income per Game$1,178,764
Year to Date Revenue$25,932,818

Expense

Pro Players Total Salaries$85,558,750
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,859,114
Farm Year To Date Expenses$1,126,706
Pro Salary Cap To Date$40,859,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,396,525
Pro Remaining Season Days98
Pro Expenses Per Days$445,618
Pro Estimated Expenses$43,670,564
Farm Remaining Season Days94
Farm Expenses Per Days$10,904
Farm Estimated Expenses$1,024,976
Estimated Season Expenses$44,695,540
Season Salary Cap$85,558,750
Estimate Under Maximum Salary Cap of $88,000,000$2,441,250
Estimate Over Minimum Salary Cap of $61,000,000 $24,558,750
Current Bank Account$934,432
Projected Bank Account($21,364,583)

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $6,125,000
Kyle Connor $12,000,000 (5)
-Salary Remaining : $6,125,000
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $3,828,125
J.T. Miller $7,500,000 (1)
-Salary Remaining : $3,828,125
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $3,572,917
John Marino $5,427,500 (1)
-Salary Remaining : $2,770,286
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $2,424,479
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $2,220,313
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $2,105,469
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $2,041,667
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $1,873,229
Trevor Moore $2,250,000 (1)
-Salary Remaining : $1,148,438
Parker Kelly $1,461,250 (3)
-Salary Remaining : $745,846
Colton Sissons $1,000,000 (4)
-Salary Remaining : $510,417
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $510,417
Radek Faksa $1,000,000 (4)
-Salary Remaining : $510,417
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $510,417
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $510,417
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $505,313
Pierre-Olivier Joseph $960,000 (1)
-Salary Remaining : $490,000
Mark Jankowski $950,000 (1)
-Salary Remaining : $484,896
Nikita Tolopilo $950,000 (2)
-Salary Remaining : $484,896
Louis Crevier $675,000 (1)
-Salary Remaining : $344,531
Total Pro Players23
Salary Commitment
Year 2025 : $85,558,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $53,821,250
Year 2026 : $34,081,250
Year 2027 : $25,131,250
Year 2028 : $19,000,000
Salary Cap with 1 Way Contract
Year 2025 : $85,558,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000

Farm Players Salaries

Liam Ohgren (Out of Payroll) $97,500 (3)
Salary Remaining : $48,750
Filip Larsson $95,000 (2)
Salary Remaining : $47,500
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $47,500
Nils Aman $90,000 (2)
Salary Remaining : $45,000
Jakob Pelletier $90,000 (2)
Salary Remaining : $45,000
Josh Bloom $87,500 (2)
Salary Remaining : $43,750
Ayrton Martino $87,500 (2)
Salary Remaining : $43,750
Leo Loof $87,500 (1)
Salary Remaining : $43,750
Maxim Groshev $87,500 (1)
Salary Remaining : $43,750
Jamieson Rees $82,500 (2)
Salary Remaining : $41,250
Ethan Del Mastro $82,500 (1)
Salary Remaining : $41,250
Rodwin Dionicio $77,500 (3)
Salary Remaining : $38,750
Jacob Melanson $77,500 (2)
Salary Remaining : $38,750
Jorian Donovan $77,500 (2)
Salary Remaining : $38,750
Jesse Ylonen $75,000 (1)
Salary Remaining : $37,500
Josh Filmon $72,500 (2)
Salary Remaining : $36,250
Noah Chadwick $72,500 (3)
Salary Remaining : $36,250
Kieron Walton $72,500 (3)
Salary Remaining : $36,250
Ryan Tverberg $67,500 (1)
Salary Remaining : $33,750
Nikita Prishchepov $67,500 (2)
Salary Remaining : $33,750
Henrik Tikkanen $67,500 (1)
Salary Remaining : $33,750
Adam Klapka $62,500 (1)
Salary Remaining : $31,250
Isaac Poulter $62,500 (1)
Salary Remaining : $31,250
Andreas Englund $62,500 (2)
Salary Remaining : $31,250
Maxim Shabanov $62,500 (1)
Salary Remaining : $31,250
Jon-Randall Avon $62,500 (2)
Salary Remaining : $31,250
Arttu Hyry $62,500 (1)
Salary Remaining : $31,250
Tomas Suchanek $62,500 (2)
Salary Remaining : $31,250
Total Farm Players28
Salary Commitment
Year 2025 : $2,147,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,147,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,582 - 93.04%
Level 2: 5000 - $60 - 4,627 - 92.54%
Level 3: 2000 - $35 - 1,907 - 95.33%
Level 4: 4000 - $20 - 3,862 - 96.56%
Luxury : 1000 - $200 - 947 - 94.74%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,926 - 94.03%
Average Income per Game$1,169,325
Year to Date Revenue$25,725,140

Expense

Pro Players Total Salaries$87,640,600
Farm Players Total Salaries$1,059,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,733,579
Farm Year To Date Expenses$519,749
Pro Salary Cap To Date$42,733,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,217,166
Pro Remaining Season Days98
Pro Expenses Per Days$456,461
Pro Estimated Expenses$44,733,178
Farm Remaining Season Days94
Farm Expenses Per Days$5,636
Farm Estimated Expenses$529,784
Estimated Season Expenses$45,262,962
Season Salary Cap$87,640,600
Estimate Under Maximum Salary Cap of $88,000,000$359,400
Estimate Over Minimum Salary Cap of $61,000,000 $26,640,600
Current Bank Account$32,370,072
Projected Bank Account$9,324,276

Pro Players Salaries

Nathan MacKinnon $15,000,000 (5)
-Salary Remaining : $7,656,250
Patrik Laine $8,000,000 (2)
-Salary Remaining : $4,083,333
Mike Matheson $7,250,000 (2)
-Salary Remaining : $3,700,521
Filip Forsberg $6,750,000 (1)
-Salary Remaining : $3,445,313
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $3,062,500
Taylor Hall $5,500,000 (2)
-Salary Remaining : $2,807,292
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $2,807,292
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $2,552,083
Olli Maatta $4,000,000 (2)
-Salary Remaining : $2,041,667
Joel Hofer $3,805,600 (1)
-Salary Remaining : $1,942,442
Sean Monahan $3,600,000 (2)
-Salary Remaining : $1,837,500
Jake Evans $3,500,000 (2)
-Salary Remaining : $1,786,458
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $1,531,250
MTL Cap Hit $2,293,750 (2)
-Salary Remaining : $1,170,768
Simon Benoit $1,461,250 (2)
-Salary Remaining : $745,846
David Savard $1,000,000 (1)
-Salary Remaining : $510,417
Joel Armia $1,000,000 (3)
-Salary Remaining : $510,417
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $510,417
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $510,417
David Kampf $1,000,000 (1)
-Salary Remaining : $510,417
Brock McGinn $990,000 (1)
-Salary Remaining : $505,313
Cole Schwindt $990,000 (1)
-Salary Remaining : $505,313
Total Pro Players22
Salary Commitment
Year 2025 : $87,640,600
Year 2026 : $67,105,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,140,600
Year 2026 : $57,605,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,640,600
Year 2026 : $67,105,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $49,500
Justin Kirkland $99,000 (1)
Salary Remaining : $49,500
Connor Dewar $99,000 (1)
Salary Remaining : $49,500
Zane Mcintyre $95,000 (1)
Salary Remaining : $47,500
Caleb Jones $95,000 (1)
Salary Remaining : $47,500
Kailer Yamamoto $90,000 (1)
Salary Remaining : $45,000
Pavol Regenda $90,000 (1)
Salary Remaining : $45,000
Hunter Drew $90,000 (1)
Salary Remaining : $45,000
Damien Giroux $77,500 (1)
Salary Remaining : $38,750
Kaden Fulcher $75,000 (1)
Salary Remaining : $37,500
Will Bitten $75,000 (1)
Salary Remaining : $37,500
Matej Pekar $75,000 (2)
Salary Remaining : $37,500
Total Farm Players12
Salary Commitment
Year 2025 : $1,059,500
Year 2026 : $174,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,059,500
Year 2026 : $174,000
Year 2027 : $0
Year 2028 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,555 - 92.58%
Level 2: 5000 - $60 - 4,712 - 94.23%
Level 3: 2000 - $35 - 1,903 - 95.14%
Level 4: 4000 - $25 - 3,213 - 80.31%
Luxury : 1000 - $200 - 959 - 95.91%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,341 - 90.78%
Average Income per Game$1,176,911
Year to Date Revenue$25,892,045

Expense

Pro Players Total Salaries$87,099,188
Farm Players Total Salaries$1,375,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,643,648
Farm Year To Date Expenses$686,862
Pro Salary Cap To Date$42,643,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,361,312
Pro Remaining Season Days98
Pro Expenses Per Days$453,642
Pro Estimated Expenses$44,456,916
Farm Remaining Season Days94
Farm Expenses Per Days$7,314
Farm Estimated Expenses$687,516
Estimated Season Expenses$45,144,432
Season Salary Cap$87,099,188
Estimate Under Maximum Salary Cap of $88,000,000$900,812
Estimate Over Minimum Salary Cap of $61,000,000 $26,099,188
Current Bank Account$753,645
Projected Bank Account($22,029,475)

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $4,466,146
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $4,338,542
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $4,083,333
Roope Hintz $7,000,000 (1)
-Salary Remaining : $3,572,917
Brad Marchand $7,000,000 (1)
-Salary Remaining : $3,572,917
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $3,524,013
Shea Theodore $6,000,000 (2)
-Salary Remaining : $3,062,500
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $2,998,698
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $2,807,292
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $2,552,083
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $1,873,229
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $1,276,042
Joseph Woll $2,250,000 (4)
-Salary Remaining : $1,148,438
Artem Zub $2,000,000 (1)
-Salary Remaining : $1,020,833
Ryan Suter $1,250,000 (1)
-Salary Remaining : $638,021
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $612,500
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $510,417
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $510,417
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $510,417
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $497,656
Matias Maccelli $900,000 (1)
-Salary Remaining : $459,375
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $421,094
Total Pro Players22
Salary Commitment
Year 2025 : $87,099,188
Year 2026 : $60,649,188
Year 2027 : $34,279,188
Year 2028 : $15,029,188
Salary Average Commitment
Year 2025 : $50,599,188
Year 2026 : $38,149,188
Year 2027 : $26,279,188
Year 2028 : $15,029,188
Salary Cap with 1 Way Contract
Year 2025 : $87,099,188
Year 2026 : $60,649,188
Year 2027 : $34,279,188
Year 2028 : $15,029,188

Farm Players Salaries

Matthew Murray $95,000 (1)
Salary Remaining : $47,500
Nikita Chibrikov $92,500 (2)
Salary Remaining : $46,250
Anton Wahlberg $92,500 (3)
Salary Remaining : $46,250
Artyom Grushnikov $92,500 (1)
Salary Remaining : $46,250
Alexander Suzdalev $87,500 (3)
Salary Remaining : $43,750
Daniil Misyul $87,500 (1)
Salary Remaining : $43,750
Dennis Hildeby $82,500 (1)
Salary Remaining : $41,250
Alex Ciernik $82,500 (3)
Salary Remaining : $41,250
Ronnie Attard $80,000 (1)
Salary Remaining : $40,000
Justin Robidas $77,500 (2)
Salary Remaining : $38,750
Daemon Hunt $77,500 (1)
Salary Remaining : $38,750
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $37,500
Oskar Back $75,000 (1)
Salary Remaining : $37,500
Mikko Kokkonen $72,500 (1)
Salary Remaining : $36,250
Antonio Stranges $72,500 (1)
Salary Remaining : $36,250
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $35,000
Chas Sharpe $62,500 (3)
Salary Remaining : $31,250
Total Farm Players17
Salary Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,605 - 93.42%
Level 2: 5000 - $60 - 4,805 - 96.10%
Level 3: 2000 - $40 - 1,522 - 76.12%
Level 4: 4000 - $20 - 3,832 - 95.80%
Luxury : 1000 - $180 - 968 - 96.80%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,733 - 92.96%
Average Income per Game$1,160,596
Year to Date Revenue$24,372,520

Expense

Pro Players Total Salaries$86,156,000
Farm Players Total Salaries$765,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,651,762
Farm Year To Date Expenses$405,760
Pro Salary Cap To Date$41,651,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,211,924
Pro Remaining Season Days98
Pro Expenses Per Days$448,729
Pro Estimated Expenses$43,975,442
Farm Remaining Season Days94
Farm Expenses Per Days$4,069
Farm Estimated Expenses$382,486
Estimated Season Expenses$44,357,928
Season Salary Cap$86,156,000
Estimate Under Maximum Salary Cap of $88,000,000$1,844,000
Estimate Over Minimum Salary Cap of $61,000,000 $25,156,000
Current Bank Account$30,842,074
Projected Bank Account$9,696,070

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $5,359,375
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $5,104,167
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $4,083,333
John Carlson $7,700,000 (3)
-Salary Remaining : $3,930,208
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $3,062,500
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $3,062,500
Tyler Seguin $5,500,000 (2)
-Salary Remaining : $2,807,292
Sergei Bobrovsky $4,000,000 (1)
-Salary Remaining : $2,041,667
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $1,786,458
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $1,786,458
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $1,786,458
Ross Colton $2,500,000 (1)
-Salary Remaining : $1,276,042
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $1,020,833
Josh Manson $2,000,000 (4)
-Salary Remaining : $1,020,833
Stefan Noesen $2,000,000 (1)
-Salary Remaining : $1,020,833
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $995,313
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $960,094
William Carrier $1,600,000 (2)
-Salary Remaining : $816,667
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $638,021
Pius Suter $1,000,000 (2)
-Salary Remaining : $510,417
John Beecher $900,000 (2)
-Salary Remaining : $459,375
Elias Pettersson $875,000 (3)
-Salary Remaining : $446,615
Total Pro Players22
Salary Commitment
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $62,156,000
Year 2026 : $48,275,000
Year 2027 : $32,525,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $47,500
Simon Lundmark $92,500 (1)
Salary Remaining : $46,250
Erik Portillo $87,500 (1)
Salary Remaining : $43,750
Alexander Campbell $87,500 (1)
Salary Remaining : $43,750
Antti Saarela $82,500 (1)
Salary Remaining : $41,250
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $41,250
Zach Sawchenko $80,000 (2)
Salary Remaining : $40,000
Kyle MacLean $80,000 (1)
Salary Remaining : $40,000
William Dufour $77,500 (1)
Salary Remaining : $38,750
Total Farm Players9
Salary Commitment
Year 2025 : $765,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $720,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,503 - 91.71%
Level 2: 5000 - $60 - 4,680 - 93.60%
Level 3: 2000 - $35 - 1,911 - 95.55%
Level 4: 4000 - $20 - 3,914 - 97.86%
Luxury : 1000 - $200 - 941 - 94.10%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,949 - 94.16%
Average Income per Game$1,164,464
Year to Date Revenue$27,947,130

Expense

Pro Players Total Salaries$69,807,500
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,884,595
Farm Year To Date Expenses$866,210
Pro Salary Cap To Date$36,884,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,795,884
Pro Remaining Season Days98
Pro Expenses Per Days$363,581
Pro Estimated Expenses$35,630,938
Farm Remaining Season Days94
Farm Expenses Per Days$9,215
Farm Estimated Expenses$866,210
Estimated Season Expenses$36,497,148
Season Salary Cap$69,807,500
Estimate Under Maximum Salary Cap of $88,000,000$18,192,500
Estimate Over Minimum Salary Cap of $61,000,000 $8,807,500
Current Bank Account$14,806,601
Projected Bank Account($1,894,663)

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $4,083,333
Ryan Strome $6,750,000 (1)
-Salary Remaining : $3,445,313
Adin Hill $6,500,000 (5)
-Salary Remaining : $3,317,708
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $3,190,104
J.T. Compher (Out of Payroll) $5,350,000 (3)
-Salary Remaining : $2,730,729
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $2,296,875
Filip Chytil $4,225,000 (5)
-Salary Remaining : $2,156,510
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $1,914,063
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $1,658,854
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $1,582,292
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $1,531,250
Nick Seeler $3,000,000 (3)
-Salary Remaining : $1,531,250
Adam Henrique $3,000,000 (3)
-Salary Remaining : $1,531,250
Ryan McLeod $2,087,500 (1)
-Salary Remaining : $1,065,495
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $1,020,833
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $1,020,833
Jani Hakanpaa (Out of Payroll) $1,500,000 (3)
-Salary Remaining : $765,625
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $638,021
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $638,021
Paul Cotter $1,020,000 (1)
-Salary Remaining : $520,625
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $510,417
Antti Raanta $1,000,000 (1)
-Salary Remaining : $510,417
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $510,417
Lukas Reichel $975,000 (1)
-Salary Remaining : $497,656
Jonatan Berggren $900,000 (2)
-Salary Remaining : $459,375
Total Pro Players25
Salary Commitment
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Average Commitment
Year 2025 : $66,157,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Cap with 1 Way Contract
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000

Farm Players Salaries

Olen Zellweger $92,500 (2)
Salary Remaining : $46,250
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $46,250
Carson Rehkopf $92,500 (3)
Salary Remaining : $46,250
Cam Dineen $90,000 (1)
Salary Remaining : $45,000
Reese Johnson $90,000 (1)
Salary Remaining : $45,000
Tyson Jost $90,000 (1)
Salary Remaining : $45,000
Egor Afanasyev $90,000 (2)
Salary Remaining : $45,000
Justin Sourdif $90,000 (2)
Salary Remaining : $45,000
Samuel Bolduc $90,000 (2)
Salary Remaining : $45,000
Aydar Suniev $87,500 (3)
Salary Remaining : $43,750
Magnus Chrona $85,000 (2)
Salary Remaining : $42,500
Cole Fonstad $82,500 (1)
Salary Remaining : $41,250
James Malatesta $77,500 (2)
Salary Remaining : $38,750
Jack Thompson $77,500 (1)
Salary Remaining : $38,750
Tyler Madden $77,500 (1)
Salary Remaining : $38,750
Filip Roos $75,000 (1)
Salary Remaining : $37,500
Adam Scheel $75,000 (2)
Salary Remaining : $37,500
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $37,500
Marshall Warren $72,500 (1)
Salary Remaining : $36,250
Carl Lindbom $67,500 (2)
Salary Remaining : $33,750
Djibril Toure $62,500 (2)
Salary Remaining : $31,250
Total Farm Players21
Salary Commitment
Year 2025 : $1,732,500
Year 2026 : $1,077,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,732,500
Year 2026 : $1,077,500
Year 2027 : $180,000
Year 2028 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $90 - 5,657 - 94.28%
Level 2: 5000 - $58 - 4,707 - 94.14%
Level 3: 2000 - $35 - 1,925 - 96.23%
Level 4: 4000 - $17 - 3,942 - 98.55%
Luxury : 1000 - $175 - 974 - 97.45%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,205 - 95.58%
Average Income per Game$1,087,008
Year to Date Revenue$21,740,167

Expense

Pro Players Total Salaries$86,256,625
Farm Players Total Salaries$1,152,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,557,549
Farm Year To Date Expenses$583,787
Pro Salary Cap To Date$41,557,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,827,175
Pro Remaining Season Days98
Pro Expenses Per Days$449,253
Pro Estimated Expenses$44,026,794
Farm Remaining Season Days94
Farm Expenses Per Days$6,130
Farm Estimated Expenses$576,220
Estimated Season Expenses$44,603,014
Season Salary Cap$86,256,625
Estimate Under Maximum Salary Cap of $88,000,000$1,743,375
Estimate Over Minimum Salary Cap of $61,000,000 $25,256,625
Current Bank Account$30,188,648
Projected Bank Account$8,412,809

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $4,976,563
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $4,593,750
Troy Terry $6,500,000 (1)
-Salary Remaining : $3,317,708
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $3,207,139
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $2,898,146
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $2,807,292
Vince Dunn $5,000,000 (3)
-Salary Remaining : $2,552,083
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $2,552,083
Matty Beniers $4,633,375 (4)
-Salary Remaining : $2,364,952
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $2,364,952
Martin Necas $4,000,000 (4)
-Salary Remaining : $2,041,667
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $1,873,229
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $1,726,995
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $1,658,854
NYR CAP HIT $2,750,000 (4)
-Salary Remaining : $1,403,646
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $768,177
Jack McBain $1,020,000 (1)
-Salary Remaining : $520,625
Connor Clifton $1,000,000 (2)
-Salary Remaining : $510,417
Marco Kasper $975,000 (3)
-Salary Remaining : $497,656
Sam Colangelo $925,000 (2)
-Salary Remaining : $472,135
Jakub Lauko $900,000 (1)
-Salary Remaining : $459,375
Nolan Foote $900,000 (2)
-Salary Remaining : $459,375
Total Pro Players22
Salary Commitment
Year 2025 : $86,256,625
Year 2026 : $72,948,125
Year 2027 : $49,339,750
Year 2028 : $22,686,750
Salary Average Commitment
Year 2025 : $80,694,125
Year 2026 : $67,385,625
Year 2027 : $49,277,250
Year 2028 : $22,874,250
Salary Cap with 1 Way Contract
Year 2025 : $86,256,625
Year 2026 : $72,948,125
Year 2027 : $49,339,750
Year 2028 : $22,936,750

Farm Players Salaries

David Jiricek $97,500 (2)
Salary Remaining : $48,750
Zac Jones $90,000 (1)
Salary Remaining : $45,000
Matthew Kessel $90,000 (1)
Salary Remaining : $45,000
Grigori Denisenko $90,000 (1)
Salary Remaining : $45,000
Donovan Sebrango $90,000 (1)
Salary Remaining : $45,000
Viktor Neuchev $87,500 (1)
Salary Remaining : $43,750
Olivier Nadeau $82,500 (2)
Salary Remaining : $41,250
Declan Carlile $82,500 (2)
Salary Remaining : $41,250
Gage Alexander $77,500 (1)
Salary Remaining : $38,750
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $38,750
Kevin Mandolese $75,000 (1)
Salary Remaining : $37,500
Connor Kurth $72,500 (3)
Salary Remaining : $36,250
Maksymilian Szuber $72,500 (1)
Salary Remaining : $36,250
Emmitt Finnie $67,500 (2)
Salary Remaining : $33,750
Total Farm Players14
Salary Commitment
Year 2025 : $1,152,500
Year 2026 : $480,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,152,500
Year 2026 : $480,000
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators

Ottawa Senators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 5,670 - 94.50%
Level 2: 5000 - $70 - 3,436 - 68.72%
Level 3: 2000 - $48 - 1,283 - 64.13%
Level 4: 4000 - $25 - 3,343 - 83.58%
Luxury : 1000 - $160 - 965 - 96.50%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %14,697 - 81.65%
Average Income per Game$1,107,083
Year to Date Revenue$23,248,737

Expense

Pro Players Total Salaries$88,957,000
Farm Players Total Salaries$1,794,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,154,077
Farm Year To Date Expenses$967,325
Pro Salary Cap To Date$43,154,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,141,654
Pro Remaining Season Days98
Pro Expenses Per Days$463,318
Pro Estimated Expenses$45,405,164
Farm Remaining Season Days94
Farm Expenses Per Days$9,543
Farm Estimated Expenses$897,042
Estimated Season Expenses$46,302,206
Season Salary Cap$88,957,000
Estimate Under Maximum Salary Cap of $88,000,000-$957,000
Estimate Over Minimum Salary Cap of $61,000,000 $27,957,000
Current Bank Account$7,586,378
Projected Bank Account($16,574,174)

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $3,910,366
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $3,317,708
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $3,062,500
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $3,062,500
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $3,043,997
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $2,855,526
Conor Garland $5,500,000 (2)
-Salary Remaining : $2,807,292
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $2,807,292
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $2,807,292
Mikael Granlund $5,300,000 (2)
-Salary Remaining : $2,705,208
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $2,424,479
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $2,360,677
Anton Lundell $3,800,125 (2)
-Salary Remaining : $1,939,647
Brent Burns $3,500,000 (3)
-Salary Remaining : $1,786,458
Joel Farabee $2,087,500 (1)
-Salary Remaining : $1,065,495
Cody Ceci $2,000,000 (3)
-Salary Remaining : $1,020,833
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $1,020,833
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $765,625
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $765,625
Spencer Martin $1,000,000 (2)
-Salary Remaining : $510,417
Trevor Lewis $950,000 (1)
-Salary Remaining : $484,896
Samuel Helenius $900,000 (1)
-Salary Remaining : $459,375
Emil Lilleberg $825,000 (1)
-Salary Remaining : $421,094
Total Pro Players23
Salary Commitment
Year 2025 : $88,957,000
Year 2026 : $71,444,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $75,407,000
Year 2026 : $60,644,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $88,957,000
Year 2026 : $71,444,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125

Farm Players Salaries

John Ludvig $99,000 (1)
Salary Remaining : $49,500
Dylan Garand (Out of Payroll) $95,000 (1)
Salary Remaining : $47,500
Carter George $92,500 (3)
Salary Remaining : $46,250
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $46,250
Felix Unger Sorum $92,500 (3)
Salary Remaining : $46,250
Tristan Broz $92,500 (2)
Salary Remaining : $46,250
Jani Nyman $92,500 (2)
Salary Remaining : $46,250
Owen Beck $92,500 (3)
Salary Remaining : $46,250
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $45,000
Valtteri Puustinen $90,000 (2)
Salary Remaining : $45,000
John Farinacci $90,000 (1)
Salary Remaining : $45,000
Jacob Fowler $87,500 (3)
Salary Remaining : $43,750
Ty Nelson $87,500 (3)
Salary Remaining : $43,750
Simon Robertsson $87,500 (2)
Salary Remaining : $43,750
Mikael Pyyhtia $82,500 (1)
Salary Remaining : $41,250
Eemil Viro $82,500 (1)
Salary Remaining : $41,250
Mike Benning $82,500 (1)
Salary Remaining : $41,250
Benoit Olivier-Groulx $80,000 (1)
Salary Remaining : $40,000
Samu Tuomaala $77,500 (1)
Salary Remaining : $38,750
Jett Woo (Out of Payroll) $75,000 (1)
Salary Remaining : $37,500
Tyce Thompson $72,500 (1)
Salary Remaining : $36,250
Max Wanner $35,000 (1)
Salary Remaining : $17,500
Total Farm Players22
Salary Commitment
Year 2025 : $1,869,000
Year 2026 : $997,500
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,869,000
Year 2026 : $997,500
Year 2027 : $452,500
Year 2028 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,508 - 91.81%
Level 2: 5000 - $60 - 4,736 - 94.71%
Level 3: 2000 - $35 - 1,933 - 96.63%
Level 4: 4000 - $20 - 3,871 - 96.78%
Luxury : 1000 - $200 - 946 - 94.60%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,994 - 94.41%
Average Income per Game$1,169,248
Year to Date Revenue$25,723,465

Expense

Pro Players Total Salaries$85,232,325
Farm Players Total Salaries$1,605,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,728,292
Farm Year To Date Expenses$794,596
Pro Salary Cap To Date$41,728,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,215,720
Pro Remaining Season Days98
Pro Expenses Per Days$443,918
Pro Estimated Expenses$43,503,964
Farm Remaining Season Days94
Farm Expenses Per Days$8,537
Farm Estimated Expenses$802,478
Estimated Season Expenses$44,306,442
Season Salary Cap$85,232,325
Estimate Under Maximum Salary Cap of $88,000,000$2,767,675
Estimate Over Minimum Salary Cap of $61,000,000 $24,232,325
Current Bank Account$28,871,017
Projected Bank Account$6,780,295

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $5,614,583
Anze Kopitar $8,100,000 (2)
-Salary Remaining : $4,134,375
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $3,700,521
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $3,043,997
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $2,855,526
Matt Boldy $5,427,500 (2)
-Salary Remaining : $2,770,286
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $2,552,083
Claude Giroux $5,000,000 (1)
-Salary Remaining : $2,552,083
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $2,516,967
Chris Tanev $4,250,000 (1)
-Salary Remaining : $2,169,271
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $2,041,667
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $1,800,686
Brett Kulak $3,250,000 (1)
-Salary Remaining : $1,658,854
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $1,521,999
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $1,276,042
Connor Ingram $1,605,625 (2)
-Salary Remaining : $819,538
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $765,625
Boone Jenner $1,400,000 (1)
-Salary Remaining : $714,583
Simon Edvinsson $975,000 (2)
-Salary Remaining : $497,656
Matvei Michkov $975,000 (3)
-Salary Remaining : $497,656
Total Pro Players20
Salary Commitment
Year 2025 : $85,232,325
Year 2026 : $58,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000
Salary Average Commitment
Year 2025 : $80,232,325
Year 2026 : $53,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000
Salary Cap with 1 Way Contract
Year 2025 : $85,232,325
Year 2026 : $58,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000

Farm Players Salaries

Simon Nemec $97,500 (2)
Salary Remaining : $48,750
Justin Bailey $95,000 (1)
Salary Remaining : $47,500
Justin Holl $95,000 (2)
Salary Remaining : $47,500
Rodrigo Abols $95,000 (2)
Salary Remaining : $47,500
Nick Cousins $95,000 (1)
Salary Remaining : $47,500
Jaxson Stauber $95,000 (1)
Salary Remaining : $47,500
Emil Andrae $92,500 (1)
Salary Remaining : $46,250
Josh Doan $92,500 (1)
Salary Remaining : $46,250
Nathan Bastian $90,000 (1)
Salary Remaining : $45,000
David Spacek $77,500 (2)
Salary Remaining : $38,750
Ryder Rolston $77,500 (2)
Salary Remaining : $38,750
Hunter McDonald $72,500 (1)
Salary Remaining : $36,250
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $36,250
Carter Gylander $67,500 (1)
Salary Remaining : $33,750
Alexis Gendron $67,500 (3)
Salary Remaining : $33,750
Niko Huuhtanen $67,500 (2)
Salary Remaining : $33,750
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $33,750
Ryan McAllister $62,500 (1)
Salary Remaining : $31,250
Chase Wheatcroft $62,500 (1)
Salary Remaining : $31,250
Jacob Gaucher $62,500 (1)
Salary Remaining : $31,250
Total Farm Players20
Salary Commitment
Year 2025 : $1,605,000
Year 2026 : $577,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,587,500
Year 2026 : $577,500
Year 2027 : $67,500
Year 2028 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $500 - 2,400 - 40.00%
Level 2: 5000 - $149 - 2,000 - 40.00%
Level 3: 2000 - $148 - 800 - 40.00%
Level 4: 4000 - $147 - 1,600 - 40.00%
Luxury : 1000 - $999 - 400 - 40.00%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$47,275,200

Expense

Pro Players Total Salaries$84,147,875
Farm Players Total Salaries$2,136,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,197,380
Farm Year To Date Expenses$1,092,297
Pro Salary Cap To Date$41,197,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,024,000
Pro Remaining Season Days98
Pro Expenses Per Days$438,270
Pro Estimated Expenses$42,950,460
Farm Remaining Season Days94
Farm Expenses Per Days$11,363
Farm Estimated Expenses$1,068,122
Estimated Season Expenses$44,018,582
Season Salary Cap$84,147,875
Estimate Under Maximum Salary Cap of $88,000,000$3,852,125
Estimate Over Minimum Salary Cap of $61,000,000 $23,147,875
Current Bank Account$69,857,335
Projected Bank Account$70,862,753

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $6,380,208
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $5,359,375
Seth Jones $9,250,000 (1)
-Salary Remaining : $4,721,354
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $3,572,917
Thomas Harley $6,972,250 (3)
-Salary Remaining : $3,558,753
Brett Pesce $6,000,000 (2)
-Salary Remaining : $3,062,500
Cam Fowler $6,000,000 (3)
-Salary Remaining : $3,062,500
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $1,920,443
Cody Glass $2,575,000 (2)
-Salary Remaining : $1,314,323
Thomas Novak $2,500,000 (2)
-Salary Remaining : $1,276,042
Josh Norris $2,445,625 (1)
-Salary Remaining : $1,248,288
John Gibson $2,300,000 (3)
-Salary Remaining : $1,173,958
Zach Hyman $2,000,000 (1)
-Salary Remaining : $1,020,833
J.J. Moser $1,750,000 (4)
-Salary Remaining : $893,229
Carson Soucy $1,400,000 (2)
-Salary Remaining : $714,583
Conor Timmins $1,172,500 (1)
-Salary Remaining : $598,464
Sam Steel $1,020,000 (1)
-Salary Remaining : $520,625
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $510,417
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $510,417
Brandon Saad $1,000,000 (4)
-Salary Remaining : $510,417
Reilly Smith $1,000,000 (2)
-Salary Remaining : $510,417
Sam Carrick $1,000,000 (1)
-Salary Remaining : $510,417
Total Pro Players22
Salary Commitment
Year 2025 : $84,147,875
Year 2026 : $61,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $49,147,875
Year 2026 : $26,497,250
Year 2027 : $19,022,250
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $84,147,875
Year 2026 : $61,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000

Farm Players Salaries

Philipp Grubauer $99,500 (2)
Salary Remaining : $49,750
Cal Petersen $99,500 (1)
Salary Remaining : $49,750
Sean Kuraly $99,500 (2)
Salary Remaining : $49,750
Jacob Perreault (Out of Payroll) $97,500 (1)
Salary Remaining : $48,750
Tyler Boucher $97,500 (2)
Salary Remaining : $48,750
Isak Rosen $97,500 (1)
Salary Remaining : $48,750
Zachary L'Heureux $97,500 (3)
Salary Remaining : $48,750
Jayden Struble $92,500 (1)
Salary Remaining : $46,250
Zack Ostapchuk $92,500 (2)
Salary Remaining : $46,250
Niklas Kokko $92,500 (3)
Salary Remaining : $46,250
Michael Dipietro $90,300 (2)
Salary Remaining : $45,150
Alexander Alexeyev $90,000 (1)
Salary Remaining : $45,000
Ty Dellandrea $90,000 (2)
Salary Remaining : $45,000
Ryan Johnson $90,000 (2)
Salary Remaining : $45,000
Boris Katchouk $90,000 (2)
Salary Remaining : $45,000
Stanislav Svozil $87,500 (1)
Salary Remaining : $43,750
Ben King $82,500 (1)
Salary Remaining : $41,250
Mats Lindgren $82,500 (3)
Salary Remaining : $41,250
Patrick Guay $77,500 (1)
Salary Remaining : $38,750
Vincent Hinostroza $75,000 (1)
Salary Remaining : $37,500
Gabriel Fortier $75,000 (1)
Salary Remaining : $37,500
Jakub Skarek $75,000 (1)
Salary Remaining : $37,500
Matt Stienburg $75,000 (1)
Salary Remaining : $37,500
Logan Morrison $62,500 (2)
Salary Remaining : $31,250
Avery Hayes $62,500 (1)
Salary Remaining : $31,250
Mikael Diotte $62,500 (3)
Salary Remaining : $31,250
Total Farm Players26
Salary Commitment
Year 2025 : $2,233,800
Year 2026 : $1,146,800
Year 2027 : $335,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,151,300
Year 2026 : $1,146,800
Year 2027 : $335,000
Year 2028 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,575 - 92.91%
Level 2: 5000 - $60 - 4,702 - 94.04%
Level 3: 2000 - $35 - 1,928 - 96.42%
Level 4: 4000 - $20 - 3,916 - 97.91%
Luxury : 1000 - $200 - 962 - 96.16%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,083 - 94.90%
Average Income per Game$1,177,710
Year to Date Revenue$27,087,335

Expense

Pro Players Total Salaries$74,102,562
Farm Players Total Salaries$1,981,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,717,610
Farm Year To Date Expenses$1,021,176
Pro Salary Cap To Date$35,717,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,198,784
Pro Remaining Season Days98
Pro Expenses Per Days$385,951
Pro Estimated Expenses$37,823,198
Farm Remaining Season Days94
Farm Expenses Per Days$10,537
Farm Estimated Expenses$990,478
Estimated Season Expenses$38,813,676
Season Salary Cap$74,102,562
Estimate Under Maximum Salary Cap of $88,000,000$13,897,438
Estimate Over Minimum Salary Cap of $61,000,000 $13,102,562
Current Bank Account$18,385,750
Projected Bank Account$770,858

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $8,957,813
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $2,130,990
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $2,041,667
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $2,041,667
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $2,041,667
Pyotr Kochetkov $3,750,000 (4)
-Salary Remaining : $1,914,063
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $1,704,792
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $1,658,854
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $1,582,292
Joe Veleno $3,000,000 (4)
-Salary Remaining : $1,531,250
Drew O'Connor $3,000,000 (4)
-Salary Remaining : $1,531,250
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $1,531,250
Egor Zamula $2,575,000 (5)
-Salary Remaining : $1,314,323
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $1,205,891
Pierre Engvall $2,200,000 (2)
-Salary Remaining : $1,122,917
Sam Malinski $1,750,000 (5)
-Salary Remaining : $893,229
Brett Leason $1,750,000 (5)
-Salary Remaining : $893,229
Miles Wood $1,300,000 (2)
-Salary Remaining : $663,542
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $510,417
Mason Lohrei $925,000 (1)
-Salary Remaining : $472,135
Juuso Parssinen $900,000 (2)
-Salary Remaining : $459,375
Adam Edstrom $900,000 (2)
-Salary Remaining : $459,375
Stephen Halliday $825,000 (2)
-Salary Remaining : $421,094
Yaniv Perets $825,000 (2)
-Salary Remaining : $421,094
Collin Graf $625,000 (2)
-Salary Remaining : $319,010
Total Pro Players25
Salary Commitment
Year 2025 : $74,102,562
Year 2026 : $57,112,562
Year 2027 : $40,437,562
Year 2028 : $26,187,562
Salary Average Commitment
Year 2025 : $71,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562
Salary Cap with 1 Way Contract
Year 2025 : $74,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562

Farm Players Salaries

Reid Schaefer $97,500 (2)
Salary Remaining : $48,750
Trevor Connelly $97,500 (3)
Salary Remaining : $48,750
Nathan Gaucher $97,500 (2)
Salary Remaining : $48,750
Kole Lind $96,000 (1)
Salary Remaining : $48,000
Christian Kyrou $92,500 (1)
Salary Remaining : $46,250
Cam Lund $92,500 (2)
Salary Remaining : $46,250
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $46,250
Artyom Duda $92,500 (3)
Salary Remaining : $46,250
Tobias Bjornfot $90,000 (1)
Salary Remaining : $45,000
Miko Matikka $87,500 (2)
Salary Remaining : $43,750
Ondrej Becher $87,500 (2)
Salary Remaining : $43,750
Linus Karlsson $87,500 (1)
Salary Remaining : $43,750
Alexei Kolosov $87,500 (1)
Salary Remaining : $43,750
Callum Tung $87,500 (2)
Salary Remaining : $43,750
Jaden Lipinski $82,500 (2)
Salary Remaining : $41,250
Cole McWard $82,500 (1)
Salary Remaining : $41,250
Dans Locmelis $82,500 (3)
Salary Remaining : $41,250
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $41,250
Brett Berard $77,500 (2)
Salary Remaining : $38,750
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $38,750
Ivan Prosvetov $75,000 (1)
Salary Remaining : $37,500
Shane Lachance $72,500 (3)
Salary Remaining : $36,250
Tim Washe $62,500 (2)
Salary Remaining : $31,250
Total Farm Players23
Salary Commitment
Year 2025 : $1,981,000
Year 2026 : $1,370,000
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,883,500
Year 2026 : $1,272,500
Year 2027 : $437,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,604 - 93.40%
Level 2: 5000 - $60 - 4,759 - 95.17%
Level 3: 2000 - $35 - 1,934 - 96.70%
Level 4: 4000 - $25 - 3,347 - 83.67%
Luxury : 1000 - $200 - 955 - 95.45%
Total Capacity :18000

Income

Home Games Left19
Average Attendance - %16,598 - 92.21%
Average Income per Game$1,188,171
Year to Date Revenue$26,139,760

Expense

Pro Players Total Salaries$66,915,000
Farm Players Total Salaries$957,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,416,983
Farm Year To Date Expenses$486,446
Pro Salary Cap To Date$32,416,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,575,247
Pro Remaining Season Days98
Pro Expenses Per Days$348,516
Pro Estimated Expenses$34,154,568
Farm Remaining Season Days94
Farm Expenses Per Days$5,093
Farm Estimated Expenses$478,742
Estimated Season Expenses$34,633,310
Season Salary Cap$66,915,000
Estimate Under Maximum Salary Cap of $88,000,000$21,085,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,915,000
Current Bank Account$17,996,801
Projected Bank Account$5,938,738

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $8,983,333
Juuse Saros $8,000,000 (2)
-Salary Remaining : $4,083,333
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $3,419,792
Samuel Girard $4,850,000 (4)
-Salary Remaining : $2,475,521
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $2,041,667
Erik Haula $3,250,000 (3)
-Salary Remaining : $1,658,854
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $1,531,250
Derek Forbort (Out of Payroll) $2,250,000 (1)
-Salary Remaining : $1,148,438
Nico Sturm $2,100,000 (2)
-Salary Remaining : $1,071,875
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $1,020,833
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $1,020,833
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,020,833
Sonny Milano $1,500,000 (1)
-Salary Remaining : $765,625
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $714,583
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $510,417
Derek Ryan $1,000,000 (1)
-Salary Remaining : $510,417
Pat Maroon $1,000,000 (1)
-Salary Remaining : $510,417
Brendan Smith $1,000,000 (1)
-Salary Remaining : $510,417
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $507,865
Barclay Goodrow $995,000 (2)
-Salary Remaining : $507,865
Brayden Pachal $950,000 (1)
-Salary Remaining : $484,896
Ryan Ufko $825,000 (2)
-Salary Remaining : $421,094
Jujhar Khaira $750,000 (1)
-Salary Remaining : $382,813
Total Pro Players23
Salary Commitment
Year 2025 : $69,165,000
Year 2026 : $50,070,000
Year 2027 : $27,650,000
Year 2028 : $16,550,000
Salary Average Commitment
Year 2025 : $59,165,000
Year 2026 : $48,320,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000
Salary Cap with 1 Way Contract
Year 2025 : $69,165,000
Year 2026 : $56,320,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000

Farm Players Salaries

Scott Morrow $92,500 (2)
Salary Remaining : $46,250
Antti Tuomisto $92,500 (1)
Salary Remaining : $46,250
Cross Hanas $92,500 (2)
Salary Remaining : $46,250
Guillaume Richard $82,500 (2)
Salary Remaining : $41,250
Jakub Brabenec $82,500 (3)
Salary Remaining : $41,250
Marc Del Gaizo $82,500 (1)
Salary Remaining : $41,250
Collin Delia $75,000 (1)
Salary Remaining : $37,500
Maxime Lagace $75,000 (1)
Salary Remaining : $37,500
Victor Soderstrom $75,000 (1)
Salary Remaining : $37,500
Matt Tomkins $70,000 (1)
Salary Remaining : $35,000
Luke Henman $70,000 (1)
Salary Remaining : $35,000
Aatu Jamsen $67,500 (1)
Salary Remaining : $33,750
Total Farm Players12
Salary Commitment
Year 2025 : $957,500
Year 2026 : $350,000
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $957,500
Year 2026 : $350,000
Year 2027 : $82,500
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,824 - 97.06%
Level 2: 5000 - $55 - 4,886 - 97.72%
Level 3: 2000 - $35 - 1,897 - 94.83%
Level 4: 4000 - $20 - 3,924 - 98.11%
Luxury : 1000 - $150 - 975 - 97.51%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,505 - 97.25%
Average Income per Game$1,002,444
Year to Date Revenue$24,058,644

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$867,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,834,662
Farm Year To Date Expenses$466,772
Pro Salary Cap To Date$39,834,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,041,540
Pro Remaining Season Days98
Pro Expenses Per Days$429,688
Pro Estimated Expenses$42,109,424
Farm Remaining Season Days94
Farm Expenses Per Days$4,614
Farm Estimated Expenses$433,716
Estimated Season Expenses$42,543,140
Season Salary Cap$82,500,000
Estimate Under Maximum Salary Cap of $88,000,000$5,500,000
Estimate Over Minimum Salary Cap of $61,000,000 $21,500,000
Current Bank Account$17,398,771
Projected Bank Account($8,102,829)

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $4,593,750
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $4,338,542
Adam Fox $8,000,000 (3)
-Salary Remaining : $4,083,333
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $3,572,917
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $2,807,292
Cole Caufield $5,000,000 (4)
-Salary Remaining : $2,552,083
Mason Marchment $4,750,000 (1)
-Salary Remaining : $2,424,479
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $2,424,479
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $2,233,073
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $2,130,990
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $2,041,667
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $1,786,458
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $1,173,958
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $1,071,875
Eric Robinson $1,500,000 (4)
-Salary Remaining : $765,625
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $663,542
Craig Smith $1,000,000 (1)
-Salary Remaining : $510,417
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $510,417
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $497,656
Josh Brown $950,000 (1)
-Salary Remaining : $484,896
Michael Carcone $950,000 (2)
-Salary Remaining : $484,896
Jordan Oesterle $950,000 (2)
-Salary Remaining : $484,896
Emil Heineman $925,000 (2)
-Salary Remaining : $472,135
Total Pro Players23
Salary Commitment
Year 2025 : $82,500,000
Year 2026 : $64,525,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000
Salary Average Commitment
Year 2025 : $70,750,000
Year 2026 : $57,525,000
Year 2027 : $42,675,000
Year 2028 : $28,375,000
Salary Cap with 1 Way Contract
Year 2025 : $82,500,000
Year 2026 : $64,525,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $47,500
A.J. Greer $95,000 (2)
Salary Remaining : $47,500
Martin Misiak $92,500 (2)
Salary Remaining : $46,250
Luke Tuch $92,500 (1)
Salary Remaining : $46,250
Radim Simek $90,000 (1)
Salary Remaining : $45,000
Max Willman $90,000 (1)
Salary Remaining : $45,000
Leevi Merilainen $87,500 (2)
Salary Remaining : $43,750
Angus Booth $82,500 (3)
Salary Remaining : $41,250
Hudson Elynuik $72,500 (1)
Salary Remaining : $36,250
David Tendeck $70,000 (1)
Salary Remaining : $35,000
Total Farm Players10
Salary Commitment
Year 2025 : $867,500
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $867,500
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,471 - 91.18%
Level 2: 5000 - $60 - 4,831 - 96.63%
Level 3: 2000 - $35 - 1,911 - 95.56%
Level 4: 4000 - $20 - 3,907 - 97.68%
Luxury : 1000 - $200 - 949 - 94.87%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %17,069 - 94.83%
Average Income per Game$1,171,700
Year to Date Revenue$24,605,710

Expense

Pro Players Total Salaries$87,539,625
Farm Players Total Salaries$1,800,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,748,064
Farm Year To Date Expenses$1,083,349
Pro Salary Cap To Date$42,748,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,434,010
Pro Remaining Season Days98
Pro Expenses Per Days$455,936
Pro Estimated Expenses$44,681,728
Farm Remaining Season Days94
Farm Expenses Per Days$9,574
Farm Estimated Expenses$899,956
Estimated Season Expenses$45,581,684
Season Salary Cap$87,539,625
Estimate Under Maximum Salary Cap of $88,000,000$460,375
Estimate Over Minimum Salary Cap of $61,000,000 $26,539,625
Current Bank Account$36,587,335
Projected Bank Account$14,439,661

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $5,359,375
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $4,274,740
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $4,083,333
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $4,083,333
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $3,317,708
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $3,317,708
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $3,062,500
Zach Werenski $5,963,750 (3)
-Salary Remaining : $3,043,997
Alex Tuch $5,250,000 (2)
-Salary Remaining : $2,679,688
Mark Stone $3,750,000 (1)
-Salary Remaining : $1,914,063
Mackenzie Blackwood $3,000,000 (3)
-Salary Remaining : $1,531,250
Connor Zary $2,839,000 (3)
-Salary Remaining : $1,449,073
Bowen Byram $2,500,000 (4)
-Salary Remaining : $1,276,042
Mikey Anderson $2,293,875 (2)
-Salary Remaining : $1,170,832
Jordan Spence $2,278,000 (1)
-Salary Remaining : $1,162,729
Nick Foligno $1,000,000 (1)
-Salary Remaining : $510,417
Justin Danforth $990,000 (2)
-Salary Remaining : $505,313
Eric Comrie $975,000 (1)
-Salary Remaining : $497,656
Luke Hughes $975,000 (2)
-Salary Remaining : $497,656
Brock Faber $925,000 (2)
-Salary Remaining : $472,135
Logan Stankoven $925,000 (2)
-Salary Remaining : $472,135
Total Pro Players21
Salary Commitment
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000

Farm Players Salaries

Zach Aston-Reese $97,500 (2)
Salary Remaining : $48,750
Brandt Clarke $97,500 (1)
Salary Remaining : $48,750
Ian Cole $97,500 (2)
Salary Remaining : $48,750
Adam Sykora $92,500 (1)
Salary Remaining : $46,250
Leon Muggli $92,500 (3)
Salary Remaining : $46,250
Elias Salomonsson $92,500 (3)
Salary Remaining : $46,250
Lukas Cormier $92,500 (1)
Salary Remaining : $46,250
David Goyette $92,500 (1)
Salary Remaining : $46,250
Adam Engstrom $87,500 (2)
Salary Remaining : $43,750
Kirill Kirsanov $87,500 (2)
Salary Remaining : $43,750
Jordan Dumais $87,500 (2)
Salary Remaining : $43,750
Sasha Pastujov $87,500 (1)
Salary Remaining : $43,750
Remi Poirier $85,000 (2)
Salary Remaining : $42,500
Cayden Primeau $85,000 (1)
Salary Remaining : $42,500
Artur Akhtyamov $82,500 (1)
Salary Remaining : $41,250
Victor Mancini $77,500 (1)
Salary Remaining : $38,750
Artem Shlaine $77,500 (2)
Salary Remaining : $38,750
Alex Bump $77,500 (3)
Salary Remaining : $38,750
Rory Kerins $75,000 (1)
Salary Remaining : $37,500
Jack Devine $67,500 (3)
Salary Remaining : $33,750
Domenic Divincentiis $67,500 (3)
Salary Remaining : $33,750
Total Farm Players21
Salary Commitment
Year 2025 : $1,800,000
Year 2026 : $1,017,500
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,800,000
Year 2026 : $1,017,500
Year 2027 : $397,500
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,838 - 97.30%
Level 2: 5000 - $55 - 4,804 - 96.08%
Level 3: 2000 - $31 - 1,948 - 97.41%
Level 4: 4000 - $22 - 3,820 - 95.49%
Luxury : 1000 - $135 - 986 - 98.61%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17,396 - 96.64%
Average Income per Game$938,757
Year to Date Revenue$23,468,931

Expense

Pro Players Total Salaries$82,860,250
Farm Players Total Salaries$1,244,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,348,276
Farm Year To Date Expenses$650,402
Pro Salary Cap To Date$41,348,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,020,116
Pro Remaining Season Days98
Pro Expenses Per Days$431,564
Pro Estimated Expenses$42,293,272
Farm Remaining Season Days94
Farm Expenses Per Days$6,620
Farm Estimated Expenses$622,280
Estimated Season Expenses$42,915,552
Season Salary Cap$82,860,250
Estimate Under Maximum Salary Cap of $88,000,000$5,139,750
Estimate Over Minimum Salary Cap of $61,000,000 $21,860,250
Current Bank Account$48,825,210
Projected Bank Account$20,929,774

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $5,359,375
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $4,083,333
Noah Dobson $7,525,000 (5)
-Salary Remaining : $3,840,885
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $3,828,125
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $3,701,924
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $3,572,917
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $3,572,917
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $2,807,292
Clayton Keller $4,375,000 (2)
-Salary Remaining : $2,233,073
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $1,531,250
Blake Coleman $2,500,000 (1)
-Salary Remaining : $1,276,042
Adam Larsson $2,000,000 (1)
-Salary Remaining : $1,020,833
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $893,229
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $765,625
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $765,625
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $598,464
Michael Amadio $1,000,000 (2)
-Salary Remaining : $510,417
Jake Neighbours $975,000 (1)
-Salary Remaining : $497,656
Pontus Holmberg $960,000 (1)
-Salary Remaining : $490,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $472,135
Luke Evangelista $925,000 (1)
-Salary Remaining : $472,135
Total Pro Players21
Salary Commitment
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $55,360,000
Year 2026 : $37,400,000
Year 2027 : $32,025,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $49,750
Jesper Wallstedt $97,500 (2)
Salary Remaining : $48,750
Keaton Middleton $97,500 (2)
Salary Remaining : $48,750
Mitchell Chaffee $97,500 (2)
Salary Remaining : $48,750
Nathan Walker $97,500 (2)
Salary Remaining : $48,750
Nico Myatovic $92,500 (3)
Salary Remaining : $46,250
Ben Chiarot $90,000 (2)
Salary Remaining : $45,000
Jeff Petry $90,000 (2)
Salary Remaining : $45,000
Oskar Pettersson $87,500 (3)
Salary Remaining : $43,750
Caedan Bankier $87,500 (2)
Salary Remaining : $43,750
Alex Jefferies $82,500 (2)
Salary Remaining : $41,250
Jared Davidson $77,500 (2)
Salary Remaining : $38,750
Arvid Holm $75,000 (1)
Salary Remaining : $37,500
Riley Duran $72,500 (2)
Salary Remaining : $36,250
Total Farm Players14
Salary Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $87 - 5,770 - 96.17%
Level 2: 5000 - $58 - 4,792 - 95.84%
Level 3: 2000 - $35 - 1,888 - 94.39%
Level 4: 4000 - $20 - 3,875 - 96.87%
Luxury : 1000 - $185 - 949 - 94.86%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,273 - 95.96%
Average Income per Game$1,098,984
Year to Date Revenue$19,781,720

Expense

Pro Players Total Salaries$74,031,724
Farm Players Total Salaries$1,433,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,766,651
Farm Year To Date Expenses$775,684
Pro Salary Cap To Date$35,766,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,276,642
Pro Remaining Season Days98
Pro Expenses Per Days$385,582
Pro Estimated Expenses$37,787,036
Farm Remaining Season Days94
Farm Expenses Per Days$7,622
Farm Estimated Expenses$716,468
Estimated Season Expenses$38,503,504
Season Salary Cap$74,031,724
Estimate Under Maximum Salary Cap of $88,000,000$13,968,276
Estimate Over Minimum Salary Cap of $61,000,000 $13,031,724
Current Bank Account$34,203,224
Projected Bank Account$20,976,362

Pro Players Salaries

UTA Cap Hit $16,250,000 (4)
-Salary Remaining : $8,294,271
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $3,955,729
Kris Letang $6,400,000 (1)
-Salary Remaining : $3,266,667
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $3,062,500
Sean Durzi $4,175,000 (1)
-Salary Remaining : $2,130,990
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $1,800,686
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $1,786,458
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $1,559,425
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $1,385,143
Danton Heinen $2,500,000 (2)
-Salary Remaining : $1,276,042
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $1,248,236
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,020,833
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $765,625
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $672,155
Henry Thrun $1,172,500 (1)
-Salary Remaining : $598,464
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $510,417
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $510,417
Michael McCarron $1,000,000 (3)
-Salary Remaining : $510,417
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $510,417
James Reimer $1,000,000 (1)
-Salary Remaining : $510,417
Bradly Nadeau $975,000 (3)
-Salary Remaining : $497,656
Zach Benson $975,000 (2)
-Salary Remaining : $497,656
Frank Nazar $975,000 (2)
-Salary Remaining : $497,656
Daniil Miromanov (Out of Payroll) $960,000 (1)
-Salary Remaining : $490,000
Matej Blumel $900,000 (1)
-Salary Remaining : $459,375
Adam Wilsby $900,000 (1)
-Salary Remaining : $459,375
Total Pro Players26
Salary Commitment
Year 2025 : $74,991,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $74,016,724
Year 2026 : $39,758,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,991,724
Year 2026 : $40,733,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000

Farm Players Salaries

Otto Stenberg $97,500 (3)
Salary Remaining : $48,750
Fedor Svechkov $97,500 (2)
Salary Remaining : $48,750
Filip Bystedt $97,500 (2)
Salary Remaining : $48,750
Samuel Fagemo $93,000 (1)
Salary Remaining : $46,500
Drew Commesso $92,500 (1)
Salary Remaining : $46,250
Ryan Chesley $92,500 (3)
Salary Remaining : $46,250
Julian Lutz $92,500 (3)
Salary Remaining : $46,250
Calle Odelius $92,500 (3)
Salary Remaining : $46,250
Helge Grans $92,500 (1)
Salary Remaining : $46,250
Ryan O'Rourke $92,500 (1)
Salary Remaining : $46,250
Gabriel Landeskog $90,000 (1)
Salary Remaining : $45,000
David Gustafsson $90,000 (1)
Salary Remaining : $45,000
Calle Clang $87,500 (1)
Salary Remaining : $43,750
Ryan Winterton $87,500 (2)
Salary Remaining : $43,750
Yan Kuznetsov $75,000 (1)
Salary Remaining : $37,500
Jack Williams $62,500 (2)
Salary Remaining : $31,250
Total Farm Players16
Salary Commitment
Year 2025 : $1,433,000
Year 2026 : $720,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,428,000
Year 2026 : $715,000
Year 2027 : $375,000
Year 2028 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,737 - 95.62%
Level 2: 5000 - $56 - 4,765 - 95.31%
Level 3: 2000 - $32 - 1,918 - 95.88%
Level 4: 4000 - $19 - 3,835 - 95.88%
Luxury : 1000 - $182 - 970 - 96.98%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,225 - 95.70%
Average Income per Game$1,071,010
Year to Date Revenue$20,349,186

Expense

Pro Players Total Salaries$78,443,875
Farm Players Total Salaries$2,172,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$37,598,564
Farm Year To Date Expenses$1,025,416
Pro Salary Cap To Date$37,598,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,562,215
Pro Remaining Season Days98
Pro Expenses Per Days$408,562
Pro Estimated Expenses$40,039,076
Farm Remaining Season Days94
Farm Expenses Per Days$11,556
Farm Estimated Expenses$1,086,264
Estimated Season Expenses$41,125,340
Season Salary Cap$78,443,875
Estimate Under Maximum Salary Cap of $88,000,000$9,556,125
Estimate Over Minimum Salary Cap of $61,000,000 $17,443,875
Current Bank Account$9,752,731
Projected Bank Account($7,810,394)

Pro Players Salaries

VAN Cap Hit $13,250,000 (2)
-Salary Remaining : $6,763,021
Tyson Barrie $6,500,000 (1)
-Salary Remaining : $3,317,708
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $3,317,708
Aliaksei Protas $6,283,375 (2)
-Salary Remaining : $3,207,139
Phil Kessel $6,000,000 (1)
-Salary Remaining : $3,062,500
Owen Tippett $4,801,250 (1)
-Salary Remaining : $2,450,638
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $2,296,875
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $2,041,667
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $2,041,667
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $1,658,854
Filip Hronek $3,250,000 (4)
-Salary Remaining : $1,658,854
Samuel Ersson $2,293,750 (3)
-Salary Remaining : $1,170,768
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $1,162,729
Alex Newhook $2,087,500 (2)
-Salary Remaining : $1,065,495
Sam Morton $2,000,000 (1)
-Salary Remaining : $1,020,833
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $893,229
John Klingberg $1,000,000 (1)
-Salary Remaining : $510,417
Logan Couture $1,000,000 (1)
-Salary Remaining : $510,417
Ethan Bear $1,000,000 (1)
-Salary Remaining : $510,417
Logan Cooley $975,000 (2)
-Salary Remaining : $497,656
Marco Rossi $975,000 (1)
-Salary Remaining : $497,656
Jiri Patera $750,000 (1)
-Salary Remaining : $382,813
Total Pro Players22
Salary Commitment
Year 2025 : $78,443,875
Year 2026 : $28,389,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $63,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $78,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000

Farm Players Salaries

Yaroslav Askarov $97,500 (1)
Salary Remaining : $48,750
Eduard Sale $97,500 (3)
Salary Remaining : $48,750
Denton Mateychuk $97,500 (3)
Salary Remaining : $48,750
Jonathan Lekkerimaki $97,500 (3)
Salary Remaining : $48,750
Chase Stillman $97,500 (2)
Salary Remaining : $48,750
Pavel Mintyukov $97,500 (2)
Salary Remaining : $48,750
Leo Carlsson $97,500 (2)
Salary Remaining : $48,750
Oskar Olausson $97,500 (1)
Salary Remaining : $48,750
Josh Mahura $95,000 (2)
Salary Remaining : $47,500
Noah Juulsen $95,000 (2)
Salary Remaining : $47,500
Vincent Iorio $92,500 (1)
Salary Remaining : $46,250
Gage Goncalves $90,000 (1)
Salary Remaining : $45,000
Elmer Soderblom $90,000 (2)
Salary Remaining : $45,000
Jordan Harris $90,000 (2)
Salary Remaining : $45,000
Danila Klimovich $90,000 (1)
Salary Remaining : $45,000
Tye Kartye $90,000 (2)
Salary Remaining : $45,000
Nick Lardis $87,500 (2)
Salary Remaining : $43,750
Brett Harrison $87,500 (1)
Salary Remaining : $43,750
Vadim Zherenko $85,000 (1)
Salary Remaining : $42,500
Bogdan Trineyev $82,500 (1)
Salary Remaining : $41,250
Tucker Robertson $82,500 (2)
Salary Remaining : $41,250
Ryder Korczak $82,500 (2)
Salary Remaining : $41,250
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $38,750
Arturs Silovs $75,000 (2)
Salary Remaining : $37,500
Total Farm Players24
Salary Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,447 - 90.78%
Level 2: 5000 - $60 - 4,779 - 95.58%
Level 3: 2000 - $35 - 1,912 - 95.61%
Level 4: 4000 - $25 - 3,278 - 81.94%
Luxury : 1000 - $200 - 955 - 95.55%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,371 - 90.95%
Average Income per Game$1,171,398
Year to Date Revenue$24,599,365

Expense

Pro Players Total Salaries$86,120,000
Farm Players Total Salaries$757,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,085,949
Farm Year To Date Expenses$453,435
Pro Salary Cap To Date$42,085,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,427,967
Pro Remaining Season Days98
Pro Expenses Per Days$448,542
Pro Estimated Expenses$43,957,116
Farm Remaining Season Days94
Farm Expenses Per Days$4,029
Farm Estimated Expenses$378,726
Estimated Season Expenses$44,335,842
Season Salary Cap$86,120,000
Estimate Under Maximum Salary Cap of $88,000,000$1,880,000
Estimate Over Minimum Salary Cap of $61,000,000 $25,120,000
Current Bank Account$29,609,093
Projected Bank Account$8,701,218

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $4,338,542
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $4,338,542
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $3,317,708
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $3,317,708
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $3,062,500
Brady Skjei $6,000,000 (3)
-Salary Remaining : $3,062,500
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $2,679,688
Jared McCann $5,000,000 (1)
-Salary Remaining : $2,552,083
Michael Bunting $4,500,000 (4)
-Salary Remaining : $2,296,875
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $2,296,875
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $2,041,667
VGK Cap Hit $3,875,000 (2)
-Salary Remaining : $1,977,865
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $1,786,458
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $1,531,250
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $1,020,833
Corey Perry $1,350,000 (3)
-Salary Remaining : $689,063
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $612,500
Jake Allen $1,200,000 (2)
-Salary Remaining : $612,500
Noah Cates $1,020,000 (1)
-Salary Remaining : $520,625
Haydn Fleury (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $510,417
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $510,417
Philippe Myers $950,000 (1)
-Salary Remaining : $484,896
Jack Drury $900,000 (2)
-Salary Remaining : $459,375
Luke Prokop $875,000 (1)
-Salary Remaining : $446,615
Total Pro Players24
Salary Commitment
Year 2025 : $87,120,000
Year 2026 : $58,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $42,870,000
Year 2026 : $26,325,000
Year 2027 : $20,350,000
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,120,000
Year 2026 : $60,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000

Farm Players Salaries

Hunter Shepard (Out of Payroll) $97,000 (1)
Salary Remaining : $48,500
Ryan Lomberg $95,000 (1)
Salary Remaining : $47,500
Owen Sillinger $95,000 (1)
Salary Remaining : $47,500
Tomas Nosek $95,000 (1)
Salary Remaining : $47,500
Pierrick Dube $90,000 (1)
Salary Remaining : $45,000
Alex Goligoski $90,000 (1)
Salary Remaining : $45,000
Felix Sandstrom $80,000 (1)
Salary Remaining : $40,000
Parker Bell $77,500 (1)
Salary Remaining : $38,750
Josh Davies (Out of Payroll) $72,500 (1)
Salary Remaining : $36,250
Matvey Petrov $72,500 (2)
Salary Remaining : $36,250
Alexandre Doucet $62,500 (1)
Salary Remaining : $31,250
Total Farm Players11
Salary Commitment
Year 2025 : $927,000
Year 2026 : $72,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $889,500
Year 2026 : $35,000
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,791 - 96.51%
Level 2: 5000 - $51 - 4,790 - 95.79%
Level 3: 2000 - $26 - 1,974 - 98.71%
Level 4: 4000 - $16 - 3,917 - 97.92%
Luxury : 1000 - $170 - 961 - 96.06%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,432 - 96.84%
Average Income per Game$1,002,199
Year to Date Revenue$24,052,771

Expense

Pro Players Total Salaries$74,097,250
Farm Players Total Salaries$1,187,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,511,115
Farm Year To Date Expenses$652,504
Pro Salary Cap To Date$35,511,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,037,379
Pro Remaining Season Days98
Pro Expenses Per Days$385,923
Pro Estimated Expenses$37,820,454
Farm Remaining Season Days94
Farm Expenses Per Days$6,316
Farm Estimated Expenses$593,704
Estimated Season Expenses$38,414,158
Season Salary Cap$74,097,250
Estimate Under Maximum Salary Cap of $88,000,000$13,902,750
Estimate Over Minimum Salary Cap of $61,000,000 $13,097,250
Current Bank Account$21,928,920
Projected Bank Account$552,141

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $8,983,333
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $3,572,917
Carter Hart $5,750,000 (2)
-Salary Remaining : $2,934,896
Damon Severson $5,500,000 (4)
-Salary Remaining : $2,807,292
Ryan Graves $4,500,000 (1)
-Salary Remaining : $2,296,875
Evander Kane $4,000,000 (3)
-Salary Remaining : $2,041,667
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $1,873,229
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $1,633,333
Will Borgen $3,000,000 (3)
-Salary Remaining : $1,531,250
Braden Schneider $2,839,000 (3)
-Salary Remaining : $1,449,073
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $1,097,460
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $819,538
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $765,625
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $612,500
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $598,464
Jesper Fast $1,000,000 (3)
-Salary Remaining : $510,417
David Tomasek $1,000,000 (2)
-Salary Remaining : $510,417
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $510,417
Matthew Savoie $975,000 (3)
-Salary Remaining : $497,656
Zack Bolduc $975,000 (2)
-Salary Remaining : $497,656
Mavrik Bourque $960,000 (1)
-Salary Remaining : $490,000
Will Cuylle $925,000 (1)
-Salary Remaining : $472,135
Philip Tomasino $900,000 (1)
-Salary Remaining : $459,375
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $433,854
Alex Laferriere $825,000 (1)
-Salary Remaining : $421,094
Total Pro Players25
Salary Commitment
Year 2025 : $74,097,250
Year 2026 : $52,539,750
Year 2027 : $30,069,750
Year 2028 : $7,105,625
Salary Average Commitment
Year 2025 : $66,397,250
Year 2026 : $59,564,750
Year 2027 : $46,669,750
Year 2028 : $7,105,625
Salary Cap with 1 Way Contract
Year 2025 : $74,097,250
Year 2026 : $62,764,750
Year 2027 : $46,669,750
Year 2028 : $7,105,625

Farm Players Salaries

Jan Mysak $90,000 (1)
Salary Remaining : $45,000
Cale Fleury $90,000 (1)
Salary Remaining : $45,000
Akil Thomas $90,000 (1)
Salary Remaining : $45,000
Calen Addison $90,000 (1)
Salary Remaining : $45,000
Ian Moore $87,500 (2)
Salary Remaining : $43,750
Yegor Sidorov $87,500 (3)
Salary Remaining : $43,750
Carter Mazur $87,500 (2)
Salary Remaining : $43,750
Cole O'Hara $82,500 (2)
Salary Remaining : $41,250
Noah Laba $82,500 (3)
Salary Remaining : $41,250
Isaiah George $82,500 (3)
Salary Remaining : $41,250
Filip Kral $82,500 (2)
Salary Remaining : $41,250
Jan Jenik $82,500 (1)
Salary Remaining : $41,250
Elliot Desnoyers $77,500 (2)
Salary Remaining : $38,750
Keith Petruzzelli $75,000 (2)
Salary Remaining : $37,500
Total Farm Players14
Salary Commitment
Year 2025 : $1,187,500
Year 2026 : $745,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,187,500
Year 2026 : $745,000
Year 2027 : $252,500
Year 2028 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $75 - 5,922 - 98.71%
Level 2: 5000 - $51 - 4,732 - 94.63%
Level 3: 2000 - $1 - 1,999 - 99.97%
Level 4: 4000 - $16 - 3,968 - 99.19%
Luxury : 1000 - $174 - 950 - 95.04%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17,571 - 97.62%
Average Income per Game$916,335
Year to Date Revenue$18,326,692

Expense

Pro Players Total Salaries$72,930,937
Farm Players Total Salaries$1,447,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,570,478
Farm Year To Date Expenses$650,024
Pro Salary Cap To Date$35,570,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,243,027
Pro Remaining Season Days98
Pro Expenses Per Days$379,849
Pro Estimated Expenses$37,225,202
Farm Remaining Season Days94
Farm Expenses Per Days$7,699
Farm Estimated Expenses$723,706
Estimated Season Expenses$37,948,908
Season Salary Cap$72,930,937
Estimate Under Maximum Salary Cap of $88,000,000$15,069,063
Estimate Over Minimum Salary Cap of $61,000,000 $11,930,937
Current Bank Account$9,008,199
Projected Bank Account($9,697,682)

Pro Players Salaries

WPG Cap Hit $12,950,000 (3)
-Salary Remaining : $6,609,896
Sean Couturier $9,750,000 (1)
-Salary Remaining : $4,976,563
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $3,572,917
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $3,062,500
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $3,062,500
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $2,424,479
Shane Pinto $4,420,937 (2)
-Salary Remaining : $2,256,520
Jason Zucker $3,000,000 (1)
-Salary Remaining : $1,531,250
Ty Emberson $2,500,000 (2)
-Salary Remaining : $1,276,042
Alec Martinez $2,200,000 (1)
-Salary Remaining : $1,122,917
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $1,020,833
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $893,229
Ryan Murray $1,000,000 (1)
-Salary Remaining : $510,417
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $497,656
Fabian Lysell $975,000 (1)
-Salary Remaining : $497,656
Declan Chisholm $960,000 (1)
-Salary Remaining : $490,000
Ivan Ivan $950,000 (1)
-Salary Remaining : $484,896
Aatu Raty $925,000 (1)
-Salary Remaining : $472,135
Alexander Holtz $900,000 (2)
-Salary Remaining : $459,375
Luca Cagnoni $825,000 (2)
-Salary Remaining : $421,094
Ethan Cardwell $825,000 (2)
-Salary Remaining : $421,094
Ethen Frank $800,000 (1)
-Salary Remaining : $408,333
Arshdeep Bains $750,000 (2)
-Salary Remaining : $382,813
Ville Heinola $725,000 (1)
-Salary Remaining : $370,052
Total Pro Players24
Salary Commitment
Year 2025 : $72,930,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $55,030,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $72,930,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000

Farm Players Salaries

Trent Miner $95,000 (2)
Salary Remaining : $47,500
Riley Kidney $92,500 (2)
Salary Remaining : $46,250
Hunter Haight $92,500 (2)
Salary Remaining : $46,250
Zach Metsa $90,000 (1)
Salary Remaining : $45,000
Max Sasson $90,000 (1)
Salary Remaining : $45,000
Georgi Romanov $85,000 (2)
Salary Remaining : $42,500
Gavin White $82,500 (2)
Salary Remaining : $41,250
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $41,250
Jake Livingstone $82,500 (1)
Salary Remaining : $41,250
Aidan McDonough $82,500 (2)
Salary Remaining : $41,250
Brandon Scanlin $82,500 (1)
Salary Remaining : $41,250
Tyler Thorpe $77,500 (3)
Salary Remaining : $38,750
Clay Stevenson $75,000 (1)
Salary Remaining : $37,500
Cole Reinhardt $72,500 (1)
Salary Remaining : $36,250
Albin Grewe $70,000 (1)
Salary Remaining : $35,000
Declan McDonnell $70,000 (1)
Salary Remaining : $35,000
Jordan Frasca $62,500 (1)
Salary Remaining : $31,250
Isak Posch $62,500 (2)
Salary Remaining : $31,250
Total Farm Players18
Salary Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $21,986,499 $87,000,000 $1,000,000 $26,000,000 222244
Boston Bruins $23,323,226 $87,752,562 $247,438 $26,752,562 211637
Buffalo Sabres $19,985,678 $66,020,000 $21,980,000 $5,020,000 241438
Calgary Flames $35,179,830 $86,537,050 $1,462,950 $25,537,050 261339
Carolina Hurricanes $46,916,986 $64,407,125 $23,592,875 $3,407,125 252348
Chicago Blackhawks $35,737,960 $68,005,600 $19,994,400 $7,005,600 242145
Colorado Avalanche $20,383,591 $75,903,000 $12,097,000 $14,903,000 231740
Columbus Blue Jackets $25,935,642 $82,675,000 $5,325,000 $21,675,000 242650
Dallas Stars $37,277,575 $86,121,875 $1,878,125 $25,121,875 201636
Detroit Red Wings $788,540 $83,829,000 $4,171,000 $22,829,000 242448
Edmonton Oilers $11,996,196 $87,150,000 $850,000 $26,150,000 202343
Florida Panthers $14,794,350 $87,995,000 $5,000 $26,995,000 212546
Los Angeles Kings $25,059,335 $82,969,750 $5,030,250 $21,969,750 222446
Minnesota Wild $934,432 $85,558,750 $2,441,250 $24,558,750 232851
Montreal Canadiens $32,370,072 $87,640,600 $359,400 $26,640,600 221234
Nashville Predators $753,645 $87,099,188 $900,812 $26,099,188 221739
New Jersey Devils $30,842,074 $86,156,000 $1,844,000 $25,156,000 22931
New York Islanders $14,806,601 $69,807,500 $18,192,500 $8,807,500 252146
New York Rangers $30,188,648 $86,256,625 $1,743,375 $25,256,625 221436
Ottawa Senators $7,586,378 $88,957,000 -$957,000 $27,957,000 232245
Philadelphia Flyers $28,871,017 $85,232,325 $2,767,675 $24,232,325 202040
Pittsburgh Penguins $69,857,335 $84,147,875 $3,852,125 $23,147,875 222648
San Jose Sharks $18,385,750 $74,102,562 $13,897,438 $13,102,562 252348
Seattle Kraken $17,996,801 $66,915,000 $21,085,000 $5,915,000 231235
St. Louis Blues $17,398,771 $82,500,000 $5,500,000 $21,500,000 231033
Tampa Bay Lightning $36,587,335 $87,539,625 $460,375 $26,539,625 212142
Toronto Maple Leafs $48,825,210 $82,860,250 $5,139,750 $21,860,250 211435
Utah Mammoth $34,203,224 $74,031,724 $13,968,276 $13,031,724 261642
Vancouver Canucks $9,752,731 $78,443,875 $9,556,125 $17,443,875 222446
Vegas Golden Knights $29,609,093 $86,120,000 $1,880,000 $25,120,000 241135
Washington Capitals $21,928,920 $74,097,250 $13,902,750 $13,097,250 251439
Winnipeg Jets $9,008,199 $72,930,937 $15,069,063 $11,930,937 241842