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 - 5,694 - 94.90%
Level 2: 5000 - $54 - 4,818 - 96.36%
Level 3: 2000 - $28 - 1,977 - 98.84%
Level 4: 4000 - $21 - 3,885 - 97.14%
Luxury : 1000 - $186 - 962 - 96.20%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,336 - 96.31%
Average Income per Game$1,082,810
Year to Date Revenue$10,828,103

Expense

Pro Players Total Salaries$87,365,000
Farm Players Total Salaries$1,726,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,412,836
Farm Year To Date Expenses$418,107
Pro Salary Cap To Date$21,412,836
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,567,119
Pro Remaining Season Days145
Pro Expenses Per Days$455,026
Pro Estimated Expenses$65,978,770
Farm Remaining Season Days141
Farm Expenses Per Days$9,184
Farm Estimated Expenses$1,294,944
Estimated Season Expenses$67,273,714
Season Salary Cap$87,365,000
Estimate Under Maximum Salary Cap of $88,000,000$635,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,365,000
Current Bank Account$31,962,793
Projected Bank Account($1,743,802)

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $10,950,521
Victor Hedman $10,000,000 (3)
-Salary Remaining : $7,552,083
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $6,796,875
Drew Doughty $7,525,000 (4)
-Salary Remaining : $5,682,943
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $5,210,938
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $4,908,854
Brett Howden $4,450,000 (4)
-Salary Remaining : $3,360,677
Bobby McMann $3,750,000 (3)
-Salary Remaining : $2,832,031
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $2,265,625
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $2,265,625
Noel Acciari $3,000,000 (1)
-Salary Remaining : $2,265,625
Logan Thompson $2,750,000 (3)
-Salary Remaining : $2,076,823
Cole Smith $2,000,000 (1)
-Salary Remaining : $1,510,417
Matt Villalta $2,000,000 (2)
-Salary Remaining : $1,510,417
Radko Gudas $2,000,000 (1)
-Salary Remaining : $1,510,417
Nic Dowd $1,500,000 (1)
-Salary Remaining : $1,132,813
Jan Rutta $1,000,000 (1)
-Salary Remaining : $755,208
Troy Stecher $1,000,000 (1)
-Salary Remaining : $755,208
Travis Hamonic $990,000 (1)
-Salary Remaining : $747,656
Jakub Vrana $975,000 (2)
-Salary Remaining : $736,328
John Leonard $900,000 (1)
-Salary Remaining : $679,688
Luke Glendening $625,000 (1)
-Salary Remaining : $472,005
Total Pro Players22
Salary Commitment
Year 2025 : $87,365,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $73,565,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $87,365,000
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 : $74,250
Jack Johnson $97,500 (1)
Salary Remaining : $73,125
Austin Watson $95,000 (1)
Salary Remaining : $71,250
Dylan McIlrath $95,000 (1)
Salary Remaining : $71,250
Adam Beckman $90,000 (2)
Salary Remaining : $67,500
Christian Wolanin $90,000 (1)
Salary Remaining : $67,500
Ross Johnston $90,000 (1)
Salary Remaining : $67,500
Rhett Gardner $85,000 (1)
Salary Remaining : $63,750
Adam Erne $80,000 (1)
Salary Remaining : $60,000
Denis Gurianov $80,000 (1)
Salary Remaining : $60,000
Cooper Marody $77,500 (1)
Salary Remaining : $58,125
Lassi Thomson $75,000 (2)
Salary Remaining : $56,250
Dru Krebs $72,500 (2)
Salary Remaining : $54,375
Connor Carrick $70,000 (1)
Salary Remaining : $52,500
Jack Ahcan $70,000 (1)
Salary Remaining : $52,500
Connor Hughes $67,500 (2)
Salary Remaining : $50,625
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $50,625
Chase Bradley $67,500 (2)
Salary Remaining : $50,625
Jakub Fibigr $67,500 (3)
Salary Remaining : $50,625
Magnus Hellberg $65,000 (1)
Salary Remaining : $48,750
Sasha Chmelevski $62,500 (1)
Salary Remaining : $46,875
Jesse Puljujarvi $62,500 (1)
Salary Remaining : $46,875
Total Farm Players22
Salary Commitment
Year 2025 : $1,726,500
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,726,500
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 - 5,661 - 94.34%
Level 2: 5000 - $55 - 4,700 - 94.01%
Level 3: 2000 - $35 - 1,949 - 97.44%
Level 4: 4000 - $17 - 3,925 - 98.12%
Luxury : 1000 - $180 - 973 - 97.31%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,208 - 95.60%
Average Income per Game$1,021,449
Year to Date Revenue$12,257,389

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$21,232,392
Farm Year To Date Expenses$331,181
Pro Salary Cap To Date$21,232,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,622,023
Pro Remaining Season Days145
Pro Expenses Per Days$457,045
Pro Estimated Expenses$66,271,525
Farm Remaining Season Days141
Farm Expenses Per Days$7,069
Farm Estimated Expenses$996,729
Estimated Season Expenses$67,268,254
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$34,769,225
Projected Bank Account($2,877,006)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $6,827,083
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $6,796,875
Moritz Seider $8,418,062 (4)
-Salary Remaining : $6,357,391
David Pastrnak $8,000,000 (3)
-Salary Remaining : $6,041,667
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $5,785,745
William Nylander $7,500,000 (2)
-Salary Remaining : $5,664,063
Robert Thomas $7,252,750 (1)
-Salary Remaining : $5,477,337
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $3,398,438
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $3,115,234
Timo Meier $4,000,000 (3)
-Salary Remaining : $3,020,833
Justin Faulk $3,000,000 (3)
-Salary Remaining : $2,265,625
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $1,982,422
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $1,510,417
Jake McCabe $2,000,000 (1)
-Salary Remaining : $1,510,417
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $1,212,581
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $1,208,333
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $1,208,333
Alex Lyon $1,000,000 (2)
-Salary Remaining : $755,208
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $755,208
Matthew Knies $925,000 (2)
-Salary Remaining : $698,568
Rasmus Kupari $900,000 (1)
-Salary Remaining : $679,688
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 : $74,625
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $74,625
Eduards Tralmaks $95,000 (2)
Salary Remaining : $71,250
Francesco Pinelli $92,500 (2)
Salary Remaining : $69,375
Noel Gunler $92,500 (2)
Salary Remaining : $69,375
Alex Steeves $90,000 (1)
Salary Remaining : $67,500
Taige Harding $87,500 (2)
Salary Remaining : $65,625
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $65,625
Ty Smith $82,500 (2)
Salary Remaining : $61,875
Michael Stone $80,000 (1)
Salary Remaining : $60,000
Justin Gill $77,500 (2)
Salary Remaining : $58,125
Owen Say $75,000 (1)
Salary Remaining : $56,250
Ben Hemmerling $72,500 (3)
Salary Remaining : $54,375
William Rousseau $67,500 (2)
Salary Remaining : $50,625
Kyle Jackson $67,500 (2)
Salary Remaining : $50,625
Braeden Bowman $62,500 (2)
Salary Remaining : $46,875
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 - 4,773 - 95.45%
Level 3: 2000 - $40 - 1,554 - 77.70%
Level 4: 4000 - $25 - 3,236 - 80.89%
Luxury : 1000 - $180 - 965 - 96.51%
Total Capacity :12005

Income

Home Games Left28
Average Attendance - %10,532 - 87.73%
Average Income per Game$603,670
Year to Date Revenue$7,847,710

Expense

Pro Players Total Salaries$61,080,000
Farm Players Total Salaries$1,323,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,197,765
Farm Year To Date Expenses$329,415
Pro Salary Cap To Date$15,197,765
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,902,760
Pro Remaining Season Days145
Pro Expenses Per Days$318,125
Pro Estimated Expenses$46,128,125
Farm Remaining Season Days141
Farm Expenses Per Days$7,037
Farm Estimated Expenses$992,217
Estimated Season Expenses$47,120,342
Season Salary Cap$61,080,000
Estimate Under Maximum Salary Cap of $88,000,000$26,920,000
Estimate Over Minimum Salary Cap of $61,000,000 $80,000
Current Bank Account$1,822,017
Projected Bank Account($28,395,565)

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $7,552,083
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $5,286,458
Andrew Copp $5,500,000 (2)
-Salary Remaining : $4,153,646
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $3,964,844
Alex Killorn $5,000,000 (1)
-Salary Remaining : $3,776,042
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $3,209,635
Sean Walker $4,250,000 (3)
-Salary Remaining : $3,209,635
Oliver Kylington (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $3,020,833
BUF Cap Hit $4,000,000 (2)
-Salary Remaining : $3,020,833
Sammy Blais $3,000,000 (2)
-Salary Remaining : $2,265,625
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $1,321,615
Oskar Sundqvist $1,200,000 (3)
-Salary Remaining : $906,250
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $830,729
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $755,208
Anthony Richard $1,000,000 (2)
-Salary Remaining : $755,208
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $755,208
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $755,208
Ryan Reaves $995,000 (1)
-Salary Remaining : $751,432
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $751,432
Dennis Cholowski (Out of Payroll) $950,000 (2)
-Salary Remaining : $717,448
Walker Duehr $945,000 (2)
-Salary Remaining : $713,672
Jacob MacDonald $945,000 (2)
-Salary Remaining : $713,672
Matt Benning $900,000 (1)
-Salary Remaining : $679,688
Total Pro Players23
Salary Commitment
Year 2025 : $66,030,000
Year 2026 : $39,890,000
Year 2027 : $10,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $48,280,000
Year 2026 : $29,140,000
Year 2027 : $6,450,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,030,000
Year 2026 : $41,890,000
Year 2027 : $10,700,000
Year 2028 : $0

Farm Players Salaries

Chris Driedger $99,500 (1)
Salary Remaining : $74,625
Brendan Lemieux $99,500 (1)
Salary Remaining : $74,625
Dustin Tokarski $95,000 (1)
Salary Remaining : $71,250
Kurtis MacDermid $95,000 (1)
Salary Remaining : $71,250
Dakota Mermis $95,000 (1)
Salary Remaining : $71,250
Alex Belzile $94,500 (2)
Salary Remaining : $70,875
Logan Shaw $94,500 (1)
Salary Remaining : $70,875
Dominik Badinka $92,500 (3)
Salary Remaining : $69,375
Alexander Kisakov $92,500 (1)
Salary Remaining : $69,375
Tristan Lennox $87,500 (2)
Salary Remaining : $65,625
Sergei Murashov $82,500 (3)
Salary Remaining : $61,875
Gabriel Szturc $82,500 (1)
Salary Remaining : $61,875
Nathan Aspinall $77,500 (3)
Salary Remaining : $58,125
Nikita Novikov $72,500 (2)
Salary Remaining : $54,375
Zac Funk $62,500 (2)
Salary Remaining : $46,875
Total Farm Players15
Salary Commitment
Year 2025 : $1,323,000
Year 2026 : $569,500
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,323,000
Year 2026 : $569,500
Year 2027 : $252,500
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,655 - 94.25%
Level 2: 5000 - $50 - 4,908 - 98.16%
Level 3: 2000 - $30 - 1,959 - 97.96%
Level 4: 4000 - $10 - 3,998 - 99.95%
Luxury : 1000 - $175 - 970 - 96.96%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,490 - 97.17%
Average Income per Game$966,231
Year to Date Revenue$9,662,310

Expense

Pro Players Total Salaries$85,378,450
Farm Players Total Salaries$907,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,899,913
Farm Year To Date Expenses$226,869
Pro Salary Cap To Date$20,899,913
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,953,161
Pro Remaining Season Days145
Pro Expenses Per Days$444,679
Pro Estimated Expenses$64,478,455
Farm Remaining Season Days141
Farm Expenses Per Days$4,827
Farm Estimated Expenses$680,607
Estimated Season Expenses$65,159,062
Season Salary Cap$85,378,450
Estimate Under Maximum Salary Cap of $88,000,000$2,621,550
Estimate Over Minimum Salary Cap of $61,000,000 $24,378,450
Current Bank Account$45,785,144
Projected Bank Account$10,579,243

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $10,875,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $8,175,130
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $6,230,469
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $5,475,260
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $5,286,458
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $4,225,013
Mikey Anderson $4,587,750 (2)
-Salary Remaining : $3,464,707
Brock Boeser $4,000,000 (3)
-Salary Remaining : $3,020,833
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $2,771,615
Justus Annunen $3,156,200 (4)
-Salary Remaining : $2,383,589
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $1,699,219
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $1,510,417
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,510,417
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $1,132,813
Lars Eller $1,500,000 (2)
-Salary Remaining : $1,132,813
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $770,313
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $755,208
Connor Bedard $975,000 (2)
-Salary Remaining : $736,328
Cutter Gauthier $975,000 (3)
-Salary Remaining : $736,328
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $698,568
Garrett Pilon $900,000 (1)
-Salary Remaining : $679,688
Georgii Merkulov $900,000 (1)
-Salary Remaining : $679,688
Marcus Hogberg $700,000 (2)
-Salary Remaining : $528,646
Total Pro Players23
Salary Commitment
Year 2025 : $85,378,450
Year 2026 : $77,383,450
Year 2027 : $68,620,700
Year 2028 : $37,631,200
Salary Average Commitment
Year 2025 : $74,128,450
Year 2026 : $70,383,450
Year 2027 : $61,620,700
Year 2028 : $37,631,200
Salary Cap with 1 Way Contract
Year 2025 : $85,378,450
Year 2026 : $77,383,450
Year 2027 : $68,620,700
Year 2028 : $37,631,200

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $69,375
Michael Milne $87,500 (1)
Salary Remaining : $65,625
Jaxon Nelson $82,500 (1)
Salary Remaining : $61,875
Drew Bavaro $82,500 (2)
Salary Remaining : $61,875
Martin Chromiak $77,500 (2)
Salary Remaining : $58,125
Josh Maniscalco $75,000 (2)
Salary Remaining : $56,250
Shane Bowers $72,500 (1)
Salary Remaining : $54,375
Reilly Walsh $72,500 (1)
Salary Remaining : $54,375
Connor Corcoran $70,000 (1)
Salary Remaining : $52,500
Carsen Twarynski $70,000 (1)
Salary Remaining : $52,500
Ben Steeves $62,500 (2)
Salary Remaining : $46,875
Dylan Wendt $62,500 (1)
Salary Remaining : $46,875
Total Farm Players12
Salary Commitment
Year 2025 : $907,500
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $907,500
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,668 - 94.46%
Level 2: 5000 - $60 - 4,835 - 96.69%
Level 3: 2000 - $35 - 1,914 - 95.68%
Level 4: 4000 - $20 - 3,897 - 97.43%
Luxury : 1000 - $200 - 955 - 95.48%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,268 - 95.93%
Average Income per Game$1,192,716
Year to Date Revenue$10,734,445

Expense

Pro Players Total Salaries$61,582,125
Farm Players Total Salaries$2,185,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,117,484
Farm Year To Date Expenses$548,979
Pro Salary Cap To Date$15,117,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,166,916
Pro Remaining Season Days145
Pro Expenses Per Days$320,740
Pro Estimated Expenses$46,507,300
Farm Remaining Season Days141
Farm Expenses Per Days$11,622
Farm Estimated Expenses$1,638,702
Estimated Season Expenses$48,146,002
Season Salary Cap$61,582,125
Estimate Under Maximum Salary Cap of $88,000,000$26,417,875
Estimate Over Minimum Salary Cap of $61,000,000 $582,125
Current Bank Account$44,928,427
Projected Bank Account$34,949,341

Pro Players Salaries

Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $4,342,448
Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $4,342,448
Ville Husso $5,600,000 (2)
-Salary Remaining : $4,229,167
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $4,002,604
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $3,874,219
Connor McMichael $5,050,000 (5)
-Salary Remaining : $3,813,802
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $2,841,471
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $2,555,247
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $2,454,427
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $2,076,823
Dillon Dube $2,713,750 (1)
-Salary Remaining : $2,049,447
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $2,049,447
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $1,103,454
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $885,482
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $830,729
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $770,313
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $755,208
Tyler Motte $1,000,000 (3)
-Salary Remaining : $755,208
Kaiden Guhle $975,000 (1)
-Salary Remaining : $736,328
Joel Hanley $975,000 (2)
-Salary Remaining : $736,328
Jack Quinn (Out of Payroll) $975,000 (1)
-Salary Remaining : $736,328
Martin Pospisil $900,000 (2)
-Salary Remaining : $679,688
Jackson Blake $825,000 (3)
-Salary Remaining : $623,047
Total Pro Players23
Salary Commitment
Year 2025 : $62,557,125
Year 2026 : $42,236,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $51,657,125
Year 2026 : $33,841,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $62,557,125
Year 2026 : $44,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000

Farm Players Salaries

Brennan Othmann $97,500 (2)
Salary Remaining : $73,125
Maveric Lamoureux $97,500 (3)
Salary Remaining : $73,125
Hendrix Lapierre $97,500 (1)
Salary Remaining : $73,125
Devin Cooley $95,000 (1)
Salary Remaining : $71,250
Thomas Bordeleau $92,500 (1)
Salary Remaining : $69,375
Paul Ludwinski $92,500 (2)
Salary Remaining : $69,375
Jack Peart $92,500 (2)
Salary Remaining : $69,375
Daniil Chayka $92,500 (1)
Salary Remaining : $69,375
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $69,375
Samuel Poulin $90,000 (1)
Salary Remaining : $67,500
Nikita Nesterenko $90,000 (2)
Salary Remaining : $67,500
Angus Crookshank $90,000 (1)
Salary Remaining : $67,500
Jack St. Ivany $90,000 (1)
Salary Remaining : $67,500
Nikolai Kovalenko $90,000 (2)
Salary Remaining : $67,500
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $67,500
Landon Slaggert $87,500 (1)
Salary Remaining : $65,625
Danil Gushchin $87,500 (1)
Salary Remaining : $65,625
Michael Buchinger $87,500 (3)
Salary Remaining : $65,625
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $65,625
Amadeus Lombardi $82,500 (2)
Salary Remaining : $61,875
Jesper Vikman $77,500 (1)
Salary Remaining : $58,125
Joshua Roy $77,500 (2)
Salary Remaining : $58,125
Vsevolod Komarov $77,500 (3)
Salary Remaining : $58,125
Tyson Kozak $67,500 (2)
Salary Remaining : $50,625
Matt Murray $62,500 (2)
Salary Remaining : $46,875
Total Farm Players25
Salary Commitment
Year 2025 : $2,185,000
Year 2026 : $1,197,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,500
Year 2026 : $1,105,000
Year 2027 : $262,500
Year 2028 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,483 - 91.38%
Level 2: 5000 - $65 - 3,655 - 73.10%
Level 3: 2000 - $75 - 826 - 41.28%
Level 4: 4000 - $50 - 1,635 - 40.88%
Luxury : 1000 - $250 - 668 - 66.83%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %12,267 - 68.15%
Average Income per Game$1,096,587
Year to Date Revenue$10,965,865

Expense

Pro Players Total Salaries$68,005,600
Farm Players Total Salaries$1,700,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,480,129
Farm Year To Date Expenses$452,488
Pro Salary Cap To Date$16,480,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,994,182
Pro Remaining Season Days145
Pro Expenses Per Days$354,196
Pro Estimated Expenses$51,358,420
Farm Remaining Season Days141
Farm Expenses Per Days$9,043
Farm Estimated Expenses$1,275,063
Estimated Season Expenses$52,633,483
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$39,410,881
Projected Bank Account$20,771,580

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $10,384,115
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $5,664,063
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $5,286,458
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $4,342,448
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $3,190,755
Spencer Knight $3,805,600 (1)
-Salary Remaining : $2,874,021
Josh Anderson $3,250,000 (4)
-Salary Remaining : $2,454,427
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $2,265,625
Max Domi $3,000,000 (3)
-Salary Remaining : $2,265,625
Justin Barron $2,575,000 (5)
-Salary Remaining : $1,944,661
Logan Stanley $1,250,000 (3)
-Salary Remaining : $944,010
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $830,729
Connor Brown $1,100,000 (2)
-Salary Remaining : $830,729
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $755,208
Jakub Dobes $1,000,000 (1)
-Salary Remaining : $755,208
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $755,208
Owen Power $975,000 (1)
-Salary Remaining : $736,328
Kevin Korchinski $975,000 (1)
-Salary Remaining : $736,328
Dylan Guenther $975,000 (1)
-Salary Remaining : $736,328
Matt Coronato $975,000 (2)
-Salary Remaining : $736,328
Adam Fantilli $975,000 (2)
-Salary Remaining : $736,328
Nolan Allan $975,000 (3)
-Salary Remaining : $736,328
Conor Geekie $975,000 (3)
-Salary Remaining : $736,328
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $660,807
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 : $73,125
Zach Dean $97,500 (2)
Salary Remaining : $73,125
Logan Mailloux $97,500 (2)
Salary Remaining : $73,125
Owen Pickering $97,500 (3)
Salary Remaining : $73,125
William Villeneuve $90,000 (1)
Salary Remaining : $67,500
Jonah Gadjovich $90,000 (2)
Salary Remaining : $67,500
Matthew Robertson $90,000 (2)
Salary Remaining : $67,500
Ben Jones $90,000 (2)
Salary Remaining : $67,500
Jeremie Poirier $87,500 (1)
Salary Remaining : $65,625
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $65,625
Samuel Knazko $87,500 (1)
Salary Remaining : $65,625
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $63,750
Sean Farrell (Out of Payroll) $82,500 (1)
Salary Remaining : $61,875
Hunter Skinner $82,500 (1)
Salary Remaining : $61,875
Isaak Phillips $80,000 (1)
Salary Remaining : $60,000
Tyler Tullio $77,500 (1)
Salary Remaining : $58,125
Brett Murray $75,000 (1)
Salary Remaining : $56,250
Mads Sogaard $75,000 (1)
Salary Remaining : $56,250
Matt Rempe $72,500 (2)
Salary Remaining : $54,375
Filip Hallander $70,000 (1)
Salary Remaining : $52,500
Fraser Minten $70,000 (1)
Salary Remaining : $52,500
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 - 5,473 - 91.21%
Level 2: 5000 - $60 - 4,894 - 97.87%
Level 3: 2000 - $35 - 1,887 - 94.33%
Level 4: 4000 - $23 - 3,854 - 96.36%
Luxury : 1000 - $180 - 955 - 95.54%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,063 - 94.79%
Average Income per Game$1,123,755
Year to Date Revenue$11,237,551

Expense

Pro Players Total Salaries$76,753,000
Farm Players Total Salaries$1,404,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,176,782
Farm Year To Date Expenses$355,939
Pro Salary Cap To Date$18,176,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,836,408
Pro Remaining Season Days145
Pro Expenses Per Days$399,755
Pro Estimated Expenses$57,964,475
Farm Remaining Season Days141
Farm Expenses Per Days$7,471
Farm Estimated Expenses$1,053,411
Estimated Season Expenses$59,017,886
Season Salary Cap$76,753,000
Estimate Under Maximum Salary Cap of $88,000,000$11,247,000
Estimate Over Minimum Salary Cap of $61,000,000 $15,753,000
Current Bank Account$27,807,970
Projected Bank Account$3,626,492

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $9,100,260
Ryan Nugent-Hopkins $8,250,000 (2)
-Salary Remaining : $6,230,469
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $5,664,063
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $4,908,854
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $3,587,240
Warren Foegele $4,500,000 (4)
-Salary Remaining : $3,398,438
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $3,152,995
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $3,020,833
Morgan Frost $4,000,000 (3)
-Salary Remaining : $3,020,833
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $1,944,661
Bobby Brink $2,278,000 (1)
-Salary Remaining : $1,720,365
Nick Perbix $2,250,000 (4)
-Salary Remaining : $1,699,219
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $1,510,417
Dan Vladar $1,750,000 (4)
-Salary Remaining : $1,321,615
Mason Appleton $1,500,000 (2)
-Salary Remaining : $1,132,813
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $944,010
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $755,208
Mason McTavish $975,000 (1)
-Salary Remaining : $736,328
Tyler Kleven $925,000 (2)
-Salary Remaining : $698,568
Lane Hutson $925,000 (3)
-Salary Remaining : $698,568
Albert Johansson $900,000 (1)
-Salary Remaining : $679,688
Jacob Moverare $900,000 (1)
-Salary Remaining : $679,688
Nicholas Robertson $900,000 (1)
-Salary Remaining : $679,688
Nils Lundkvist $900,000 (1)
-Salary Remaining : $679,688
Total Pro Players24
Salary Commitment
Year 2025 : $76,753,000
Year 2026 : $61,675,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $66,253,000
Year 2026 : $55,225,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $76,753,000
Year 2026 : $65,725,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $73,125
Brandon Halverson $95,000 (2)
Salary Remaining : $71,250
Alex Nylander $95,000 (2)
Salary Remaining : $71,250
Ken Appleby (Out of Payroll) $94,500 (2)
Salary Remaining : $70,875
Oliver Kapanen $92,500 (3)
Salary Remaining : $69,375
Shai Buium $92,500 (2)
Salary Remaining : $69,375
William Stromgren $92,500 (2)
Salary Remaining : $69,375
Raphael Lavoie $90,000 (1)
Salary Remaining : $67,500
Adam Ginning $90,000 (1)
Salary Remaining : $67,500
Givani Smith $90,000 (2)
Salary Remaining : $67,500
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $67,500
Jan Bednar $82,500 (2)
Salary Remaining : $61,875
Evan Vierling $77,500 (1)
Salary Remaining : $58,125
Calle Sjalin $77,500 (1)
Salary Remaining : $58,125
Dmitri Samorukov $75,000 (1)
Salary Remaining : $56,250
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $54,375
Total Farm Players16
Salary Commitment
Year 2025 : $1,404,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,404,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,518 - 91.96%
Level 2: 5000 - $50 - 4,917 - 98.34%
Level 3: 2000 - $30 - 1,944 - 97.22%
Level 4: 4000 - $15 - 3,962 - 99.04%
Luxury : 1000 - $180 - 962 - 96.18%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,302 - 96.12%
Average Income per Game$1,033,298
Year to Date Revenue$9,299,680

Expense

Pro Players Total Salaries$87,095,938
Farm Players Total Salaries$2,210,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,287,561
Farm Year To Date Expenses$562,171
Pro Salary Cap To Date$21,287,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,065,529
Pro Remaining Season Days145
Pro Expenses Per Days$453,625
Pro Estimated Expenses$65,775,625
Farm Remaining Season Days141
Farm Expenses Per Days$11,755
Farm Estimated Expenses$1,657,455
Estimated Season Expenses$67,433,080
Season Salary Cap$87,095,938
Estimate Under Maximum Salary Cap of $88,000,000$904,062
Estimate Over Minimum Salary Cap of $61,000,000 $26,095,938
Current Bank Account$35,872,800
Projected Bank Account$1,505,249

Pro Players Salaries

Aleksander Barkov (Out of Payroll) $12,000,000 (2)
-Salary Remaining : $9,062,500
Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $6,419,271
Drake Batherson $7,250,000 (1)
-Salary Remaining : $5,475,260
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $5,286,458
Adam Pelech $5,750,000 (1)
-Salary Remaining : $4,342,448
Erik Cernak $5,000,000 (4)
-Salary Remaining : $3,776,042
Philip Broberg $4,420,938 (2)
-Salary Remaining : $3,338,729
Sam Bennett $4,300,000 (3)
-Salary Remaining : $3,247,396
Neal Pionk $3,500,000 (1)
-Salary Remaining : $2,643,229
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $2,548,828
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $2,454,427
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $2,416,667
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $2,265,625
CBJ Cap Hit $3,000,000 (2)
-Salary Remaining : $2,265,625
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $1,699,219
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $1,510,417
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $1,132,813
Bryan Rust (Out of Payroll) $1,400,000 (2)
-Salary Remaining : $1,057,292
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $944,010
Jet Greaves $1,200,000 (5)
-Salary Remaining : $906,250
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $755,208
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $755,208
William Eklund $975,000 (1)
-Salary Remaining : $736,328
Macklin Celebrini $975,000 (3)
-Salary Remaining : $736,328
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 : $74,250
Jake Bean $96,000 (1)
Salary Remaining : $72,000
Dennis Gilbert $95,000 (2)
Salary Remaining : $71,250
Jake Christiansen (Out of Payroll) $95,000 (2)
Salary Remaining : $71,250
Erik Kallgren $95,000 (1)
Salary Remaining : $71,250
Klim Kostin $95,000 (2)
Salary Remaining : $71,250
Beck Malenstyn $95,000 (2)
Salary Remaining : $71,250
Connor MacKey $95,000 (1)
Salary Remaining : $71,250
Austin Czarnik $95,000 (1)
Salary Remaining : $71,250
Louie Belpedio $95,000 (1)
Salary Remaining : $71,250
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $71,250
Colten Ellis $95,000 (2)
Salary Remaining : $71,250
Ryan Shea $95,000 (1)
Salary Remaining : $71,250
Evan Nause $92,500 (3)
Salary Remaining : $69,375
Graeme Clarke $90,000 (2)
Salary Remaining : $67,500
Isac Lundestrom $90,000 (1)
Salary Remaining : $67,500
Tye Felhaber $90,000 (1)
Salary Remaining : $67,500
Aleksanteri Kaskimaki $87,500 (3)
Salary Remaining : $65,625
Jonathan Gruden $82,500 (1)
Salary Remaining : $61,875
Cameron Whitehead $82,500 (2)
Salary Remaining : $61,875
Matthew Maggio $77,500 (2)
Salary Remaining : $58,125
Michal Teply $75,000 (1)
Salary Remaining : $56,250
Filip Zadina $75,000 (1)
Salary Remaining : $56,250
Kristian Vesalainen $75,000 (1)
Salary Remaining : $56,250
Reece Newkirk $75,000 (1)
Salary Remaining : $56,250
Jacob Ingham $72,500 (1)
Salary Remaining : $54,375
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 - 5,696 - 94.93%
Level 2: 5000 - $80 - 3,094 - 61.87%
Level 3: 2000 - $60 - 1,003 - 50.17%
Level 4: 4000 - $30 - 2,603 - 65.06%
Luxury : 1000 - $120 - 995 - 99.45%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %13,390 - 74.39%
Average Income per Game$1,074,709
Year to Date Revenue$11,821,800

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$21,081,897
Farm Year To Date Expenses$317,186
Pro Salary Cap To Date$21,081,897
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,241,273
Pro Remaining Season Days145
Pro Expenses Per Days$448,551
Pro Estimated Expenses$65,039,895
Farm Remaining Season Days141
Farm Expenses Per Days$6,851
Farm Estimated Expenses$965,991
Estimated Season Expenses$66,005,886
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$47,943,669
Projected Bank Account$14,179,056

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $7,552,083
Jack Hughes $9,750,000 (2)
-Salary Remaining : $7,363,281
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $6,305,990
Nico Hischier $7,000,000 (1)
-Salary Remaining : $5,286,458
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $4,436,849
Joey Daccord $5,750,000 (4)
-Salary Remaining : $4,342,448
Brock Nelson $5,250,000 (3)
-Salary Remaining : $3,964,844
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $3,776,042
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $3,662,760
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $3,398,438
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $3,398,438
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $2,251,937
Adam Lowry $2,600,000 (2)
-Salary Remaining : $1,963,542
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $1,888,021
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $1,699,219
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $770,313
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $755,208
Jonas Johansson $995,000 (1)
-Salary Remaining : $751,432
Wyatt Johnston $975,000 (1)
-Salary Remaining : $736,328
Jake Sanderson $975,000 (1)
-Salary Remaining : $736,328
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 : $73,125
Colin Miller $95,500 (1)
Salary Remaining : $71,625
Ville Ottavainen $95,000 (1)
Salary Remaining : $71,250
Joel Blomqvist $92,500 (1)
Salary Remaining : $69,375
Seamus Casey $92,500 (3)
Salary Remaining : $69,375
Tristan Luneau $92,500 (2)
Salary Remaining : $69,375
Ville Koivunen $92,500 (2)
Salary Remaining : $69,375
Topi Niemela $87,500 (1)
Salary Remaining : $65,625
Alexander Nikishin $87,500 (2)
Salary Remaining : $65,625
Eetu Liukas $77,500 (2)
Salary Remaining : $58,125
Topias Vilen $77,500 (2)
Salary Remaining : $58,125
Devon Levi $67,500 (1)
Salary Remaining : $50,625
Dylan Roobroeck $67,500 (2)
Salary Remaining : $50,625
Kaleb Lawrence $67,500 (2)
Salary Remaining : $50,625
Simon Zajicek $62,500 (1)
Salary Remaining : $46,875
Matthew Poitras $35,000 (2)
Salary Remaining : $26,250
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 - 5,531 - 92.19%
Level 2: 5000 - $50 - 4,865 - 97.30%
Level 3: 2000 - $28 - 1,962 - 98.08%
Level 4: 4000 - $15 - 3,962 - 99.06%
Luxury : 1000 - $160 - 974 - 97.37%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17,294 - 96.08%
Average Income per Game$955,908
Year to Date Revenue$12,426,801

Expense

Pro Players Total Salaries$81,254,000
Farm Players Total Salaries$1,797,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,171,284
Farm Year To Date Expenses$493,486
Pro Salary Cap To Date$20,171,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,765,418
Pro Remaining Season Days145
Pro Expenses Per Days$423,198
Pro Estimated Expenses$61,363,710
Farm Remaining Season Days141
Farm Expenses Per Days$9,559
Farm Estimated Expenses$1,347,819
Estimated Season Expenses$62,711,529
Season Salary Cap$81,254,000
Estimate Under Maximum Salary Cap of $88,000,000$6,746,000
Estimate Over Minimum Salary Cap of $61,000,000 $20,254,000
Current Bank Account$10,966,522
Projected Bank Account($24,979,589)

Pro Players Salaries

DET Cap Hit $16,750,000 (3)
-Salary Remaining : $12,649,740
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $6,041,667
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $5,286,458
Patrick Kane $6,250,000 (4)
-Salary Remaining : $4,720,052
Kirby Dach $5,750,000 (2)
-Salary Remaining : $4,342,448
Tyler Myers $4,600,000 (4)
-Salary Remaining : $3,473,958
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $3,020,833
Trent Frederic $3,500,000 (2)
-Salary Remaining : $2,643,229
David Perron $3,100,000 (2)
-Salary Remaining : $2,341,146
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $2,144,036
Yegor Chinakhov (Out of Payroll) $2,575,000 (5)
-Salary Remaining : $1,944,661
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $1,888,021
Jamie Benn $2,500,000 (3)
-Salary Remaining : $1,888,021
Cam York $2,500,000 (4)
-Salary Remaining : $1,888,021
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $1,699,219
Conor Sheary $1,500,000 (1)
-Salary Remaining : $1,132,813
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $1,132,813
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $755,208
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $755,208
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $747,656
Ridly Greig $975,000 (1)
-Salary Remaining : $736,328
Brandon Bussi $950,000 (2)
-Salary Remaining : $717,448
Scott Perunovich $900,000 (2)
-Salary Remaining : $679,688
Tyler Tucker $900,000 (1)
-Salary Remaining : $679,688
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 : $74,625
Mackie Samoskevich $97,500 (2)
Salary Remaining : $73,125
Brendan Brisson $97,500 (1)
Salary Remaining : $73,125
Jiri Kulich $97,500 (3)
Salary Remaining : $73,125
Kalan Lind $92,500 (3)
Salary Remaining : $69,375
Gleb Trikozov $92,500 (3)
Salary Remaining : $69,375
Colton Dach (Out of Payroll) $92,500 (2)
Salary Remaining : $69,375
Cole Guttman $90,000 (1)
Salary Remaining : $67,500
Arthur Kaliyev $90,000 (2)
Salary Remaining : $67,500
Tyson Hinds $87,500 (2)
Salary Remaining : $65,625
Curtis Douglas $82,500 (2)
Salary Remaining : $61,875
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $60,000
Kristian Reichel $80,000 (1)
Salary Remaining : $60,000
Oskar Steen $80,000 (1)
Salary Remaining : $60,000
Aku Raty $77,500 (2)
Salary Remaining : $58,125
Jake Furlong $77,500 (3)
Salary Remaining : $58,125
Akira Schmid $75,000 (1)
Salary Remaining : $56,250
Ryan Mast $72,500 (2)
Salary Remaining : $54,375
Will Cranley $72,500 (2)
Salary Remaining : $54,375
Tristan Allard $67,500 (2)
Salary Remaining : $50,625
Quinn Hutson $62,500 (2)
Salary Remaining : $46,875
Blake Smith $62,500 (3)
Salary Remaining : $46,875
Samuel Hlavaj $62,500 (1)
Salary Remaining : $46,875
Total Farm Players23
Salary Commitment
Year 2025 : $1,889,500
Year 2026 : $1,324,500
Year 2027 : $422,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,889,500
Year 2026 : $1,324,500
Year 2027 : $422,500
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,701 - 95.01%
Level 2: 5000 - $60 - 4,709 - 94.19%
Level 3: 2000 - $35 - 1,913 - 95.64%
Level 4: 4000 - $20 - 3,792 - 94.79%
Luxury : 1000 - $200 - 969 - 96.90%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,083 - 94.91%
Average Income per Game$1,189,196
Year to Date Revenue$9,513,565

Expense

Pro Players Total Salaries$85,411,250
Farm Players Total Salaries$1,839,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,910,007
Farm Year To Date Expenses$439,272
Pro Salary Cap To Date$20,910,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,243,456
Pro Remaining Season Days145
Pro Expenses Per Days$444,850
Pro Estimated Expenses$64,503,250
Farm Remaining Season Days141
Farm Expenses Per Days$9,785
Farm Estimated Expenses$1,379,685
Estimated Season Expenses$65,882,935
Season Salary Cap$85,411,250
Estimate Under Maximum Salary Cap of $88,000,000$2,588,750
Estimate Over Minimum Salary Cap of $61,000,000 $24,411,250
Current Bank Account$20,575,588
Projected Bank Account($6,063,891)

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $6,645,833
Travis Konecny $8,750,000 (3)
-Salary Remaining : $6,608,073
Matt Duchene $8,000,000 (3)
-Salary Remaining : $6,041,667
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $5,664,063
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $4,908,854
Dylan Strome $6,000,000 (4)
-Salary Remaining : $4,531,250
Esa Lindell $5,500,000 (1)
-Salary Remaining : $4,153,646
Anders Lee $5,000,000 (4)
-Salary Remaining : $3,776,042
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $3,587,240
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $3,020,833
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $2,832,031
Matt Roy $3,750,000 (1)
-Salary Remaining : $2,832,031
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $2,643,229
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,510,417
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $1,510,417
Simon Benoit $1,461,250 (2)
-Salary Remaining : $1,103,548
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $906,250
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $755,208
David Kampf $1,000,000 (1)
-Salary Remaining : $755,208
Kevin Rooney $950,000 (1)
-Salary Remaining : $717,448
Total Pro Players20
Salary Commitment
Year 2025 : $85,411,250
Year 2026 : $60,711,250
Year 2027 : $43,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $49,611,250
Year 2026 : $37,911,250
Year 2027 : $20,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,411,250
Year 2026 : $60,711,250
Year 2027 : $43,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Zack MacEwen $95,000 (1)
Salary Remaining : $71,250
Martin Jones $95,000 (1)
Salary Remaining : $71,250
David Rittich $95,000 (2)
Salary Remaining : $71,250
Michael Pezzetta $95,000 (2)
Salary Remaining : $71,250
Mattias Janmark $94,500 (2)
Salary Remaining : $70,875
Tristen Robins $92,500 (1)
Salary Remaining : $69,375
Kyle Burroughs $90,000 (1)
Salary Remaining : $67,500
Jon Merrill $90,000 (1)
Salary Remaining : $67,500
Marc McLaughlin $90,000 (2)
Salary Remaining : $67,500
Jacob Bryson $90,000 (2)
Salary Remaining : $67,500
Dmitry Kulikov $90,000 (2)
Salary Remaining : $67,500
Kyle Capobianco $90,000 (1)
Salary Remaining : $67,500
Parker Ford $82,500 (1)
Salary Remaining : $61,875
Jack Studnicka $77,500 (1)
Salary Remaining : $58,125
Matthew Seminoff $72,500 (3)
Salary Remaining : $54,375
Hunter McKown $62,500 (1)
Salary Remaining : $46,875
Cooper Black $62,500 (1)
Salary Remaining : $46,875
Justin Hryckowian $62,500 (1)
Salary Remaining : $46,875
Jacob Quillan $62,500 (2)
Salary Remaining : $46,875
Luke Haymes $62,500 (2)
Salary Remaining : $46,875
Liam McLinskey $62,500 (1)
Salary Remaining : $46,875
John Prokop $62,500 (1)
Salary Remaining : $46,875
Victor Ostman $62,500 (1)
Salary Remaining : $46,875
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 - 5,769 - 96.15%
Level 2: 5000 - $50 - 4,780 - 95.60%
Level 3: 2000 - $28 - 1,934 - 96.68%
Level 4: 4000 - $15 - 3,995 - 99.86%
Luxury : 1000 - $150 - 974 - 97.36%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,451 - 96.95%
Average Income per Game$960,622
Year to Date Revenue$11,527,459

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$21,540,429
Farm Year To Date Expenses$487,249
Pro Salary Cap To Date$21,540,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,858,026
Pro Remaining Season Days145
Pro Expenses Per Days$458,307
Pro Estimated Expenses$66,454,515
Farm Remaining Season Days141
Farm Expenses Per Days$10,367
Farm Estimated Expenses$1,461,747
Estimated Season Expenses$67,916,262
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$23,503,527
Projected Bank Account($16,554,709)

Pro Players Salaries

Auston Matthews $11,250,000 (4)
-Salary Remaining : $8,496,094
Roman Josi $9,000,000 (3)
-Salary Remaining : $6,796,875
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $6,645,833
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $6,041,667
Devon Toews $8,000,000 (2)
-Salary Remaining : $6,041,667
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $4,059,245
Jack Eichel $5,000,000 (4)
-Salary Remaining : $3,776,042
John Tavares $4,875,000 (2)
-Salary Remaining : $3,681,641
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $3,020,833
Colton Parayko $4,000,000 (2)
-Salary Remaining : $3,020,833
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $2,265,625
William Karlsson $2,650,000 (3)
-Salary Remaining : $2,001,302
Scott Laughton $2,500,000 (2)
-Salary Remaining : $1,888,021
Charlie Coyle $2,050,000 (1)
-Salary Remaining : $1,548,177
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $1,510,417
Chris Kreider $2,000,000 (2)
-Salary Remaining : $1,510,417
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $1,132,813
Cam Talbot $1,000,000 (3)
-Salary Remaining : $755,208
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $755,208
Luke Schenn $1,000,000 (2)
-Salary Remaining : $755,208
Jonathan Quick $995,000 (2)
-Salary Remaining : $751,432
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 : $74,625
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $74,625
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $67,500
Mason Shaw $90,000 (2)
Salary Remaining : $67,500
Talyn Boyko $82,500 (2)
Salary Remaining : $61,875
Scott Reedy $82,500 (2)
Salary Remaining : $61,875
Joey Keane $82,500 (2)
Salary Remaining : $61,875
Adam Raska $82,500 (2)
Salary Remaining : $61,875
Ilya Solovyov $77,500 (1)
Salary Remaining : $58,125
Isaac Belliveau $77,500 (2)
Salary Remaining : $58,125
Max Pacioretty $75,000 (1)
Salary Remaining : $56,250
Oskari Laaksonen $75,000 (2)
Salary Remaining : $56,250
Nick Cicek $75,000 (2)
Salary Remaining : $56,250
Gannon Laroque $75,000 (2)
Salary Remaining : $56,250
Santeri Hatakka $75,000 (2)
Salary Remaining : $56,250
Ryan Francis $75,000 (1)
Salary Remaining : $56,250
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $56,250
Jack Rathbone $75,000 (1)
Salary Remaining : $56,250
Filip Lindberg $75,000 (2)
Salary Remaining : $56,250
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $56,250
Jack Malone $72,500 (1)
Salary Remaining : $54,375
Aidan Dudas $70,000 (1)
Salary Remaining : $52,500
Ronan Seeley $67,500 (1)
Salary Remaining : $50,625
Gabriel Carriere $62,500 (1)
Salary Remaining : $46,875
Luke Grainger $62,500 (1)
Salary Remaining : $46,875
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 - 5,548 - 92.47%
Level 2: 5000 - $60 - 4,815 - 96.31%
Level 3: 2000 - $35 - 1,912 - 95.62%
Level 4: 4000 - $20 - 3,870 - 96.75%
Luxury : 1000 - $200 - 942 - 94.20%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,088 - 94.93%
Average Income per Game$1,176,453
Year to Date Revenue$9,411,625

Expense

Pro Players Total Salaries$82,969,750
Farm Players Total Salaries$1,867,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,310,298
Farm Year To Date Expenses$506,314
Pro Salary Cap To Date$20,310,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,822,953
Pro Remaining Season Days145
Pro Expenses Per Days$432,134
Pro Estimated Expenses$62,659,430
Farm Remaining Season Days141
Farm Expenses Per Days$9,934
Farm Estimated Expenses$1,400,694
Estimated Season Expenses$64,060,124
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$30,625,430
Projected Bank Account$5,388,259

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $6,796,875
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $6,041,667
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $6,041,667
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $5,664,063
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $4,642,454
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $4,531,250
Tom Wilson $5,750,000 (1)
-Salary Remaining : $4,342,448
Phillip Danault $4,500,000 (2)
-Salary Remaining : $3,398,438
Jake Middleton $4,500,000 (4)
-Salary Remaining : $3,398,438
Jake Walman $3,100,000 (2)
-Salary Remaining : $2,341,146
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $2,265,625
Jordan Staal $3,000,000 (2)
-Salary Remaining : $2,265,625
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $2,076,823
Luke Kunin $1,605,625 (2)
-Salary Remaining : $1,212,581
Drew Helleson $1,605,625 (4)
-Salary Remaining : $1,212,581
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $1,208,333
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $1,208,333
Morgan Barron $1,461,250 (3)
-Salary Remaining : $1,103,548
Shane Wright $975,000 (2)
-Salary Remaining : $736,328
Kent Johnson $975,000 (1)
-Salary Remaining : $736,328
Will Smith $975,000 (3)
-Salary Remaining : $736,328
Ryker Evans $925,000 (1)
-Salary Remaining : $698,568
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 : $73,125
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $73,125
Xavier Bourgault $97,500 (1)
Salary Remaining : $73,125
Corson Ceulemans $97,500 (2)
Salary Remaining : $73,125
Brad Lambert (Out of Payroll) $97,500 (2)
Salary Remaining : $73,125
Carl Grundstrom $97,500 (2)
Salary Remaining : $73,125
Carson Lambos (Out of Payroll) $97,500 (2)
Salary Remaining : $73,125
Cole Koepke $97,500 (2)
Salary Remaining : $73,125
Samuel Honzek $97,500 (3)
Salary Remaining : $73,125
Artyom Levshunov $97,500 (3)
Salary Remaining : $73,125
Mikey Eyssimont $97,500 (2)
Salary Remaining : $73,125
Marc-Edouard Vlasic (Out of Payroll) $97,500 (1)
Salary Remaining : $73,125
Patrick Brown $95,000 (1)
Salary Remaining : $71,250
Nick Desimone $95,000 (2)
Salary Remaining : $71,250
Liam Foudy $90,000 (2)
Salary Remaining : $67,500
Nico Daws $85,000 (2)
Salary Remaining : $63,750
Jansen Harkins $85,000 (2)
Salary Remaining : $63,750
Mitchell Gibson $82,500 (2)
Salary Remaining : $61,875
Xavier Simoneau $82,500 (1)
Salary Remaining : $61,875
Maxence Guenette $82,500 (2)
Salary Remaining : $61,875
Will Zmolek $75,000 (1)
Salary Remaining : $56,250
Clark Bishop $75,000 (1)
Salary Remaining : $56,250
Ethan Samson $72,500 (2)
Salary Remaining : $54,375
Oscar Dansk $70,000 (1)
Salary Remaining : $52,500
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 - 5,595 - 93.26%
Level 2: 5000 - $60 - 4,743 - 94.86%
Level 3: 2000 - $37 - 1,923 - 96.15%
Level 4: 4000 - $20 - 3,920 - 97.99%
Luxury : 1000 - $210 - 804 - 80.35%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16,985 - 94.36%
Average Income per Game$1,190,384
Year to Date Revenue$15,474,991

Expense

Pro Players Total Salaries$83,648,750
Farm Players Total Salaries$2,181,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,414,037
Farm Year To Date Expenses$568,788
Pro Salary Cap To Date$20,414,037
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,330,750
Pro Remaining Season Days145
Pro Expenses Per Days$435,671
Pro Estimated Expenses$63,172,295
Farm Remaining Season Days141
Farm Expenses Per Days$11,601
Farm Estimated Expenses$1,635,741
Estimated Season Expenses$64,808,036
Season Salary Cap$83,648,750
Estimate Under Maximum Salary Cap of $88,000,000$4,351,250
Estimate Over Minimum Salary Cap of $61,000,000 $22,648,750
Current Bank Account$11,479,600
Projected Bank Account($19,997,686)

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $9,062,500
Kyle Connor $12,000,000 (5)
-Salary Remaining : $9,062,500
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $5,664,063
J.T. Miller $7,500,000 (1)
-Salary Remaining : $5,664,063
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $5,286,458
John Marino $5,427,500 (1)
-Salary Remaining : $4,098,893
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $3,587,240
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $3,285,156
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $3,115,234
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $3,020,833
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $2,771,615
Trevor Moore $2,250,000 (1)
-Salary Remaining : $1,699,219
Parker Kelly $1,461,250 (3)
-Salary Remaining : $1,103,548
Colton Sissons $1,000,000 (4)
-Salary Remaining : $755,208
Radek Faksa $1,000,000 (4)
-Salary Remaining : $755,208
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $755,208
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $755,208
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $755,208
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $747,656
Filip Larsson $950,000 (2)
-Salary Remaining : $717,448
Louis Crevier $675,000 (1)
-Salary Remaining : $509,766
Total Pro Players21
Salary Commitment
Year 2025 : $83,648,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $51,911,250
Year 2026 : $34,081,250
Year 2027 : $25,131,250
Year 2028 : $19,000,000
Salary Cap with 1 Way Contract
Year 2025 : $83,648,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000

Farm Players Salaries

Liam Ohgren $97,500 (3)
Salary Remaining : $73,125
Pierre-Olivier Joseph $96,000 (1)
Salary Remaining : $72,000
Nikita Tolopilo (Out of Payroll) $95,000 (2)
Salary Remaining : $71,250
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $71,250
Mark Jankowski $95,000 (1)
Salary Remaining : $71,250
Jakob Pelletier $90,000 (2)
Salary Remaining : $67,500
Nils Aman $90,000 (2)
Salary Remaining : $67,500
Leo Loof $87,500 (1)
Salary Remaining : $65,625
Maxim Groshev $87,500 (1)
Salary Remaining : $65,625
Josh Bloom $87,500 (2)
Salary Remaining : $65,625
Ayrton Martino $87,500 (2)
Salary Remaining : $65,625
Jamieson Rees $82,500 (2)
Salary Remaining : $61,875
Ethan Del Mastro $82,500 (1)
Salary Remaining : $61,875
Jacob Melanson $77,500 (2)
Salary Remaining : $58,125
Jorian Donovan $77,500 (2)
Salary Remaining : $58,125
Rodwin Dionicio $77,500 (3)
Salary Remaining : $58,125
Jesse Ylonen $75,000 (1)
Salary Remaining : $56,250
Noah Chadwick $72,500 (3)
Salary Remaining : $54,375
Kieron Walton $72,500 (3)
Salary Remaining : $54,375
Josh Filmon $72,500 (2)
Salary Remaining : $54,375
Nikita Prishchepov $67,500 (2)
Salary Remaining : $50,625
Henrik Tikkanen $67,500 (1)
Salary Remaining : $50,625
Ryan Tverberg $67,500 (1)
Salary Remaining : $50,625
Andreas Englund $62,500 (2)
Salary Remaining : $46,875
Jon-Randall Avon $62,500 (2)
Salary Remaining : $46,875
Adam Klapka (Out of Payroll) $62,500 (1)
Salary Remaining : $46,875
Isaac Poulter $62,500 (1)
Salary Remaining : $46,875
Tomas Suchanek $62,500 (2)
Salary Remaining : $46,875
Arttu Hyry $62,500 (1)
Salary Remaining : $46,875
Maxim Shabanov $62,500 (1)
Salary Remaining : $46,875
Total Farm Players30
Salary Commitment
Year 2025 : $2,338,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,338,500
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 - 5,639 - 93.98%
Level 2: 5000 - $60 - 4,628 - 92.56%
Level 3: 2000 - $35 - 1,889 - 94.45%
Level 4: 4000 - $20 - 3,850 - 96.24%
Luxury : 1000 - $200 - 952 - 95.24%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %16,958 - 94.21%
Average Income per Game$1,175,142
Year to Date Revenue$14,101,705

Expense

Pro Players Total Salaries$87,835,600
Farm Players Total Salaries$1,059,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,276,782
Farm Year To Date Expenses$254,331
Pro Salary Cap To Date$21,276,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,079,120
Pro Remaining Season Days145
Pro Expenses Per Days$457,477
Pro Estimated Expenses$66,334,165
Farm Remaining Season Days141
Farm Expenses Per Days$5,636
Farm Estimated Expenses$794,676
Estimated Season Expenses$67,128,841
Season Salary Cap$87,835,600
Estimate Under Maximum Salary Cap of $88,000,000$164,400
Estimate Over Minimum Salary Cap of $61,000,000 $26,835,600
Current Bank Account$42,468,852
Projected Bank Account$9,419,131

Pro Players Salaries

Nathan MacKinnon $15,000,000 (5)
-Salary Remaining : $11,328,125
Patrik Laine $8,000,000 (2)
-Salary Remaining : $6,041,667
Mike Matheson $7,250,000 (2)
-Salary Remaining : $5,475,260
Filip Forsberg $6,750,000 (1)
-Salary Remaining : $5,097,656
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $4,531,250
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $4,153,646
Taylor Hall $5,500,000 (2)
-Salary Remaining : $4,153,646
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $3,776,042
Olli Maatta $4,000,000 (2)
-Salary Remaining : $3,020,833
Joel Hofer $3,805,600 (1)
-Salary Remaining : $2,874,021
Sean Monahan $3,600,000 (2)
-Salary Remaining : $2,718,750
Jake Evans $3,500,000 (2)
-Salary Remaining : $2,643,229
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $2,416,667
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $2,265,625
David Savard $1,000,000 (1)
-Salary Remaining : $755,208
Joel Armia $1,000,000 (3)
-Salary Remaining : $755,208
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $755,208
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $755,208
Connor Murphy $1,000,000 (3)
-Salary Remaining : $755,208
Brock McGinn $990,000 (1)
-Salary Remaining : $747,656
Connor Dewar $990,000 (1)
-Salary Remaining : $747,656
MTL Cap Hit $750,000 (2)
-Salary Remaining : $566,406
Total Pro Players22
Salary Commitment
Year 2025 : $87,835,600
Year 2026 : $65,100,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,335,600
Year 2026 : $55,600,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,835,600
Year 2026 : $65,100,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $74,250
Cole Schwindt $99,000 (1)
Salary Remaining : $74,250
Justin Kirkland $99,000 (1)
Salary Remaining : $74,250
Zane Mcintyre $95,000 (1)
Salary Remaining : $71,250
Caleb Jones $95,000 (1)
Salary Remaining : $71,250
Kailer Yamamoto $90,000 (1)
Salary Remaining : $67,500
Pavol Regenda $90,000 (1)
Salary Remaining : $67,500
Hunter Drew $90,000 (1)
Salary Remaining : $67,500
Damien Giroux $77,500 (1)
Salary Remaining : $58,125
Kaden Fulcher $75,000 (1)
Salary Remaining : $56,250
Will Bitten $75,000 (1)
Salary Remaining : $56,250
Matej Pekar $75,000 (2)
Salary Remaining : $56,250
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 - 5,535 - 92.26%
Level 2: 5000 - $60 - 4,782 - 95.64%
Level 3: 2000 - $35 - 1,909 - 95.46%
Level 4: 4000 - $25 - 3,079 - 76.98%
Luxury : 1000 - $200 - 951 - 95.07%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16,257 - 90.31%
Average Income per Game$1,174,409
Year to Date Revenue$15,267,315

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$21,322,474
Farm Year To Date Expenses$343,104
Pro Salary Cap To Date$21,322,474
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,883,448
Pro Remaining Season Days145
Pro Expenses Per Days$453,642
Pro Estimated Expenses$65,778,090
Farm Remaining Season Days141
Farm Expenses Per Days$7,314
Farm Estimated Expenses$1,031,274
Estimated Season Expenses$66,809,364
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$11,793,847
Projected Bank Account($22,132,069)

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $6,608,073
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $6,419,271
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $6,041,667
Roope Hintz $7,000,000 (1)
-Salary Remaining : $5,286,458
Brad Marchand $7,000,000 (1)
-Salary Remaining : $5,286,458
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $5,214,100
Shea Theodore $6,000,000 (2)
-Salary Remaining : $4,531,250
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $4,436,849
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $4,153,646
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $3,776,042
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $2,771,615
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $1,888,021
Joseph Woll $2,250,000 (4)
-Salary Remaining : $1,699,219
Artem Zub $2,000,000 (1)
-Salary Remaining : $1,510,417
Ryan Suter $1,250,000 (1)
-Salary Remaining : $944,010
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $906,250
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $755,208
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $755,208
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $755,208
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $736,328
Matias Maccelli $900,000 (1)
-Salary Remaining : $679,688
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $623,047
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 : $71,250
Nikita Chibrikov $92,500 (2)
Salary Remaining : $69,375
Anton Wahlberg $92,500 (3)
Salary Remaining : $69,375
Artyom Grushnikov $92,500 (1)
Salary Remaining : $69,375
Alexander Suzdalev $87,500 (3)
Salary Remaining : $65,625
Daniil Misyul $87,500 (1)
Salary Remaining : $65,625
Dennis Hildeby $82,500 (1)
Salary Remaining : $61,875
Alex Ciernik $82,500 (3)
Salary Remaining : $61,875
Ronnie Attard $80,000 (1)
Salary Remaining : $60,000
Justin Robidas $77,500 (2)
Salary Remaining : $58,125
Daemon Hunt $77,500 (1)
Salary Remaining : $58,125
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $56,250
Oskar Back $75,000 (1)
Salary Remaining : $56,250
Mikko Kokkonen $72,500 (1)
Salary Remaining : $54,375
Antonio Stranges $72,500 (1)
Salary Remaining : $54,375
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $52,500
Chas Sharpe $62,500 (3)
Salary Remaining : $46,875
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 - 5,522 - 92.03%
Level 2: 5000 - $60 - 4,733 - 94.66%
Level 3: 2000 - $40 - 1,525 - 76.23%
Level 4: 4000 - $20 - 3,903 - 97.56%
Luxury : 1000 - $180 - 981 - 98.06%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,663 - 92.57%
Average Income per Game$1,151,715
Year to Date Revenue$9,213,720

Expense

Pro Players Total Salaries$85,281,000
Farm Players Total Salaries$852,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,871,396
Farm Year To Date Expenses$213,145
Pro Salary Cap To Date$20,871,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,006,595
Pro Remaining Season Days145
Pro Expenses Per Days$444,172
Pro Estimated Expenses$64,404,940
Farm Remaining Season Days141
Farm Expenses Per Days$4,535
Farm Estimated Expenses$639,435
Estimated Season Expenses$65,044,375
Season Salary Cap$85,281,000
Estimate Under Maximum Salary Cap of $88,000,000$2,719,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,281,000
Current Bank Account$36,656,255
Projected Bank Account$9,618,475

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $7,929,688
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $7,552,083
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $6,041,667
John Carlson $7,700,000 (3)
-Salary Remaining : $5,815,104
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $4,531,250
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $4,531,250
Tyler Seguin $5,500,000 (2)
-Salary Remaining : $4,153,646
Sergei Bobrovsky $4,000,000 (1)
-Salary Remaining : $3,020,833
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $2,643,229
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $2,643,229
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $2,643,229
Ross Colton $2,500,000 (1)
-Salary Remaining : $1,888,021
Stefan Noesen $2,000,000 (1)
-Salary Remaining : $1,510,417
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $1,510,417
Josh Manson $2,000,000 (4)
-Salary Remaining : $1,510,417
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $1,472,656
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $1,420,547
William Carrier $1,600,000 (2)
-Salary Remaining : $1,208,333
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $944,010
Pius Suter $1,000,000 (2)
-Salary Remaining : $755,208
John Beecher $900,000 (2)
-Salary Remaining : $679,688
Total Pro Players21
Salary Commitment
Year 2025 : $85,281,000
Year 2026 : $63,400,000
Year 2027 : $41,650,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $61,281,000
Year 2026 : $47,400,000
Year 2027 : $31,650,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $85,281,000
Year 2026 : $63,400,000
Year 2027 : $41,650,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $71,250
Simon Lundmark $92,500 (1)
Salary Remaining : $69,375
Erik Portillo $87,500 (1)
Salary Remaining : $65,625
Elias Pettersson $87,500 (3)
Salary Remaining : $65,625
Alexander Campbell $87,500 (1)
Salary Remaining : $65,625
Antti Saarela $82,500 (1)
Salary Remaining : $61,875
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $61,875
Zach Sawchenko $80,000 (2)
Salary Remaining : $60,000
Kyle MacLean $80,000 (1)
Salary Remaining : $60,000
William Dufour $77,500 (1)
Salary Remaining : $58,125
Total Farm Players10
Salary Commitment
Year 2025 : $852,500
Year 2026 : $167,500
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $807,500
Year 2026 : $167,500
Year 2027 : $87,500
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,504 - 91.73%
Level 2: 5000 - $60 - 4,646 - 92.92%
Level 3: 2000 - $35 - 1,930 - 96.48%
Level 4: 4000 - $20 - 3,954 - 98.86%
Luxury : 1000 - $200 - 945 - 94.50%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %16,979 - 94.33%
Average Income per Game$1,164,754
Year to Date Revenue$10,482,790

Expense

Pro Players Total Salaries$73,070,000
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,715,189
Farm Year To Date Expenses$433,105
Pro Salary Cap To Date$18,715,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,272,142
Pro Remaining Season Days145
Pro Expenses Per Days$380,573
Pro Estimated Expenses$55,183,085
Farm Remaining Season Days141
Farm Expenses Per Days$9,215
Farm Estimated Expenses$1,299,315
Estimated Season Expenses$56,482,400
Season Salary Cap$73,070,000
Estimate Under Maximum Salary Cap of $88,000,000$14,930,000
Estimate Over Minimum Salary Cap of $61,000,000 $12,070,000
Current Bank Account$15,944,772
Projected Bank Account($3,265,486)

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $6,041,667
Ryan Strome $6,750,000 (1)
-Salary Remaining : $5,097,656
Adin Hill $6,500,000 (5)
-Salary Remaining : $4,908,854
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $4,720,052
J.T. Compher (Out of Payroll) $5,350,000 (3)
-Salary Remaining : $4,040,365
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $3,398,438
Filip Chytil (Out of Payroll) $4,225,000 (5)
-Salary Remaining : $3,190,755
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $2,832,031
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $2,454,427
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $2,341,146
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $2,265,625
Nick Seeler $3,000,000 (3)
-Salary Remaining : $2,265,625
Adam Henrique $3,000,000 (3)
-Salary Remaining : $2,265,625
Ryan McLeod (Out of Payroll) $2,087,500 (1)
-Salary Remaining : $1,576,497
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $1,510,417
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $1,510,417
Jani Hakanpaa (Out of Payroll) $1,500,000 (3)
-Salary Remaining : $1,132,813
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $944,010
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $944,010
Paul Cotter $1,020,000 (1)
-Salary Remaining : $770,313
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $755,208
Antti Raanta $1,000,000 (1)
-Salary Remaining : $755,208
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $755,208
Lukas Reichel $975,000 (1)
-Salary Remaining : $736,328
Jonatan Berggren $900,000 (2)
-Salary Remaining : $679,688
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 : $69,375
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $69,375
Carson Rehkopf $92,500 (3)
Salary Remaining : $69,375
Cam Dineen $90,000 (1)
Salary Remaining : $67,500
Reese Johnson $90,000 (1)
Salary Remaining : $67,500
Tyson Jost $90,000 (1)
Salary Remaining : $67,500
Egor Afanasyev $90,000 (2)
Salary Remaining : $67,500
Justin Sourdif $90,000 (2)
Salary Remaining : $67,500
Samuel Bolduc $90,000 (2)
Salary Remaining : $67,500
Aydar Suniev $87,500 (3)
Salary Remaining : $65,625
Magnus Chrona $85,000 (2)
Salary Remaining : $63,750
Cole Fonstad $82,500 (1)
Salary Remaining : $61,875
James Malatesta $77,500 (2)
Salary Remaining : $58,125
Jack Thompson $77,500 (1)
Salary Remaining : $58,125
Tyler Madden $77,500 (1)
Salary Remaining : $58,125
Filip Roos $75,000 (1)
Salary Remaining : $56,250
Adam Scheel $75,000 (2)
Salary Remaining : $56,250
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $56,250
Marshall Warren $72,500 (1)
Salary Remaining : $54,375
Carl Lindbom $67,500 (2)
Salary Remaining : $50,625
Djibril Toure $62,500 (2)
Salary Remaining : $46,875
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 - 5,608 - 93.47%
Level 2: 5000 - $58 - 4,724 - 94.49%
Level 3: 2000 - $35 - 1,924 - 96.18%
Level 4: 4000 - $17 - 3,906 - 97.66%
Luxury : 1000 - $175 - 975 - 97.49%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,137 - 95.21%
Average Income per Game$1,083,104
Year to Date Revenue$9,747,932

Expense

Pro Players Total Salaries$84,956,625
Farm Players Total Salaries$1,175,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,796,654
Farm Year To Date Expenses$293,750
Pro Salary Cap To Date$20,796,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,659,314
Pro Remaining Season Days145
Pro Expenses Per Days$442,482
Pro Estimated Expenses$64,159,890
Farm Remaining Season Days141
Farm Expenses Per Days$6,250
Farm Estimated Expenses$881,250
Estimated Season Expenses$65,041,140
Season Salary Cap$84,956,625
Estimate Under Maximum Salary Cap of $88,000,000$3,043,375
Estimate Over Minimum Salary Cap of $61,000,000 $23,956,625
Current Bank Account$39,247,345
Projected Bank Account$8,865,519

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $7,363,281
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $6,796,875
Troy Terry $6,500,000 (1)
-Salary Remaining : $4,908,854
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $4,745,257
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $4,153,646
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $3,776,042
Vince Dunn $5,000,000 (3)
-Salary Remaining : $3,776,042
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $3,499,163
Matty Beniers $4,633,375 (4)
-Salary Remaining : $3,499,163
Martin Necas $4,000,000 (4)
-Salary Remaining : $3,020,833
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $2,771,615
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $2,555,247
Mackenzie Blackwood $3,250,000 (3)
-Salary Remaining : $2,454,427
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $2,454,427
NYR CAP HIT $2,500,000 (4)
-Salary Remaining : $1,888,021
Jordan Spence $2,278,000 (1)
-Salary Remaining : $1,720,365
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $1,136,589
Jack McBain $1,020,000 (1)
-Salary Remaining : $770,313
Connor Clifton $1,000,000 (2)
-Salary Remaining : $755,208
Marco Kasper $975,000 (3)
-Salary Remaining : $736,328
Sam Colangelo $925,000 (2)
-Salary Remaining : $698,568
Jakub Lauko $900,000 (1)
-Salary Remaining : $679,688
Total Pro Players22
Salary Commitment
Year 2025 : $84,956,625
Year 2026 : $69,370,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750
Salary Average Commitment
Year 2025 : $79,456,625
Year 2026 : $63,870,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750
Salary Cap with 1 Way Contract
Year 2025 : $84,956,625
Year 2026 : $69,370,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750

Farm Players Salaries

David Jiricek $97,500 (2)
Salary Remaining : $73,125
Zac Jones $90,000 (1)
Salary Remaining : $67,500
Matthew Kessel $90,000 (1)
Salary Remaining : $67,500
Grigori Denisenko $90,000 (1)
Salary Remaining : $67,500
Donovan Sebrango $90,000 (1)
Salary Remaining : $67,500
Nolan Foote $90,000 (2)
Salary Remaining : $67,500
Viktor Neuchev $87,500 (1)
Salary Remaining : $65,625
Olivier Nadeau $82,500 (2)
Salary Remaining : $61,875
Declan Carlile $82,500 (2)
Salary Remaining : $61,875
Gage Alexander $77,500 (1)
Salary Remaining : $58,125
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $58,125
Kevin Mandolese $75,000 (1)
Salary Remaining : $56,250
Connor Kurth $72,500 (3)
Salary Remaining : $54,375
Maksymilian Szuber $72,500 (1)
Salary Remaining : $54,375
Total Farm Players14
Salary Commitment
Year 2025 : $1,175,000
Year 2026 : $502,500
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,175,000
Year 2026 : $502,500
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 5,694 - 94.90%
Level 2: 5000 - $70 - 3,421 - 68.41%
Level 3: 2000 - $48 - 1,263 - 63.15%
Level 4: 4000 - $25 - 3,167 - 79.16%
Luxury : 1000 - $160 - 976 - 97.56%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %14,520 - 80.67%
Average Income per Game$1,104,736
Year to Date Revenue$12,152,092

Expense

Pro Players Total Salaries$87,982,000
Farm Players Total Salaries$1,884,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,512,253
Farm Year To Date Expenses$492,862
Pro Salary Cap To Date$21,512,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,142,069
Pro Remaining Season Days145
Pro Expenses Per Days$458,240
Pro Estimated Expenses$66,444,800
Farm Remaining Season Days141
Farm Expenses Per Days$10,021
Farm Estimated Expenses$1,412,961
Estimated Season Expenses$67,857,761
Season Salary Cap$87,982,000
Estimate Under Maximum Salary Cap of $88,000,000$18,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,982,000
Current Bank Account$18,606,020
Projected Bank Account($16,109,672)

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $5,785,745
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $4,908,854
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $4,531,250
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $4,531,250
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $4,503,874
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $4,225,013
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $4,153,646
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $4,153,646
Conor Garland $5,500,000 (2)
-Salary Remaining : $4,153,646
Mikael Granlund $5,300,000 (2)
-Salary Remaining : $4,002,604
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $3,587,240
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $3,492,839
Anton Lundell $3,800,125 (2)
-Salary Remaining : $2,869,886
Brent Burns $3,500,000 (3)
-Salary Remaining : $2,643,229
Joel Farabee $2,087,500 (1)
-Salary Remaining : $1,576,497
Cody Ceci $2,000,000 (3)
-Salary Remaining : $1,510,417
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $1,510,417
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $1,132,813
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $1,132,813
Spencer Martin $1,000,000 (2)
-Salary Remaining : $755,208
Samuel Helenius $900,000 (1)
-Salary Remaining : $679,688
Mikael Pyyhtia (Out of Payroll) $825,000 (1)
-Salary Remaining : $623,047
Benoit Olivier-Groulx $800,000 (1)
-Salary Remaining : $604,167
Total Pro Players23
Salary Commitment
Year 2025 : $88,807,000
Year 2026 : $71,444,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $75,257,000
Year 2026 : $60,644,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $88,807,000
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 : $74,250
Dylan Garand $95,000 (1)
Salary Remaining : $71,250
Trevor Lewis $95,000 (1)
Salary Remaining : $71,250
Owen Beck $92,500 (3)
Salary Remaining : $69,375
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $69,375
Felix Unger Sorum $92,500 (3)
Salary Remaining : $69,375
Tristan Broz $92,500 (2)
Salary Remaining : $69,375
Jani Nyman $92,500 (2)
Salary Remaining : $69,375
Carter George $92,500 (3)
Salary Remaining : $69,375
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $67,500
Valtteri Puustinen $90,000 (2)
Salary Remaining : $67,500
John Farinacci $90,000 (1)
Salary Remaining : $67,500
Jacob Fowler $87,500 (3)
Salary Remaining : $65,625
Ty Nelson $87,500 (3)
Salary Remaining : $65,625
Simon Robertsson $87,500 (2)
Salary Remaining : $65,625
Eemil Viro $82,500 (1)
Salary Remaining : $61,875
Emil Lilleberg $82,500 (1)
Salary Remaining : $61,875
Mike Benning $82,500 (1)
Salary Remaining : $61,875
Samu Tuomaala $77,500 (1)
Salary Remaining : $58,125
Jett Woo $75,000 (1)
Salary Remaining : $56,250
Tyce Thompson $72,500 (1)
Salary Remaining : $54,375
Max Wanner $35,000 (1)
Salary Remaining : $26,250
Total Farm Players22
Salary Commitment
Year 2025 : $1,884,000
Year 2026 : $997,500
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,884,000
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 - 5,420 - 90.33%
Level 2: 5000 - $60 - 4,726 - 94.52%
Level 3: 2000 - $35 - 1,939 - 96.97%
Level 4: 4000 - $20 - 3,835 - 95.88%
Luxury : 1000 - $200 - 940 - 93.98%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %16,861 - 93.67%
Average Income per Game$1,158,110
Year to Date Revenue$15,055,435

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$20,864,146
Farm Year To Date Expenses$393,357
Pro Salary Cap To Date$20,864,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,427,091
Pro Remaining Season Days145
Pro Expenses Per Days$443,918
Pro Estimated Expenses$64,368,110
Farm Remaining Season Days141
Farm Expenses Per Days$8,537
Farm Estimated Expenses$1,203,717
Estimated Season Expenses$65,571,827
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$39,468,372
Projected Bank Account$6,323,636

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $8,307,292
Anze Kopitar $8,100,000 (2)
-Salary Remaining : $6,117,188
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $5,475,260
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $4,503,874
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $4,225,013
Matt Boldy $5,427,500 (2)
-Salary Remaining : $4,098,893
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $3,776,042
Claude Giroux $5,000,000 (1)
-Salary Remaining : $3,776,042
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $3,724,083
Chris Tanev $4,250,000 (1)
-Salary Remaining : $3,209,635
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $3,020,833
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $2,664,281
Brett Kulak $3,250,000 (1)
-Salary Remaining : $2,454,427
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $2,251,937
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $1,888,021
Connor Ingram $1,605,625 (2)
-Salary Remaining : $1,212,581
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $1,132,813
Boone Jenner $1,400,000 (1)
-Salary Remaining : $1,057,292
Simon Edvinsson $975,000 (2)
-Salary Remaining : $736,328
Matvei Michkov $975,000 (3)
-Salary Remaining : $736,328
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 : $73,125
Justin Bailey $95,000 (1)
Salary Remaining : $71,250
Justin Holl $95,000 (2)
Salary Remaining : $71,250
Rodrigo Abols $95,000 (2)
Salary Remaining : $71,250
Nick Cousins $95,000 (1)
Salary Remaining : $71,250
Jaxson Stauber $95,000 (1)
Salary Remaining : $71,250
Emil Andrae $92,500 (1)
Salary Remaining : $69,375
Josh Doan $92,500 (1)
Salary Remaining : $69,375
Nathan Bastian $90,000 (1)
Salary Remaining : $67,500
David Spacek $77,500 (2)
Salary Remaining : $58,125
Ryder Rolston $77,500 (2)
Salary Remaining : $58,125
Hunter McDonald $72,500 (1)
Salary Remaining : $54,375
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $54,375
Carter Gylander $67,500 (1)
Salary Remaining : $50,625
Alexis Gendron $67,500 (3)
Salary Remaining : $50,625
Niko Huuhtanen $67,500 (2)
Salary Remaining : $50,625
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $50,625
Ryan McAllister $62,500 (1)
Salary Remaining : $46,875
Chase Wheatcroft $62,500 (1)
Salary Remaining : $46,875
Jacob Gaucher $62,500 (1)
Salary Remaining : $46,875
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 Left31
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$22,512,000

Expense

Pro Players Total Salaries$84,147,875
Farm Players Total Salaries$2,233,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,598,690
Farm Year To Date Expenses$542,252
Pro Salary Cap To Date$20,598,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,787,200
Pro Remaining Season Days145
Pro Expenses Per Days$438,270
Pro Estimated Expenses$63,549,150
Farm Remaining Season Days141
Farm Expenses Per Days$11,882
Farm Estimated Expenses$1,675,362
Estimated Season Expenses$65,224,512
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$66,242,870
Projected Bank Account$70,805,558

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $9,440,104
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $7,929,688
Seth Jones $9,250,000 (1)
-Salary Remaining : $6,985,677
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $5,286,458
Thomas Harley $6,972,250 (3)
-Salary Remaining : $5,265,501
Brett Pesce $6,000,000 (2)
-Salary Remaining : $4,531,250
Cam Fowler $6,000,000 (3)
-Salary Remaining : $4,531,250
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $2,841,471
Cody Glass $2,575,000 (2)
-Salary Remaining : $1,944,661
Thomas Novak $2,500,000 (2)
-Salary Remaining : $1,888,021
Josh Norris $2,445,625 (1)
-Salary Remaining : $1,846,956
John Gibson $2,300,000 (3)
-Salary Remaining : $1,736,979
Zach Hyman $2,000,000 (1)
-Salary Remaining : $1,510,417
J.J. Moser $1,750,000 (4)
-Salary Remaining : $1,321,615
Carson Soucy $1,400,000 (2)
-Salary Remaining : $1,057,292
Conor Timmins $1,172,500 (1)
-Salary Remaining : $885,482
Sam Steel $1,020,000 (1)
-Salary Remaining : $770,313
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $755,208
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $755,208
Brandon Saad $1,000,000 (4)
-Salary Remaining : $755,208
Reilly Smith $1,000,000 (2)
-Salary Remaining : $755,208
Sam Carrick $1,000,000 (1)
-Salary Remaining : $755,208
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 : $74,625
Cal Petersen $99,500 (1)
Salary Remaining : $74,625
Sean Kuraly (Out of Payroll) $99,500 (2)
Salary Remaining : $74,625
Jacob Perreault $97,500 (1)
Salary Remaining : $73,125
Tyler Boucher $97,500 (2)
Salary Remaining : $73,125
Isak Rosen $97,500 (1)
Salary Remaining : $73,125
Zachary L'Heureux $97,500 (3)
Salary Remaining : $73,125
Jayden Struble $92,500 (1)
Salary Remaining : $69,375
Zack Ostapchuk $92,500 (2)
Salary Remaining : $69,375
Niklas Kokko $92,500 (3)
Salary Remaining : $69,375
Michael Dipietro $90,300 (2)
Salary Remaining : $67,725
Alexander Alexeyev $90,000 (1)
Salary Remaining : $67,500
Ty Dellandrea $90,000 (2)
Salary Remaining : $67,500
Ryan Johnson $90,000 (2)
Salary Remaining : $67,500
Boris Katchouk $90,000 (2)
Salary Remaining : $67,500
Stanislav Svozil $87,500 (1)
Salary Remaining : $65,625
Ben King $82,500 (1)
Salary Remaining : $61,875
Mats Lindgren $82,500 (3)
Salary Remaining : $61,875
Patrick Guay $77,500 (1)
Salary Remaining : $58,125
Vincent Hinostroza $75,000 (1)
Salary Remaining : $56,250
Gabriel Fortier $75,000 (1)
Salary Remaining : $56,250
Jakub Skarek $75,000 (1)
Salary Remaining : $56,250
Matt Stienburg $75,000 (1)
Salary Remaining : $56,250
Logan Morrison $62,500 (2)
Salary Remaining : $46,875
Avery Hayes $62,500 (1)
Salary Remaining : $46,875
Mikael Diotte $62,500 (3)
Salary Remaining : $46,875
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 - 5,598 - 93.29%
Level 2: 5000 - $60 - 4,673 - 93.45%
Level 3: 2000 - $35 - 1,914 - 95.70%
Level 4: 4000 - $20 - 3,914 - 97.85%
Luxury : 1000 - $200 - 964 - 96.41%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %17,062 - 94.79%
Average Income per Game$1,178,201
Year to Date Revenue$15,316,610

Expense

Pro Players Total Salaries$72,577,562
Farm Players Total Salaries$2,043,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,683,837
Farm Year To Date Expenses$524,938
Pro Salary Cap To Date$17,683,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,989,622
Pro Remaining Season Days145
Pro Expenses Per Days$378,008
Pro Estimated Expenses$54,811,160
Farm Remaining Season Days141
Farm Expenses Per Days$10,870
Farm Estimated Expenses$1,532,670
Estimated Season Expenses$56,343,830
Season Salary Cap$72,577,562
Estimate Under Maximum Salary Cap of $88,000,000$15,422,438
Estimate Over Minimum Salary Cap of $61,000,000 $11,577,562
Current Bank Account$25,145,036
Projected Bank Account$1,790,828

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $13,253,906
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $3,152,995
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $3,020,833
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $3,020,833
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $3,020,833
Pyotr Kochetkov $3,750,000 (4)
-Salary Remaining : $2,832,031
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $2,522,396
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $2,454,427
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $2,341,146
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $2,265,625
Joe Veleno $3,000,000 (4)
-Salary Remaining : $2,265,625
Drew O'Connor (Out of Payroll) $3,000,000 (4)
-Salary Remaining : $2,265,625
Egor Zamula $2,575,000 (5)
-Salary Remaining : $1,944,661
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $1,784,227
Pierre Engvall $2,200,000 (2)
-Salary Remaining : $1,661,458
Sam Malinski $1,750,000 (5)
-Salary Remaining : $1,321,615
Brett Leason $1,750,000 (5)
-Salary Remaining : $1,321,615
Miles Wood $1,300,000 (2)
-Salary Remaining : $981,771
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $755,208
Mason Lohrei $925,000 (1)
-Salary Remaining : $698,568
Juuso Parssinen $900,000 (2)
-Salary Remaining : $679,688
Adam Edstrom (Out of Payroll) $900,000 (2)
-Salary Remaining : $679,688
Yaniv Perets $825,000 (2)
-Salary Remaining : $623,047
Stephen Halliday $825,000 (2)
-Salary Remaining : $623,047
Total Pro Players24
Salary Commitment
Year 2025 : $73,477,562
Year 2026 : $56,487,562
Year 2027 : $40,437,562
Year 2028 : $26,187,562
Salary Average Commitment
Year 2025 : $70,477,562
Year 2026 : $62,037,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562
Salary Cap with 1 Way Contract
Year 2025 : $73,477,562
Year 2026 : $62,037,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562

Farm Players Salaries

Reid Schaefer $97,500 (2)
Salary Remaining : $73,125
Trevor Connelly $97,500 (3)
Salary Remaining : $73,125
Nathan Gaucher $97,500 (2)
Salary Remaining : $73,125
Kole Lind $96,000 (1)
Salary Remaining : $72,000
Christian Kyrou $92,500 (1)
Salary Remaining : $69,375
Cam Lund $92,500 (2)
Salary Remaining : $69,375
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $69,375
Artyom Duda $92,500 (3)
Salary Remaining : $69,375
Tobias Bjornfot $90,000 (1)
Salary Remaining : $67,500
Miko Matikka $87,500 (2)
Salary Remaining : $65,625
Ondrej Becher $87,500 (2)
Salary Remaining : $65,625
Linus Karlsson $87,500 (1)
Salary Remaining : $65,625
Alexei Kolosov $87,500 (1)
Salary Remaining : $65,625
Callum Tung $87,500 (2)
Salary Remaining : $65,625
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $61,875
Jaden Lipinski $82,500 (2)
Salary Remaining : $61,875
Cole McWard $82,500 (1)
Salary Remaining : $61,875
Dans Locmelis $82,500 (3)
Salary Remaining : $61,875
Brett Berard $77,500 (2)
Salary Remaining : $58,125
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $58,125
Ivan Prosvetov $75,000 (1)
Salary Remaining : $56,250
Shane Lachance $72,500 (3)
Salary Remaining : $54,375
Tim Washe $62,500 (2)
Salary Remaining : $46,875
Collin Graf $62,500 (2)
Salary Remaining : $46,875
Total Farm Players24
Salary Commitment
Year 2025 : $2,043,500
Year 2026 : $1,432,500
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,946,000
Year 2026 : $1,335,000
Year 2027 : $437,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,654 - 94.24%
Level 2: 5000 - $60 - 4,716 - 94.32%
Level 3: 2000 - $35 - 1,950 - 97.51%
Level 4: 4000 - $25 - 3,104 - 77.60%
Luxury : 1000 - $200 - 961 - 96.14%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %16,386 - 91.03%
Average Income per Game$1,186,517
Year to Date Revenue$11,865,170

Expense

Pro Players Total Salaries$65,840,000
Farm Players Total Salaries$947,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,922,015
Farm Year To Date Expenses$234,594
Pro Salary Cap To Date$15,922,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,782,027
Pro Remaining Season Days145
Pro Expenses Per Days$342,917
Pro Estimated Expenses$49,722,965
Farm Remaining Season Days141
Farm Expenses Per Days$5,040
Farm Estimated Expenses$710,640
Estimated Season Expenses$50,433,605
Season Salary Cap$65,840,000
Estimate Under Maximum Salary Cap of $88,000,000$22,160,000
Estimate Over Minimum Salary Cap of $61,000,000 $4,840,000
Current Bank Account$20,469,031
Projected Bank Account$6,817,453

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $13,291,667
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $5,059,896
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $4,153,646
Samuel Girard $4,850,000 (4)
-Salary Remaining : $3,662,760
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $3,020,833
Erik Haula $3,250,000 (3)
-Salary Remaining : $2,454,427
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $2,265,625
Derek Forbort $2,250,000 (1)
-Salary Remaining : $1,699,219
Nico Sturm $2,100,000 (2)
-Salary Remaining : $1,585,938
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $1,510,417
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,510,417
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $1,510,417
Sonny Milano $1,500,000 (1)
-Salary Remaining : $1,132,813
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $1,057,292
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $755,208
Derek Ryan $1,000,000 (1)
-Salary Remaining : $755,208
Pat Maroon $1,000,000 (1)
-Salary Remaining : $755,208
Brendan Smith $1,000,000 (1)
-Salary Remaining : $755,208
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $751,432
Barclay Goodrow $995,000 (2)
-Salary Remaining : $751,432
Brayden Pachal $950,000 (1)
-Salary Remaining : $717,448
Jujhar Khaira $750,000 (1)
-Salary Remaining : $566,406
Total Pro Players22
Salary Commitment
Year 2025 : $65,840,000
Year 2026 : $46,745,000
Year 2027 : $33,150,000
Year 2028 : $16,550,000
Salary Average Commitment
Year 2025 : $63,840,000
Year 2026 : $52,995,000
Year 2027 : $45,900,000
Year 2028 : $16,550,000
Salary Cap with 1 Way Contract
Year 2025 : $65,840,000
Year 2026 : $52,995,000
Year 2027 : $45,900,000
Year 2028 : $16,550,000

Farm Players Salaries

Antti Tuomisto $92,500 (1)
Salary Remaining : $69,375
Cross Hanas $92,500 (2)
Salary Remaining : $69,375
Guillaume Richard $82,500 (2)
Salary Remaining : $61,875
Ryan Ufko $82,500 (2)
Salary Remaining : $61,875
Jakub Brabenec $82,500 (3)
Salary Remaining : $61,875
Marc Del Gaizo $82,500 (1)
Salary Remaining : $61,875
Collin Delia $75,000 (1)
Salary Remaining : $56,250
Maxime Lagace $75,000 (1)
Salary Remaining : $56,250
Victor Soderstrom $75,000 (1)
Salary Remaining : $56,250
Matt Tomkins $70,000 (1)
Salary Remaining : $52,500
Luke Henman $70,000 (1)
Salary Remaining : $52,500
Aatu Jamsen $67,500 (1)
Salary Remaining : $50,625
Total Farm Players12
Salary Commitment
Year 2025 : $947,500
Year 2026 : $340,000
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $947,500
Year 2026 : $340,000
Year 2027 : $82,500
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,859 - 97.64%
Level 2: 5000 - $55 - 4,930 - 98.61%
Level 3: 2000 - $35 - 1,913 - 95.65%
Level 4: 4000 - $20 - 3,928 - 98.19%
Luxury : 1000 - $150 - 973 - 97.34%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,603 - 97.80%
Average Income per Game$1,007,954
Year to Date Revenue$12,095,449

Expense

Pro Players Total Salaries$81,550,000
Farm Players Total Salaries$962,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,019,279
Farm Year To Date Expenses$226,638
Pro Salary Cap To Date$20,019,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,230,668
Pro Remaining Season Days145
Pro Expenses Per Days$424,740
Pro Estimated Expenses$61,587,300
Farm Remaining Season Days141
Farm Expenses Per Days$5,120
Farm Estimated Expenses$721,920
Estimated Season Expenses$62,309,220
Season Salary Cap$81,550,000
Estimate Under Maximum Salary Cap of $88,000,000$6,450,000
Estimate Over Minimum Salary Cap of $61,000,000 $20,550,000
Current Bank Account$25,491,093
Projected Bank Account($7,587,459)

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $6,796,875
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $6,419,271
Adam Fox $8,000,000 (3)
-Salary Remaining : $6,041,667
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $5,286,458
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $4,153,646
Cole Caufield $5,000,000 (4)
-Salary Remaining : $3,776,042
Mason Marchment $4,750,000 (1)
-Salary Remaining : $3,587,240
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $3,587,240
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $3,304,036
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $3,152,995
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $3,020,833
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $2,643,229
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $1,736,979
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $1,585,938
Eric Robinson $1,500,000 (4)
-Salary Remaining : $1,132,813
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $981,771
Craig Smith $1,000,000 (1)
-Salary Remaining : $755,208
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $755,208
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $736,328
Michael Carcone $950,000 (2)
-Salary Remaining : $717,448
Jordan Oesterle $950,000 (2)
-Salary Remaining : $717,448
Emil Heineman $925,000 (2)
-Salary Remaining : $698,568
Total Pro Players22
Salary Commitment
Year 2025 : $81,550,000
Year 2026 : $64,525,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000
Salary Average Commitment
Year 2025 : $69,800,000
Year 2026 : $57,525,000
Year 2027 : $42,675,000
Year 2028 : $28,375,000
Salary Cap with 1 Way Contract
Year 2025 : $81,550,000
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 : $71,250
Josh Brown $95,000 (1)
Salary Remaining : $71,250
A.J. Greer $95,000 (2)
Salary Remaining : $71,250
Martin Misiak $92,500 (2)
Salary Remaining : $69,375
Luke Tuch $92,500 (1)
Salary Remaining : $69,375
Radim Simek $90,000 (1)
Salary Remaining : $67,500
Max Willman $90,000 (1)
Salary Remaining : $67,500
Leevi Merilainen $87,500 (2)
Salary Remaining : $65,625
Angus Booth $82,500 (3)
Salary Remaining : $61,875
Hudson Elynuik $72,500 (1)
Salary Remaining : $54,375
David Tendeck $70,000 (1)
Salary Remaining : $52,500
Total Farm Players11
Salary Commitment
Year 2025 : $962,500
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $962,500
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 - 5,414 - 90.23%
Level 2: 5000 - $60 - 4,808 - 96.16%
Level 3: 2000 - $35 - 1,927 - 96.33%
Level 4: 4000 - $20 - 3,936 - 98.40%
Luxury : 1000 - $200 - 938 - 93.80%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %17,022 - 94.57%
Average Income per Game$1,163,627
Year to Date Revenue$12,799,900

Expense

Pro Players Total Salaries$87,183,250
Farm Players Total Salaries$2,232,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,341,713
Farm Year To Date Expenses$565,184
Pro Salary Cap To Date$21,341,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,908,818
Pro Remaining Season Days145
Pro Expenses Per Days$454,079
Pro Estimated Expenses$65,841,455
Farm Remaining Season Days141
Farm Expenses Per Days$11,875
Farm Estimated Expenses$1,674,375
Estimated Season Expenses$67,515,830
Season Salary Cap$87,183,250
Estimate Under Maximum Salary Cap of $88,000,000$816,750
Estimate Over Minimum Salary Cap of $61,000,000 $26,183,250
Current Bank Account$46,706,041
Projected Bank Account$14,099,029

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $7,929,688
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $6,324,870
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $6,041,667
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $6,041,667
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $4,908,854
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $4,908,854
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $4,531,250
Zach Werenski $5,963,750 (3)
-Salary Remaining : $4,503,874
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $4,288,073
Alex Tuch $5,250,000 (2)
-Salary Remaining : $3,964,844
Mark Stone $3,750,000 (1)
-Salary Remaining : $2,832,031
Connor Zary $2,839,000 (3)
-Salary Remaining : $2,144,036
Bowen Byram $2,500,000 (4)
-Salary Remaining : $1,888,021
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $1,096,940
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $755,208
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $755,208
Nick Foligno $1,000,000 (1)
-Salary Remaining : $755,208
Eric Comrie $975,000 (1)
-Salary Remaining : $736,328
Luke Hughes $975,000 (2)
-Salary Remaining : $736,328
Brock Faber $925,000 (2)
-Salary Remaining : $698,568
Total Pro Players20
Salary Commitment
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000

Farm Players Salaries

Justin Danforth $99,000 (2)
Salary Remaining : $74,250
Zach Aston-Reese $97,500 (2)
Salary Remaining : $73,125
Brandt Clarke $97,500 (1)
Salary Remaining : $73,125
Ian Cole $97,500 (2)
Salary Remaining : $73,125
Declan Chisholm $96,000 (1)
Salary Remaining : $72,000
Elias Salomonsson $92,500 (3)
Salary Remaining : $69,375
Lukas Cormier $92,500 (1)
Salary Remaining : $69,375
David Goyette $92,500 (1)
Salary Remaining : $69,375
Adam Sykora $92,500 (1)
Salary Remaining : $69,375
Logan Stankoven $92,500 (2)
Salary Remaining : $69,375
Leon Muggli $92,500 (3)
Salary Remaining : $69,375
Sean Behrens $87,500 (1)
Salary Remaining : $65,625
Sasha Pastujov $87,500 (1)
Salary Remaining : $65,625
Jordan Dumais $87,500 (2)
Salary Remaining : $65,625
Adam Engstrom $87,500 (2)
Salary Remaining : $65,625
Remi Poirier $85,000 (2)
Salary Remaining : $63,750
Cayden Primeau $85,000 (1)
Salary Remaining : $63,750
Artur Akhtyamov $82,500 (1)
Salary Remaining : $61,875
Victor Mancini $77,500 (1)
Salary Remaining : $58,125
Tyler Thorpe $77,500 (3)
Salary Remaining : $58,125
Artem Shlaine $77,500 (2)
Salary Remaining : $58,125
Alex Bump $77,500 (3)
Salary Remaining : $58,125
Rory Kerins $75,000 (1)
Salary Remaining : $56,250
Emmitt Finnie $67,500 (2)
Salary Remaining : $50,625
Jack Devine $67,500 (3)
Salary Remaining : $50,625
Domenic Divincentiis $67,500 (3)
Salary Remaining : $50,625
Total Farm Players26
Salary Commitment
Year 2025 : $2,232,500
Year 2026 : $1,266,500
Year 2027 : $475,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,232,500
Year 2026 : $1,266,500
Year 2027 : $475,000
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,872 - 97.87%
Level 2: 5000 - $55 - 4,836 - 96.73%
Level 3: 2000 - $31 - 1,919 - 95.95%
Level 4: 4000 - $22 - 3,841 - 96.03%
Luxury : 1000 - $135 - 986 - 98.61%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,455 - 96.97%
Average Income per Game$942,430
Year to Date Revenue$14,136,452

Expense

Pro Players Total Salaries$85,360,250
Farm Players Total Salaries$1,337,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,895,495
Farm Year To Date Expenses$332,866
Pro Salary Cap To Date$20,895,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,503,183
Pro Remaining Season Days145
Pro Expenses Per Days$444,585
Pro Estimated Expenses$64,464,825
Farm Remaining Season Days141
Farm Expenses Per Days$7,112
Farm Estimated Expenses$1,002,792
Estimated Season Expenses$65,467,617
Season Salary Cap$85,360,250
Estimate Under Maximum Salary Cap of $88,000,000$2,639,750
Estimate Over Minimum Salary Cap of $61,000,000 $24,360,250
Current Bank Account$10,263,048
Projected Bank Account($30,701,386)

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $7,929,688
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $6,041,667
Juuse Saros $8,000,000 (2)
-Salary Remaining : $6,041,667
Noah Dobson $7,525,000 (5)
-Salary Remaining : $5,682,943
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $5,664,063
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $5,477,337
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $5,286,458
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $5,286,458
Clayton Keller $4,375,000 (2)
-Salary Remaining : $3,304,036
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $2,265,625
Blake Coleman $2,500,000 (1)
-Salary Remaining : $1,888,021
Adam Larsson $2,000,000 (1)
-Salary Remaining : $1,510,417
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $1,321,615
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $1,132,813
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $1,132,813
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $885,482
Michael Amadio $1,000,000 (2)
-Salary Remaining : $755,208
Jake Neighbours $975,000 (1)
-Salary Remaining : $736,328
Pontus Holmberg $960,000 (1)
-Salary Remaining : $725,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $698,568
Luke Evangelista $925,000 (1)
-Salary Remaining : $698,568
Total Pro Players21
Salary Commitment
Year 2025 : $85,360,250
Year 2026 : $50,400,000
Year 2027 : $37,025,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $49,860,000
Year 2026 : $31,900,000
Year 2027 : $26,525,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $85,360,250
Year 2026 : $50,400,000
Year 2027 : $37,025,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $74,625
Jesper Wallstedt $97,500 (2)
Salary Remaining : $73,125
Keaton Middleton $97,500 (2)
Salary Remaining : $73,125
Mitchell Chaffee $97,500 (2)
Salary Remaining : $73,125
Nathan Walker $97,500 (2)
Salary Remaining : $73,125
Nico Myatovic $92,500 (3)
Salary Remaining : $69,375
Scott Morrow $92,500 (2)
Salary Remaining : $69,375
Ben Chiarot $90,000 (2)
Salary Remaining : $67,500
Jeff Petry $90,000 (2)
Salary Remaining : $67,500
Oskar Pettersson $87,500 (3)
Salary Remaining : $65,625
Caedan Bankier $87,500 (2)
Salary Remaining : $65,625
Alex Jefferies $82,500 (2)
Salary Remaining : $61,875
Jared Davidson $77,500 (2)
Salary Remaining : $58,125
Arvid Holm $75,000 (1)
Salary Remaining : $56,250
Riley Duran $72,500 (2)
Salary Remaining : $54,375
Total Farm Players15
Salary Commitment
Year 2025 : $1,337,000
Year 2026 : $1,262,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,337,000
Year 2026 : $1,262,000
Year 2027 : $180,000
Year 2028 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $87 - 5,685 - 94.75%
Level 2: 5000 - $58 - 4,825 - 96.50%
Level 3: 2000 - $35 - 1,864 - 93.20%
Level 4: 4000 - $20 - 3,871 - 96.78%
Luxury : 1000 - $185 - 939 - 93.93%
Total Capacity :18000

Income

Home Games Left32
Average Attendance - %17,185 - 95.47%
Average Income per Game$1,090,889
Year to Date Revenue$9,818,004

Expense

Pro Players Total Salaries$74,091,724
Farm Players Total Salaries$1,523,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,785,846
Farm Year To Date Expenses$404,038
Pro Salary Cap To Date$17,785,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,908,459
Pro Remaining Season Days145
Pro Expenses Per Days$385,894
Pro Estimated Expenses$55,954,630
Farm Remaining Season Days141
Farm Expenses Per Days$8,101
Farm Estimated Expenses$1,142,241
Estimated Season Expenses$57,096,871
Season Salary Cap$74,091,724
Estimate Under Maximum Salary Cap of $88,000,000$13,908,276
Estimate Over Minimum Salary Cap of $61,000,000 $13,091,724
Current Bank Account$42,591,959
Projected Bank Account$20,403,547

Pro Players Salaries

UTA Cap Hit $16,250,000 (4)
-Salary Remaining : $12,272,135
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $5,852,865
Kris Letang $6,400,000 (1)
-Salary Remaining : $4,833,333
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $4,531,250
Sean Durzi $4,175,000 (1)
-Salary Remaining : $3,152,995
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $2,664,281
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $2,643,229
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $2,307,313
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $2,049,447
Danton Heinen $2,500,000 (2)
-Salary Remaining : $1,888,021
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $1,846,880
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,510,417
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $1,132,813
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $994,515
Henry Thrun $1,172,500 (1)
-Salary Remaining : $885,482
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $755,208
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $755,208
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $755,208
Michael McCarron $1,000,000 (3)
-Salary Remaining : $755,208
James Reimer $1,000,000 (1)
-Salary Remaining : $755,208
Zach Benson $975,000 (2)
-Salary Remaining : $736,328
Frank Nazar $975,000 (2)
-Salary Remaining : $736,328
Bradly Nadeau $975,000 (3)
-Salary Remaining : $736,328
Daniil Miromanov $960,000 (1)
-Salary Remaining : $725,000
Adam Wilsby $900,000 (1)
-Salary Remaining : $679,688
Total Pro Players25
Salary Commitment
Year 2025 : $74,091,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $73,116,724
Year 2026 : $39,758,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,091,724
Year 2026 : $40,733,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000

Farm Players Salaries

Filip Bystedt $97,500 (2)
Salary Remaining : $73,125
Fedor Svechkov $97,500 (2)
Salary Remaining : $73,125
Otto Stenberg $97,500 (3)
Salary Remaining : $73,125
Samuel Fagemo $93,000 (1)
Salary Remaining : $69,750
Helge Grans $92,500 (1)
Salary Remaining : $69,375
Drew Commesso $92,500 (1)
Salary Remaining : $69,375
Calle Odelius $92,500 (3)
Salary Remaining : $69,375
Julian Lutz $92,500 (3)
Salary Remaining : $69,375
Ryan Chesley $92,500 (3)
Salary Remaining : $69,375
Ryan O'Rourke $92,500 (1)
Salary Remaining : $69,375
Gabriel Landeskog $90,000 (1)
Salary Remaining : $67,500
David Gustafsson $90,000 (1)
Salary Remaining : $67,500
Matej Blumel $90,000 (1)
Salary Remaining : $67,500
Calle Clang $87,500 (1)
Salary Remaining : $65,625
Ryan Winterton $87,500 (2)
Salary Remaining : $65,625
Yan Kuznetsov $75,000 (1)
Salary Remaining : $56,250
Jack Williams $62,500 (2)
Salary Remaining : $46,875
Total Farm Players17
Salary Commitment
Year 2025 : $1,523,000
Year 2026 : $720,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,518,000
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 - 5,783 - 96.38%
Level 2: 5000 - $56 - 4,808 - 96.17%
Level 3: 2000 - $32 - 1,911 - 95.54%
Level 4: 4000 - $19 - 3,860 - 96.49%
Luxury : 1000 - $182 - 966 - 96.59%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,328 - 96.27%
Average Income per Game$1,076,880
Year to Date Revenue$10,768,802

Expense

Pro Players Total Salaries$73,918,875
Farm Players Total Salaries$1,877,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,669,204
Farm Year To Date Expenses$501,666
Pro Salary Cap To Date$18,669,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,383,286
Pro Remaining Season Days145
Pro Expenses Per Days$384,994
Pro Estimated Expenses$55,824,130
Farm Remaining Season Days141
Farm Expenses Per Days$9,987
Farm Estimated Expenses$1,408,167
Estimated Season Expenses$57,232,297
Season Salary Cap$73,918,875
Estimate Under Maximum Salary Cap of $88,000,000$14,081,125
Estimate Over Minimum Salary Cap of $61,000,000 $12,918,875
Current Bank Account$19,625,457
Projected Bank Account($4,223,554)

Pro Players Salaries

VAN Cap Hit $13,250,000 (2)
-Salary Remaining : $10,006,510
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $4,908,854
Tyson Barrie (Out of Payroll) $6,500,000 (1)
-Salary Remaining : $4,908,854
Aliaksei Protas $6,283,375 (2)
-Salary Remaining : $4,745,257
Phil Kessel $6,000,000 (1)
-Salary Remaining : $4,531,250
Owen Tippett $4,801,250 (1)
-Salary Remaining : $3,625,944
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $3,398,438
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $3,020,833
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $3,020,833
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $2,454,427
Filip Hronek $3,250,000 (4)
-Salary Remaining : $2,454,427
Samuel Ersson $2,293,750 (3)
-Salary Remaining : $1,732,259
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $1,720,365
Alex Newhook $2,087,500 (2)
-Salary Remaining : $1,576,497
Sam Morton $2,000,000 (1)
-Salary Remaining : $1,510,417
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $1,321,615
John Klingberg $1,000,000 (1)
-Salary Remaining : $755,208
Logan Couture $1,000,000 (1)
-Salary Remaining : $755,208
Ethan Bear $1,000,000 (1)
-Salary Remaining : $755,208
Leo Carlsson $975,000 (2)
-Salary Remaining : $736,328
Logan Cooley $975,000 (2)
-Salary Remaining : $736,328
Marco Rossi $975,000 (1)
-Salary Remaining : $736,328
Jordan Harris $900,000 (2)
-Salary Remaining : $679,688
Vadim Zherenko $850,000 (1)
-Salary Remaining : $641,927
Total Pro Players24
Salary Commitment
Year 2025 : $80,418,875
Year 2026 : $30,264,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $65,418,875
Year 2026 : $39,514,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $80,418,875
Year 2026 : $39,514,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000

Farm Players Salaries

Yaroslav Askarov (Out of Payroll) $97,500 (1)
Salary Remaining : $73,125
Oskar Olausson $97,500 (1)
Salary Remaining : $73,125
Eduard Sale $97,500 (3)
Salary Remaining : $73,125
Denton Mateychuk $97,500 (3)
Salary Remaining : $73,125
Jonathan Lekkerimaki (Out of Payroll) $97,500 (3)
Salary Remaining : $73,125
Chase Stillman $97,500 (2)
Salary Remaining : $73,125
Pavel Mintyukov $97,500 (2)
Salary Remaining : $73,125
Josh Mahura $95,000 (2)
Salary Remaining : $71,250
Noah Juulsen $95,000 (2)
Salary Remaining : $71,250
Vincent Iorio $92,500 (1)
Salary Remaining : $69,375
Gage Goncalves $90,000 (1)
Salary Remaining : $67,500
Elmer Soderblom $90,000 (2)
Salary Remaining : $67,500
Danila Klimovich $90,000 (1)
Salary Remaining : $67,500
Tye Kartye $90,000 (2)
Salary Remaining : $67,500
Nick Lardis $87,500 (2)
Salary Remaining : $65,625
Brett Harrison $87,500 (1)
Salary Remaining : $65,625
Bogdan Trineyev $82,500 (1)
Salary Remaining : $61,875
Tucker Robertson $82,500 (2)
Salary Remaining : $61,875
Ryder Korczak $82,500 (2)
Salary Remaining : $61,875
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $58,125
Arturs Silovs $75,000 (2)
Salary Remaining : $56,250
Jiri Patera $75,000 (1)
Salary Remaining : $56,250
Total Farm Players22
Salary Commitment
Year 2025 : $1,975,000
Year 2026 : $1,262,500
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,975,000
Year 2026 : $1,262,500
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,472 - 91.20%
Level 2: 5000 - $60 - 4,780 - 95.59%
Level 3: 2000 - $35 - 1,901 - 95.06%
Level 4: 4000 - $25 - 3,069 - 76.73%
Luxury : 1000 - $200 - 969 - 96.94%
Total Capacity :18000

Income

Home Games Left30
Average Attendance - %16,192 - 89.95%
Average Income per Game$1,171,136
Year to Date Revenue$12,882,500

Expense

Pro Players Total Salaries$87,145,000
Farm Players Total Salaries$852,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,007,103
Farm Year To Date Expenses$219,854
Pro Salary Cap To Date$21,007,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,134,091
Pro Remaining Season Days145
Pro Expenses Per Days$453,880
Pro Estimated Expenses$65,812,600
Farm Remaining Season Days141
Farm Expenses Per Days$4,532
Farm Estimated Expenses$639,012
Estimated Season Expenses$66,451,612
Season Salary Cap$87,145,000
Estimate Under Maximum Salary Cap of $88,000,000$855,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,145,000
Current Bank Account$39,204,655
Projected Bank Account$7,887,134

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $6,419,271
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $6,419,271
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $4,908,854
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $4,908,854
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $4,531,250
Brady Skjei $6,000,000 (3)
-Salary Remaining : $4,531,250
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $3,964,844
Jared McCann $5,000,000 (1)
-Salary Remaining : $3,776,042
Michael Bunting $4,500,000 (4)
-Salary Remaining : $3,398,438
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $3,398,438
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $3,020,833
VGK Cap Hit $3,875,000 (2)
-Salary Remaining : $2,926,432
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $2,643,229
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $2,265,625
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $1,510,417
Corey Perry $1,350,000 (3)
-Salary Remaining : $1,019,531
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $906,250
Jake Allen $1,200,000 (2)
-Salary Remaining : $906,250
Noah Cates $1,020,000 (1)
-Salary Remaining : $770,313
Haydn Fleury $1,000,000 (3)
-Salary Remaining : $755,208
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $755,208
Philippe Myers $950,000 (1)
-Salary Remaining : $717,448
Jack Drury $900,000 (2)
-Salary Remaining : $679,688
Alex Goligoski $900,000 (1)
-Salary Remaining : $679,688
Total Pro Players24
Salary Commitment
Year 2025 : $87,145,000
Year 2026 : $58,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $42,895,000
Year 2026 : $26,325,000
Year 2027 : $20,350,000
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,145,000
Year 2026 : $60,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000

Farm Players Salaries

Hunter Shepard $97,000 (1)
Salary Remaining : $72,750
Ryan Lomberg $95,000 (1)
Salary Remaining : $71,250
Owen Sillinger $95,000 (1)
Salary Remaining : $71,250
Tomas Nosek $95,000 (1)
Salary Remaining : $71,250
Pierrick Dube $90,000 (1)
Salary Remaining : $67,500
Luke Prokop $87,500 (1)
Salary Remaining : $65,625
Felix Sandstrom $80,000 (1)
Salary Remaining : $60,000
Parker Bell $77,500 (1)
Salary Remaining : $58,125
Josh Davies (Out of Payroll) $72,500 (1)
Salary Remaining : $54,375
Matvey Petrov $72,500 (2)
Salary Remaining : $54,375
Alexandre Doucet $62,500 (1)
Salary Remaining : $46,875
Total Farm Players11
Salary Commitment
Year 2025 : $924,500
Year 2026 : $72,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $887,000
Year 2026 : $35,000
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,886 - 98.11%
Level 2: 5000 - $51 - 4,813 - 96.25%
Level 3: 2000 - $26 - 1,954 - 97.68%
Level 4: 4000 - $16 - 3,881 - 97.03%
Luxury : 1000 - $170 - 959 - 95.93%
Total Capacity :18000

Income

Home Games Left29
Average Attendance - %17,493 - 97.18%
Average Income per Game$1,009,982
Year to Date Revenue$12,119,780

Expense

Pro Players Total Salaries$73,122,250
Farm Players Total Salaries$1,285,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,387,968
Farm Year To Date Expenses$363,378
Pro Salary Cap To Date$17,387,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,289,468
Pro Remaining Season Days145
Pro Expenses Per Days$380,845
Pro Estimated Expenses$55,222,525
Farm Remaining Season Days141
Farm Expenses Per Days$6,835
Farm Estimated Expenses$963,735
Estimated Season Expenses$56,186,260
Season Salary Cap$73,122,250
Estimate Under Maximum Salary Cap of $88,000,000$14,877,750
Estimate Over Minimum Salary Cap of $61,000,000 $12,122,250
Current Bank Account$28,408,202
Projected Bank Account$1,511,410

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $13,291,667
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $5,286,458
Carter Hart $5,750,000 (2)
-Salary Remaining : $4,342,448
Damon Severson $5,500,000 (4)
-Salary Remaining : $4,153,646
Ryan Graves $4,500,000 (1)
-Salary Remaining : $3,398,438
Evander Kane $4,000,000 (3)
-Salary Remaining : $3,020,833
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $2,771,615
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $2,416,667
Will Borgen $3,000,000 (3)
-Salary Remaining : $2,265,625
Braden Schneider $2,839,000 (3)
-Salary Remaining : $2,144,036
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $1,623,792
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $1,212,581
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $1,132,813
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $906,250
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $885,482
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $755,208
David Tomasek $1,000,000 (2)
-Salary Remaining : $755,208
Jesper Fast $1,000,000 (3)
-Salary Remaining : $755,208
Zack Bolduc $975,000 (2)
-Salary Remaining : $736,328
Mavrik Bourque $960,000 (1)
-Salary Remaining : $725,000
Will Cuylle $925,000 (1)
-Salary Remaining : $698,568
Philip Tomasino $900,000 (1)
-Salary Remaining : $679,688
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $641,927
Alex Laferriere $825,000 (1)
-Salary Remaining : $623,047
Total Pro Players24
Salary Commitment
Year 2025 : $73,122,250
Year 2026 : $51,564,750
Year 2027 : $29,094,750
Year 2028 : $7,105,625
Salary Average Commitment
Year 2025 : $65,422,250
Year 2026 : $58,589,750
Year 2027 : $45,694,750
Year 2028 : $7,105,625
Salary Cap with 1 Way Contract
Year 2025 : $73,122,250
Year 2026 : $61,789,750
Year 2027 : $45,694,750
Year 2028 : $7,105,625

Farm Players Salaries

Matthew Savoie $97,500 (3)
Salary Remaining : $73,125
Jan Mysak $90,000 (1)
Salary Remaining : $67,500
Cale Fleury $90,000 (1)
Salary Remaining : $67,500
Akil Thomas $90,000 (1)
Salary Remaining : $67,500
Calen Addison $90,000 (1)
Salary Remaining : $67,500
Ian Moore $87,500 (2)
Salary Remaining : $65,625
Yegor Sidorov $87,500 (3)
Salary Remaining : $65,625
Carter Mazur $87,500 (2)
Salary Remaining : $65,625
Cole O'Hara $82,500 (2)
Salary Remaining : $61,875
Noah Laba $82,500 (3)
Salary Remaining : $61,875
Isaiah George $82,500 (3)
Salary Remaining : $61,875
Filip Kral $82,500 (2)
Salary Remaining : $61,875
Jan Jenik $82,500 (1)
Salary Remaining : $61,875
Elliot Desnoyers $77,500 (2)
Salary Remaining : $58,125
Keith Petruzzelli $75,000 (2)
Salary Remaining : $56,250
Total Farm Players15
Salary Commitment
Year 2025 : $1,285,000
Year 2026 : $842,500
Year 2027 : $350,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,285,000
Year 2026 : $842,500
Year 2027 : $350,000
Year 2028 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $75 - 5,904 - 98.40%
Level 2: 5000 - $51 - 4,664 - 93.28%
Level 3: 2000 - $1 - 1,999 - 99.95%
Level 4: 4000 - $16 - 3,960 - 99.01%
Luxury : 1000 - $174 - 942 - 94.15%
Total Capacity :18000

Income

Home Games Left31
Average Attendance - %17,469 - 97.05%
Average Income per Game$909,855
Year to Date Revenue$9,098,551

Expense

Pro Players Total Salaries$72,870,937
Farm Players Total Salaries$1,280,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,754,772
Farm Year To Date Expenses$304,159
Pro Salary Cap To Date$17,754,772
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,205,508
Pro Remaining Season Days145
Pro Expenses Per Days$379,536
Pro Estimated Expenses$55,032,720
Farm Remaining Season Days141
Farm Expenses Per Days$6,809
Farm Estimated Expenses$960,069
Estimated Season Expenses$55,992,789
Season Salary Cap$72,870,937
Estimate Under Maximum Salary Cap of $88,000,000$15,129,063
Estimate Over Minimum Salary Cap of $61,000,000 $11,870,937
Current Bank Account$17,941,629
Projected Bank Account($9,845,652)

Pro Players Salaries

WPG Cap Hit $12,950,000 (3)
-Salary Remaining : $9,779,948
Sean Couturier $9,750,000 (1)
-Salary Remaining : $7,363,281
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $5,286,458
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $4,531,250
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $4,531,250
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $3,587,240
Shane Pinto $4,420,937 (2)
-Salary Remaining : $3,338,728
Jason Zucker $3,000,000 (1)
-Salary Remaining : $2,265,625
Ty Emberson $2,500,000 (2)
-Salary Remaining : $1,888,021
Alec Martinez $2,200,000 (1)
-Salary Remaining : $1,661,458
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $1,510,417
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $1,321,615
Ryan Murray $1,000,000 (1)
-Salary Remaining : $755,208
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $736,328
Fabian Lysell $975,000 (1)
-Salary Remaining : $736,328
Ivan Ivan $950,000 (1)
-Salary Remaining : $717,448
Aatu Raty $925,000 (1)
-Salary Remaining : $698,568
Alexander Holtz $900,000 (2)
-Salary Remaining : $679,688
Zach Metsa $900,000 (1)
-Salary Remaining : $679,688
Luca Cagnoni $825,000 (2)
-Salary Remaining : $623,047
Ethan Cardwell $825,000 (2)
-Salary Remaining : $623,047
Ethen Frank $800,000 (1)
-Salary Remaining : $604,167
Arshdeep Bains $750,000 (2)
-Salary Remaining : $566,406
Ville Heinola $725,000 (1)
-Salary Remaining : $547,526
Total Pro Players24
Salary Commitment
Year 2025 : $72,870,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $54,970,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $72,870,937
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 : $71,250
Riley Kidney $92,500 (2)
Salary Remaining : $69,375
Hunter Haight $92,500 (2)
Salary Remaining : $69,375
Max Sasson $90,000 (1)
Salary Remaining : $67,500
Georgi Romanov $85,000 (2)
Salary Remaining : $63,750
Gavin White $82,500 (2)
Salary Remaining : $61,875
Jake Livingstone $82,500 (1)
Salary Remaining : $61,875
Aidan McDonough $82,500 (2)
Salary Remaining : $61,875
Brandon Scanlin $82,500 (1)
Salary Remaining : $61,875
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $61,875
Clay Stevenson $75,000 (1)
Salary Remaining : $56,250
Cole Reinhardt $72,500 (1)
Salary Remaining : $54,375
Albin Grewe $70,000 (1)
Salary Remaining : $52,500
Declan McDonnell $70,000 (1)
Salary Remaining : $52,500
Isak Posch $62,500 (2)
Salary Remaining : $46,875
Jordan Frasca $62,500 (1)
Salary Remaining : $46,875
Total Farm Players16
Salary Commitment
Year 2025 : $1,280,000
Year 2026 : $675,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,280,000
Year 2026 : $675,000
Year 2027 : $0
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 $31,962,793 $87,365,000 $635,000 $26,365,000 222244
Boston Bruins $34,769,225 $87,752,562 $247,438 $26,752,562 211637
Buffalo Sabres $1,822,017 $61,080,000 $26,920,000 $80,000 231538
Calgary Flames $45,785,144 $85,378,450 $2,621,550 $24,378,450 231235
Carolina Hurricanes $44,928,427 $61,582,125 $26,417,875 $582,125 232548
Chicago Blackhawks $39,410,881 $68,005,600 $19,994,400 $7,005,600 242145
Colorado Avalanche $27,807,970 $76,753,000 $11,247,000 $15,753,000 241640
Columbus Blue Jackets $35,872,800 $87,095,938 $904,062 $26,095,938 242650
Dallas Stars $47,943,669 $86,121,875 $1,878,125 $25,121,875 201636
Detroit Red Wings $10,966,522 $81,254,000 $6,746,000 $20,254,000 242347
Edmonton Oilers $20,575,588 $85,411,250 $2,588,750 $24,411,250 202343
Florida Panthers $23,503,527 $87,995,000 $5,000 $26,995,000 212546
Los Angeles Kings $30,625,430 $82,969,750 $5,030,250 $21,969,750 222446
Minnesota Wild $11,479,600 $83,648,750 $4,351,250 $22,648,750 213051
Montreal Canadiens $42,468,852 $87,835,600 $164,400 $26,835,600 221234
Nashville Predators $11,793,847 $87,099,188 $900,812 $26,099,188 221739
New Jersey Devils $36,656,255 $85,281,000 $2,719,000 $24,281,000 211031
New York Islanders $15,944,772 $73,070,000 $14,930,000 $12,070,000 252146
New York Rangers $39,247,345 $84,956,625 $3,043,375 $23,956,625 221436
Ottawa Senators $18,606,020 $87,982,000 $18,000 $26,982,000 232245
Philadelphia Flyers $39,468,372 $85,232,325 $2,767,675 $24,232,325 202040
Pittsburgh Penguins $66,242,870 $84,147,875 $3,852,125 $23,147,875 222648
San Jose Sharks $25,145,036 $72,577,562 $15,422,438 $11,577,562 242448
Seattle Kraken $20,469,031 $65,840,000 $22,160,000 $4,840,000 221234
St. Louis Blues $25,491,093 $81,550,000 $6,450,000 $20,550,000 221133
Tampa Bay Lightning $46,706,041 $87,183,250 $816,750 $26,183,250 202646
Toronto Maple Leafs $10,263,048 $85,360,250 $2,639,750 $24,360,250 211536
Utah Mammoth $42,591,959 $74,091,724 $13,908,276 $13,091,724 251742
Vancouver Canucks $19,625,457 $73,918,875 $14,081,125 $12,918,875 242246
Vegas Golden Knights $39,204,655 $87,145,000 $855,000 $26,145,000 241135
Washington Capitals $28,408,202 $73,122,250 $14,877,750 $12,122,250 241539
Winnipeg Jets $17,941,629 $72,870,937 $15,129,063 $11,870,937 241640