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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,000,000
Farm Players Total Salaries$1,673,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,425,640
Farm Year To Date Expenses$823,928
Pro Salary Cap To Date$42,425,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,649,960
Pro Remaining Season Days99
Pro Expenses Per Days$453,125
Pro Estimated Expenses$44,859,375
Farm Remaining Season Days95
Farm Expenses Per Days$8,899
Farm Estimated Expenses$845,405
Estimated Season Expenses$45,704,780
Season Salary Cap$87,000,000
Estimate Under Maximum Salary Cap of $88,000,000$1,000,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,000,000
Current Bank Account$22,448,523
Projected Bank Account($1,606,297)

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $7,476,563
Victor Hedman $10,000,000 (3)
-Salary Remaining : $5,156,250
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $4,640,625
Drew Doughty $7,525,000 (4)
-Salary Remaining : $3,880,078
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $3,557,813
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $3,351,563
Brett Howden $4,450,000 (4)
-Salary Remaining : $2,294,531
Bobby McMann $3,750,000 (3)
-Salary Remaining : $1,933,594
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $1,546,875
Noel Acciari $3,000,000 (1)
-Salary Remaining : $1,546,875
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $1,546,875
Logan Thompson $2,750,000 (3)
-Salary Remaining : $1,417,969
Radko Gudas $2,000,000 (1)
-Salary Remaining : $1,031,250
Cole Smith $2,000,000 (1)
-Salary Remaining : $1,031,250
Matt Villalta $2,000,000 (2)
-Salary Remaining : $1,031,250
Nic Dowd $1,500,000 (1)
-Salary Remaining : $773,438
Jan Rutta $1,000,000 (1)
-Salary Remaining : $515,625
Troy Stecher $1,000,000 (1)
-Salary Remaining : $515,625
Jakub Vrana $975,000 (2)
-Salary Remaining : $502,734
John Leonard $900,000 (1)
-Salary Remaining : $464,063
Luke Glendening $625,000 (1)
-Salary Remaining : $322,266
Jesse Puljujarvi $625,000 (1)
-Salary Remaining : $322,266
Total Pro Players22
Salary Commitment
Year 2025 : $87,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $73,200,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $87,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000

Farm Players Salaries

Justin Dowling $99,000 (1)
Salary Remaining : $50,027
Travis Hamonic $99,000 (1)
Salary Remaining : $50,027
Jack Johnson $97,500 (1)
Salary Remaining : $49,269
Dylan McIlrath $95,000 (1)
Salary Remaining : $48,005
Austin Watson $95,000 (1)
Salary Remaining : $48,005
Christian Wolanin $90,000 (1)
Salary Remaining : $45,479
Adam Beckman $90,000 (2)
Salary Remaining : $45,479
Ross Johnston (Out of Payroll) $90,000 (1)
Salary Remaining : $45,479
Rhett Gardner $85,000 (1)
Salary Remaining : $42,952
Adam Erne $80,000 (1)
Salary Remaining : $40,426
Denis Gurianov $80,000 (1)
Salary Remaining : $40,426
Cooper Marody $77,500 (1)
Salary Remaining : $39,162
Lassi Thomson $75,000 (2)
Salary Remaining : $37,899
Dru Krebs $72,500 (2)
Salary Remaining : $36,636
Jack Ahcan $70,000 (1)
Salary Remaining : $35,372
Connor Carrick $70,000 (1)
Salary Remaining : $35,372
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $34,109
Chase Bradley $67,500 (2)
Salary Remaining : $34,109
Jakub Fibigr $67,500 (3)
Salary Remaining : $34,109
Connor Hughes $67,500 (2)
Salary Remaining : $34,109
Magnus Hellberg $65,000 (1)
Salary Remaining : $32,846
Sasha Chmelevski $62,500 (1)
Salary Remaining : $31,582
Total Farm Players22
Salary Commitment
Year 2025 : $1,763,000
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,763,000
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,732 - 95.54%
Level 2: 5000 - $55 - 4,717 - 94.34%
Level 3: 2000 - $35 - 1,929 - 96.43%
Level 4: 4000 - $17 - 3,923 - 98.06%
Luxury : 1000 - $180 - 969 - 96.93%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %17,270 - 95.94%
Average Income per Game$1,026,683
Year to Date Revenue$21,560,353

Expense

Pro Players Total Salaries$87,752,562
Farm Players Total Salaries$1,329,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,256,462
Farm Year To Date Expenses$656,355
Pro Salary Cap To Date$42,256,462
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,533,670
Pro Remaining Season Days99
Pro Expenses Per Days$457,045
Pro Estimated Expenses$45,247,455
Farm Remaining Season Days95
Farm Expenses Per Days$7,069
Farm Estimated Expenses$671,555
Estimated Season Expenses$45,919,010
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$22,722,945
Projected Bank Account($2,662,395)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $4,661,250
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $4,640,625
Moritz Seider $8,418,062 (4)
-Salary Remaining : $4,340,563
David Pastrnak $8,000,000 (3)
-Salary Remaining : $4,125,000
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $3,950,268
William Nylander $7,500,000 (2)
-Salary Remaining : $3,867,188
Robert Thomas $7,252,750 (1)
-Salary Remaining : $3,739,699
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $2,320,313
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $2,126,953
Timo Meier $4,000,000 (3)
-Salary Remaining : $2,062,500
Justin Faulk $3,000,000 (3)
-Salary Remaining : $1,546,875
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $1,353,516
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $1,031,250
Jake McCabe $2,000,000 (1)
-Salary Remaining : $1,031,250
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $827,900
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $825,000
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $825,000
Alex Lyon $1,000,000 (2)
-Salary Remaining : $515,625
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $515,625
Matthew Knies $925,000 (2)
-Salary Remaining : $476,953
Rasmus Kupari $900,000 (1)
-Salary Remaining : $464,063
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 : $50,279
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $50,279
Eduards Tralmaks $95,000 (2)
Salary Remaining : $48,005
Francesco Pinelli $92,500 (2)
Salary Remaining : $46,742
Noel Gunler $92,500 (2)
Salary Remaining : $46,742
Alex Steeves $90,000 (1)
Salary Remaining : $45,479
Taige Harding $87,500 (2)
Salary Remaining : $44,215
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $44,215
Ty Smith $82,500 (2)
Salary Remaining : $41,689
Michael Stone $80,000 (1)
Salary Remaining : $40,426
Justin Gill $77,500 (2)
Salary Remaining : $39,162
Owen Say $75,000 (1)
Salary Remaining : $37,899
Ben Hemmerling $72,500 (3)
Salary Remaining : $36,636
William Rousseau $67,500 (2)
Salary Remaining : $34,109
Kyle Jackson $67,500 (2)
Salary Remaining : $34,109
Braeden Bowman $62,500 (2)
Salary Remaining : $31,582
Total Farm Players16
Salary Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$64,130,000
Farm Players Total Salaries$1,413,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,641,478
Farm Year To Date Expenses$642,316
Pro Salary Cap To Date$30,641,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,724,268
Pro Remaining Season Days99
Pro Expenses Per Days$334,010
Pro Estimated Expenses$33,066,990
Farm Remaining Season Days95
Farm Expenses Per Days$7,516
Farm Estimated Expenses$714,020
Estimated Season Expenses$33,781,010
Season Salary Cap$64,130,000
Estimate Under Maximum Salary Cap of $88,000,000$23,870,000
Estimate Over Minimum Salary Cap of $61,000,000 $3,130,000
Current Bank Account$20,336,043
Projected Bank Account($720,699)

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $5,156,250
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $3,609,375
Andrew Copp $5,500,000 (2)
-Salary Remaining : $2,835,938
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $2,707,031
Alex Killorn $5,000,000 (1)
-Salary Remaining : $2,578,125
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $2,191,406
Sean Walker $4,250,000 (3)
-Salary Remaining : $2,191,406
Oliver Kylington $4,000,000 (1)
-Salary Remaining : $2,062,500
BUF Cap Hit $4,000,000 (2)
-Salary Remaining : $2,062,500
Sammy Blais $3,000,000 (2)
-Salary Remaining : $1,546,875
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $902,344
Oskar Sundqvist $1,200,000 (3)
-Salary Remaining : $618,750
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $567,188
Ryan Carpenter (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $515,625
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $515,625
Anthony Richard $1,000,000 (2)
-Salary Remaining : $515,625
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $515,625
Ryan Reaves $995,000 (1)
-Salary Remaining : $513,047
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $513,047
Dennis Cholowski $950,000 (2)
-Salary Remaining : $489,844
Walker Duehr $945,000 (2)
-Salary Remaining : $487,266
Jacob MacDonald $945,000 (2)
-Salary Remaining : $487,266
Total Pro Players22
Salary Commitment
Year 2025 : $65,130,000
Year 2026 : $39,890,000
Year 2027 : $10,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $47,380,000
Year 2026 : $29,140,000
Year 2027 : $6,450,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,130,000
Year 2026 : $41,890,000
Year 2027 : $10,700,000
Year 2028 : $0

Farm Players Salaries

Chris Driedger $99,500 (1)
Salary Remaining : $50,279
Brendan Lemieux $99,500 (1)
Salary Remaining : $50,279
Dustin Tokarski $95,000 (1)
Salary Remaining : $48,005
Kurtis MacDermid $95,000 (1)
Salary Remaining : $48,005
Dakota Mermis $95,000 (1)
Salary Remaining : $48,005
Alex Belzile $94,500 (2)
Salary Remaining : $47,753
Logan Shaw $94,500 (1)
Salary Remaining : $47,753
Dominik Badinka $92,500 (3)
Salary Remaining : $46,742
Alexander Kisakov $92,500 (1)
Salary Remaining : $46,742
Matt Benning $90,000 (1)
Salary Remaining : $45,479
Tristan Lennox $87,500 (2)
Salary Remaining : $44,215
Sergei Murashov $82,500 (3)
Salary Remaining : $41,689
Gabriel Szturc $82,500 (1)
Salary Remaining : $41,689
Nathan Aspinall $77,500 (3)
Salary Remaining : $39,162
Nikita Novikov $72,500 (2)
Salary Remaining : $36,636
Zac Funk $62,500 (2)
Salary Remaining : $31,582
Total Farm Players16
Salary Commitment
Year 2025 : $1,413,000
Year 2026 : $569,500
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,413,000
Year 2026 : $569,500
Year 2027 : $252,500
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$86,537,050
Farm Players Total Salaries$995,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,451,707
Farm Year To Date Expenses$454,707
Pro Salary Cap To Date$41,451,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,326,319
Pro Remaining Season Days99
Pro Expenses Per Days$450,714
Pro Estimated Expenses$44,620,686
Farm Remaining Season Days95
Farm Expenses Per Days$5,293
Farm Estimated Expenses$502,835
Estimated Season Expenses$45,123,521
Season Salary Cap$86,537,050
Estimate Under Maximum Salary Cap of $88,000,000$1,462,950
Estimate Over Minimum Salary Cap of $61,000,000 $25,537,050
Current Bank Account$35,635,837
Projected Bank Account$9,838,635

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $7,425,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $5,581,641
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $4,253,906
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $3,738,281
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $3,609,375
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $2,884,664
Brock Boeser $4,000,000 (3)
-Salary Remaining : $2,062,500
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $1,892,344
Justus Annunen $3,156,200 (4)
-Salary Remaining : $1,627,416
CAL Cap Hit $2,293,850 (2)
-Salary Remaining : $1,182,766
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $1,160,156
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,031,250
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $1,031,250
Lars Eller $1,500,000 (2)
-Salary Remaining : $773,438
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $773,438
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $748,945
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $525,938
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $515,625
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $515,625
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $515,625
Connor Bedard $975,000 (2)
-Salary Remaining : $502,734
Cutter Gauthier $975,000 (3)
-Salary Remaining : $502,734
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $476,953
Georgii Merkulov $900,000 (1)
-Salary Remaining : $464,063
Garrett Pilon $900,000 (1)
-Salary Remaining : $464,063
Marcus Hogberg $700,000 (2)
-Salary Remaining : $360,938
Total Pro Players26
Salary Commitment
Year 2025 : $86,537,050
Year 2026 : $77,542,050
Year 2027 : $68,620,700
Year 2028 : $37,631,200
Salary Average Commitment
Year 2025 : $75,287,050
Year 2026 : $70,542,050
Year 2027 : $61,620,700
Year 2028 : $37,631,200
Salary Cap with 1 Way Contract
Year 2025 : $86,537,050
Year 2026 : $77,542,050
Year 2027 : $68,620,700
Year 2028 : $37,631,200

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $46,742
Sean Behrens $87,500 (1)
Salary Remaining : $44,215
Michael Milne $87,500 (1)
Salary Remaining : $44,215
Jaxon Nelson $82,500 (1)
Salary Remaining : $41,689
Drew Bavaro $82,500 (2)
Salary Remaining : $41,689
Martin Chromiak $77,500 (2)
Salary Remaining : $39,162
Josh Maniscalco $75,000 (2)
Salary Remaining : $37,899
Shane Bowers $72,500 (1)
Salary Remaining : $36,636
Reilly Walsh $72,500 (1)
Salary Remaining : $36,636
Connor Corcoran $70,000 (1)
Salary Remaining : $35,372
Carsen Twarynski $70,000 (1)
Salary Remaining : $35,372
Ben Steeves $62,500 (2)
Salary Remaining : $31,582
Dylan Wendt $62,500 (1)
Salary Remaining : $31,582
Total Farm Players13
Salary Commitment
Year 2025 : $995,000
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $995,000
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,620 - 93.66%
Level 2: 5000 - $60 - 4,794 - 95.88%
Level 3: 2000 - $35 - 1,910 - 95.52%
Level 4: 4000 - $20 - 3,864 - 96.59%
Luxury : 1000 - $200 - 949 - 94.93%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,137 - 95.20%
Average Income per Game$1,183,581
Year to Date Revenue$27,222,360

Expense

Pro Players Total Salaries$63,407,125
Farm Players Total Salaries$2,000,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,952,512
Farm Year To Date Expenses$1,079,655
Pro Salary Cap To Date$29,952,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,304,456
Pro Remaining Season Days99
Pro Expenses Per Days$330,245
Pro Estimated Expenses$32,694,255
Farm Remaining Season Days95
Farm Expenses Per Days$10,638
Farm Estimated Expenses$1,010,610
Estimated Season Expenses$33,704,865
Season Salary Cap$63,407,125
Estimate Under Maximum Salary Cap of $88,000,000$24,592,875
Estimate Over Minimum Salary Cap of $61,000,000 $2,407,125
Current Bank Account$46,050,638
Projected Bank Account$33,650,229

Pro Players Salaries

Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $2,964,844
Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $2,964,844
Ville Husso $5,600,000 (2)
-Salary Remaining : $2,887,500
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $2,732,813
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $2,645,156
Connor McMichael $5,050,000 (5)
-Salary Remaining : $2,603,906
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $1,940,039
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $1,744,617
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $1,675,781
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $1,417,969
Dillon Dube $2,713,750 (1)
-Salary Remaining : $1,399,277
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $1,399,277
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $753,393
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $604,570
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $567,188
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $525,938
Tyler Motte (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $515,625
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $515,625
Jack Quinn $975,000 (1)
-Salary Remaining : $502,734
Kaiden Guhle $975,000 (1)
-Salary Remaining : $502,734
Joel Hanley $975,000 (2)
-Salary Remaining : $502,734
Devin Cooley $950,000 (1)
-Salary Remaining : $489,844
Martin Pospisil $900,000 (2)
-Salary Remaining : $464,063
Nikolai Kovalenko $900,000 (2)
-Salary Remaining : $464,063
Jackson Blake $825,000 (3)
-Salary Remaining : $425,391
Total Pro Players25
Salary Commitment
Year 2025 : $64,407,125
Year 2026 : $43,136,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $53,507,125
Year 2026 : $34,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $64,407,125
Year 2026 : $45,641,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000

Farm Players Salaries

Maveric Lamoureux $97,500 (3)
Salary Remaining : $49,269
Brennan Othmann $97,500 (2)
Salary Remaining : $49,269
Hendrix Lapierre $97,500 (1)
Salary Remaining : $49,269
Paul Ludwinski $92,500 (2)
Salary Remaining : $46,742
Jack Peart $92,500 (2)
Salary Remaining : $46,742
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $46,742
Thomas Bordeleau $92,500 (1)
Salary Remaining : $46,742
Daniil Chayka $92,500 (1)
Salary Remaining : $46,742
Angus Crookshank $90,000 (1)
Salary Remaining : $45,479
Nikita Nesterenko $90,000 (2)
Salary Remaining : $45,479
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $45,479
Jack St. Ivany $90,000 (1)
Salary Remaining : $45,479
Samuel Poulin $90,000 (1)
Salary Remaining : $45,479
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $44,215
Landon Slaggert $87,500 (1)
Salary Remaining : $44,215
Danil Gushchin $87,500 (1)
Salary Remaining : $44,215
Michael Buchinger $87,500 (3)
Salary Remaining : $44,215
Amadeus Lombardi $82,500 (2)
Salary Remaining : $41,689
Jesper Vikman $77,500 (1)
Salary Remaining : $39,162
Joshua Roy $77,500 (2)
Salary Remaining : $39,162
Vsevolod Komarov $77,500 (3)
Salary Remaining : $39,162
Tyson Kozak $67,500 (2)
Salary Remaining : $34,109
Matt Murray $62,500 (2)
Salary Remaining : $31,582
Total Farm Players23
Salary Commitment
Year 2025 : $2,000,000
Year 2026 : $1,107,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,907,500
Year 2026 : $1,015,000
Year 2027 : $262,500
Year 2028 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$68,005,600
Farm Players Total Salaries$1,637,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,675,850
Farm Year To Date Expenses$879,152
Pro Salary Cap To Date$32,675,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,967,567
Pro Remaining Season Days99
Pro Expenses Per Days$354,196
Pro Estimated Expenses$35,065,404
Farm Remaining Season Days95
Farm Expenses Per Days$8,710
Farm Estimated Expenses$827,450
Estimated Season Expenses$35,892,854
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$36,100,866
Projected Bank Account$21,175,579

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $7,089,844
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $3,867,188
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $3,609,375
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $2,964,844
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $2,178,516
Spencer Knight $3,805,600 (1)
-Salary Remaining : $1,962,263
Josh Anderson $3,250,000 (4)
-Salary Remaining : $1,675,781
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $1,546,875
Max Domi $3,000,000 (3)
-Salary Remaining : $1,546,875
Justin Barron $2,575,000 (5)
-Salary Remaining : $1,327,734
Logan Stanley $1,250,000 (3)
-Salary Remaining : $644,531
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $567,188
Connor Brown $1,100,000 (2)
-Salary Remaining : $567,188
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $515,625
Jakub Dobes $1,000,000 (1)
-Salary Remaining : $515,625
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $515,625
Owen Power $975,000 (1)
-Salary Remaining : $502,734
Kevin Korchinski $975,000 (1)
-Salary Remaining : $502,734
Dylan Guenther $975,000 (1)
-Salary Remaining : $502,734
Matt Coronato $975,000 (2)
-Salary Remaining : $502,734
Adam Fantilli $975,000 (2)
-Salary Remaining : $502,734
Nolan Allan $975,000 (3)
-Salary Remaining : $502,734
Conor Geekie $975,000 (3)
-Salary Remaining : $502,734
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $451,172
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 : $49,269
Zach Dean $97,500 (2)
Salary Remaining : $49,269
Logan Mailloux $97,500 (2)
Salary Remaining : $49,269
Owen Pickering $97,500 (3)
Salary Remaining : $49,269
William Villeneuve $90,000 (1)
Salary Remaining : $45,479
Jonah Gadjovich $90,000 (2)
Salary Remaining : $45,479
Matthew Robertson $90,000 (2)
Salary Remaining : $45,479
Ben Jones $90,000 (2)
Salary Remaining : $45,479
Jeremie Poirier $87,500 (1)
Salary Remaining : $44,215
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $44,215
Samuel Knazko $87,500 (1)
Salary Remaining : $44,215
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $42,952
Sean Farrell $82,500 (1)
Salary Remaining : $41,689
Hunter Skinner $82,500 (1)
Salary Remaining : $41,689
Isaak Phillips $80,000 (1)
Salary Remaining : $40,426
Tyler Tullio $77,500 (1)
Salary Remaining : $39,162
Brett Murray (Out of Payroll) $75,000 (1)
Salary Remaining : $37,899
Mads Sogaard $75,000 (1)
Salary Remaining : $37,899
Matt Rempe $72,500 (2)
Salary Remaining : $36,636
Filip Hallander (Out of Payroll) $70,000 (1)
Salary Remaining : $35,372
Fraser Minten $70,000 (1)
Salary Remaining : $35,372
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 - 5,587 - 93.11%
Level 2: 5000 - $60 - 4,849 - 96.97%
Level 3: 2000 - $35 - 1,915 - 95.76%
Level 4: 4000 - $23 - 3,812 - 95.31%
Luxury : 1000 - $180 - 959 - 95.92%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,122 - 95.12%
Average Income per Game$1,132,251
Year to Date Revenue$21,512,768

Expense

Pro Players Total Salaries$75,903,000
Farm Players Total Salaries$1,397,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,312,132
Farm Year To Date Expenses$700,885
Pro Salary Cap To Date$36,312,132
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,909,521
Pro Remaining Season Days99
Pro Expenses Per Days$395,328
Pro Estimated Expenses$39,137,472
Farm Remaining Season Days95
Farm Expenses Per Days$7,431
Farm Estimated Expenses$705,945
Estimated Season Expenses$39,843,417
Season Salary Cap$75,903,000
Estimate Under Maximum Salary Cap of $88,000,000$12,097,000
Estimate Over Minimum Salary Cap of $61,000,000 $14,903,000
Current Bank Account$19,602,891
Projected Bank Account$4,668,995

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $6,213,281
Ryan Nugent-Hopkins $8,250,000 (2)
-Salary Remaining : $4,253,906
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $3,867,188
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $3,351,563
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $2,449,219
Warren Foegele $4,500,000 (4)
-Salary Remaining : $2,320,313
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $2,152,734
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $2,062,500
Morgan Frost $4,000,000 (3)
-Salary Remaining : $2,062,500
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $1,327,734
Bobby Brink $2,278,000 (1)
-Salary Remaining : $1,174,594
Nick Perbix $2,250,000 (4)
-Salary Remaining : $1,160,156
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $1,031,250
Dan Vladar $1,750,000 (4)
-Salary Remaining : $902,344
Mason Appleton $1,500,000 (2)
-Salary Remaining : $773,438
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $644,531
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $515,625
Mason McTavish $975,000 (1)
-Salary Remaining : $502,734
Alex Nylander $950,000 (2)
-Salary Remaining : $489,844
Tyler Kleven $925,000 (2)
-Salary Remaining : $476,953
Lane Hutson $925,000 (3)
-Salary Remaining : $476,953
Nicholas Robertson $900,000 (1)
-Salary Remaining : $464,063
Jacob Moverare $900,000 (1)
-Salary Remaining : $464,063
Total Pro Players23
Salary Commitment
Year 2025 : $75,903,000
Year 2026 : $62,625,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $65,403,000
Year 2026 : $56,175,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $75,903,000
Year 2026 : $66,675,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $49,269
Brandon Halverson $95,000 (2)
Salary Remaining : $48,005
Ken Appleby $94,500 (2)
Salary Remaining : $47,753
William Stromgren $92,500 (2)
Salary Remaining : $46,742
Oliver Kapanen (Out of Payroll) $92,500 (3)
Salary Remaining : $46,742
Shai Buium $92,500 (2)
Salary Remaining : $46,742
Albert Johansson $90,000 (1)
Salary Remaining : $45,479
Givani Smith $90,000 (2)
Salary Remaining : $45,479
Nils Lundkvist $90,000 (1)
Salary Remaining : $45,479
Adam Ginning $90,000 (1)
Salary Remaining : $45,479
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $45,479
Raphael Lavoie $90,000 (1)
Salary Remaining : $45,479
Jan Bednar $82,500 (2)
Salary Remaining : $41,689
Calle Sjalin $77,500 (1)
Salary Remaining : $39,162
Evan Vierling $77,500 (1)
Salary Remaining : $39,162
Dmitri Samorukov $75,000 (1)
Salary Remaining : $37,899
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $36,636
Total Farm Players17
Salary Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,675,000
Farm Players Total Salaries$2,305,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,647,025
Farm Year To Date Expenses$1,107,455
Pro Salary Cap To Date$41,647,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,745,636
Pro Remaining Season Days99
Pro Expenses Per Days$430,599
Pro Estimated Expenses$42,629,301
Farm Remaining Season Days95
Farm Expenses Per Days$12,261
Farm Estimated Expenses$1,164,795
Estimated Season Expenses$43,794,096
Season Salary Cap$82,675,000
Estimate Under Maximum Salary Cap of $88,000,000$5,325,000
Estimate Over Minimum Salary Cap of $61,000,000 $21,675,000
Current Bank Account$26,378,502
Projected Bank Account$4,330,042

Pro Players Salaries

Aleksander Barkov $12,000,000 (2)
-Salary Remaining : $6,187,500
Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $4,382,813
Drake Batherson $7,250,000 (1)
-Salary Remaining : $3,738,281
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $3,609,375
Adam Pelech $5,750,000 (1)
-Salary Remaining : $2,964,844
Erik Cernak $5,000,000 (4)
-Salary Remaining : $2,578,125
Philip Broberg (Out of Payroll) $4,420,938 (2)
-Salary Remaining : $2,279,546
Sam Bennett $4,300,000 (3)
-Salary Remaining : $2,217,188
Neal Pionk $3,500,000 (1)
-Salary Remaining : $1,804,688
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $1,740,234
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $1,675,781
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $1,650,000
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $1,546,875
CBJ Cap Hit $3,000,000 (2)
-Salary Remaining : $1,546,875
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $1,160,156
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $1,031,250
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $773,438
Bryan Rust $1,400,000 (2)
-Salary Remaining : $721,875
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $644,531
Jet Greaves $1,200,000 (5)
-Salary Remaining : $618,750
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $515,625
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $515,625
William Eklund $975,000 (1)
-Salary Remaining : $502,734
Macklin Celebrini $975,000 (3)
-Salary Remaining : $502,734
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 : $50,027
Jake Bean $96,000 (1)
Salary Remaining : $48,511
Dennis Gilbert $95,000 (2)
Salary Remaining : $48,005
Jake Christiansen $95,000 (2)
Salary Remaining : $48,005
Erik Kallgren $95,000 (1)
Salary Remaining : $48,005
Klim Kostin $95,000 (2)
Salary Remaining : $48,005
Beck Malenstyn $95,000 (2)
Salary Remaining : $48,005
Connor MacKey $95,000 (1)
Salary Remaining : $48,005
Austin Czarnik $95,000 (1)
Salary Remaining : $48,005
Louie Belpedio $95,000 (1)
Salary Remaining : $48,005
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $48,005
Colten Ellis $95,000 (2)
Salary Remaining : $48,005
Ryan Shea $95,000 (1)
Salary Remaining : $48,005
Evan Nause $92,500 (3)
Salary Remaining : $46,742
Graeme Clarke $90,000 (2)
Salary Remaining : $45,479
Isac Lundestrom $90,000 (1)
Salary Remaining : $45,479
Tye Felhaber $90,000 (1)
Salary Remaining : $45,479
Aleksanteri Kaskimaki $87,500 (3)
Salary Remaining : $44,215
Jonathan Gruden $82,500 (1)
Salary Remaining : $41,689
Cameron Whitehead $82,500 (2)
Salary Remaining : $41,689
Matthew Maggio $77,500 (2)
Salary Remaining : $39,162
Michal Teply $75,000 (1)
Salary Remaining : $37,899
Filip Zadina $75,000 (1)
Salary Remaining : $37,899
Kristian Vesalainen $75,000 (1)
Salary Remaining : $37,899
Reece Newkirk $75,000 (1)
Salary Remaining : $37,899
Jacob Ingham $72,500 (1)
Salary Remaining : $36,636
Total Farm Players26
Salary Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$86,121,875
Farm Players Total Salaries$1,288,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,578,529
Farm Year To Date Expenses$629,076
Pro Salary Cap To Date$41,578,529
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,352,029
Pro Remaining Season Days99
Pro Expenses Per Days$448,551
Pro Estimated Expenses$44,406,549
Farm Remaining Season Days95
Farm Expenses Per Days$6,851
Farm Estimated Expenses$650,845
Estimated Season Expenses$45,057,394
Season Salary Cap$86,121,875
Estimate Under Maximum Salary Cap of $88,000,000$1,878,125
Estimate Over Minimum Salary Cap of $61,000,000 $25,121,875
Current Bank Account$37,732,977
Projected Bank Account$14,027,612

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $5,156,250
Jack Hughes $9,750,000 (2)
-Salary Remaining : $5,027,344
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $4,305,469
Nico Hischier $7,000,000 (1)
-Salary Remaining : $3,609,375
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $3,029,297
Joey Daccord $5,750,000 (4)
-Salary Remaining : $2,964,844
Brock Nelson $5,250,000 (3)
-Salary Remaining : $2,707,031
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $2,578,125
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $2,500,781
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $2,320,313
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $2,320,313
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $1,537,529
Adam Lowry $2,600,000 (2)
-Salary Remaining : $1,340,625
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $1,289,063
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $1,160,156
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $525,938
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $515,625
Jonas Johansson $995,000 (1)
-Salary Remaining : $513,047
Wyatt Johnston $975,000 (1)
-Salary Remaining : $502,734
Jake Sanderson $975,000 (1)
-Salary Remaining : $502,734
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 : $49,269
Colin Miller $95,500 (1)
Salary Remaining : $48,258
Ville Ottavainen $95,000 (1)
Salary Remaining : $48,005
Joel Blomqvist $92,500 (1)
Salary Remaining : $46,742
Seamus Casey $92,500 (3)
Salary Remaining : $46,742
Tristan Luneau $92,500 (2)
Salary Remaining : $46,742
Ville Koivunen $92,500 (2)
Salary Remaining : $46,742
Topi Niemela $87,500 (1)
Salary Remaining : $44,215
Alexander Nikishin $87,500 (2)
Salary Remaining : $44,215
Eetu Liukas $77,500 (2)
Salary Remaining : $39,162
Topias Vilen $77,500 (2)
Salary Remaining : $39,162
Devon Levi $67,500 (1)
Salary Remaining : $34,109
Dylan Roobroeck $67,500 (2)
Salary Remaining : $34,109
Kaleb Lawrence $67,500 (2)
Salary Remaining : $34,109
Simon Zajicek $62,500 (1)
Salary Remaining : $31,582
Matthew Poitras $35,000 (2)
Salary Remaining : $17,686
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 - 5,522 - 92.03%
Level 2: 5000 - $50 - 4,845 - 96.89%
Level 3: 2000 - $28 - 1,974 - 98.68%
Level 4: 4000 - $15 - 3,977 - 99.43%
Luxury : 1000 - $160 - 975 - 97.46%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,292 - 96.07%
Average Income per Game$954,839
Year to Date Revenue$21,961,298

Expense

Pro Players Total Salaries$83,829,000
Farm Players Total Salaries$1,792,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,945,282
Farm Year To Date Expenses$930,896
Pro Salary Cap To Date$39,945,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,187,103
Pro Remaining Season Days99
Pro Expenses Per Days$436,609
Pro Estimated Expenses$43,224,291
Farm Remaining Season Days95
Farm Expenses Per Days$9,532
Farm Estimated Expenses$905,540
Estimated Season Expenses$44,129,831
Season Salary Cap$83,829,000
Estimate Under Maximum Salary Cap of $88,000,000$4,171,000
Estimate Over Minimum Salary Cap of $61,000,000 $22,829,000
Current Bank Account$289,611
Projected Bank Account($26,653,117)

Pro Players Salaries

DET Cap Hit $16,750,000 (3)
-Salary Remaining : $8,636,719
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $4,125,000
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $3,609,375
Patrick Kane $6,250,000 (4)
-Salary Remaining : $3,222,656
Kirby Dach $5,750,000 (2)
-Salary Remaining : $2,964,844
Tyler Myers $4,600,000 (4)
-Salary Remaining : $2,371,875
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $2,062,500
Trent Frederic $3,500,000 (2)
-Salary Remaining : $1,804,688
David Perron $3,100,000 (2)
-Salary Remaining : $1,598,438
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $1,463,859
Yegor Chinakhov $2,575,000 (5)
-Salary Remaining : $1,327,734
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $1,289,063
Jamie Benn $2,500,000 (3)
-Salary Remaining : $1,289,063
Cam York $2,500,000 (4)
-Salary Remaining : $1,289,063
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $1,160,156
Conor Sheary $1,500,000 (1)
-Salary Remaining : $773,438
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $773,438
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $515,625
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $515,625
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $510,469
Ridly Greig $975,000 (1)
-Salary Remaining : $502,734
Brandon Bussi $950,000 (2)
-Salary Remaining : $489,844
Scott Perunovich $900,000 (2)
-Salary Remaining : $464,063
Tyler Tucker $900,000 (1)
-Salary Remaining : $464,063
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 : $50,279
Mackie Samoskevich $97,500 (2)
Salary Remaining : $49,269
Brendan Brisson (Out of Payroll) $97,500 (1)
Salary Remaining : $49,269
Jiri Kulich $97,500 (3)
Salary Remaining : $49,269
Kalan Lind $92,500 (3)
Salary Remaining : $46,742
Nathan Villeneuve $92,500 (3)
Salary Remaining : $46,742
Gleb Trikozov $92,500 (3)
Salary Remaining : $46,742
Colton Dach (Out of Payroll) $92,500 (2)
Salary Remaining : $46,742
Cole Guttman $90,000 (1)
Salary Remaining : $45,479
Arthur Kaliyev $90,000 (2)
Salary Remaining : $45,479
Tyson Hinds $87,500 (2)
Salary Remaining : $44,215
Curtis Douglas $82,500 (2)
Salary Remaining : $41,689
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $40,426
Kristian Reichel $80,000 (1)
Salary Remaining : $40,426
Oskar Steen $80,000 (1)
Salary Remaining : $40,426
Aku Raty $77,500 (2)
Salary Remaining : $39,162
Jake Furlong $77,500 (3)
Salary Remaining : $39,162
Akira Schmid $75,000 (1)
Salary Remaining : $37,899
Ryan Mast $72,500 (2)
Salary Remaining : $36,636
Will Cranley $72,500 (2)
Salary Remaining : $36,636
Tristan Allard $67,500 (2)
Salary Remaining : $34,109
Quinn Hutson $62,500 (2)
Salary Remaining : $31,582
Blake Smith $62,500 (3)
Salary Remaining : $31,582
Samuel Hlavaj $62,500 (1)
Salary Remaining : $31,582
Total Farm Players24
Salary Commitment
Year 2025 : $1,982,000
Year 2026 : $1,417,000
Year 2027 : $515,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,982,000
Year 2026 : $1,417,000
Year 2027 : $515,000
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,150,000
Farm Players Total Salaries$1,747,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,521,997
Farm Year To Date Expenses$882,395
Pro Salary Cap To Date$41,521,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,997,614
Pro Remaining Season Days99
Pro Expenses Per Days$453,906
Pro Estimated Expenses$44,936,694
Farm Remaining Season Days95
Farm Expenses Per Days$9,293
Farm Estimated Expenses$882,835
Estimated Season Expenses$45,819,529
Season Salary Cap$87,150,000
Estimate Under Maximum Salary Cap of $88,000,000$850,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,150,000
Current Bank Account$12,459,395
Projected Bank Account($7,362,520)

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $4,537,500
Travis Konecny $8,750,000 (3)
-Salary Remaining : $4,511,719
Matt Duchene $8,000,000 (3)
-Salary Remaining : $4,125,000
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $3,867,188
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $3,351,563
Dylan Strome $6,000,000 (4)
-Salary Remaining : $3,093,750
Esa Lindell $5,500,000 (1)
-Salary Remaining : $2,835,938
Anders Lee $5,000,000 (4)
-Salary Remaining : $2,578,125
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $2,449,219
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $2,062,500
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $1,933,594
Matt Roy $3,750,000 (1)
-Salary Remaining : $1,933,594
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $1,804,688
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $1,650,000
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,031,250
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $1,031,250
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $618,750
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $515,625
Connor Murphy $1,000,000 (3)
-Salary Remaining : $515,625
Kevin Rooney $950,000 (1)
-Salary Remaining : $489,844
Total Pro Players20
Salary Commitment
Year 2025 : $87,150,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $51,350,000
Year 2026 : $37,450,000
Year 2027 : $21,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $87,150,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Zack MacEwen $95,000 (1)
Salary Remaining : $48,005
Martin Jones $95,000 (1)
Salary Remaining : $48,005
David Rittich $95,000 (2)
Salary Remaining : $48,005
Michael Pezzetta $95,000 (2)
Salary Remaining : $48,005
Mattias Janmark $94,500 (2)
Salary Remaining : $47,753
Tristen Robins (Out of Payroll) $92,500 (1)
Salary Remaining : $46,742
Kyle Burroughs $90,000 (1)
Salary Remaining : $45,479
Jon Merrill $90,000 (1)
Salary Remaining : $45,479
Marc McLaughlin $90,000 (2)
Salary Remaining : $45,479
Jacob Bryson $90,000 (2)
Salary Remaining : $45,479
Dmitry Kulikov $90,000 (2)
Salary Remaining : $45,479
Kyle Capobianco $90,000 (1)
Salary Remaining : $45,479
Parker Ford $82,500 (1)
Salary Remaining : $41,689
Jack Studnicka $77,500 (1)
Salary Remaining : $39,162
Matthew Seminoff $72,500 (3)
Salary Remaining : $36,636
Hunter McKown $62,500 (1)
Salary Remaining : $31,582
Cooper Black $62,500 (1)
Salary Remaining : $31,582
Justin Hryckowian $62,500 (1)
Salary Remaining : $31,582
Jacob Quillan $62,500 (2)
Salary Remaining : $31,582
Luke Haymes $62,500 (2)
Salary Remaining : $31,582
Liam McLinskey $62,500 (1)
Salary Remaining : $31,582
John Prokop $62,500 (1)
Salary Remaining : $31,582
Victor Ostman $62,500 (1)
Salary Remaining : $31,582
Total Farm Players23
Salary Commitment
Year 2025 : $1,839,500
Year 2026 : $752,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,759,500
Year 2026 : $672,000
Year 2027 : $72,500
Year 2028 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,995,000
Farm Players Total Salaries$1,949,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,622,551
Farm Year To Date Expenses$964,131
Pro Salary Cap To Date$42,622,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,334,208
Pro Remaining Season Days99
Pro Expenses Per Days$458,307
Pro Estimated Expenses$45,372,393
Farm Remaining Season Days95
Farm Expenses Per Days$10,367
Farm Estimated Expenses$984,865
Estimated Season Expenses$46,357,258
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$15,263,024
Projected Bank Account($16,760,026)

Pro Players Salaries

Auston Matthews $11,250,000 (4)
-Salary Remaining : $5,800,781
Roman Josi $9,000,000 (3)
-Salary Remaining : $4,640,625
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $4,537,500
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $4,125,000
Devon Toews $8,000,000 (2)
-Salary Remaining : $4,125,000
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $2,771,484
Jack Eichel $5,000,000 (4)
-Salary Remaining : $2,578,125
John Tavares $4,875,000 (2)
-Salary Remaining : $2,513,672
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $2,062,500
Colton Parayko $4,000,000 (2)
-Salary Remaining : $2,062,500
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $1,546,875
William Karlsson $2,650,000 (3)
-Salary Remaining : $1,366,406
Scott Laughton $2,500,000 (2)
-Salary Remaining : $1,289,063
Charlie Coyle $2,050,000 (1)
-Salary Remaining : $1,057,031
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $1,031,250
Chris Kreider $2,000,000 (2)
-Salary Remaining : $1,031,250
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $773,438
Cam Talbot $1,000,000 (3)
-Salary Remaining : $515,625
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $515,625
Luke Schenn $1,000,000 (2)
-Salary Remaining : $515,625
Jonathan Quick $995,000 (2)
-Salary Remaining : $513,047
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 : $50,279
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $50,279
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $45,479
Mason Shaw $90,000 (2)
Salary Remaining : $45,479
Talyn Boyko $82,500 (2)
Salary Remaining : $41,689
Scott Reedy $82,500 (2)
Salary Remaining : $41,689
Joey Keane $82,500 (2)
Salary Remaining : $41,689
Adam Raska $82,500 (2)
Salary Remaining : $41,689
Ilya Solovyov $77,500 (1)
Salary Remaining : $39,162
Isaac Belliveau $77,500 (2)
Salary Remaining : $39,162
Max Pacioretty $75,000 (1)
Salary Remaining : $37,899
Oskari Laaksonen $75,000 (2)
Salary Remaining : $37,899
Nick Cicek $75,000 (2)
Salary Remaining : $37,899
Gannon Laroque $75,000 (2)
Salary Remaining : $37,899
Santeri Hatakka $75,000 (2)
Salary Remaining : $37,899
Ryan Francis $75,000 (1)
Salary Remaining : $37,899
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $37,899
Jack Rathbone $75,000 (1)
Salary Remaining : $37,899
Filip Lindberg $75,000 (2)
Salary Remaining : $37,899
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $37,899
Jack Malone $72,500 (1)
Salary Remaining : $36,636
Aidan Dudas $70,000 (1)
Salary Remaining : $35,372
Ronan Seeley $67,500 (1)
Salary Remaining : $34,109
Gabriel Carriere $62,500 (1)
Salary Remaining : $31,582
Luke Grainger $62,500 (1)
Salary Remaining : $31,582
Total Farm Players25
Salary Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,969,750
Farm Players Total Salaries$2,160,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,188,462
Farm Year To Date Expenses$1,014,147
Pro Salary Cap To Date$40,188,462
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,500,143
Pro Remaining Season Days99
Pro Expenses Per Days$432,134
Pro Estimated Expenses$42,781,266
Farm Remaining Season Days95
Farm Expenses Per Days$11,489
Farm Estimated Expenses$1,091,455
Estimated Season Expenses$43,872,721
Season Salary Cap$82,969,750
Estimate Under Maximum Salary Cap of $88,000,000$5,030,250
Estimate Over Minimum Salary Cap of $61,000,000 $21,969,750
Current Bank Account$25,502,958
Projected Bank Account$5,130,380

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $4,640,625
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $4,125,000
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $4,125,000
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $3,867,188
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $3,169,676
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $3,093,750
Tom Wilson $5,750,000 (1)
-Salary Remaining : $2,964,844
Phillip Danault $4,500,000 (2)
-Salary Remaining : $2,320,313
Jake Middleton $4,500,000 (4)
-Salary Remaining : $2,320,313
Jake Walman $3,100,000 (2)
-Salary Remaining : $1,598,438
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $1,546,875
Jordan Staal $3,000,000 (2)
-Salary Remaining : $1,546,875
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $1,417,969
Luke Kunin $1,605,625 (2)
-Salary Remaining : $827,900
Drew Helleson $1,605,625 (4)
-Salary Remaining : $827,900
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $825,000
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $825,000
Morgan Barron $1,461,250 (3)
-Salary Remaining : $753,457
Shane Wright $975,000 (2)
-Salary Remaining : $502,734
Kent Johnson $975,000 (1)
-Salary Remaining : $502,734
Will Smith $975,000 (3)
-Salary Remaining : $502,734
Ryker Evans $925,000 (1)
-Salary Remaining : $476,953
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 : $49,269
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $49,269
Xavier Bourgault $97,500 (1)
Salary Remaining : $49,269
Corson Ceulemans $97,500 (2)
Salary Remaining : $49,269
Brad Lambert $97,500 (2)
Salary Remaining : $49,269
Carl Grundstrom $97,500 (2)
Salary Remaining : $49,269
Carson Lambos $97,500 (2)
Salary Remaining : $49,269
Cole Koepke $97,500 (2)
Salary Remaining : $49,269
Samuel Honzek $97,500 (3)
Salary Remaining : $49,269
Artyom Levshunov $97,500 (3)
Salary Remaining : $49,269
Mikey Eyssimont $97,500 (2)
Salary Remaining : $49,269
Marc-Edouard Vlasic $97,500 (1)
Salary Remaining : $49,269
Patrick Brown $95,000 (1)
Salary Remaining : $48,005
Nick Desimone $95,000 (2)
Salary Remaining : $48,005
Liam Foudy $90,000 (2)
Salary Remaining : $45,479
Nico Daws $85,000 (2)
Salary Remaining : $42,952
Jansen Harkins $85,000 (2)
Salary Remaining : $42,952
Mitchell Gibson $82,500 (2)
Salary Remaining : $41,689
Xavier Simoneau $82,500 (1)
Salary Remaining : $41,689
Maxence Guenette $82,500 (2)
Salary Remaining : $41,689
Will Zmolek $75,000 (1)
Salary Remaining : $37,899
Clark Bishop $75,000 (1)
Salary Remaining : $37,899
Ethan Samson $72,500 (2)
Salary Remaining : $36,636
Oscar Dansk $70,000 (1)
Salary Remaining : $35,372
Total Farm Players24
Salary Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$83,648,750
Farm Players Total Salaries$2,241,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,413,496
Farm Year To Date Expenses$1,115,802
Pro Salary Cap To Date$40,413,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,396,525
Pro Remaining Season Days99
Pro Expenses Per Days$435,671
Pro Estimated Expenses$43,131,429
Farm Remaining Season Days95
Farm Expenses Per Days$11,920
Farm Estimated Expenses$1,132,400
Estimated Season Expenses$44,263,829
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$1,390,954
Projected Bank Account($20,476,350)

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $6,187,500
Kyle Connor $12,000,000 (5)
-Salary Remaining : $6,187,500
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $3,867,188
J.T. Miller $7,500,000 (1)
-Salary Remaining : $3,867,188
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $3,609,375
John Marino $5,427,500 (1)
-Salary Remaining : $2,798,555
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $2,449,219
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $2,242,969
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $2,126,953
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $2,062,500
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $1,892,344
Trevor Moore $2,250,000 (1)
-Salary Remaining : $1,160,156
Parker Kelly $1,461,250 (3)
-Salary Remaining : $753,457
Colton Sissons $1,000,000 (4)
-Salary Remaining : $515,625
Radek Faksa $1,000,000 (4)
-Salary Remaining : $515,625
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $515,625
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $515,625
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $515,625
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $510,469
Nikita Tolopilo $950,000 (2)
-Salary Remaining : $489,844
Louis Crevier $675,000 (1)
-Salary Remaining : $348,047
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 (Out of Payroll) $97,500 (3)
Salary Remaining : $49,269
Pierre-Olivier Joseph $96,000 (1)
Salary Remaining : $48,511
Filip Larsson $95,000 (2)
Salary Remaining : $48,005
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $48,005
Mark Jankowski $95,000 (1)
Salary Remaining : $48,005
Jakob Pelletier $90,000 (2)
Salary Remaining : $45,479
Nils Aman $90,000 (2)
Salary Remaining : $45,479
Leo Loof $87,500 (1)
Salary Remaining : $44,215
Maxim Groshev $87,500 (1)
Salary Remaining : $44,215
Josh Bloom $87,500 (2)
Salary Remaining : $44,215
Ayrton Martino $87,500 (2)
Salary Remaining : $44,215
Jamieson Rees $82,500 (2)
Salary Remaining : $41,689
Ethan Del Mastro $82,500 (1)
Salary Remaining : $41,689
Jacob Melanson $77,500 (2)
Salary Remaining : $39,162
Jorian Donovan $77,500 (2)
Salary Remaining : $39,162
Rodwin Dionicio $77,500 (3)
Salary Remaining : $39,162
Jesse Ylonen $75,000 (1)
Salary Remaining : $37,899
Noah Chadwick $72,500 (3)
Salary Remaining : $36,636
Kieron Walton $72,500 (3)
Salary Remaining : $36,636
Josh Filmon $72,500 (2)
Salary Remaining : $36,636
Nikita Prishchepov $67,500 (2)
Salary Remaining : $34,109
Henrik Tikkanen $67,500 (1)
Salary Remaining : $34,109
Ryan Tverberg $67,500 (1)
Salary Remaining : $34,109
Andreas Englund $62,500 (2)
Salary Remaining : $31,582
Jon-Randall Avon $62,500 (2)
Salary Remaining : $31,582
Adam Klapka $62,500 (1)
Salary Remaining : $31,582
Isaac Poulter $62,500 (1)
Salary Remaining : $31,582
Tomas Suchanek $62,500 (2)
Salary Remaining : $31,582
Arttu Hyry $62,500 (1)
Salary Remaining : $31,582
Maxim Shabanov $62,500 (1)
Salary Remaining : $31,582
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 - 5,571 - 92.85%
Level 2: 5000 - $60 - 4,617 - 92.34%
Level 3: 2000 - $35 - 1,911 - 95.56%
Level 4: 4000 - $20 - 3,856 - 96.39%
Luxury : 1000 - $200 - 949 - 94.90%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,904 - 93.91%
Average Income per Game$1,167,911
Year to Date Revenue$24,526,135

Expense

Pro Players Total Salaries$87,640,600
Farm Players Total Salaries$1,059,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,277,118
Farm Year To Date Expenses$514,113
Pro Salary Cap To Date$42,277,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,358,224
Pro Remaining Season Days99
Pro Expenses Per Days$456,461
Pro Estimated Expenses$45,189,639
Farm Remaining Season Days95
Farm Expenses Per Days$5,636
Farm Estimated Expenses$535,420
Estimated Season Expenses$45,725,059
Season Salary Cap$87,640,600
Estimate Under Maximum Salary Cap of $88,000,000$359,400
Estimate Over Minimum Salary Cap of $61,000,000 $26,640,600
Current Bank Account$31,633,164
Projected Bank Account$9,266,329

Pro Players Salaries

Nathan MacKinnon $15,000,000 (5)
-Salary Remaining : $7,734,375
Patrik Laine $8,000,000 (2)
-Salary Remaining : $4,125,000
Mike Matheson $7,250,000 (2)
-Salary Remaining : $3,738,281
Filip Forsberg $6,750,000 (1)
-Salary Remaining : $3,480,469
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $3,093,750
Taylor Hall $5,500,000 (2)
-Salary Remaining : $2,835,938
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $2,835,938
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $2,578,125
Olli Maatta $4,000,000 (2)
-Salary Remaining : $2,062,500
Joel Hofer $3,805,600 (1)
-Salary Remaining : $1,962,263
Sean Monahan $3,600,000 (2)
-Salary Remaining : $1,856,250
Jake Evans $3,500,000 (2)
-Salary Remaining : $1,804,688
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $1,546,875
MTL Cap Hit $2,293,750 (2)
-Salary Remaining : $1,182,715
Simon Benoit $1,461,250 (2)
-Salary Remaining : $753,457
David Savard $1,000,000 (1)
-Salary Remaining : $515,625
Joel Armia $1,000,000 (3)
-Salary Remaining : $515,625
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $515,625
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $515,625
David Kampf $1,000,000 (1)
-Salary Remaining : $515,625
Brock McGinn $990,000 (1)
-Salary Remaining : $510,469
Cole Schwindt $990,000 (1)
-Salary Remaining : $510,469
Total Pro Players22
Salary Commitment
Year 2025 : $87,640,600
Year 2026 : $67,105,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,140,600
Year 2026 : $57,605,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,640,600
Year 2026 : $67,105,000
Year 2027 : $20,000,000
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $50,027
Justin Kirkland $99,000 (1)
Salary Remaining : $50,027
Connor Dewar $99,000 (1)
Salary Remaining : $50,027
Zane Mcintyre $95,000 (1)
Salary Remaining : $48,005
Caleb Jones $95,000 (1)
Salary Remaining : $48,005
Kailer Yamamoto $90,000 (1)
Salary Remaining : $45,479
Pavol Regenda $90,000 (1)
Salary Remaining : $45,479
Hunter Drew $90,000 (1)
Salary Remaining : $45,479
Damien Giroux $77,500 (1)
Salary Remaining : $39,162
Kaden Fulcher $75,000 (1)
Salary Remaining : $37,899
Will Bitten $75,000 (1)
Salary Remaining : $37,899
Matej Pekar $75,000 (2)
Salary Remaining : $37,899
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 - 5,553 - 92.55%
Level 2: 5000 - $60 - 4,730 - 94.60%
Level 3: 2000 - $35 - 1,906 - 95.30%
Level 4: 4000 - $25 - 3,191 - 79.78%
Luxury : 1000 - $200 - 961 - 96.14%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,341 - 90.78%
Average Income per Game$1,177,841
Year to Date Revenue$24,734,655

Expense

Pro Players Total Salaries$87,099,188
Farm Players Total Salaries$1,375,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,190,006
Farm Year To Date Expenses$679,548
Pro Salary Cap To Date$42,190,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,556,814
Pro Remaining Season Days99
Pro Expenses Per Days$453,642
Pro Estimated Expenses$44,910,558
Farm Remaining Season Days95
Farm Expenses Per Days$7,314
Farm Estimated Expenses$694,830
Estimated Season Expenses$45,605,388
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$57,211
Projected Bank Account($21,991,363)

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $4,511,719
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $4,382,813
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $4,125,000
Roope Hintz $7,000,000 (1)
-Salary Remaining : $3,609,375
Brad Marchand $7,000,000 (1)
-Salary Remaining : $3,609,375
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $3,559,972
Shea Theodore $6,000,000 (2)
-Salary Remaining : $3,093,750
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $3,029,297
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $2,835,938
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $2,578,125
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $1,892,344
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $1,289,063
Joseph Woll $2,250,000 (4)
-Salary Remaining : $1,160,156
Artem Zub $2,000,000 (1)
-Salary Remaining : $1,031,250
Ryan Suter $1,250,000 (1)
-Salary Remaining : $644,531
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $618,750
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $515,625
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $515,625
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $515,625
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $502,734
Matias Maccelli $900,000 (1)
-Salary Remaining : $464,063
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $425,391
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 : $48,005
Nikita Chibrikov $92,500 (2)
Salary Remaining : $46,742
Anton Wahlberg $92,500 (3)
Salary Remaining : $46,742
Artyom Grushnikov $92,500 (1)
Salary Remaining : $46,742
Alexander Suzdalev $87,500 (3)
Salary Remaining : $44,215
Daniil Misyul $87,500 (1)
Salary Remaining : $44,215
Dennis Hildeby $82,500 (1)
Salary Remaining : $41,689
Alex Ciernik $82,500 (3)
Salary Remaining : $41,689
Ronnie Attard $80,000 (1)
Salary Remaining : $40,426
Justin Robidas $77,500 (2)
Salary Remaining : $39,162
Daemon Hunt $77,500 (1)
Salary Remaining : $39,162
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $37,899
Oskar Back $75,000 (1)
Salary Remaining : $37,899
Mikko Kokkonen $72,500 (1)
Salary Remaining : $36,636
Antonio Stranges $72,500 (1)
Salary Remaining : $36,636
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $35,372
Chas Sharpe $62,500 (3)
Salary Remaining : $31,582
Total Farm Players17
Salary Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$86,156,000
Farm Players Total Salaries$765,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,203,033
Farm Year To Date Expenses$401,691
Pro Salary Cap To Date$41,203,033
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,211,924
Pro Remaining Season Days99
Pro Expenses Per Days$448,729
Pro Estimated Expenses$44,424,171
Farm Remaining Season Days95
Farm Expenses Per Days$4,069
Farm Estimated Expenses$386,555
Estimated Season Expenses$44,810,726
Season Salary Cap$86,156,000
Estimate Under Maximum Salary Cap of $88,000,000$1,844,000
Estimate Over Minimum Salary Cap of $61,000,000 $25,156,000
Current Bank Account$31,294,872
Projected Bank Account$9,696,070

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $5,414,063
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $5,156,250
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $4,125,000
John Carlson $7,700,000 (3)
-Salary Remaining : $3,970,313
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $3,093,750
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $3,093,750
Tyler Seguin $5,500,000 (2)
-Salary Remaining : $2,835,938
Sergei Bobrovsky $4,000,000 (1)
-Salary Remaining : $2,062,500
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $1,804,688
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $1,804,688
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $1,804,688
Ross Colton $2,500,000 (1)
-Salary Remaining : $1,289,063
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $1,031,250
Josh Manson $2,000,000 (4)
-Salary Remaining : $1,031,250
Stefan Noesen $2,000,000 (1)
-Salary Remaining : $1,031,250
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $1,005,469
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $969,891
William Carrier $1,600,000 (2)
-Salary Remaining : $825,000
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $644,531
Pius Suter $1,000,000 (2)
-Salary Remaining : $515,625
John Beecher $900,000 (2)
-Salary Remaining : $464,063
Elias Pettersson $875,000 (3)
-Salary Remaining : $451,172
Total Pro Players22
Salary Commitment
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $62,156,000
Year 2026 : $48,275,000
Year 2027 : $32,525,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $48,005
Simon Lundmark $92,500 (1)
Salary Remaining : $46,742
Erik Portillo $87,500 (1)
Salary Remaining : $44,215
Alexander Campbell $87,500 (1)
Salary Remaining : $44,215
Antti Saarela $82,500 (1)
Salary Remaining : $41,689
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $41,689
Zach Sawchenko $80,000 (2)
Salary Remaining : $40,426
Kyle MacLean $80,000 (1)
Salary Remaining : $40,426
William Dufour $77,500 (1)
Salary Remaining : $39,162
Total Farm Players9
Salary Commitment
Year 2025 : $765,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $720,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,157,500
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,521,014
Farm Year To Date Expenses$856,995
Pro Salary Cap To Date$36,521,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,795,884
Pro Remaining Season Days99
Pro Expenses Per Days$391,445
Pro Estimated Expenses$38,753,055
Farm Remaining Season Days95
Farm Expenses Per Days$9,215
Farm Estimated Expenses$875,425
Estimated Season Expenses$39,628,480
Season Salary Cap$75,157,500
Estimate Under Maximum Salary Cap of $88,000,000$12,842,500
Estimate Over Minimum Salary Cap of $61,000,000 $14,157,500
Current Bank Account$15,179,397
Projected Bank Account($4,653,199)

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $4,125,000
Ryan Strome $6,750,000 (1)
-Salary Remaining : $3,480,469
Adin Hill $6,500,000 (5)
-Salary Remaining : $3,351,563
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $3,222,656
J.T. Compher $5,350,000 (3)
-Salary Remaining : $2,758,594
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $2,320,313
Filip Chytil $4,225,000 (5)
-Salary Remaining : $2,178,516
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $1,933,594
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $1,675,781
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $1,598,438
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $1,546,875
Nick Seeler $3,000,000 (3)
-Salary Remaining : $1,546,875
Adam Henrique $3,000,000 (3)
-Salary Remaining : $1,546,875
Ryan McLeod $2,087,500 (1)
-Salary Remaining : $1,076,367
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $1,031,250
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $1,031,250
Jani Hakanpaa (Out of Payroll) $1,500,000 (3)
-Salary Remaining : $773,438
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $644,531
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $644,531
Paul Cotter $1,020,000 (1)
-Salary Remaining : $525,938
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $515,625
Antti Raanta $1,000,000 (1)
-Salary Remaining : $515,625
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $515,625
Lukas Reichel $975,000 (1)
-Salary Remaining : $502,734
Jonatan Berggren $900,000 (2)
-Salary Remaining : $464,063
Total Pro Players25
Salary Commitment
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Average Commitment
Year 2025 : $66,157,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Cap with 1 Way Contract
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000

Farm Players Salaries

Olen Zellweger $92,500 (2)
Salary Remaining : $46,742
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $46,742
Carson Rehkopf $92,500 (3)
Salary Remaining : $46,742
Cam Dineen $90,000 (1)
Salary Remaining : $45,479
Reese Johnson $90,000 (1)
Salary Remaining : $45,479
Tyson Jost $90,000 (1)
Salary Remaining : $45,479
Egor Afanasyev $90,000 (2)
Salary Remaining : $45,479
Justin Sourdif $90,000 (2)
Salary Remaining : $45,479
Samuel Bolduc $90,000 (2)
Salary Remaining : $45,479
Aydar Suniev $87,500 (3)
Salary Remaining : $44,215
Magnus Chrona $85,000 (2)
Salary Remaining : $42,952
Cole Fonstad $82,500 (1)
Salary Remaining : $41,689
James Malatesta $77,500 (2)
Salary Remaining : $39,162
Jack Thompson $77,500 (1)
Salary Remaining : $39,162
Tyler Madden $77,500 (1)
Salary Remaining : $39,162
Filip Roos $75,000 (1)
Salary Remaining : $37,899
Adam Scheel $75,000 (2)
Salary Remaining : $37,899
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $37,899
Marshall Warren $72,500 (1)
Salary Remaining : $36,636
Carl Lindbom $67,500 (2)
Salary Remaining : $34,109
Djibril Toure $62,500 (2)
Salary Remaining : $31,582
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 - 5,639 - 93.98%
Level 2: 5000 - $58 - 4,705 - 94.10%
Level 3: 2000 - $35 - 1,921 - 96.03%
Level 4: 4000 - $17 - 3,939 - 98.48%
Luxury : 1000 - $175 - 973 - 97.31%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,177 - 95.43%
Average Income per Game$1,084,861
Year to Date Revenue$20,612,363

Expense

Pro Players Total Salaries$85,281,625
Farm Players Total Salaries$1,152,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,108,296
Farm Year To Date Expenses$577,657
Pro Salary Cap To Date$41,108,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,866,947
Pro Remaining Season Days99
Pro Expenses Per Days$444,175
Pro Estimated Expenses$43,973,325
Farm Remaining Season Days95
Farm Expenses Per Days$6,130
Farm Estimated Expenses$582,350
Estimated Season Expenses$44,555,675
Season Salary Cap$85,281,625
Estimate Under Maximum Salary Cap of $88,000,000$2,718,375
Estimate Over Minimum Salary Cap of $61,000,000 $24,281,625
Current Bank Account$29,516,227
Projected Bank Account$8,827,499

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $5,027,344
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $4,640,625
Troy Terry $6,500,000 (1)
-Salary Remaining : $3,351,563
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $3,239,865
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $2,927,719
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $2,835,938
Vince Dunn $5,000,000 (3)
-Salary Remaining : $2,578,125
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $2,578,125
Matty Beniers $4,633,375 (4)
-Salary Remaining : $2,389,084
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $2,389,084
Martin Necas $4,000,000 (4)
-Salary Remaining : $2,062,500
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $1,892,344
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $1,744,617
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $1,675,781
NYR CAP HIT $2,750,000 (4)
-Salary Remaining : $1,417,969
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $776,016
Jack McBain $1,020,000 (1)
-Salary Remaining : $525,938
Connor Clifton $1,000,000 (2)
-Salary Remaining : $515,625
Marco Kasper (Out of Payroll) $975,000 (3)
-Salary Remaining : $502,734
Sam Colangelo $925,000 (2)
-Salary Remaining : $476,953
Jakub Lauko $900,000 (1)
-Salary Remaining : $464,063
Nolan Foote $900,000 (2)
-Salary Remaining : $464,063
Total Pro Players22
Salary Commitment
Year 2025 : $86,256,625
Year 2026 : $72,948,125
Year 2027 : $49,339,750
Year 2028 : $22,686,750
Salary Average Commitment
Year 2025 : $80,694,125
Year 2026 : $67,385,625
Year 2027 : $49,277,250
Year 2028 : $22,874,250
Salary Cap with 1 Way Contract
Year 2025 : $86,256,625
Year 2026 : $72,948,125
Year 2027 : $49,339,750
Year 2028 : $22,936,750

Farm Players Salaries

David Jiricek $97,500 (2)
Salary Remaining : $49,269
Zac Jones $90,000 (1)
Salary Remaining : $45,479
Matthew Kessel $90,000 (1)
Salary Remaining : $45,479
Grigori Denisenko $90,000 (1)
Salary Remaining : $45,479
Donovan Sebrango $90,000 (1)
Salary Remaining : $45,479
Viktor Neuchev $87,500 (1)
Salary Remaining : $44,215
Olivier Nadeau $82,500 (2)
Salary Remaining : $41,689
Declan Carlile $82,500 (2)
Salary Remaining : $41,689
Gage Alexander $77,500 (1)
Salary Remaining : $39,162
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $39,162
Kevin Mandolese $75,000 (1)
Salary Remaining : $37,899
Connor Kurth $72,500 (3)
Salary Remaining : $36,636
Maksymilian Szuber $72,500 (1)
Salary Remaining : $36,636
Emmitt Finnie $67,500 (2)
Salary Remaining : $34,109
Total Farm Players14
Salary Commitment
Year 2025 : $1,152,500
Year 2026 : $480,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,152,500
Year 2026 : $480,000
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,932,000
Farm Players Total Salaries$1,801,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,690,759
Farm Year To Date Expenses$957,782
Pro Salary Cap To Date$42,690,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,141,654
Pro Remaining Season Days99
Pro Expenses Per Days$457,979
Pro Estimated Expenses$45,339,921
Farm Remaining Season Days95
Farm Expenses Per Days$9,582
Farm Estimated Expenses$910,290
Estimated Season Expenses$46,250,211
Season Salary Cap$87,932,000
Estimate Under Maximum Salary Cap of $88,000,000$68,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,932,000
Current Bank Account$8,059,239
Projected Bank Account($16,049,318)

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $3,950,268
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $3,351,563
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $3,093,750
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $3,093,750
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $3,075,059
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $2,884,664
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $2,835,938
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $2,835,938
Conor Garland $5,500,000 (2)
-Salary Remaining : $2,835,938
Mikael Granlund $5,300,000 (2)
-Salary Remaining : $2,732,813
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $2,449,219
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $2,384,766
Anton Lundell $3,800,125 (2)
-Salary Remaining : $1,959,439
Brent Burns $3,500,000 (3)
-Salary Remaining : $1,804,688
Joel Farabee $2,087,500 (1)
-Salary Remaining : $1,076,367
Cody Ceci $2,000,000 (3)
-Salary Remaining : $1,031,250
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $1,031,250
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $773,438
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $773,438
Spencer Martin $1,000,000 (2)
-Salary Remaining : $515,625
Jani Nyman $925,000 (2)
-Salary Remaining : $476,953
Tyce Thompson $725,000 (1)
-Salary Remaining : $373,828
Total Pro Players22
Salary Commitment
Year 2025 : $87,932,000
Year 2026 : $72,369,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $74,382,000
Year 2026 : $61,569,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $87,932,000
Year 2026 : $72,369,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125

Farm Players Salaries

John Ludvig $99,000 (1)
Salary Remaining : $50,027
Dylan Garand (Out of Payroll) $95,000 (1)
Salary Remaining : $48,005
Trevor Lewis $95,000 (1)
Salary Remaining : $48,005
Owen Beck $92,500 (3)
Salary Remaining : $46,742
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $46,742
Felix Unger Sorum $92,500 (3)
Salary Remaining : $46,742
Tristan Broz $92,500 (2)
Salary Remaining : $46,742
Carter George $92,500 (3)
Salary Remaining : $46,742
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $45,479
Valtteri Puustinen $90,000 (2)
Salary Remaining : $45,479
Samuel Helenius $90,000 (1)
Salary Remaining : $45,479
John Farinacci $90,000 (1)
Salary Remaining : $45,479
Jacob Fowler $87,500 (3)
Salary Remaining : $44,215
Ty Nelson $87,500 (3)
Salary Remaining : $44,215
Simon Robertsson $87,500 (2)
Salary Remaining : $44,215
Mikael Pyyhtia $82,500 (1)
Salary Remaining : $41,689
Eemil Viro $82,500 (1)
Salary Remaining : $41,689
Emil Lilleberg $82,500 (1)
Salary Remaining : $41,689
Mike Benning $82,500 (1)
Salary Remaining : $41,689
Benoit Olivier-Groulx $80,000 (1)
Salary Remaining : $40,426
Samu Tuomaala $77,500 (1)
Salary Remaining : $39,162
Jett Woo (Out of Payroll) $75,000 (1)
Salary Remaining : $37,899
Max Wanner $35,000 (1)
Salary Remaining : $17,686
Total Farm Players23
Salary Commitment
Year 2025 : $1,971,500
Year 2026 : $905,000
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,971,500
Year 2026 : $905,000
Year 2027 : $452,500
Year 2028 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,513 - 91.88%
Level 2: 5000 - $60 - 4,734 - 94.67%
Level 3: 2000 - $35 - 1,939 - 96.94%
Level 4: 4000 - $20 - 3,865 - 96.62%
Luxury : 1000 - $200 - 947 - 94.74%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,998 - 94.43%
Average Income per Game$1,169,933
Year to Date Revenue$24,568,595

Expense

Pro Players Total Salaries$85,232,325
Farm Players Total Salaries$1,605,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,284,374
Farm Year To Date Expenses$786,059
Pro Salary Cap To Date$41,284,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,398,662
Pro Remaining Season Days99
Pro Expenses Per Days$443,918
Pro Estimated Expenses$43,947,882
Farm Remaining Season Days95
Farm Expenses Per Days$8,537
Farm Estimated Expenses$811,015
Estimated Season Expenses$44,758,897
Season Salary Cap$85,232,325
Estimate Under Maximum Salary Cap of $88,000,000$2,767,675
Estimate Over Minimum Salary Cap of $61,000,000 $24,232,325
Current Bank Account$28,168,602
Projected Bank Account$6,808,367

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $5,671,875
Anze Kopitar $8,100,000 (2)
-Salary Remaining : $4,176,563
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $3,738,281
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $3,075,059
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $2,884,664
Matt Boldy $5,427,500 (2)
-Salary Remaining : $2,798,555
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $2,578,125
Claude Giroux $5,000,000 (1)
-Salary Remaining : $2,578,125
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $2,542,650
Chris Tanev $4,250,000 (1)
-Salary Remaining : $2,191,406
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $2,062,500
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $1,819,061
Brett Kulak $3,250,000 (1)
-Salary Remaining : $1,675,781
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $1,537,529
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $1,289,063
Connor Ingram $1,605,625 (2)
-Salary Remaining : $827,900
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $773,438
Boone Jenner $1,400,000 (1)
-Salary Remaining : $721,875
Simon Edvinsson $975,000 (2)
-Salary Remaining : $502,734
Matvei Michkov $975,000 (3)
-Salary Remaining : $502,734
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 : $49,269
Justin Bailey $95,000 (1)
Salary Remaining : $48,005
Justin Holl $95,000 (2)
Salary Remaining : $48,005
Rodrigo Abols $95,000 (2)
Salary Remaining : $48,005
Nick Cousins $95,000 (1)
Salary Remaining : $48,005
Jaxson Stauber $95,000 (1)
Salary Remaining : $48,005
Emil Andrae $92,500 (1)
Salary Remaining : $46,742
Josh Doan $92,500 (1)
Salary Remaining : $46,742
Nathan Bastian $90,000 (1)
Salary Remaining : $45,479
David Spacek $77,500 (2)
Salary Remaining : $39,162
Ryder Rolston $77,500 (2)
Salary Remaining : $39,162
Hunter McDonald $72,500 (1)
Salary Remaining : $36,636
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $36,636
Carter Gylander $67,500 (1)
Salary Remaining : $34,109
Alexis Gendron $67,500 (3)
Salary Remaining : $34,109
Niko Huuhtanen $67,500 (2)
Salary Remaining : $34,109
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $34,109
Ryan McAllister $62,500 (1)
Salary Remaining : $31,582
Chase Wheatcroft $62,500 (1)
Salary Remaining : $31,582
Jacob Gaucher $62,500 (1)
Salary Remaining : $31,582
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 Left21
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$45,024,000

Expense

Pro Players Total Salaries$84,147,875
Farm Players Total Salaries$2,136,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,759,110
Farm Year To Date Expenses$1,080,934
Pro Salary Cap To Date$40,759,110
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,275,200
Pro Remaining Season Days99
Pro Expenses Per Days$438,270
Pro Estimated Expenses$43,388,730
Farm Remaining Season Days95
Farm Expenses Per Days$11,363
Farm Estimated Expenses$1,079,485
Estimated Season Expenses$44,468,215
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$68,055,768
Projected Bank Account$70,862,753

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $6,445,313
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $5,414,063
Seth Jones $9,250,000 (1)
-Salary Remaining : $4,769,531
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $3,609,375
Thomas Harley $6,972,250 (3)
-Salary Remaining : $3,595,066
Brett Pesce $6,000,000 (2)
-Salary Remaining : $3,093,750
Cam Fowler $6,000,000 (3)
-Salary Remaining : $3,093,750
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $1,940,039
Cody Glass $2,575,000 (2)
-Salary Remaining : $1,327,734
Thomas Novak $2,500,000 (2)
-Salary Remaining : $1,289,063
Josh Norris $2,445,625 (1)
-Salary Remaining : $1,261,025
John Gibson $2,300,000 (3)
-Salary Remaining : $1,185,938
Zach Hyman $2,000,000 (1)
-Salary Remaining : $1,031,250
J.J. Moser $1,750,000 (4)
-Salary Remaining : $902,344
Carson Soucy $1,400,000 (2)
-Salary Remaining : $721,875
Conor Timmins $1,172,500 (1)
-Salary Remaining : $604,570
Sam Steel $1,020,000 (1)
-Salary Remaining : $525,938
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $515,625
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $515,625
Brandon Saad $1,000,000 (4)
-Salary Remaining : $515,625
Reilly Smith $1,000,000 (2)
-Salary Remaining : $515,625
Sam Carrick $1,000,000 (1)
-Salary Remaining : $515,625
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 : $50,279
Cal Petersen $99,500 (1)
Salary Remaining : $50,279
Sean Kuraly $99,500 (2)
Salary Remaining : $50,279
Jacob Perreault (Out of Payroll) $97,500 (1)
Salary Remaining : $49,269
Tyler Boucher $97,500 (2)
Salary Remaining : $49,269
Isak Rosen $97,500 (1)
Salary Remaining : $49,269
Zachary L'Heureux $97,500 (3)
Salary Remaining : $49,269
Jayden Struble $92,500 (1)
Salary Remaining : $46,742
Zack Ostapchuk $92,500 (2)
Salary Remaining : $46,742
Niklas Kokko $92,500 (3)
Salary Remaining : $46,742
Michael Dipietro $90,300 (2)
Salary Remaining : $45,630
Alexander Alexeyev $90,000 (1)
Salary Remaining : $45,479
Ty Dellandrea $90,000 (2)
Salary Remaining : $45,479
Ryan Johnson $90,000 (2)
Salary Remaining : $45,479
Boris Katchouk $90,000 (2)
Salary Remaining : $45,479
Stanislav Svozil $87,500 (1)
Salary Remaining : $44,215
Ben King $82,500 (1)
Salary Remaining : $41,689
Mats Lindgren $82,500 (3)
Salary Remaining : $41,689
Patrick Guay $77,500 (1)
Salary Remaining : $39,162
Vincent Hinostroza $75,000 (1)
Salary Remaining : $37,899
Gabriel Fortier $75,000 (1)
Salary Remaining : $37,899
Jakub Skarek $75,000 (1)
Salary Remaining : $37,899
Matt Stienburg $75,000 (1)
Salary Remaining : $37,899
Logan Morrison $62,500 (2)
Salary Remaining : $31,582
Avery Hayes $62,500 (1)
Salary Remaining : $31,582
Mikael Diotte $62,500 (3)
Salary Remaining : $31,582
Total Farm Players26
Salary Commitment
Year 2025 : $2,233,800
Year 2026 : $1,146,800
Year 2027 : $335,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,151,300
Year 2026 : $1,146,800
Year 2027 : $335,000
Year 2028 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,102,562
Farm Players Total Salaries$1,981,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,331,659
Farm Year To Date Expenses$1,010,639
Pro Salary Cap To Date$35,331,659
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,198,784
Pro Remaining Season Days99
Pro Expenses Per Days$385,951
Pro Estimated Expenses$38,209,149
Farm Remaining Season Days95
Farm Expenses Per Days$10,537
Farm Estimated Expenses$1,001,015
Estimated Season Expenses$39,210,164
Season Salary Cap$74,102,562
Estimate Under Maximum Salary Cap of $88,000,000$13,897,438
Estimate Over Minimum Salary Cap of $61,000,000 $13,102,562
Current Bank Account$18,782,238
Projected Bank Account$770,858

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $9,049,219
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $2,152,734
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $2,062,500
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $2,062,500
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $2,062,500
Pyotr Kochetkov $3,750,000 (4)
-Salary Remaining : $1,933,594
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $1,722,188
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $1,675,781
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $1,598,438
Joe Veleno $3,000,000 (4)
-Salary Remaining : $1,546,875
Drew O'Connor $3,000,000 (4)
-Salary Remaining : $1,546,875
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $1,546,875
Egor Zamula $2,575,000 (5)
-Salary Remaining : $1,327,734
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $1,218,196
Pierre Engvall $2,200,000 (2)
-Salary Remaining : $1,134,375
Sam Malinski $1,750,000 (5)
-Salary Remaining : $902,344
Brett Leason $1,750,000 (5)
-Salary Remaining : $902,344
Miles Wood $1,300,000 (2)
-Salary Remaining : $670,313
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $515,625
Mason Lohrei $925,000 (1)
-Salary Remaining : $476,953
Juuso Parssinen $900,000 (2)
-Salary Remaining : $464,063
Adam Edstrom $900,000 (2)
-Salary Remaining : $464,063
Stephen Halliday $825,000 (2)
-Salary Remaining : $425,391
Yaniv Perets $825,000 (2)
-Salary Remaining : $425,391
Collin Graf $625,000 (2)
-Salary Remaining : $322,266
Total Pro Players25
Salary Commitment
Year 2025 : $74,102,562
Year 2026 : $57,112,562
Year 2027 : $40,437,562
Year 2028 : $26,187,562
Salary Average Commitment
Year 2025 : $71,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562
Salary Cap with 1 Way Contract
Year 2025 : $74,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562

Farm Players Salaries

Reid Schaefer $97,500 (2)
Salary Remaining : $49,269
Trevor Connelly $97,500 (3)
Salary Remaining : $49,269
Nathan Gaucher $97,500 (2)
Salary Remaining : $49,269
Kole Lind $96,000 (1)
Salary Remaining : $48,511
Christian Kyrou $92,500 (1)
Salary Remaining : $46,742
Cam Lund $92,500 (2)
Salary Remaining : $46,742
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $46,742
Artyom Duda $92,500 (3)
Salary Remaining : $46,742
Tobias Bjornfot $90,000 (1)
Salary Remaining : $45,479
Miko Matikka $87,500 (2)
Salary Remaining : $44,215
Ondrej Becher $87,500 (2)
Salary Remaining : $44,215
Linus Karlsson $87,500 (1)
Salary Remaining : $44,215
Alexei Kolosov $87,500 (1)
Salary Remaining : $44,215
Callum Tung $87,500 (2)
Salary Remaining : $44,215
Jaden Lipinski $82,500 (2)
Salary Remaining : $41,689
Cole McWard $82,500 (1)
Salary Remaining : $41,689
Dans Locmelis $82,500 (3)
Salary Remaining : $41,689
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $41,689
Brett Berard $77,500 (2)
Salary Remaining : $39,162
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $39,162
Ivan Prosvetov $75,000 (1)
Salary Remaining : $37,899
Shane Lachance $72,500 (3)
Salary Remaining : $36,636
Tim Washe $62,500 (2)
Salary Remaining : $31,582
Total Farm Players23
Salary Commitment
Year 2025 : $1,981,000
Year 2026 : $1,370,000
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,883,500
Year 2026 : $1,272,500
Year 2027 : $437,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,624 - 93.73%
Level 2: 5000 - $60 - 4,760 - 95.21%
Level 3: 2000 - $35 - 1,931 - 96.55%
Level 4: 4000 - $25 - 3,316 - 82.89%
Luxury : 1000 - $200 - 952 - 95.23%
Total Capacity :18000

Income

Home Games Left20
Average Attendance - %16,583 - 92.13%
Average Income per Game$1,188,947
Year to Date Revenue$24,967,880

Expense

Pro Players Total Salaries$66,915,000
Farm Players Total Salaries$957,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,068,467
Farm Year To Date Expenses$481,353
Pro Salary Cap To Date$32,068,467
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,778,933
Pro Remaining Season Days99
Pro Expenses Per Days$348,516
Pro Estimated Expenses$34,503,084
Farm Remaining Season Days95
Farm Expenses Per Days$5,093
Farm Estimated Expenses$483,835
Estimated Season Expenses$34,986,919
Season Salary Cap$66,915,000
Estimate Under Maximum Salary Cap of $88,000,000$21,085,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,915,000
Current Bank Account$17,178,530
Projected Bank Account$5,970,544

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $9,075,000
Juuse Saros $8,000,000 (2)
-Salary Remaining : $4,125,000
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $3,454,688
Samuel Girard $4,850,000 (4)
-Salary Remaining : $2,500,781
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $2,062,500
Erik Haula $3,250,000 (3)
-Salary Remaining : $1,675,781
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $1,546,875
Derek Forbort (Out of Payroll) $2,250,000 (1)
-Salary Remaining : $1,160,156
Nico Sturm $2,100,000 (2)
-Salary Remaining : $1,082,813
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $1,031,250
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $1,031,250
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,031,250
Sonny Milano $1,500,000 (1)
-Salary Remaining : $773,438
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $721,875
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $515,625
Derek Ryan $1,000,000 (1)
-Salary Remaining : $515,625
Pat Maroon $1,000,000 (1)
-Salary Remaining : $515,625
Brendan Smith $1,000,000 (1)
-Salary Remaining : $515,625
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $513,047
Barclay Goodrow $995,000 (2)
-Salary Remaining : $513,047
Brayden Pachal $950,000 (1)
-Salary Remaining : $489,844
Ryan Ufko $825,000 (2)
-Salary Remaining : $425,391
Jujhar Khaira $750,000 (1)
-Salary Remaining : $386,719
Total Pro Players23
Salary Commitment
Year 2025 : $69,165,000
Year 2026 : $50,070,000
Year 2027 : $27,650,000
Year 2028 : $16,550,000
Salary Average Commitment
Year 2025 : $59,165,000
Year 2026 : $48,320,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000
Salary Cap with 1 Way Contract
Year 2025 : $69,165,000
Year 2026 : $56,320,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000

Farm Players Salaries

Scott Morrow $92,500 (2)
Salary Remaining : $46,742
Antti Tuomisto $92,500 (1)
Salary Remaining : $46,742
Cross Hanas $92,500 (2)
Salary Remaining : $46,742
Guillaume Richard $82,500 (2)
Salary Remaining : $41,689
Jakub Brabenec $82,500 (3)
Salary Remaining : $41,689
Marc Del Gaizo $82,500 (1)
Salary Remaining : $41,689
Collin Delia $75,000 (1)
Salary Remaining : $37,899
Maxime Lagace $75,000 (1)
Salary Remaining : $37,899
Victor Soderstrom $75,000 (1)
Salary Remaining : $37,899
Matt Tomkins $70,000 (1)
Salary Remaining : $35,372
Luke Henman $70,000 (1)
Salary Remaining : $35,372
Aatu Jamsen $67,500 (1)
Salary Remaining : $34,109
Total Farm Players12
Salary Commitment
Year 2025 : $957,500
Year 2026 : $350,000
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $957,500
Year 2026 : $350,000
Year 2027 : $82,500
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$81,550,000
Farm Players Total Salaries$962,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,404,974
Farm Year To Date Expenses$462,158
Pro Salary Cap To Date$39,404,974
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,041,540
Pro Remaining Season Days99
Pro Expenses Per Days$424,740
Pro Estimated Expenses$42,049,260
Farm Remaining Season Days95
Farm Expenses Per Days$5,120
Farm Estimated Expenses$486,400
Estimated Season Expenses$42,535,660
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$17,833,073
Projected Bank Account($7,661,047)

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $4,640,625
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $4,382,813
Adam Fox $8,000,000 (3)
-Salary Remaining : $4,125,000
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $3,609,375
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $2,835,938
Cole Caufield $5,000,000 (4)
-Salary Remaining : $2,578,125
Mason Marchment $4,750,000 (1)
-Salary Remaining : $2,449,219
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $2,449,219
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $2,255,859
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $2,152,734
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $2,062,500
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $1,804,688
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $1,185,938
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $1,082,813
Eric Robinson $1,500,000 (4)
-Salary Remaining : $773,438
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $670,313
Craig Smith $1,000,000 (1)
-Salary Remaining : $515,625
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $515,625
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $502,734
Michael Carcone $950,000 (2)
-Salary Remaining : $489,844
Jordan Oesterle $950,000 (2)
-Salary Remaining : $489,844
Emil Heineman $925,000 (2)
-Salary Remaining : $476,953
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 : $48,005
Josh Brown $95,000 (1)
Salary Remaining : $48,005
A.J. Greer $95,000 (2)
Salary Remaining : $48,005
Martin Misiak $92,500 (2)
Salary Remaining : $46,742
Luke Tuch $92,500 (1)
Salary Remaining : $46,742
Radim Simek $90,000 (1)
Salary Remaining : $45,479
Max Willman $90,000 (1)
Salary Remaining : $45,479
Leevi Merilainen $87,500 (2)
Salary Remaining : $44,215
Angus Booth $82,500 (3)
Salary Remaining : $41,689
Hudson Elynuik $72,500 (1)
Salary Remaining : $36,636
David Tendeck $70,000 (1)
Salary Remaining : $35,372
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 - 5,471 - 91.18%
Level 2: 5000 - $60 - 4,831 - 96.63%
Level 3: 2000 - $35 - 1,911 - 95.56%
Level 4: 4000 - $20 - 3,907 - 97.68%
Luxury : 1000 - $200 - 949 - 94.87%
Total Capacity :18000

Income

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

Expense

Pro Players Total Salaries$87,539,625
Farm Players Total Salaries$1,800,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,292,128
Farm Year To Date Expenses$1,073,775
Pro Salary Cap To Date$42,292,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,434,010
Pro Remaining Season Days99
Pro Expenses Per Days$455,936
Pro Estimated Expenses$45,137,664
Farm Remaining Season Days95
Farm Expenses Per Days$9,574
Farm Estimated Expenses$909,530
Estimated Season Expenses$46,047,194
Season Salary Cap$87,539,625
Estimate Under Maximum Salary Cap of $88,000,000$460,375
Estimate Over Minimum Salary Cap of $61,000,000 $26,539,625
Current Bank Account$37,052,845
Projected Bank Account$14,439,661

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $5,414,063
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $4,318,359
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $4,125,000
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $4,125,000
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $3,351,563
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $3,351,563
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $3,093,750
Zach Werenski $5,963,750 (3)
-Salary Remaining : $3,075,059
Alex Tuch $5,250,000 (2)
-Salary Remaining : $2,707,031
Mark Stone $3,750,000 (1)
-Salary Remaining : $1,933,594
Mackenzie Blackwood $3,000,000 (3)
-Salary Remaining : $1,546,875
Connor Zary $2,839,000 (3)
-Salary Remaining : $1,463,859
Bowen Byram $2,500,000 (4)
-Salary Remaining : $1,289,063
Mikey Anderson $2,293,875 (2)
-Salary Remaining : $1,182,779
Jordan Spence $2,278,000 (1)
-Salary Remaining : $1,174,594
Nick Foligno $1,000,000 (1)
-Salary Remaining : $515,625
Justin Danforth $990,000 (2)
-Salary Remaining : $510,469
Eric Comrie $975,000 (1)
-Salary Remaining : $502,734
Luke Hughes $975,000 (2)
-Salary Remaining : $502,734
Brock Faber $925,000 (2)
-Salary Remaining : $476,953
Logan Stankoven $925,000 (2)
-Salary Remaining : $476,953
Total Pro Players21
Salary Commitment
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,539,625
Year 2026 : $73,036,625
Year 2027 : $55,677,750
Year 2028 : $18,875,000

Farm Players Salaries

Zach Aston-Reese $97,500 (2)
Salary Remaining : $49,269
Brandt Clarke $97,500 (1)
Salary Remaining : $49,269
Ian Cole $97,500 (2)
Salary Remaining : $49,269
Adam Sykora $92,500 (1)
Salary Remaining : $46,742
Leon Muggli $92,500 (3)
Salary Remaining : $46,742
Elias Salomonsson $92,500 (3)
Salary Remaining : $46,742
Lukas Cormier $92,500 (1)
Salary Remaining : $46,742
David Goyette $92,500 (1)
Salary Remaining : $46,742
Adam Engstrom $87,500 (2)
Salary Remaining : $44,215
Kirill Kirsanov $87,500 (2)
Salary Remaining : $44,215
Jordan Dumais $87,500 (2)
Salary Remaining : $44,215
Sasha Pastujov $87,500 (1)
Salary Remaining : $44,215
Remi Poirier $85,000 (2)
Salary Remaining : $42,952
Cayden Primeau $85,000 (1)
Salary Remaining : $42,952
Artur Akhtyamov $82,500 (1)
Salary Remaining : $41,689
Victor Mancini $77,500 (1)
Salary Remaining : $39,162
Artem Shlaine $77,500 (2)
Salary Remaining : $39,162
Alex Bump $77,500 (3)
Salary Remaining : $39,162
Rory Kerins $75,000 (1)
Salary Remaining : $37,899
Jack Devine $67,500 (3)
Salary Remaining : $34,109
Domenic Divincentiis $67,500 (3)
Salary Remaining : $34,109
Total Farm Players21
Salary Commitment
Year 2025 : $1,800,000
Year 2026 : $1,017,500
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,800,000
Year 2026 : $1,017,500
Year 2027 : $397,500
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,860,250
Farm Players Total Salaries$1,244,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$40,916,712
Farm Year To Date Expenses$643,782
Pro Salary Cap To Date$40,916,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,020,116
Pro Remaining Season Days99
Pro Expenses Per Days$431,564
Pro Estimated Expenses$42,724,836
Farm Remaining Season Days95
Farm Expenses Per Days$6,620
Farm Estimated Expenses$628,900
Estimated Season Expenses$43,353,736
Season Salary Cap$82,860,250
Estimate Under Maximum Salary Cap of $88,000,000$5,139,750
Estimate Over Minimum Salary Cap of $61,000,000 $21,860,250
Current Bank Account$49,263,394
Projected Bank Account$20,929,774

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $5,414,063
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $4,125,000
Noah Dobson $7,525,000 (5)
-Salary Remaining : $3,880,078
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $3,867,188
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $3,739,699
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $3,609,375
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $3,609,375
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $2,835,938
Clayton Keller $4,375,000 (2)
-Salary Remaining : $2,255,859
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $1,546,875
Blake Coleman $2,500,000 (1)
-Salary Remaining : $1,289,063
Adam Larsson $2,000,000 (1)
-Salary Remaining : $1,031,250
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $902,344
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $773,438
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $773,438
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $604,570
Michael Amadio $1,000,000 (2)
-Salary Remaining : $515,625
Jake Neighbours $975,000 (1)
-Salary Remaining : $502,734
Pontus Holmberg $960,000 (1)
-Salary Remaining : $495,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $476,953
Luke Evangelista $925,000 (1)
-Salary Remaining : $476,953
Total Pro Players21
Salary Commitment
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $55,360,000
Year 2026 : $37,400,000
Year 2027 : $32,025,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $50,279
Jesper Wallstedt $97,500 (2)
Salary Remaining : $49,269
Keaton Middleton $97,500 (2)
Salary Remaining : $49,269
Mitchell Chaffee $97,500 (2)
Salary Remaining : $49,269
Nathan Walker $97,500 (2)
Salary Remaining : $49,269
Nico Myatovic $92,500 (3)
Salary Remaining : $46,742
Ben Chiarot $90,000 (2)
Salary Remaining : $45,479
Jeff Petry $90,000 (2)
Salary Remaining : $45,479
Oskar Pettersson $87,500 (3)
Salary Remaining : $44,215
Caedan Bankier $87,500 (2)
Salary Remaining : $44,215
Alex Jefferies $82,500 (2)
Salary Remaining : $41,689
Jared Davidson $77,500 (2)
Salary Remaining : $39,162
Arvid Holm $75,000 (1)
Salary Remaining : $37,899
Riley Duran $72,500 (2)
Salary Remaining : $36,636
Total Farm Players14
Salary Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,031,724
Farm Players Total Salaries$1,433,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,381,069
Farm Year To Date Expenses$768,062
Pro Salary Cap To Date$35,381,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,276,642
Pro Remaining Season Days99
Pro Expenses Per Days$385,582
Pro Estimated Expenses$38,172,618
Farm Remaining Season Days95
Farm Expenses Per Days$7,622
Farm Estimated Expenses$724,090
Estimated Season Expenses$38,896,708
Season Salary Cap$74,031,724
Estimate Under Maximum Salary Cap of $88,000,000$13,968,276
Estimate Over Minimum Salary Cap of $61,000,000 $13,031,724
Current Bank Account$34,596,428
Projected Bank Account$20,976,362

Pro Players Salaries

UTA Cap Hit $16,250,000 (4)
-Salary Remaining : $8,378,906
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $3,996,094
Kris Letang $6,400,000 (1)
-Salary Remaining : $3,300,000
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $3,093,750
Sean Durzi $4,175,000 (1)
-Salary Remaining : $2,152,734
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $1,819,061
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $1,804,688
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $1,575,338
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $1,399,277
Danton Heinen $2,500,000 (2)
-Salary Remaining : $1,289,063
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $1,260,973
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,031,250
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $773,438
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $679,014
Henry Thrun $1,172,500 (1)
-Salary Remaining : $604,570
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $515,625
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $515,625
Michael McCarron $1,000,000 (3)
-Salary Remaining : $515,625
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $515,625
James Reimer $1,000,000 (1)
-Salary Remaining : $515,625
Bradly Nadeau $975,000 (3)
-Salary Remaining : $502,734
Zach Benson $975,000 (2)
-Salary Remaining : $502,734
Frank Nazar $975,000 (2)
-Salary Remaining : $502,734
Daniil Miromanov (Out of Payroll) $960,000 (1)
-Salary Remaining : $495,000
Matej Blumel $900,000 (1)
-Salary Remaining : $464,063
Adam Wilsby $900,000 (1)
-Salary Remaining : $464,063
Total Pro Players26
Salary Commitment
Year 2025 : $74,991,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $74,016,724
Year 2026 : $39,758,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,991,724
Year 2026 : $40,733,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000

Farm Players Salaries

Otto Stenberg $97,500 (3)
Salary Remaining : $49,269
Fedor Svechkov $97,500 (2)
Salary Remaining : $49,269
Filip Bystedt $97,500 (2)
Salary Remaining : $49,269
Samuel Fagemo $93,000 (1)
Salary Remaining : $46,995
Drew Commesso $92,500 (1)
Salary Remaining : $46,742
Ryan Chesley $92,500 (3)
Salary Remaining : $46,742
Julian Lutz $92,500 (3)
Salary Remaining : $46,742
Calle Odelius $92,500 (3)
Salary Remaining : $46,742
Helge Grans $92,500 (1)
Salary Remaining : $46,742
Ryan O'Rourke $92,500 (1)
Salary Remaining : $46,742
Gabriel Landeskog $90,000 (1)
Salary Remaining : $45,479
David Gustafsson $90,000 (1)
Salary Remaining : $45,479
Calle Clang $87,500 (1)
Salary Remaining : $44,215
Ryan Winterton $87,500 (2)
Salary Remaining : $44,215
Yan Kuznetsov $75,000 (1)
Salary Remaining : $37,899
Jack Williams $62,500 (2)
Salary Remaining : $31,582
Total Farm Players16
Salary Commitment
Year 2025 : $1,433,000
Year 2026 : $720,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,428,000
Year 2026 : $715,000
Year 2027 : $375,000
Year 2028 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$78,443,875
Farm Players Total Salaries$2,172,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$37,190,002
Farm Year To Date Expenses$1,013,860
Pro Salary Cap To Date$37,190,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,562,215
Pro Remaining Season Days99
Pro Expenses Per Days$408,562
Pro Estimated Expenses$40,447,638
Farm Remaining Season Days95
Farm Expenses Per Days$11,556
Farm Estimated Expenses$1,097,820
Estimated Season Expenses$41,545,458
Season Salary Cap$78,443,875
Estimate Under Maximum Salary Cap of $88,000,000$9,556,125
Estimate Over Minimum Salary Cap of $61,000,000 $17,443,875
Current Bank Account$10,172,849
Projected Bank Account($7,810,394)

Pro Players Salaries

VAN Cap Hit $13,250,000 (2)
-Salary Remaining : $6,832,031
Tyson Barrie $6,500,000 (1)
-Salary Remaining : $3,351,563
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $3,351,563
Aliaksei Protas $6,283,375 (2)
-Salary Remaining : $3,239,865
Phil Kessel $6,000,000 (1)
-Salary Remaining : $3,093,750
Owen Tippett $4,801,250 (1)
-Salary Remaining : $2,475,645
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $2,320,313
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $2,062,500
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $2,062,500
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $1,675,781
Filip Hronek $3,250,000 (4)
-Salary Remaining : $1,675,781
Samuel Ersson $2,293,750 (3)
-Salary Remaining : $1,182,715
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $1,174,594
Alex Newhook $2,087,500 (2)
-Salary Remaining : $1,076,367
Sam Morton $2,000,000 (1)
-Salary Remaining : $1,031,250
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $902,344
John Klingberg $1,000,000 (1)
-Salary Remaining : $515,625
Logan Couture $1,000,000 (1)
-Salary Remaining : $515,625
Ethan Bear $1,000,000 (1)
-Salary Remaining : $515,625
Logan Cooley $975,000 (2)
-Salary Remaining : $502,734
Marco Rossi $975,000 (1)
-Salary Remaining : $502,734
Jiri Patera $750,000 (1)
-Salary Remaining : $386,719
Total Pro Players22
Salary Commitment
Year 2025 : $78,443,875
Year 2026 : $28,389,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $63,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $78,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000

Farm Players Salaries

Yaroslav Askarov $97,500 (1)
Salary Remaining : $49,269
Eduard Sale $97,500 (3)
Salary Remaining : $49,269
Denton Mateychuk $97,500 (3)
Salary Remaining : $49,269
Jonathan Lekkerimaki $97,500 (3)
Salary Remaining : $49,269
Chase Stillman $97,500 (2)
Salary Remaining : $49,269
Pavel Mintyukov $97,500 (2)
Salary Remaining : $49,269
Leo Carlsson $97,500 (2)
Salary Remaining : $49,269
Oskar Olausson $97,500 (1)
Salary Remaining : $49,269
Josh Mahura $95,000 (2)
Salary Remaining : $48,005
Noah Juulsen $95,000 (2)
Salary Remaining : $48,005
Vincent Iorio $92,500 (1)
Salary Remaining : $46,742
Gage Goncalves $90,000 (1)
Salary Remaining : $45,479
Elmer Soderblom $90,000 (2)
Salary Remaining : $45,479
Jordan Harris $90,000 (2)
Salary Remaining : $45,479
Danila Klimovich $90,000 (1)
Salary Remaining : $45,479
Tye Kartye $90,000 (2)
Salary Remaining : $45,479
Nick Lardis $87,500 (2)
Salary Remaining : $44,215
Brett Harrison $87,500 (1)
Salary Remaining : $44,215
Vadim Zherenko $85,000 (1)
Salary Remaining : $42,952
Bogdan Trineyev $82,500 (1)
Salary Remaining : $41,689
Tucker Robertson $82,500 (2)
Salary Remaining : $41,689
Ryder Korczak $82,500 (2)
Salary Remaining : $41,689
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $39,162
Arturs Silovs $75,000 (2)
Salary Remaining : $37,899
Total Farm Players24
Salary Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,468 - 91.13%
Level 2: 5000 - $60 - 4,796 - 95.93%
Level 3: 2000 - $35 - 1,910 - 95.48%
Level 4: 4000 - $25 - 3,270 - 81.76%
Luxury : 1000 - $200 - 960 - 96.01%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %16,404 - 91.13%
Average Income per Game$1,175,139
Year to Date Revenue$23,502,770

Expense

Pro Players Total Salaries$86,120,000
Farm Players Total Salaries$854,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,637,407
Farm Year To Date Expenses$449,406
Pro Salary Cap To Date$41,637,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,677,908
Pro Remaining Season Days99
Pro Expenses Per Days$448,542
Pro Estimated Expenses$44,405,658
Farm Remaining Season Days95
Farm Expenses Per Days$4,545
Farm Estimated Expenses$431,775
Estimated Season Expenses$44,837,433
Season Salary Cap$86,120,000
Estimate Under Maximum Salary Cap of $88,000,000$1,880,000
Estimate Over Minimum Salary Cap of $61,000,000 $25,120,000
Current Bank Account$28,965,069
Projected Bank Account$8,805,544

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $4,382,813
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $4,382,813
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $3,351,563
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $3,351,563
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $3,093,750
Brady Skjei $6,000,000 (3)
-Salary Remaining : $3,093,750
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $2,707,031
Jared McCann $5,000,000 (1)
-Salary Remaining : $2,578,125
Michael Bunting $4,500,000 (4)
-Salary Remaining : $2,320,313
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $2,320,313
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $2,062,500
VGK Cap Hit $3,875,000 (2)
-Salary Remaining : $1,998,047
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $1,804,688
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $1,546,875
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $1,031,250
Corey Perry $1,350,000 (3)
-Salary Remaining : $696,094
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $618,750
Jake Allen $1,200,000 (2)
-Salary Remaining : $618,750
Noah Cates $1,020,000 (1)
-Salary Remaining : $525,938
Haydn Fleury (Out of Payroll) $1,000,000 (3)
-Salary Remaining : $515,625
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $515,625
Philippe Myers $950,000 (1)
-Salary Remaining : $489,844
Jack Drury $900,000 (2)
-Salary Remaining : $464,063
Luke Prokop $875,000 (1)
-Salary Remaining : $451,172
Total Pro Players24
Salary Commitment
Year 2025 : $87,120,000
Year 2026 : $58,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $42,870,000
Year 2026 : $26,325,000
Year 2027 : $20,350,000
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,120,000
Year 2026 : $60,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000

Farm Players Salaries

Hunter Shepard $97,000 (1)
Salary Remaining : $49,016
Ryan Lomberg $95,000 (1)
Salary Remaining : $48,005
Owen Sillinger $95,000 (1)
Salary Remaining : $48,005
Tomas Nosek $95,000 (1)
Salary Remaining : $48,005
Pierrick Dube $90,000 (1)
Salary Remaining : $45,479
Alex Goligoski $90,000 (1)
Salary Remaining : $45,479
Felix Sandstrom $80,000 (1)
Salary Remaining : $40,426
Parker Bell $77,500 (1)
Salary Remaining : $39,162
Josh Davies (Out of Payroll) $72,500 (1)
Salary Remaining : $36,636
Matvey Petrov $72,500 (2)
Salary Remaining : $36,636
Alexandre Doucet $62,500 (1)
Salary Remaining : $31,582
Total Farm Players11
Salary Commitment
Year 2025 : $927,000
Year 2026 : $72,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $889,500
Year 2026 : $35,000
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,097,250
Farm Players Total Salaries$1,187,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,125,192
Farm Year To Date Expenses$646,188
Pro Salary Cap To Date$35,125,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,037,379
Pro Remaining Season Days99
Pro Expenses Per Days$385,923
Pro Estimated Expenses$38,206,377
Farm Remaining Season Days95
Farm Expenses Per Days$6,316
Farm Estimated Expenses$600,020
Estimated Season Expenses$38,806,397
Season Salary Cap$74,097,250
Estimate Under Maximum Salary Cap of $88,000,000$13,902,750
Estimate Over Minimum Salary Cap of $61,000,000 $13,097,250
Current Bank Account$22,321,159
Projected Bank Account$552,141

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $9,075,000
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $3,609,375
Carter Hart $5,750,000 (2)
-Salary Remaining : $2,964,844
Damon Severson $5,500,000 (4)
-Salary Remaining : $2,835,938
Ryan Graves $4,500,000 (1)
-Salary Remaining : $2,320,313
Evander Kane $4,000,000 (3)
-Salary Remaining : $2,062,500
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $1,892,344
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $1,650,000
Will Borgen $3,000,000 (3)
-Salary Remaining : $1,546,875
Braden Schneider $2,839,000 (3)
-Salary Remaining : $1,463,859
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $1,108,658
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $827,900
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $773,438
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $618,750
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $604,570
Jesper Fast $1,000,000 (3)
-Salary Remaining : $515,625
David Tomasek $1,000,000 (2)
-Salary Remaining : $515,625
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $515,625
Matthew Savoie $975,000 (3)
-Salary Remaining : $502,734
Zack Bolduc $975,000 (2)
-Salary Remaining : $502,734
Mavrik Bourque $960,000 (1)
-Salary Remaining : $495,000
Will Cuylle $925,000 (1)
-Salary Remaining : $476,953
Philip Tomasino $900,000 (1)
-Salary Remaining : $464,063
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $438,281
Alex Laferriere $825,000 (1)
-Salary Remaining : $425,391
Total Pro Players25
Salary Commitment
Year 2025 : $74,097,250
Year 2026 : $52,539,750
Year 2027 : $30,069,750
Year 2028 : $7,105,625
Salary Average Commitment
Year 2025 : $66,397,250
Year 2026 : $59,564,750
Year 2027 : $46,669,750
Year 2028 : $7,105,625
Salary Cap with 1 Way Contract
Year 2025 : $74,097,250
Year 2026 : $62,764,750
Year 2027 : $46,669,750
Year 2028 : $7,105,625

Farm Players Salaries

Jan Mysak $90,000 (1)
Salary Remaining : $45,479
Cale Fleury $90,000 (1)
Salary Remaining : $45,479
Akil Thomas $90,000 (1)
Salary Remaining : $45,479
Calen Addison $90,000 (1)
Salary Remaining : $45,479
Ian Moore $87,500 (2)
Salary Remaining : $44,215
Yegor Sidorov $87,500 (3)
Salary Remaining : $44,215
Carter Mazur $87,500 (2)
Salary Remaining : $44,215
Cole O'Hara $82,500 (2)
Salary Remaining : $41,689
Noah Laba $82,500 (3)
Salary Remaining : $41,689
Isaiah George $82,500 (3)
Salary Remaining : $41,689
Filip Kral $82,500 (2)
Salary Remaining : $41,689
Jan Jenik $82,500 (1)
Salary Remaining : $41,689
Elliot Desnoyers $77,500 (2)
Salary Remaining : $39,162
Keith Petruzzelli $75,000 (2)
Salary Remaining : $37,899
Total Farm Players14
Salary Commitment
Year 2025 : $1,187,500
Year 2026 : $745,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,187,500
Year 2026 : $745,000
Year 2027 : $252,500
Year 2028 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $75 - 5,918 - 98.64%
Level 2: 5000 - $51 - 4,741 - 94.82%
Level 3: 2000 - $1 - 1,999 - 99.97%
Level 4: 4000 - $16 - 3,974 - 99.36%
Luxury : 1000 - $174 - 948 - 94.78%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,581 - 97.67%
Average Income per Game$916,164
Year to Date Revenue$17,407,119

Expense

Pro Players Total Salaries$72,930,937
Farm Players Total Salaries$1,447,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,190,629
Farm Year To Date Expenses$642,325
Pro Salary Cap To Date$35,190,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,155,611
Pro Remaining Season Days99
Pro Expenses Per Days$379,849
Pro Estimated Expenses$37,605,051
Farm Remaining Season Days95
Farm Expenses Per Days$7,699
Farm Estimated Expenses$731,405
Estimated Season Expenses$38,336,456
Season Salary Cap$72,930,937
Estimate Under Maximum Salary Cap of $88,000,000$15,069,063
Estimate Over Minimum Salary Cap of $61,000,000 $11,930,937
Current Bank Account$8,476,174
Projected Bank Account($9,704,671)

Pro Players Salaries

WPG Cap Hit $12,950,000 (3)
-Salary Remaining : $6,677,344
Sean Couturier $9,750,000 (1)
-Salary Remaining : $5,027,344
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $3,609,375
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $3,093,750
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $3,093,750
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $2,449,219
Shane Pinto $4,420,937 (2)
-Salary Remaining : $2,279,546
Jason Zucker $3,000,000 (1)
-Salary Remaining : $1,546,875
Ty Emberson $2,500,000 (2)
-Salary Remaining : $1,289,063
Alec Martinez $2,200,000 (1)
-Salary Remaining : $1,134,375
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $1,031,250
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $902,344
Ryan Murray $1,000,000 (1)
-Salary Remaining : $515,625
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $502,734
Fabian Lysell $975,000 (1)
-Salary Remaining : $502,734
Declan Chisholm $960,000 (1)
-Salary Remaining : $495,000
Ivan Ivan $950,000 (1)
-Salary Remaining : $489,844
Aatu Raty $925,000 (1)
-Salary Remaining : $476,953
Alexander Holtz $900,000 (2)
-Salary Remaining : $464,063
Luca Cagnoni $825,000 (2)
-Salary Remaining : $425,391
Ethan Cardwell $825,000 (2)
-Salary Remaining : $425,391
Ethen Frank $800,000 (1)
-Salary Remaining : $412,500
Arshdeep Bains $750,000 (2)
-Salary Remaining : $386,719
Ville Heinola $725,000 (1)
-Salary Remaining : $373,828
Total Pro Players24
Salary Commitment
Year 2025 : $72,930,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $55,030,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $72,930,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000

Farm Players Salaries

Trent Miner $95,000 (2)
Salary Remaining : $48,005
Riley Kidney $92,500 (2)
Salary Remaining : $46,742
Hunter Haight $92,500 (2)
Salary Remaining : $46,742
Zach Metsa $90,000 (1)
Salary Remaining : $45,479
Max Sasson $90,000 (1)
Salary Remaining : $45,479
Georgi Romanov $85,000 (2)
Salary Remaining : $42,952
Gavin White $82,500 (2)
Salary Remaining : $41,689
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $41,689
Jake Livingstone $82,500 (1)
Salary Remaining : $41,689
Aidan McDonough $82,500 (2)
Salary Remaining : $41,689
Brandon Scanlin $82,500 (1)
Salary Remaining : $41,689
Tyler Thorpe $77,500 (3)
Salary Remaining : $39,162
Clay Stevenson $75,000 (1)
Salary Remaining : $37,899
Cole Reinhardt $72,500 (1)
Salary Remaining : $36,636
Albin Grewe $70,000 (1)
Salary Remaining : $35,372
Declan McDonnell $70,000 (1)
Salary Remaining : $35,372
Jordan Frasca $62,500 (1)
Salary Remaining : $31,582
Isak Posch $62,500 (2)
Salary Remaining : $31,582
Total Farm Players18
Salary Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $22,448,523 $87,000,000 $1,000,000 $26,000,000 222244
Boston Bruins $22,722,945 $87,752,562 $247,438 $26,752,562 211637
Buffalo Sabres $20,336,043 $64,130,000 $23,870,000 $3,130,000 221638
Calgary Flames $35,635,837 $86,537,050 $1,462,950 $25,537,050 261339
Carolina Hurricanes $46,050,638 $63,407,125 $24,592,875 $2,407,125 252348
Chicago Blackhawks $36,100,866 $68,005,600 $19,994,400 $7,005,600 242145
Colorado Avalanche $19,602,891 $75,903,000 $12,097,000 $14,903,000 231740
Columbus Blue Jackets $26,378,502 $82,675,000 $5,325,000 $21,675,000 242650
Dallas Stars $37,732,977 $86,121,875 $1,878,125 $25,121,875 201636
Detroit Red Wings $289,611 $83,829,000 $4,171,000 $22,829,000 242448
Edmonton Oilers $12,459,395 $87,150,000 $850,000 $26,150,000 202343
Florida Panthers $15,263,024 $87,995,000 $5,000 $26,995,000 212546
Los Angeles Kings $25,502,958 $82,969,750 $5,030,250 $21,969,750 222446
Minnesota Wild $1,390,954 $83,648,750 $4,351,250 $22,648,750 213051
Montreal Canadiens $31,633,164 $87,640,600 $359,400 $26,640,600 221234
Nashville Predators $57,211 $87,099,188 $900,812 $26,099,188 221739
New Jersey Devils $31,294,872 $86,156,000 $1,844,000 $25,156,000 22931
New York Islanders $15,179,397 $75,157,500 $12,842,500 $14,157,500 252146
New York Rangers $29,516,227 $85,281,625 $2,718,375 $24,281,625 221436
Ottawa Senators $8,059,239 $87,932,000 $68,000 $26,932,000 222345
Philadelphia Flyers $28,168,602 $85,232,325 $2,767,675 $24,232,325 202040
Pittsburgh Penguins $68,055,768 $84,147,875 $3,852,125 $23,147,875 222648
San Jose Sharks $18,782,238 $74,102,562 $13,897,438 $13,102,562 252348
Seattle Kraken $17,178,530 $66,915,000 $21,085,000 $5,915,000 231235
St. Louis Blues $17,833,073 $81,550,000 $6,450,000 $20,550,000 221133
Tampa Bay Lightning $37,052,845 $87,539,625 $460,375 $26,539,625 212142
Toronto Maple Leafs $49,263,394 $82,860,250 $5,139,750 $21,860,250 211435
Utah Mammoth $34,596,428 $74,031,724 $13,968,276 $13,031,724 261642
Vancouver Canucks $10,172,849 $78,443,875 $9,556,125 $17,443,875 222446
Vegas Golden Knights $28,965,069 $86,120,000 $1,880,000 $25,120,000 241135
Washington Capitals $22,321,159 $74,097,250 $13,902,750 $13,097,250 251439
Winnipeg Jets $8,476,174 $72,930,937 $15,069,063 $11,930,937 241842