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 - 5,750 - 95.83%
Level 2: 5000 - $54 - 4,802 - 96.04%
Level 3: 2000 - $28 - 1,949 - 97.47%
Level 4: 4000 - $21 - 3,879 - 96.97%
Luxury : 1000 - $186 - 955 - 95.50%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,334 - 96.30%
Average Income per Game$1,084,666
Year to Date Revenue$39,047,971

Expense

Pro Players Total Salaries$94,000,000
Farm Players Total Salaries$1,688,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,355,584
Farm Year To Date Expenses$1,586,794
Pro Salary Cap To Date$81,355,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,423,329
Pro Remaining Season Days14
Pro Expenses Per Days$489,583
Pro Estimated Expenses$6,854,162
Farm Remaining Season Days10
Farm Expenses Per Days$8,979
Farm Estimated Expenses$89,790
Estimated Season Expenses$6,943,952
Season Salary Cap$94,000,000
Estimate Under Maximum Salary Cap of $95,000,000$1,000,000
Estimate Over Minimum Salary Cap of $61,000,000 $33,000,000
Current Bank Account$29,071,226
Projected Bank Account$27,550,603

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $1,057,292
Victor Hedman $10,000,000 (3)
-Salary Remaining : $729,167
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $656,250
Drew Doughty $7,525,000 (4)
-Salary Remaining : $548,698
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $510,417
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $503,125
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $473,958
Brett Howden $4,450,000 (4)
-Salary Remaining : $324,479
Bobby McMann $3,750,000 (3)
-Salary Remaining : $273,438
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $218,750
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $218,750
Noel Acciari $3,000,000 (1)
-Salary Remaining : $218,750
Logan Thompson $2,750,000 (3)
-Salary Remaining : $200,521
Cole Smith $2,000,000 (1)
-Salary Remaining : $145,833
Matt Villalta $2,000,000 (2)
-Salary Remaining : $145,833
Radko Gudas $2,000,000 (1)
-Salary Remaining : $145,833
Nic Dowd $1,500,000 (1)
-Salary Remaining : $109,375
Jan Rutta $1,000,000 (1)
-Salary Remaining : $72,917
Troy Stecher $1,000,000 (1)
-Salary Remaining : $72,917
Jakub Vrana $975,000 (2)
-Salary Remaining : $71,094
John Leonard $900,000 (1)
-Salary Remaining : $65,625
Jesse Puljujarvi $625,000 (1)
-Salary Remaining : $45,573
Luke Glendening $625,000 (1)
-Salary Remaining : $45,573
Total Pro Players23
Salary Commitment
Year 2025 : $94,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $80,200,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $94,000,000
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 : $5,266
Travis Hamonic $99,000 (1)
Salary Remaining : $5,266
Jack Johnson $97,500 (1)
Salary Remaining : $5,186
Dylan McIlrath $95,000 (1)
Salary Remaining : $5,053
Austin Watson $95,000 (1)
Salary Remaining : $5,053
Adam Beckman $90,000 (2)
Salary Remaining : $4,787
Ross Johnston $90,000 (1)
Salary Remaining : $4,787
Christian Wolanin $90,000 (1)
Salary Remaining : $4,787
Rhett Gardner $85,000 (1)
Salary Remaining : $4,521
Denis Gurianov $80,000 (1)
Salary Remaining : $4,255
Adam Erne $80,000 (1)
Salary Remaining : $4,255
Cooper Marody $77,500 (1)
Salary Remaining : $4,122
Dru Krebs $72,500 (2)
Salary Remaining : $3,856
Jack Ahcan $70,000 (1)
Salary Remaining : $3,723
Connor Carrick $70,000 (1)
Salary Remaining : $3,723
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $3,590
Chase Bradley $67,500 (2)
Salary Remaining : $3,590
Jakub Fibigr $67,500 (3)
Salary Remaining : $3,590
Connor Hughes $67,500 (2)
Salary Remaining : $3,590
Magnus Hellberg $65,000 (1)
Salary Remaining : $3,457
Sasha Chmelevski $62,500 (1)
Salary Remaining : $3,324
Total Farm Players21
Salary Commitment
Year 2025 : $1,688,000
Year 2026 : $432,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,688,000
Year 2026 : $432,500
Year 2027 : $67,500
Year 2028 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,731 - 95.51%
Level 2: 5000 - $55 - 4,740 - 94.80%
Level 3: 2000 - $35 - 1,928 - 96.40%
Level 4: 4000 - $17 - 3,914 - 97.85%
Luxury : 1000 - $180 - 970 - 97.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,283 - 96.02%
Average Income per Game$1,027,792
Year to Date Revenue$40,083,903

Expense

Pro Players Total Salaries$88,427,562
Farm Players Total Salaries$1,261,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,988,741
Farm Year To Date Expenses$1,255,067
Pro Salary Cap To Date$80,988,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,055,585
Pro Remaining Season Days14
Pro Expenses Per Days$460,560
Pro Estimated Expenses$6,447,840
Farm Remaining Season Days10
Farm Expenses Per Days$6,710
Farm Estimated Expenses$67,100
Estimated Season Expenses$6,514,940
Season Salary Cap$88,427,562
Estimate Under Maximum Salary Cap of $95,000,000$6,572,438
Estimate Over Minimum Salary Cap of $61,000,000 $27,427,562
Current Bank Account$1,915,504
Projected Bank Account($2,543,851)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $659,167
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $656,250
Moritz Seider $8,418,062 (4)
-Salary Remaining : $613,817
David Pastrnak $8,000,000 (3)
-Salary Remaining : $583,333
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $558,624
William Nylander $7,500,000 (2)
-Salary Remaining : $546,875
Robert Thomas $7,252,750 (1)
-Salary Remaining : $528,846
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $328,125
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $300,781
Timo Meier $4,000,000 (3)
-Salary Remaining : $291,667
Justin Faulk $3,000,000 (3)
-Salary Remaining : $218,750
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $191,406
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $145,833
Jake McCabe $2,000,000 (1)
-Salary Remaining : $145,833
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $117,077
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $116,667
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $116,667
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $72,917
Alex Lyon $1,000,000 (2)
-Salary Remaining : $72,917
Matthew Knies $925,000 (2)
-Salary Remaining : $67,448
Alex Steeves $900,000 (1)
-Salary Remaining : $65,625
William Rousseau $675,000 (2)
-Salary Remaining : $49,219
Total Pro Players22
Salary Commitment
Year 2025 : $88,427,562
Year 2026 : $74,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Average Commitment
Year 2025 : $79,427,562
Year 2026 : $65,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Cap with 1 Way Contract
Year 2025 : $88,427,562
Year 2026 : $74,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187

Farm Players Salaries

Atro Leppanen $99,500 (2)
Salary Remaining : $5,293
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $5,293
Eduards Tralmaks $95,000 (2)
Salary Remaining : $5,053
Francesco Pinelli $92,500 (2)
Salary Remaining : $4,920
Noel Gunler $92,500 (2)
Salary Remaining : $4,920
Rasmus Kupari $90,000 (1)
Salary Remaining : $4,787
Taige Harding $87,500 (2)
Salary Remaining : $4,654
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $4,654
Ty Smith $82,500 (2)
Salary Remaining : $4,388
Michael Stone $80,000 (1)
Salary Remaining : $4,255
Justin Gill $77,500 (2)
Salary Remaining : $4,122
Owen Say $75,000 (1)
Salary Remaining : $3,989
Ben Hemmerling $72,500 (3)
Salary Remaining : $3,856
Kyle Jackson $67,500 (2)
Salary Remaining : $3,590
Braeden Bowman $62,500 (2)
Salary Remaining : $3,324
Total Farm Players15
Salary Commitment
Year 2025 : $1,261,500
Year 2026 : $929,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,261,500
Year 2026 : $929,000
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 - 4,770 - 95.39%
Level 3: 2000 - $40 - 1,537 - 76.85%
Level 4: 4000 - $25 - 3,531 - 88.27%
Luxury : 1000 - $180 - 957 - 95.71%
Total Capacity :12005

Income

Home Games Left3
Average Attendance - %10,799 - 89.96%
Average Income per Game$608,755
Year to Date Revenue$23,132,680

Expense

Pro Players Total Salaries$66,900,000
Farm Players Total Salaries$1,457,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$60,401,595
Farm Year To Date Expenses$1,258,317
Pro Salary Cap To Date$60,401,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,826,264
Pro Remaining Season Days14
Pro Expenses Per Days$348,438
Pro Estimated Expenses$4,878,132
Farm Remaining Season Days10
Farm Expenses Per Days$7,750
Farm Estimated Expenses$77,500
Estimated Season Expenses$4,955,632
Season Salary Cap$66,900,000
Estimate Under Maximum Salary Cap of $95,000,000$28,100,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,900,000
Current Bank Account$974,255
Projected Bank Account($2,155,113)

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $729,167
BUF Cap Hit $9,125,000 (2)
-Salary Remaining : $665,365
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $419,271
Andrew Copp $5,500,000 (2)
-Salary Remaining : $401,042
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $382,813
Sean Walker $4,250,000 (3)
-Salary Remaining : $309,896
Oliver Kylington $4,000,000 (1)
-Salary Remaining : $291,667
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $236,979
Sammy Blais $3,000,000 (2)
-Salary Remaining : $218,750
Max Domi $3,000,000 (3)
-Salary Remaining : $218,750
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $127,604
Oskar Sundqvist (Out of Payroll) $1,200,000 (3)
-Salary Remaining : $87,500
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $80,208
Anthony Richard $1,000,000 (2)
-Salary Remaining : $72,917
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $72,917
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $72,917
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $72,917
Chris Driedger $995,000 (1)
-Salary Remaining : $72,552
Dennis Cholowski $950,000 (2)
-Salary Remaining : $69,271
Logan Shaw $945,000 (1)
-Salary Remaining : $68,906
Alex Belzile $945,000 (2)
-Salary Remaining : $68,906
Walker Duehr $945,000 (2)
-Salary Remaining : $68,906
Jacob MacDonald $945,000 (2)
-Salary Remaining : $68,906
Total Pro Players23
Salary Commitment
Year 2025 : $66,900,000
Year 2026 : $49,185,000
Year 2027 : $16,950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $51,637,500
Year 2026 : $38,947,500
Year 2027 : $12,700,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,900,000
Year 2026 : $54,210,000
Year 2027 : $16,950,000
Year 2028 : $0

Farm Players Salaries

Brendan Lemieux $99,500 (1)
Salary Remaining : $5,293
Dakota Mermis $95,000 (1)
Salary Remaining : $5,053
Kurtis MacDermid $95,000 (1)
Salary Remaining : $5,053
Alexander Kisakov $92,500 (1)
Salary Remaining : $4,920
Dominik Badinka $92,500 (3)
Salary Remaining : $4,920
Matt Benning $90,000 (1)
Salary Remaining : $4,787
Tristan Lennox $87,500 (2)
Salary Remaining : $4,654
Sergei Murashov $82,500 (3)
Salary Remaining : $4,388
Gabriel Szturc $82,500 (1)
Salary Remaining : $4,388
Nathan Aspinall $77,500 (3)
Salary Remaining : $4,122
Lassi Thomson $75,000 (2)
Salary Remaining : $3,989
Nikita Novikov $72,500 (2)
Salary Remaining : $3,856
Matyas Melovsky $72,500 (3)
Salary Remaining : $3,856
Hunter St. Martin $72,500 (3)
Salary Remaining : $3,856
Finn Harding $67,500 (3)
Salary Remaining : $3,590
Dylan Roobroeck $67,500 (2)
Salary Remaining : $3,590
Chase Wheatcroft $62,500 (1)
Salary Remaining : $3,324
Zac Funk $62,500 (2)
Salary Remaining : $3,324
Matias Mantykivi $10,000 (1)
Salary Remaining : $532
Total Farm Players19
Salary Commitment
Year 2025 : $1,457,000
Year 2026 : $830,000
Year 2027 : $465,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,337,000
Year 2026 : $710,000
Year 2027 : $345,000
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,657 - 94.28%
Level 2: 5000 - $50 - 4,831 - 96.62%
Level 3: 2000 - $30 - 1,950 - 97.49%
Level 4: 4000 - $10 - 3,999 - 99.97%
Luxury : 1000 - $175 - 960 - 96.01%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,396 - 96.64%
Average Income per Game$960,571
Year to Date Revenue$36,501,715

Expense

Pro Players Total Salaries$88,630,850
Farm Players Total Salaries$995,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,041,856
Farm Year To Date Expenses$904,612
Pro Salary Cap To Date$80,041,856
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,881,714
Pro Remaining Season Days14
Pro Expenses Per Days$461,619
Pro Estimated Expenses$6,462,666
Farm Remaining Season Days10
Farm Expenses Per Days$5,293
Farm Estimated Expenses$52,930
Estimated Season Expenses$6,515,596
Season Salary Cap$88,630,850
Estimate Under Maximum Salary Cap of $95,000,000$6,369,150
Estimate Over Minimum Salary Cap of $61,000,000 $27,630,850
Current Bank Account$12,804,863
Projected Bank Account$9,170,981

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $1,050,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $789,323
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $601,563
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $528,646
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $510,417
Joey Daccord $5,750,000 (4)
-Salary Remaining : $419,271
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $407,932
Brock Boeser $4,000,000 (3)
-Salary Remaining : $291,667
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $267,604
CAL Cap Hit $2,293,850 (2)
-Salary Remaining : $167,260
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $164,063
Ryan Donato $2,000,000 (1)
-Salary Remaining : $145,833
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $145,833
Lars Eller $1,500,000 (2)
-Salary Remaining : $109,375
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $105,911
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $74,375
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $72,917
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $72,917
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $72,917
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $72,917
Connor Bedard $975,000 (2)
-Salary Remaining : $71,094
Cutter Gauthier $975,000 (3)
-Salary Remaining : $71,094
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $67,448
Georgii Merkulov $900,000 (1)
-Salary Remaining : $65,625
Garrett Pilon $900,000 (1)
-Salary Remaining : $65,625
Marcus Hogberg $700,000 (2)
-Salary Remaining : $51,042
Total Pro Players26
Salary Commitment
Year 2025 : $88,630,850
Year 2026 : $78,635,850
Year 2027 : $69,714,500
Year 2028 : $40,225,000
Salary Average Commitment
Year 2025 : $77,380,850
Year 2026 : $71,635,850
Year 2027 : $62,714,500
Year 2028 : $40,225,000
Salary Cap with 1 Way Contract
Year 2025 : $88,630,850
Year 2026 : $78,635,850
Year 2027 : $69,714,500
Year 2028 : $40,225,000

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $4,920
Sean Behrens $87,500 (1)
Salary Remaining : $4,654
Michael Milne $87,500 (1)
Salary Remaining : $4,654
Jaxon Nelson $82,500 (1)
Salary Remaining : $4,388
Drew Bavaro $82,500 (2)
Salary Remaining : $4,388
Martin Chromiak $77,500 (2)
Salary Remaining : $4,122
Josh Maniscalco $75,000 (2)
Salary Remaining : $3,989
Shane Bowers $72,500 (1)
Salary Remaining : $3,856
Reilly Walsh $72,500 (1)
Salary Remaining : $3,856
Connor Corcoran $70,000 (1)
Salary Remaining : $3,723
Carsen Twarynski $70,000 (1)
Salary Remaining : $3,723
Ben Steeves $62,500 (2)
Salary Remaining : $3,324
Dylan Wendt $62,500 (1)
Salary Remaining : $3,324
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 - 5,593 - 93.22%
Level 2: 5000 - $60 - 4,816 - 96.32%
Level 3: 2000 - $35 - 1,903 - 95.16%
Level 4: 4000 - $20 - 3,889 - 97.23%
Luxury : 1000 - $200 - 942 - 94.17%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,144 - 95.24%
Average Income per Game$1,181,041
Year to Date Revenue$46,060,585

Expense

Pro Players Total Salaries$63,457,125
Farm Players Total Salaries$1,910,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,384,744
Farm Year To Date Expenses$1,979,501
Pro Salary Cap To Date$58,384,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,362,081
Pro Remaining Season Days14
Pro Expenses Per Days$330,506
Pro Estimated Expenses$4,627,084
Farm Remaining Season Days10
Farm Expenses Per Days$10,160
Farm Estimated Expenses$101,600
Estimated Season Expenses$4,728,684
Season Salary Cap$63,457,125
Estimate Under Maximum Salary Cap of $95,000,000$31,542,875
Estimate Over Minimum Salary Cap of $61,000,000 $2,457,125
Current Bank Account$35,556,785
Projected Bank Account$33,190,182

Pro Players Salaries

Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $419,271
Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $419,271
Ville Husso $5,600,000 (2)
-Salary Remaining : $408,333
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $386,458
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $374,063
Connor McMichael $5,050,000 (5)
-Salary Remaining : $368,229
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $274,349
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $246,714
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $236,979
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $200,521
Dillon Dube $2,713,750 (1)
-Salary Remaining : $197,878
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $197,878
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $106,540
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $85,495
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $80,208
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $74,375
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $72,917
Tyler Motte $1,000,000 (3)
-Salary Remaining : $72,917
Kaiden Guhle $975,000 (1)
-Salary Remaining : $71,094
Joel Hanley $975,000 (2)
-Salary Remaining : $71,094
Jack Quinn $975,000 (1)
-Salary Remaining : $71,094
Martin Pospisil $900,000 (2)
-Salary Remaining : $65,625
Nikolai Kovalenko $900,000 (2)
-Salary Remaining : $65,625
Jackson Blake $825,000 (3)
-Salary Remaining : $60,156
Total Pro Players24
Salary Commitment
Year 2025 : $63,457,125
Year 2026 : $43,136,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $52,557,125
Year 2026 : $34,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $63,457,125
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 : $5,186
Brennan Othmann $97,500 (2)
Salary Remaining : $5,186
Hendrix Lapierre (Out of Payroll) $97,500 (1)
Salary Remaining : $5,186
Devin Cooley $95,000 (1)
Salary Remaining : $5,053
Paul Ludwinski $92,500 (2)
Salary Remaining : $4,920
Jack Peart $92,500 (2)
Salary Remaining : $4,920
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $4,920
Thomas Bordeleau $92,500 (1)
Salary Remaining : $4,920
Daniil Chayka $92,500 (1)
Salary Remaining : $4,920
Angus Crookshank $90,000 (1)
Salary Remaining : $4,787
Nikita Nesterenko $90,000 (2)
Salary Remaining : $4,787
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $4,787
Jack St. Ivany $90,000 (1)
Salary Remaining : $4,787
Samuel Poulin $90,000 (1)
Salary Remaining : $4,787
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $4,654
Landon Slaggert $87,500 (1)
Salary Remaining : $4,654
Danil Gushchin $87,500 (1)
Salary Remaining : $4,654
Michael Buchinger (Out of Payroll) $87,500 (3)
Salary Remaining : $4,654
Amadeus Lombardi $82,500 (2)
Salary Remaining : $4,388
Jesper Vikman $77,500 (1)
Salary Remaining : $4,122
Joshua Roy $77,500 (2)
Salary Remaining : $4,122
Vsevolod Komarov $77,500 (3)
Salary Remaining : $4,122
Tyson Kozak $67,500 (2)
Salary Remaining : $3,590
Matt Murray $62,500 (2)
Salary Remaining : $3,324
Total Farm Players24
Salary Commitment
Year 2025 : $2,095,000
Year 2026 : $1,107,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,002,500
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 - 5,555 - 92.58%
Level 2: 5000 - $65 - 3,701 - 74.01%
Level 3: 2000 - $75 - 825 - 41.25%
Level 4: 4000 - $50 - 1,632 - 40.79%
Luxury : 1000 - $250 - 668 - 66.80%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %12,380 - 68.78%
Average Income per Game$1,106,473
Year to Date Revenue$40,939,485

Expense

Pro Players Total Salaries$64,520,600
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,429,398
Farm Year To Date Expenses$1,667,239
Pro Salary Cap To Date$62,429,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,425,890
Pro Remaining Season Days14
Pro Expenses Per Days$336,045
Pro Estimated Expenses$4,704,630
Farm Remaining Season Days10
Farm Expenses Per Days$10,000
Farm Estimated Expenses$100,000
Estimated Season Expenses$4,804,630
Season Salary Cap$64,520,600
Estimate Under Maximum Salary Cap of $95,000,000$30,479,400
Estimate Over Minimum Salary Cap of $61,000,000 $3,520,600
Current Bank Account$22,220,481
Projected Bank Account$21,841,741

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $1,002,604
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $546,875
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $510,417
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $309,896
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $308,073
Spencer Knight $3,805,600 (1)
-Salary Remaining : $277,492
Josh Anderson $3,250,000 (4)
-Salary Remaining : $236,979
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $218,750
Justin Barron $2,575,000 (5)
-Salary Remaining : $187,760
Logan Stanley $1,250,000 (3)
-Salary Remaining : $91,146
Connor Brown $1,100,000 (2)
-Salary Remaining : $80,208
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $80,208
Jakub Dobes $1,000,000 (1)
-Salary Remaining : $72,917
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $72,917
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $72,917
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $72,552
Ryan Reaves $995,000 (1)
-Salary Remaining : $72,552
Dylan Guenther $975,000 (1)
-Salary Remaining : $71,094
Matt Coronato $975,000 (2)
-Salary Remaining : $71,094
Owen Power $975,000 (1)
-Salary Remaining : $71,094
Adam Fantilli $975,000 (2)
-Salary Remaining : $71,094
Nolan Allan $975,000 (3)
-Salary Remaining : $71,094
Conor Geekie $975,000 (3)
-Salary Remaining : $71,094
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $63,802
Total Pro Players24
Salary Commitment
Year 2025 : $64,520,600
Year 2026 : $32,900,000
Year 2027 : $21,350,000
Year 2028 : $10,050,000
Salary Average Commitment
Year 2025 : $63,520,600
Year 2026 : $42,650,000
Year 2027 : $31,100,000
Year 2028 : $10,050,000
Salary Cap with 1 Way Contract
Year 2025 : $64,520,600
Year 2026 : $42,650,000
Year 2027 : $31,100,000
Year 2028 : $10,050,000

Farm Players Salaries

Sebastian Cossa $97,500 (2)
Salary Remaining : $5,186
Zach Dean $97,500 (2)
Salary Remaining : $5,186
Logan Mailloux $97,500 (2)
Salary Remaining : $5,186
Owen Pickering $97,500 (3)
Salary Remaining : $5,186
Kevin Korchinski $97,500 (1)
Salary Remaining : $5,186
William Villeneuve $90,000 (1)
Salary Remaining : $4,787
Jonah Gadjovich $90,000 (2)
Salary Remaining : $4,787
Matthew Robertson $90,000 (2)
Salary Remaining : $4,787
Ben Jones $90,000 (2)
Salary Remaining : $4,787
Jeremie Poirier $87,500 (1)
Salary Remaining : $4,654
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $4,654
Samuel Knazko $87,500 (1)
Salary Remaining : $4,654
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $4,521
Sean Farrell $82,500 (1)
Salary Remaining : $4,388
Hunter Skinner $82,500 (1)
Salary Remaining : $4,388
Isaak Phillips $80,000 (1)
Salary Remaining : $4,255
Tyler Tullio $77,500 (1)
Salary Remaining : $4,122
Mads Sogaard $75,000 (1)
Salary Remaining : $3,989
Brett Murray $75,000 (1)
Salary Remaining : $3,989
Matt Rempe $72,500 (2)
Salary Remaining : $3,856
Filip Hallander $70,000 (1)
Salary Remaining : $3,723
Fraser Minten $70,000 (1)
Salary Remaining : $3,723
Total Farm Players22
Salary Commitment
Year 2025 : $1,880,000
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,880,000
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 - 5,633 - 93.89%
Level 2: 5000 - $60 - 4,811 - 96.22%
Level 3: 2000 - $35 - 1,904 - 95.20%
Level 4: 4000 - $23 - 3,828 - 95.70%
Luxury : 1000 - $180 - 971 - 97.06%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,147 - 95.26%
Average Income per Game$1,136,331
Year to Date Revenue$42,044,243

Expense

Pro Players Total Salaries$74,953,000
Farm Players Total Salaries$1,507,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,796,260
Farm Year To Date Expenses$1,363,929
Pro Salary Cap To Date$69,796,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,545,324
Pro Remaining Season Days14
Pro Expenses Per Days$390,380
Pro Estimated Expenses$5,465,320
Farm Remaining Season Days10
Farm Expenses Per Days$8,016
Farm Estimated Expenses$80,160
Estimated Season Expenses$5,545,480
Season Salary Cap$74,953,000
Estimate Under Maximum Salary Cap of $95,000,000$20,047,000
Estimate Over Minimum Salary Cap of $61,000,000 $13,953,000
Current Bank Account$5,987,194
Projected Bank Account$4,987,038

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $878,646
Ryan Nugent-Hopkins $8,250,000 (2)
-Salary Remaining : $601,563
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $546,875
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $473,958
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $346,354
Warren Foegele $4,500,000 (4)
-Salary Remaining : $328,125
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $304,427
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $291,667
Morgan Frost $4,000,000 (3)
-Salary Remaining : $291,667
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $187,760
Bobby Brink $2,278,000 (1)
-Salary Remaining : $166,104
Nick Perbix $2,250,000 (4)
-Salary Remaining : $164,063
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $145,833
Dan Vladar $1,750,000 (4)
-Salary Remaining : $127,604
Mason Appleton $1,500,000 (2)
-Salary Remaining : $109,375
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $91,146
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $72,917
Mason McTavish $975,000 (1)
-Salary Remaining : $71,094
Tyler Kleven $925,000 (2)
-Salary Remaining : $67,448
Lane Hutson $925,000 (3)
-Salary Remaining : $67,448
Nicholas Robertson $900,000 (1)
-Salary Remaining : $65,625
Jacob Moverare $900,000 (1)
-Salary Remaining : $65,625
Total Pro Players22
Salary Commitment
Year 2025 : $74,953,000
Year 2026 : $61,675,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $64,453,000
Year 2026 : $55,225,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $74,953,000
Year 2026 : $65,725,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $5,186
Brandon Halverson $95,000 (2)
Salary Remaining : $5,053
Alex Nylander $95,000 (2)
Salary Remaining : $5,053
Ken Appleby $94,500 (2)
Salary Remaining : $5,027
Oliver Kapanen $92,500 (3)
Salary Remaining : $4,920
Shai Buium $92,500 (2)
Salary Remaining : $4,920
William Stromgren $92,500 (2)
Salary Remaining : $4,920
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $4,787
Adam Ginning $90,000 (1)
Salary Remaining : $4,787
Givani Smith (Out of Payroll) $90,000 (2)
Salary Remaining : $4,787
Raphael Lavoie $90,000 (1)
Salary Remaining : $4,787
Albert Johansson $90,000 (1)
Salary Remaining : $4,787
Nils Lundkvist $90,000 (1)
Salary Remaining : $4,787
Jan Bednar $82,500 (2)
Salary Remaining : $4,388
Evan Vierling (Out of Payroll) $77,500 (1)
Salary Remaining : $4,122
Calle Sjalin $77,500 (1)
Salary Remaining : $4,122
Dmitri Samorukov $75,000 (1)
Salary Remaining : $3,989
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $3,856
Total Farm Players18
Salary Commitment
Year 2025 : $1,584,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,584,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,644 - 94.07%
Level 2: 5000 - $50 - 4,838 - 96.75%
Level 3: 2000 - $30 - 1,938 - 96.90%
Level 4: 4000 - $15 - 3,976 - 99.40%
Luxury : 1000 - $180 - 960 - 96.01%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,356 - 96.42%
Average Income per Game$1,040,454
Year to Date Revenue$39,537,265

Expense

Pro Players Total Salaries$69,195,938
Farm Players Total Salaries$2,032,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,434,796
Farm Year To Date Expenses$2,088,207
Pro Salary Cap To Date$77,434,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,121,363
Pro Remaining Season Days14
Pro Expenses Per Days$360,396
Pro Estimated Expenses$5,045,544
Farm Remaining Season Days10
Farm Expenses Per Days$10,811
Farm Estimated Expenses$108,110
Estimated Season Expenses$5,153,654
Season Salary Cap$69,195,938
Estimate Under Maximum Salary Cap of $95,000,000$25,804,062
Estimate Over Minimum Salary Cap of $61,000,000 $8,195,938
Current Bank Account$8,437,114
Projected Bank Account$6,404,823

Pro Players Salaries

CBJ Cap Hit $17,525,000 (2)
-Salary Remaining : $1,277,865
Auston Matthews (Out of Payroll) $11,250,000 (4)
-Salary Remaining : $820,313
Drake Batherson $7,250,000 (1)
-Salary Remaining : $528,646
Erik Cernak $5,000,000 (4)
-Salary Remaining : $364,583
Philip Broberg $4,420,938 (2)
-Salary Remaining : $322,360
Sam Bennett $4,300,000 (3)
-Salary Remaining : $313,542
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $246,094
Filip Hronek $3,250,000 (4)
-Salary Remaining : $236,979
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $236,979
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $233,333
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $218,750
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $164,063
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $145,833
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $109,375
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $91,146
Jet Greaves $1,200,000 (5)
-Salary Remaining : $87,500
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $72,917
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $72,917
Macklin Celebrini $975,000 (3)
-Salary Remaining : $71,094
William Eklund (Out of Payroll) $975,000 (1)
-Salary Remaining : $71,094
Ryan Shea $950,000 (1)
-Salary Remaining : $69,271
Isac Lundestrom $900,000 (1)
-Salary Remaining : $65,625
Justin Hryckowian $625,000 (1)
-Salary Remaining : $45,573
Total Pro Players23
Salary Commitment
Year 2025 : $80,445,938
Year 2026 : $53,995,938
Year 2027 : $38,925,000
Year 2028 : $26,900,000
Salary Average Commitment
Year 2025 : $69,133,438
Year 2026 : $58,058,438
Year 2027 : $38,925,000
Year 2028 : $26,900,000
Salary Cap with 1 Way Contract
Year 2025 : $80,445,938
Year 2026 : $62,120,938
Year 2027 : $38,925,000
Year 2028 : $26,900,000

Farm Players Salaries

Alexandre Texier $99,000 (1)
Salary Remaining : $5,266
Jake Bean $96,000 (1)
Salary Remaining : $5,106
Connor MacKey $95,000 (1)
Salary Remaining : $5,053
Dennis Gilbert $95,000 (2)
Salary Remaining : $5,053
Colten Ellis $95,000 (2)
Salary Remaining : $5,053
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $5,053
Louie Belpedio $95,000 (1)
Salary Remaining : $5,053
Austin Czarnik $95,000 (1)
Salary Remaining : $5,053
Beck Malenstyn $95,000 (2)
Salary Remaining : $5,053
Klim Kostin $95,000 (2)
Salary Remaining : $5,053
Erik Kallgren $95,000 (1)
Salary Remaining : $5,053
Jake Christiansen $95,000 (2)
Salary Remaining : $5,053
Evan Nause $92,500 (3)
Salary Remaining : $4,920
Graeme Clarke $90,000 (2)
Salary Remaining : $4,787
Tye Felhaber $90,000 (1)
Salary Remaining : $4,787
Aleksanteri Kaskimaki (Out of Payroll) $87,500 (3)
Salary Remaining : $4,654
Jonathan Gruden $82,500 (1)
Salary Remaining : $4,388
Cameron Whitehead $82,500 (2)
Salary Remaining : $4,388
Matthew Maggio $77,500 (2)
Salary Remaining : $4,122
Michal Teply $75,000 (1)
Salary Remaining : $3,989
Kristian Vesalainen $75,000 (1)
Salary Remaining : $3,989
Reece Newkirk $75,000 (1)
Salary Remaining : $3,989
Filip Zadina $75,000 (1)
Salary Remaining : $3,989
Jacob Ingham $72,500 (1)
Salary Remaining : $3,856
Total Farm Players24
Salary Commitment
Year 2025 : $2,120,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,120,000
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 - 5,588 - 93.13%
Level 2: 5000 - $80 - 3,049 - 60.98%
Level 3: 2000 - $60 - 1,027 - 51.33%
Level 4: 4000 - $30 - 2,588 - 64.70%
Luxury : 1000 - $120 - 994 - 99.35%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %13,245 - 73.58%
Average Income per Game$1,061,147
Year to Date Revenue$39,262,430

Expense

Pro Players Total Salaries$85,990,000
Farm Players Total Salaries$998,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,028,457
Farm Year To Date Expenses$1,139,177
Pro Salary Cap To Date$80,028,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,244,587
Pro Remaining Season Days14
Pro Expenses Per Days$447,865
Pro Estimated Expenses$6,270,110
Farm Remaining Season Days10
Farm Expenses Per Days$5,309
Farm Estimated Expenses$53,090
Estimated Season Expenses$6,323,200
Season Salary Cap$85,990,000
Estimate Under Maximum Salary Cap of $95,000,000$9,010,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,990,000
Current Bank Account$15,615,748
Projected Bank Account$13,537,135

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $729,167
Jack Hughes $9,750,000 (2)
-Salary Remaining : $710,938
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $608,854
Nico Hischier $7,000,000 (1)
-Salary Remaining : $510,417
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $428,385
Brock Nelson $5,250,000 (3)
-Salary Remaining : $382,813
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $364,583
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $353,646
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $328,125
Mike Matheson $4,250,000 (2)
-Salary Remaining : $309,896
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $218,750
Sean Monahan $3,000,000 (2)
-Salary Remaining : $218,750
Adam Lowry $2,600,000 (2)
-Salary Remaining : $189,583
Alex Killorn $2,500,000 (1)
-Salary Remaining : $182,292
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $182,292
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $164,063
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $74,375
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $72,917
Jonas Johansson $995,000 (1)
-Salary Remaining : $72,552
Wyatt Johnston $975,000 (1)
-Salary Remaining : $71,094
Jake Sanderson $975,000 (1)
-Salary Remaining : $71,094
Matthew Poitras $350,000 (2)
-Salary Remaining : $25,521
Total Pro Players22
Salary Commitment
Year 2025 : $85,990,000
Year 2026 : $64,775,000
Year 2027 : $29,825,000
Year 2028 : $1,000,000
Salary Average Commitment
Year 2025 : $68,140,000
Year 2026 : $49,925,000
Year 2027 : $24,975,000
Year 2028 : $1,000,000
Salary Cap with 1 Way Contract
Year 2025 : $85,990,000
Year 2026 : $64,775,000
Year 2027 : $29,825,000
Year 2028 : $1,000,000

Farm Players Salaries

Lian Bichsel $97,500 (3)
Salary Remaining : $5,186
Colin Miller $95,500 (1)
Salary Remaining : $5,080
Joel Blomqvist $92,500 (1)
Salary Remaining : $4,920
Seamus Casey $92,500 (3)
Salary Remaining : $4,920
Ville Koivunen $92,500 (2)
Salary Remaining : $4,920
Topi Niemela $87,500 (1)
Salary Remaining : $4,654
Alexander Nikishin $87,500 (2)
Salary Remaining : $4,654
Eetu Liukas $77,500 (2)
Salary Remaining : $4,122
Topias Vilen $77,500 (2)
Salary Remaining : $4,122
Devon Levi $67,500 (1)
Salary Remaining : $3,590
Kaleb Lawrence $67,500 (2)
Salary Remaining : $3,590
Simon Zajicek $62,500 (1)
Salary Remaining : $3,324
Total Farm Players12
Salary Commitment
Year 2025 : $998,000
Year 2026 : $592,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $998,000
Year 2026 : $592,500
Year 2027 : $190,000
Year 2028 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasers Arena
Level 1: 6000 - $80 - 5,600 - 93.33%
Level 2: 5000 - $50 - 4,831 - 96.61%
Level 3: 2000 - $28 - 1,965 - 98.23%
Level 4: 4000 - $15 - 3,977 - 99.41%
Luxury : 1000 - $160 - 975 - 97.50%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,347 - 96.37%
Average Income per Game$960,184
Year to Date Revenue$35,526,826

Expense

Pro Players Total Salaries$78,204,625
Farm Players Total Salaries$1,957,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,084,351
Farm Year To Date Expenses$1,769,387
Pro Salary Cap To Date$75,084,351
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,840,738
Pro Remaining Season Days14
Pro Expenses Per Days$407,316
Pro Estimated Expenses$5,702,424
Farm Remaining Season Days10
Farm Expenses Per Days$10,412
Farm Estimated Expenses$104,120
Estimated Season Expenses$5,806,544
Season Salary Cap$78,204,625
Estimate Under Maximum Salary Cap of $95,000,000$16,795,375
Estimate Over Minimum Salary Cap of $61,000,000 $17,204,625
Current Bank Account$27,877,579
Projected Bank Account$25,911,773

Pro Players Salaries

DET Cap Hit $17,600,000 (3)
-Salary Remaining : $1,283,333
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $583,333
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $510,417
Patrick Kane $6,250,000 (4)
-Salary Remaining : $455,729
Kirby Dach $5,750,000 (2)
-Salary Remaining : $419,271
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $291,667
Trent Frederic $3,500,000 (2)
-Salary Remaining : $255,208
David Perron $3,100,000 (2)
-Salary Remaining : $226,042
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $207,010
Yegor Chinakhov $2,575,000 (5)
-Salary Remaining : $187,760
Cam York $2,500,000 (4)
-Salary Remaining : $182,292
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $182,292
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $164,063
Luke Kunin $1,605,625 (2)
-Salary Remaining : $117,077
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $109,375
Conor Sheary $1,500,000 (1)
-Salary Remaining : $109,375
Nikolas Matinpalo $995,000 (2)
-Salary Remaining : $72,552
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $72,188
Ridly Greig $975,000 (1)
-Salary Remaining : $71,094
Mackie Samoskevich $975,000 (2)
-Salary Remaining : $71,094
Scott Perunovich $900,000 (2)
-Salary Remaining : $65,625
Tyler Tucker $900,000 (1)
-Salary Remaining : $65,625
Total Pro Players22
Salary Commitment
Year 2025 : $78,204,625
Year 2026 : $57,989,625
Year 2027 : $24,414,000
Year 2028 : $13,575,000
Salary Average Commitment
Year 2025 : $60,849,625
Year 2026 : $51,689,625
Year 2027 : $30,864,000
Year 2028 : $13,575,000
Salary Cap with 1 Way Contract
Year 2025 : $78,204,625
Year 2026 : $65,839,625
Year 2027 : $38,014,000
Year 2028 : $13,575,000

Farm Players Salaries

Jiri Kulich $97,500 (3)
Salary Remaining : $5,186
Terik Parascak $97,500 (3)
Salary Remaining : $5,186
Brandon Bussi $95,000 (2)
Salary Remaining : $5,053
Colton Dach $92,500 (2)
Salary Remaining : $4,920
Kalan Lind $92,500 (3)
Salary Remaining : $4,920
Nathan Villeneuve $92,500 (3)
Salary Remaining : $4,920
Gleb Trikozov $92,500 (3)
Salary Remaining : $4,920
Jack Drury $90,000 (2)
Salary Remaining : $4,787
Cole Guttman $90,000 (1)
Salary Remaining : $4,787
Tyson Hinds $87,500 (2)
Salary Remaining : $4,654
Curtis Douglas $82,500 (2)
Salary Remaining : $4,388
Oskar Steen $80,000 (1)
Salary Remaining : $4,255
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $4,255
Kristian Reichel $80,000 (1)
Salary Remaining : $4,255
Sandis Vilmanis $77,500 (2)
Salary Remaining : $4,122
Aku Raty $77,500 (2)
Salary Remaining : $4,122
Jake Furlong $77,500 (3)
Salary Remaining : $4,122
Akira Schmid $75,000 (1)
Salary Remaining : $3,989
Ryan Mast $72,500 (2)
Salary Remaining : $3,856
Will Cranley $72,500 (2)
Salary Remaining : $3,856
Tristan Allard $67,500 (2)
Salary Remaining : $3,590
Quinn Hutson $62,500 (2)
Salary Remaining : $3,324
Blake Smith $62,500 (3)
Salary Remaining : $3,324
Samuel Hlavaj $62,500 (1)
Salary Remaining : $3,324
Total Farm Players24
Salary Commitment
Year 2025 : $1,957,500
Year 2026 : $1,490,000
Year 2027 : $612,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,957,500
Year 2026 : $1,490,000
Year 2027 : $612,500
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,605 - 93.42%
Level 2: 5000 - $60 - 4,666 - 93.32%
Level 3: 2000 - $35 - 1,921 - 96.07%
Level 4: 4000 - $20 - 3,849 - 96.22%
Luxury : 1000 - $200 - 952 - 95.22%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,993 - 94.41%
Average Income per Game$1,175,137
Year to Date Revenue$44,655,200

Expense

Pro Players Total Salaries$91,450,000
Farm Players Total Salaries$2,022,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,743,256
Farm Year To Date Expenses$1,675,132
Pro Salary Cap To Date$80,743,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,525,411
Pro Remaining Season Days14
Pro Expenses Per Days$476,302
Pro Estimated Expenses$6,668,228
Farm Remaining Season Days10
Farm Expenses Per Days$10,755
Farm Estimated Expenses$107,550
Estimated Season Expenses$6,775,778
Season Salary Cap$91,450,000
Estimate Under Maximum Salary Cap of $95,000,000$3,550,000
Estimate Over Minimum Salary Cap of $61,000,000 $30,450,000
Current Bank Account$44,648,114
Projected Bank Account$41,397,747

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $641,667
Travis Konecny $8,750,000 (3)
-Salary Remaining : $638,021
Matt Duchene $8,000,000 (3)
-Salary Remaining : $583,333
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $546,875
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $473,958
Dylan Strome $6,000,000 (4)
-Salary Remaining : $437,500
Esa Lindell $5,500,000 (1)
-Salary Remaining : $401,042
Anders Lee $5,000,000 (4)
-Salary Remaining : $364,583
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $346,354
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $291,667
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $273,438
Matt Roy $3,750,000 (1)
-Salary Remaining : $273,438
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $255,208
Evgeni Malkin $3,500,000 (1)
-Salary Remaining : $255,208
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $233,333
Nick Jensen $2,000,000 (1)
-Salary Remaining : $145,833
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $145,833
Neal Pionk $1,750,000 (1)
-Salary Remaining : $127,604
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $87,500
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $72,917
Connor Murphy $1,000,000 (3)
-Salary Remaining : $72,917
Total Pro Players21
Salary Commitment
Year 2025 : $91,450,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $55,650,000
Year 2026 : $37,450,000
Year 2027 : $21,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $91,450,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Kevin Rooney $95,000 (1)
Salary Remaining : $5,053
Zack MacEwen $95,000 (1)
Salary Remaining : $5,053
Martin Jones $95,000 (1)
Salary Remaining : $5,053
David Rittich $95,000 (2)
Salary Remaining : $5,053
Michael Pezzetta $95,000 (2)
Salary Remaining : $5,053
Mattias Janmark $94,500 (2)
Salary Remaining : $5,027
Tristen Robins $92,500 (1)
Salary Remaining : $4,920
Kyle Burroughs $90,000 (1)
Salary Remaining : $4,787
Jon Merrill $90,000 (1)
Salary Remaining : $4,787
Marc McLaughlin $90,000 (2)
Salary Remaining : $4,787
Jacob Bryson $90,000 (2)
Salary Remaining : $4,787
Dmitry Kulikov $90,000 (2)
Salary Remaining : $4,787
Kyle Capobianco $90,000 (1)
Salary Remaining : $4,787
Dylan Peterson $87,500 (1)
Salary Remaining : $4,654
Parker Ford $82,500 (1)
Salary Remaining : $4,388
Jack Studnicka $77,500 (1)
Salary Remaining : $4,122
Matthew Seminoff $72,500 (3)
Salary Remaining : $3,856
Hunter McKown $62,500 (1)
Salary Remaining : $3,324
Cooper Black $62,500 (1)
Salary Remaining : $3,324
Jacob Quillan $62,500 (2)
Salary Remaining : $3,324
Luke Haymes $62,500 (2)
Salary Remaining : $3,324
Liam McLinskey $62,500 (1)
Salary Remaining : $3,324
John Prokop $62,500 (1)
Salary Remaining : $3,324
Borya Valis $62,500 (3)
Salary Remaining : $3,324
Victor Ostman $62,500 (1)
Salary Remaining : $3,324
Total Farm Players25
Salary Commitment
Year 2025 : $2,022,000
Year 2026 : $814,500
Year 2027 : $135,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,942,000
Year 2026 : $734,500
Year 2027 : $135,000
Year 2028 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,729 - 95.48%
Level 2: 5000 - $40 - 4,786 - 95.72%
Level 3: 2000 - $20 - 1,957 - 97.86%
Level 4: 4000 - $15 - 3,972 - 99.29%
Luxury : 1000 - $130 - 974 - 97.44%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,418 - 96.77%
Average Income per Game$954,218
Year to Date Revenue$37,214,508

Expense

Pro Players Total Salaries$92,475,000
Farm Players Total Salaries$1,971,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,098,580
Farm Year To Date Expenses$1,842,310
Pro Salary Cap To Date$82,098,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,908,436
Pro Remaining Season Days14
Pro Expenses Per Days$481,641
Pro Estimated Expenses$6,742,974
Farm Remaining Season Days10
Farm Expenses Per Days$10,484
Farm Estimated Expenses$104,840
Estimated Season Expenses$6,847,814
Season Salary Cap$92,475,000
Estimate Under Maximum Salary Cap of $95,000,000$2,525,000
Estimate Over Minimum Salary Cap of $61,000,000 $31,475,000
Current Bank Account$37,277,364
Projected Bank Account$32,337,986

Pro Players Salaries

Roman Josi $9,000,000 (3)
-Salary Remaining : $656,250
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $641,667
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $583,333
Devon Toews $8,000,000 (2)
-Salary Remaining : $583,333
Anze Kopitar $6,000,000 (2)
-Salary Remaining : $437,500
Aleksander Barkov $6,000,000 (2)
-Salary Remaining : $437,500
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $391,927
Jack Eichel $5,000,000 (4)
-Salary Remaining : $364,583
Kris Letang $4,900,000 (1)
-Salary Remaining : $357,292
John Tavares $4,875,000 (2)
-Salary Remaining : $355,469
Colton Parayko $4,000,000 (2)
-Salary Remaining : $291,667
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $291,667
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $218,750
Adam Pelech $2,875,000 (1)
-Salary Remaining : $209,635
William Karlsson $2,650,000 (3)
-Salary Remaining : $193,229
Scott Laughton $2,500,000 (2)
-Salary Remaining : $182,292
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $145,833
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $109,375
Luke Schenn $1,000,000 (2)
-Salary Remaining : $72,917
Bryan Rust $1,000,000 (2)
-Salary Remaining : $72,917
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $72,917
Cam Talbot $1,000,000 (3)
-Salary Remaining : $72,917
Total Pro Players22
Salary Commitment
Year 2025 : $92,475,000
Year 2026 : $80,700,000
Year 2027 : $40,450,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $75,675,000
Year 2026 : $63,900,000
Year 2027 : $31,650,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $92,475,000
Year 2026 : $80,700,000
Year 2027 : $40,450,000
Year 2028 : $7,000,000

Farm Players Salaries

Jonathan Quick $99,500 (2)
Salary Remaining : $5,293
Erik Johnson $99,500 (2)
Salary Remaining : $5,293
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $5,293
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $4,787
Mason Shaw $90,000 (2)
Salary Remaining : $4,787
Talyn Boyko $82,500 (2)
Salary Remaining : $4,388
Scott Reedy $82,500 (2)
Salary Remaining : $4,388
Joey Keane $82,500 (2)
Salary Remaining : $4,388
Adam Raska $82,500 (2)
Salary Remaining : $4,388
Isaac Belliveau $77,500 (2)
Salary Remaining : $4,122
Santeri Hatakka $75,000 (2)
Salary Remaining : $3,989
Max Pacioretty $75,000 (1)
Salary Remaining : $3,989
Oskari Laaksonen $75,000 (2)
Salary Remaining : $3,989
Nick Cicek $75,000 (2)
Salary Remaining : $3,989
Ryan Francis $75,000 (1)
Salary Remaining : $3,989
Gannon Laroque $75,000 (2)
Salary Remaining : $3,989
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $3,989
Jack Rathbone $75,000 (1)
Salary Remaining : $3,989
Filip Lindberg $75,000 (2)
Salary Remaining : $3,989
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $3,989
Jack Malone $72,500 (1)
Salary Remaining : $3,856
Aidan Dudas $70,000 (1)
Salary Remaining : $3,723
Ronan Seeley $67,500 (1)
Salary Remaining : $3,590
Gabriel Carriere $62,500 (1)
Salary Remaining : $3,324
Luke Grainger $62,500 (1)
Salary Remaining : $3,324
Total Farm Players25
Salary Commitment
Year 2025 : $1,971,000
Year 2026 : $1,236,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,971,000
Year 2026 : $1,236,500
Year 2027 : $0
Year 2028 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,499 - 91.64%
Level 2: 5000 - $60 - 4,708 - 94.16%
Level 3: 2000 - $35 - 1,916 - 95.79%
Level 4: 4000 - $25 - 3,800 - 95.00%
Luxury : 1000 - $200 - 960 - 96.03%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,883 - 93.79%
Average Income per Game$1,179,098
Year to Date Revenue$43,626,625

Expense

Pro Players Total Salaries$91,215,375
Farm Players Total Salaries$2,160,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,221,656
Farm Year To Date Expenses$1,986,926
Pro Salary Cap To Date$79,221,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,716,392
Pro Remaining Season Days14
Pro Expenses Per Days$475,080
Pro Estimated Expenses$6,651,120
Farm Remaining Season Days10
Farm Expenses Per Days$11,489
Farm Estimated Expenses$114,890
Estimated Season Expenses$6,766,010
Season Salary Cap$91,215,375
Estimate Under Maximum Salary Cap of $95,000,000$3,784,625
Estimate Over Minimum Salary Cap of $61,000,000 $30,215,375
Current Bank Account$4,448,460
Projected Bank Account$2,398,842

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $656,250
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $583,333
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $583,333
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $546,875
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $448,237
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $437,500
Tom Wilson $5,750,000 (1)
-Salary Remaining : $419,271
Sean Couturier $5,250,000 (1)
-Salary Remaining : $382,813
Filip Forsberg $5,062,500 (1)
-Salary Remaining : $369,141
Jake Middleton $4,500,000 (4)
-Salary Remaining : $328,125
Phillip Danault $4,500,000 (2)
-Salary Remaining : $328,125
Jake Walman $3,100,000 (2)
-Salary Remaining : $226,042
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $218,750
Jordan Staal $3,000,000 (2)
-Salary Remaining : $218,750
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $200,521
Drew Helleson $1,605,625 (4)
-Salary Remaining : $117,077
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $116,667
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $116,667
Joel Armia $1,000,000 (3)
-Salary Remaining : $72,917
Will Smith $975,000 (3)
-Salary Remaining : $71,094
Kent Johnson $975,000 (1)
-Salary Remaining : $71,094
Shane Wright $975,000 (2)
-Salary Remaining : $71,094
Ryker Evans $925,000 (1)
-Salary Remaining : $67,448
Total Pro Players23
Salary Commitment
Year 2025 : $91,215,375
Year 2026 : $67,502,875
Year 2027 : $48,327,875
Year 2028 : $37,252,875
Salary Average Commitment
Year 2025 : $68,715,375
Year 2026 : $53,502,875
Year 2027 : $40,327,875
Year 2028 : $29,252,875
Salary Cap with 1 Way Contract
Year 2025 : $91,215,375
Year 2026 : $67,502,875
Year 2027 : $48,327,875
Year 2028 : $37,252,875

Farm Players Salaries

Filip Mesar $97,500 (3)
Salary Remaining : $5,186
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $5,186
Xavier Bourgault $97,500 (1)
Salary Remaining : $5,186
Corson Ceulemans $97,500 (2)
Salary Remaining : $5,186
Brad Lambert $97,500 (2)
Salary Remaining : $5,186
Carl Grundstrom $97,500 (2)
Salary Remaining : $5,186
Carson Lambos $97,500 (2)
Salary Remaining : $5,186
Cole Koepke $97,500 (2)
Salary Remaining : $5,186
Samuel Honzek $97,500 (3)
Salary Remaining : $5,186
Artyom Levshunov $97,500 (3)
Salary Remaining : $5,186
Mikey Eyssimont $97,500 (2)
Salary Remaining : $5,186
Marc-Edouard Vlasic $97,500 (1)
Salary Remaining : $5,186
Patrick Brown $95,000 (1)
Salary Remaining : $5,053
Nick Desimone $95,000 (2)
Salary Remaining : $5,053
Liam Foudy $90,000 (2)
Salary Remaining : $4,787
Nico Daws $85,000 (2)
Salary Remaining : $4,521
Jansen Harkins $85,000 (2)
Salary Remaining : $4,521
Mitchell Gibson $82,500 (2)
Salary Remaining : $4,388
Xavier Simoneau $82,500 (1)
Salary Remaining : $4,388
Maxence Guenette $82,500 (2)
Salary Remaining : $4,388
Will Zmolek $75,000 (1)
Salary Remaining : $3,989
Clark Bishop $75,000 (1)
Salary Remaining : $3,989
Ethan Samson $72,500 (2)
Salary Remaining : $3,856
Oscar Dansk $70,000 (1)
Salary Remaining : $3,723
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 - 5,479 - 91.32%
Level 2: 5000 - $60 - 4,745 - 94.89%
Level 3: 2000 - $37 - 1,911 - 95.54%
Level 4: 4000 - $20 - 3,919 - 97.96%
Luxury : 1000 - $210 - 783 - 78.25%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,835 - 93.53%
Average Income per Game$1,173,372
Year to Date Revenue$45,761,506

Expense

Pro Players Total Salaries$84,598,750
Farm Players Total Salaries$2,243,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,033,514
Farm Year To Date Expenses$2,087,917
Pro Salary Cap To Date$78,033,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,346,744
Pro Remaining Season Days14
Pro Expenses Per Days$440,618
Pro Estimated Expenses$6,168,652
Farm Remaining Season Days10
Farm Expenses Per Days$11,934
Farm Estimated Expenses$119,340
Estimated Season Expenses$6,287,992
Season Salary Cap$84,598,750
Estimate Under Maximum Salary Cap of $95,000,000$10,401,250
Estimate Over Minimum Salary Cap of $61,000,000 $23,598,750
Current Bank Account$32,627,509
Projected Bank Account$28,686,261

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $875,000
Kyle Connor $12,000,000 (5)
-Salary Remaining : $875,000
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $546,875
J.T. Miller $7,500,000 (1)
-Salary Remaining : $546,875
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $510,417
John Marino $5,427,500 (1)
-Salary Remaining : $395,755
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $346,354
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $317,188
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $300,781
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $291,667
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $267,604
Trevor Moore $2,250,000 (1)
-Salary Remaining : $164,063
Parker Kelly $1,461,250 (3)
-Salary Remaining : $106,549
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $72,917
Radek Faksa $1,000,000 (4)
-Salary Remaining : $72,917
Colton Sissons $1,000,000 (4)
-Salary Remaining : $72,917
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $72,917
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $72,917
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $72,188
Mark Jankowski $950,000 (1)
-Salary Remaining : $69,271
Nikita Tolopilo $950,000 (2)
-Salary Remaining : $69,271
Louis Crevier $675,000 (1)
-Salary Remaining : $49,219
Total Pro Players22
Salary Commitment
Year 2025 : $84,598,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $52,861,250
Year 2026 : $34,081,250
Year 2027 : $25,131,250
Year 2028 : $19,000,000
Salary Cap with 1 Way Contract
Year 2025 : $84,598,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000

Farm Players Salaries

Liam Ohgren $97,500 (3)
Salary Remaining : $5,186
Pierre-Olivier Joseph $96,000 (1)
Salary Remaining : $5,106
Filip Larsson $95,000 (2)
Salary Remaining : $5,053
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $5,053
Jakob Pelletier $90,000 (2)
Salary Remaining : $4,787
Nils Aman $90,000 (2)
Salary Remaining : $4,787
Josh Bloom $87,500 (2)
Salary Remaining : $4,654
Ayrton Martino $87,500 (2)
Salary Remaining : $4,654
Leo Loof $87,500 (1)
Salary Remaining : $4,654
Maxim Groshev $87,500 (1)
Salary Remaining : $4,654
Jamieson Rees $82,500 (2)
Salary Remaining : $4,388
Ethan Del Mastro $82,500 (1)
Salary Remaining : $4,388
Rodwin Dionicio $77,500 (3)
Salary Remaining : $4,122
Jacob Melanson $77,500 (2)
Salary Remaining : $4,122
Jorian Donovan $77,500 (2)
Salary Remaining : $4,122
Jesse Ylonen $75,000 (1)
Salary Remaining : $3,989
Josh Filmon $72,500 (2)
Salary Remaining : $3,856
Noah Chadwick $72,500 (3)
Salary Remaining : $3,856
Kieron Walton $72,500 (3)
Salary Remaining : $3,856
Ryan Tverberg $67,500 (1)
Salary Remaining : $3,590
Nikita Prishchepov $67,500 (2)
Salary Remaining : $3,590
Henrik Tikkanen $67,500 (1)
Salary Remaining : $3,590
Adam Klapka $62,500 (1)
Salary Remaining : $3,324
Isaac Poulter $62,500 (1)
Salary Remaining : $3,324
Andreas Englund $62,500 (2)
Salary Remaining : $3,324
Maxim Shabanov $62,500 (1)
Salary Remaining : $3,324
Jon-Randall Avon $62,500 (2)
Salary Remaining : $3,324
Arttu Hyry $62,500 (1)
Salary Remaining : $3,324
Tomas Suchanek $62,500 (2)
Salary Remaining : $3,324
Total Farm Players29
Salary Commitment
Year 2025 : $2,243,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,243,500
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 - 5,616 - 93.60%
Level 2: 5000 - $60 - 4,615 - 92.30%
Level 3: 2000 - $35 - 1,900 - 95.02%
Level 4: 4000 - $20 - 3,862 - 96.54%
Luxury : 1000 - $200 - 944 - 94.44%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,938 - 94.10%
Average Income per Game$1,171,171
Year to Date Revenue$43,333,320

Expense

Pro Players Total Salaries$75,761,225
Farm Players Total Salaries$963,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,851,059
Farm Year To Date Expenses$947,155
Pro Salary Cap To Date$77,851,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,684,683
Pro Remaining Season Days14
Pro Expenses Per Days$394,590
Pro Estimated Expenses$5,524,260
Farm Remaining Season Days10
Farm Expenses Per Days$5,122
Farm Estimated Expenses$51,220
Estimated Season Expenses$5,575,480
Season Salary Cap$75,761,225
Estimate Under Maximum Salary Cap of $95,000,000$19,238,775
Estimate Over Minimum Salary Cap of $61,000,000 $14,761,225
Current Bank Account$14,433,366
Projected Bank Account$13,542,569

Pro Players Salaries

Nathan MacKinnon $15,000,000 (5)
-Salary Remaining : $1,093,750
MTL Cap Hit $12,581,250 (2)
-Salary Remaining : $917,383
Patrik Laine $8,000,000 (2)
-Salary Remaining : $583,333
Taylor Hall $5,500,000 (2)
-Salary Remaining : $401,042
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $364,583
Olli Maatta $4,000,000 (2)
-Salary Remaining : $291,667
Joel Hofer $3,805,600 (1)
-Salary Remaining : $277,492
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $218,750
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $217,428
Thomas Novak $2,500,000 (2)
-Salary Remaining : $182,292
William Carrier $1,600,000 (2)
-Salary Remaining : $116,667
Morgan Barron $1,461,250 (3)
-Salary Remaining : $106,549
Simon Benoit $1,461,250 (2)
-Salary Remaining : $106,549
David Savard $1,000,000 (1)
-Salary Remaining : $72,917
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $72,917
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $72,917
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $72,917
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $72,917
Cole Schwindt $990,000 (1)
-Salary Remaining : $72,188
Brock McGinn $990,000 (1)
-Salary Remaining : $72,188
Connor Dewar $990,000 (1)
-Salary Remaining : $72,188
Kailer Yamamoto $900,000 (1)
-Salary Remaining : $65,625
Total Pro Players22
Salary Commitment
Year 2025 : $75,761,225
Year 2026 : $61,398,125
Year 2027 : $20,461,250
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,417,475
Year 2026 : $59,741,875
Year 2027 : $20,461,250
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,761,225
Year 2026 : $66,085,625
Year 2027 : $20,461,250
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $5,266
Justin Kirkland $99,000 (1)
Salary Remaining : $5,266
Zane Mcintyre $95,000 (1)
Salary Remaining : $5,053
Caleb Jones $95,000 (1)
Salary Remaining : $5,053
Tristan Luneau $92,500 (2)
Salary Remaining : $4,920
Pavol Regenda $90,000 (1)
Salary Remaining : $4,787
Hunter Drew $90,000 (1)
Salary Remaining : $4,787
Damien Giroux $77,500 (1)
Salary Remaining : $4,122
Kaden Fulcher $75,000 (1)
Salary Remaining : $3,989
Will Bitten $75,000 (1)
Salary Remaining : $3,989
Matej Pekar $75,000 (2)
Salary Remaining : $3,989
Total Farm Players11
Salary Commitment
Year 2025 : $963,000
Year 2026 : $266,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $963,000
Year 2026 : $266,500
Year 2027 : $0
Year 2028 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,522 - 92.04%
Level 2: 5000 - $60 - 4,718 - 94.36%
Level 3: 2000 - $35 - 1,900 - 95.01%
Level 4: 4000 - $25 - 3,432 - 85.81%
Luxury : 1000 - $200 - 952 - 95.22%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,525 - 91.81%
Average Income per Game$1,178,056
Year to Date Revenue$44,766,125

Expense

Pro Players Total Salaries$94,424,188
Farm Players Total Salaries$1,465,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,410,638
Farm Year To Date Expenses$1,306,403
Pro Salary Cap To Date$81,410,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,534,168
Pro Remaining Season Days14
Pro Expenses Per Days$491,793
Pro Estimated Expenses$6,885,102
Farm Remaining Season Days10
Farm Expenses Per Days$7,793
Farm Estimated Expenses$77,930
Estimated Season Expenses$6,963,032
Season Salary Cap$94,424,188
Estimate Under Maximum Salary Cap of $95,000,000$575,812
Estimate Over Minimum Salary Cap of $61,000,000 $33,424,188
Current Bank Account$30,241,194
Projected Bank Account$26,812,330

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $638,021
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $619,792
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $583,333
Brad Marchand $7,000,000 (1)
-Salary Remaining : $510,417
Roope Hintz $7,000,000 (1)
-Salary Remaining : $510,417
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $503,430
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $488,542
Shea Theodore $6,000,000 (2)
-Salary Remaining : $437,500
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $428,385
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $401,042
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $364,583
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $267,604
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $182,292
Joseph Woll $2,250,000 (4)
-Salary Remaining : $164,063
Artem Zub $2,000,000 (1)
-Salary Remaining : $145,833
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $109,375
Ryan Suter $1,250,000 (1)
-Salary Remaining : $91,146
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $87,500
Charlie Coyle $1,025,000 (1)
-Salary Remaining : $74,740
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $72,917
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $72,917
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $71,094
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $60,156
Total Pro Players23
Salary Commitment
Year 2025 : $94,424,188
Year 2026 : $68,849,188
Year 2027 : $42,479,188
Year 2028 : $21,729,188
Salary Average Commitment
Year 2025 : $57,924,188
Year 2026 : $46,349,188
Year 2027 : $34,479,188
Year 2028 : $21,729,188
Salary Cap with 1 Way Contract
Year 2025 : $94,424,188
Year 2026 : $68,849,188
Year 2027 : $42,479,188
Year 2028 : $21,729,188

Farm Players Salaries

Matthew Murray $95,000 (1)
Salary Remaining : $5,053
Artyom Grushnikov $92,500 (1)
Salary Remaining : $4,920
Nikita Chibrikov $92,500 (2)
Salary Remaining : $4,920
Anton Wahlberg $92,500 (3)
Salary Remaining : $4,920
Matias Maccelli $90,000 (1)
Salary Remaining : $4,787
Daniil Misyul $87,500 (1)
Salary Remaining : $4,654
Alexander Suzdalev $87,500 (3)
Salary Remaining : $4,654
Dennis Hildeby $82,500 (1)
Salary Remaining : $4,388
Alex Ciernik $82,500 (3)
Salary Remaining : $4,388
Ronnie Attard $80,000 (1)
Salary Remaining : $4,255
Justin Robidas $77,500 (2)
Salary Remaining : $4,122
Daemon Hunt $77,500 (1)
Salary Remaining : $4,122
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $3,989
Oskar Back $75,000 (1)
Salary Remaining : $3,989
Mikko Kokkonen $72,500 (1)
Salary Remaining : $3,856
Antonio Stranges $72,500 (1)
Salary Remaining : $3,856
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $3,723
Chas Sharpe $62,500 (3)
Salary Remaining : $3,324
Total Farm Players18
Salary Commitment
Year 2025 : $1,465,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,465,000
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 - 5,623 - 93.71%
Level 2: 5000 - $60 - 4,803 - 96.07%
Level 3: 2000 - $40 - 1,531 - 76.57%
Level 4: 4000 - $20 - 3,863 - 96.58%
Luxury : 1000 - $180 - 962 - 96.22%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,783 - 93.24%
Average Income per Game$1,162,194
Year to Date Revenue$43,001,160

Expense

Pro Players Total Salaries$77,467,500
Farm Players Total Salaries$772,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,154,779
Farm Year To Date Expenses$738,121
Pro Salary Cap To Date$79,154,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,648,774
Pro Remaining Season Days14
Pro Expenses Per Days$403,477
Pro Estimated Expenses$5,648,678
Farm Remaining Season Days10
Farm Expenses Per Days$4,109
Farm Estimated Expenses$41,090
Estimated Season Expenses$5,689,768
Season Salary Cap$77,467,500
Estimate Under Maximum Salary Cap of $95,000,000$17,532,500
Estimate Over Minimum Salary Cap of $61,000,000 $16,467,500
Current Bank Account$11,635,336
Projected Bank Account$10,594,342

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $765,625
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $729,167
John Carlson $7,700,000 (3)
-Salary Remaining : $561,458
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $437,500
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $437,500
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $255,208
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $255,208
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $255,208
Jason Zucker $3,000,000 (1)
-Salary Remaining : $218,750
Connor Zary $2,839,000 (3)
-Salary Remaining : $207,010
Ross Colton $2,500,000 (1)
-Salary Remaining : $182,292
NJ Cap Hit $2,000,000 (1)
-Salary Remaining : $145,833
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $145,833
Josh Manson $2,000,000 (4)
-Salary Remaining : $145,833
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $142,188
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $137,156
Jake Evans $1,750,000 (2)
-Salary Remaining : $127,604
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $127,604
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $91,146
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $85,495
Connor Clifton $1,000,000 (2)
-Salary Remaining : $72,917
Elias Pettersson $875,000 (3)
-Salary Remaining : $63,802
Kyle MacLean $800,000 (1)
-Salary Remaining : $58,333
Total Pro Players23
Salary Commitment
Year 2025 : $77,467,500
Year 2026 : $60,864,000
Year 2027 : $45,364,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $58,017,500
Year 2026 : $44,864,000
Year 2027 : $35,364,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $77,467,500
Year 2026 : $60,864,000
Year 2027 : $45,364,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $5,053
Simon Lundmark $92,500 (1)
Salary Remaining : $4,920
Erik Portillo $87,500 (1)
Salary Remaining : $4,654
Alexander Campbell $87,500 (1)
Salary Remaining : $4,654
Kirill Kirsanov $87,500 (2)
Salary Remaining : $4,654
Antti Saarela $82,500 (1)
Salary Remaining : $4,388
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $4,388
Zach Sawchenko $80,000 (2)
Salary Remaining : $4,255
William Dufour $77,500 (1)
Salary Remaining : $4,122
Total Farm Players9
Salary Commitment
Year 2025 : $772,500
Year 2026 : $167,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $772,500
Year 2026 : $167,500
Year 2027 : $0
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,578 - 92.97%
Level 2: 5000 - $60 - 4,675 - 93.51%
Level 3: 2000 - $35 - 1,905 - 95.25%
Level 4: 4000 - $20 - 3,916 - 97.90%
Luxury : 1000 - $200 - 949 - 94.89%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,024 - 94.58%
Average Income per Game$1,173,137
Year to Date Revenue$42,232,940

Expense

Pro Players Total Salaries$77,582,500
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$70,369,149
Farm Year To Date Expenses$1,602,878
Pro Salary Cap To Date$70,369,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,865,686
Pro Remaining Season Days14
Pro Expenses Per Days$404,076
Pro Estimated Expenses$5,657,064
Farm Remaining Season Days10
Farm Expenses Per Days$8,723
Farm Estimated Expenses$87,230
Estimated Season Expenses$5,744,294
Season Salary Cap$77,582,500
Estimate Under Maximum Salary Cap of $95,000,000$17,417,500
Estimate Over Minimum Salary Cap of $61,000,000 $16,582,500
Current Bank Account$44,871,189
Projected Bank Account$44,992,581

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $583,333
Ryan Strome $6,750,000 (1)
-Salary Remaining : $492,188
Adin Hill $6,500,000 (5)
-Salary Remaining : $473,958
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $455,729
J.T. Compher $5,350,000 (3)
-Salary Remaining : $390,104
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $328,125
Filip Chytil $4,225,000 (5)
-Salary Remaining : $308,073
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $273,438
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $236,979
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $226,042
Adam Henrique $3,000,000 (3)
-Salary Remaining : $218,750
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $218,750
Nick Seeler $3,000,000 (3)
-Salary Remaining : $218,750
Ryan McLeod $2,087,500 (1)
-Salary Remaining : $152,214
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $145,833
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $145,833
Jani Hakanpaa $1,500,000 (3)
-Salary Remaining : $109,375
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $91,146
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $91,146
Paul Cotter $1,020,000 (1)
-Salary Remaining : $74,375
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $72,917
Antti Raanta $1,000,000 (1)
-Salary Remaining : $72,917
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $72,917
Lukas Reichel $975,000 (1)
-Salary Remaining : $71,094
Olen Zellweger $925,000 (2)
-Salary Remaining : $67,448
Jonatan Berggren $900,000 (2)
-Salary Remaining : $65,625
Total Pro Players26
Salary Commitment
Year 2025 : $77,582,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Average Commitment
Year 2025 : $67,082,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Cap with 1 Way Contract
Year 2025 : $77,582,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000

Farm Players Salaries

Carson Rehkopf $92,500 (3)
Salary Remaining : $4,920
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $4,920
Samuel Bolduc $90,000 (2)
Salary Remaining : $4,787
Egor Afanasyev $90,000 (2)
Salary Remaining : $4,787
Cam Dineen $90,000 (1)
Salary Remaining : $4,787
Reese Johnson $90,000 (1)
Salary Remaining : $4,787
Tyson Jost $90,000 (1)
Salary Remaining : $4,787
Justin Sourdif $90,000 (2)
Salary Remaining : $4,787
Aydar Suniev $87,500 (3)
Salary Remaining : $4,654
Magnus Chrona $85,000 (2)
Salary Remaining : $4,521
Cole Fonstad $82,500 (1)
Salary Remaining : $4,388
Tyler Madden $77,500 (1)
Salary Remaining : $4,122
Jack Thompson $77,500 (1)
Salary Remaining : $4,122
James Malatesta $77,500 (2)
Salary Remaining : $4,122
Filip Roos $75,000 (1)
Salary Remaining : $3,989
Adam Scheel $75,000 (2)
Salary Remaining : $3,989
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $3,989
Marshall Warren $72,500 (1)
Salary Remaining : $3,856
Carl Lindbom $67,500 (2)
Salary Remaining : $3,590
Djibril Toure $62,500 (2)
Salary Remaining : $3,324
Total Farm Players20
Salary Commitment
Year 2025 : $1,640,000
Year 2026 : $985,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,640,000
Year 2026 : $985,000
Year 2027 : $180,000
Year 2028 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $90 - 5,548 - 92.47%
Level 2: 5000 - $58 - 4,724 - 94.48%
Level 3: 2000 - $35 - 1,908 - 95.38%
Level 4: 4000 - $17 - 3,940 - 98.49%
Luxury : 1000 - $175 - 975 - 97.54%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,095 - 94.97%
Average Income per Game$1,077,755
Year to Date Revenue$40,954,696

Expense

Pro Players Total Salaries$85,231,625
Farm Players Total Salaries$1,147,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,375,030
Farm Year To Date Expenses$1,124,649
Pro Salary Cap To Date$79,375,030
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,233,265
Pro Remaining Season Days14
Pro Expenses Per Days$443,915
Pro Estimated Expenses$6,214,810
Farm Remaining Season Days10
Farm Expenses Per Days$6,104
Farm Estimated Expenses$61,040
Estimated Season Expenses$6,275,850
Season Salary Cap$85,231,625
Estimate Under Maximum Salary Cap of $95,000,000$9,768,375
Estimate Over Minimum Salary Cap of $61,000,000 $24,231,625
Current Bank Account$11,044,834
Projected Bank Account$8,002,249

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $710,938
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $656,250
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $458,163
NYR CAP HIT $6,000,000 (4)
-Salary Remaining : $437,500
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $414,021
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $401,042
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $364,583
Vince Dunn $5,000,000 (3)
-Salary Remaining : $364,583
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $337,850
Matty Beniers $4,633,375 (4)
-Salary Remaining : $337,850
Martin Necas $4,000,000 (4)
-Salary Remaining : $291,667
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $267,604
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $246,714
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $236,979
Sam Malinski $1,750,000 (5)
-Salary Remaining : $127,604
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $109,740
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $109,375
Jack McBain $1,020,000 (1)
-Salary Remaining : $74,375
Marco Kasper $975,000 (3)
-Salary Remaining : $71,094
John Beecher $900,000 (2)
-Salary Remaining : $65,625
Jakub Lauko $900,000 (1)
-Salary Remaining : $65,625
Zac Jones $900,000 (1)
-Salary Remaining : $65,625
Total Pro Players22
Salary Commitment
Year 2025 : $85,231,625
Year 2026 : $72,773,125
Year 2027 : $51,089,750
Year 2028 : $24,436,750
Salary Average Commitment
Year 2025 : $77,231,625
Year 2026 : $68,023,125
Year 2027 : $51,839,750
Year 2028 : $25,436,750
Salary Cap with 1 Way Contract
Year 2025 : $85,231,625
Year 2026 : $76,023,125
Year 2027 : $54,339,750
Year 2028 : $27,936,750

Farm Players Salaries

Sam Colangelo $92,500 (2)
Salary Remaining : $4,920
Matthew Kessel $90,000 (1)
Salary Remaining : $4,787
Grigori Denisenko $90,000 (1)
Salary Remaining : $4,787
Donovan Sebrango $90,000 (1)
Salary Remaining : $4,787
Nolan Foote $90,000 (2)
Salary Remaining : $4,787
Viktor Neuchev $87,500 (1)
Salary Remaining : $4,654
Olivier Nadeau $82,500 (2)
Salary Remaining : $4,388
Declan Carlile $82,500 (2)
Salary Remaining : $4,388
Gage Alexander $77,500 (1)
Salary Remaining : $4,122
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $4,122
Kevin Mandolese $75,000 (1)
Salary Remaining : $3,989
Connor Kurth $72,500 (3)
Salary Remaining : $3,856
Maksymilian Szuber $72,500 (1)
Salary Remaining : $3,856
Emmitt Finnie $67,500 (2)
Salary Remaining : $3,590
Total Farm Players14
Salary Commitment
Year 2025 : $1,147,500
Year 2026 : $565,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,147,500
Year 2026 : $565,000
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 5,585 - 93.08%
Level 2: 5000 - $70 - 3,410 - 68.20%
Level 3: 2000 - $48 - 1,278 - 63.90%
Level 4: 4000 - $25 - 3,497 - 87.41%
Luxury : 1000 - $160 - 972 - 97.15%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %14,741 - 81.90%
Average Income per Game$1,101,412
Year to Date Revenue$39,650,838

Expense

Pro Players Total Salaries$88,107,000
Farm Players Total Salaries$1,954,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,638,946
Farm Year To Date Expenses$1,791,497
Pro Salary Cap To Date$81,638,946
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,507,061
Pro Remaining Season Days14
Pro Expenses Per Days$458,891
Pro Estimated Expenses$6,424,474
Farm Remaining Season Days10
Farm Expenses Per Days$10,394
Farm Estimated Expenses$103,940
Estimated Season Expenses$6,528,414
Season Salary Cap$88,107,000
Estimate Under Maximum Salary Cap of $95,000,000$6,893,000
Estimate Over Minimum Salary Cap of $61,000,000 $27,107,000
Current Bank Account$34,679,438
Projected Bank Account$33,658,085

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $558,624
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $473,958
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $437,500
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $437,500
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $434,857
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $407,932
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $401,042
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $401,042
Conor Garland $5,500,000 (2)
-Salary Remaining : $401,042
Mikael Granlund (Out of Payroll) $5,300,000 (2)
-Salary Remaining : $386,458
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $346,354
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $337,240
Anton Lundell $3,800,125 (2)
-Salary Remaining : $277,092
Brent Burns $3,500,000 (3)
-Salary Remaining : $255,208
Joel Farabee $2,087,500 (1)
-Salary Remaining : $152,214
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $145,833
Cody Ceci $2,000,000 (3)
-Salary Remaining : $145,833
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $109,375
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $109,375
Spencer Martin $1,000,000 (2)
-Salary Remaining : $72,917
Jani Nyman $925,000 (2)
-Salary Remaining : $67,448
Samuel Helenius $900,000 (1)
-Salary Remaining : $65,625
Total Pro Players22
Salary Commitment
Year 2025 : $88,107,000
Year 2026 : $72,369,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $74,557,000
Year 2026 : $61,569,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $88,107,000
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 : $5,266
Dylan Garand $95,000 (1)
Salary Remaining : $5,053
Trevor Lewis $95,000 (1)
Salary Remaining : $5,053
Carter George $92,500 (3)
Salary Remaining : $4,920
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $4,920
Felix Unger Sorum $92,500 (3)
Salary Remaining : $4,920
Tristan Broz $92,500 (2)
Salary Remaining : $4,920
Owen Beck $92,500 (3)
Salary Remaining : $4,920
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $4,787
Valtteri Puustinen $90,000 (2)
Salary Remaining : $4,787
John Farinacci $90,000 (1)
Salary Remaining : $4,787
Jacob Fowler $87,500 (3)
Salary Remaining : $4,654
Ty Nelson $87,500 (3)
Salary Remaining : $4,654
Simon Robertsson $87,500 (2)
Salary Remaining : $4,654
Mikael Pyyhtia $82,500 (1)
Salary Remaining : $4,388
Eemil Viro $82,500 (1)
Salary Remaining : $4,388
Emil Lilleberg $82,500 (1)
Salary Remaining : $4,388
Mike Benning $82,500 (1)
Salary Remaining : $4,388
Benoit Olivier-Groulx $80,000 (1)
Salary Remaining : $4,255
Samu Tuomaala $77,500 (1)
Salary Remaining : $4,122
Jett Woo $75,000 (1)
Salary Remaining : $3,989
Tyce Thompson $72,500 (1)
Salary Remaining : $3,856
Max Wanner $35,000 (1)
Salary Remaining : $1,862
Total Farm Players23
Salary Commitment
Year 2025 : $1,954,000
Year 2026 : $905,000
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,954,000
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 - 5,536 - 92.27%
Level 2: 5000 - $60 - 4,755 - 95.11%
Level 3: 2000 - $35 - 1,909 - 95.45%
Level 4: 4000 - $20 - 3,900 - 97.49%
Luxury : 1000 - $200 - 953 - 95.26%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,053 - 94.74%
Average Income per Game$1,174,293
Year to Date Revenue$44,623,115

Expense

Pro Players Total Salaries$82,662,825
Farm Players Total Salaries$1,637,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,449,683
Farm Year To Date Expenses$1,508,529
Pro Salary Cap To Date$79,449,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,522,878
Pro Remaining Season Days14
Pro Expenses Per Days$430,536
Pro Estimated Expenses$6,027,504
Farm Remaining Season Days10
Farm Expenses Per Days$8,710
Farm Estimated Expenses$87,100
Estimated Season Expenses$6,114,604
Season Salary Cap$82,662,825
Estimate Under Maximum Salary Cap of $95,000,000$12,337,175
Estimate Over Minimum Salary Cap of $61,000,000 $21,662,825
Current Bank Account$9,335,343
Projected Bank Account$6,743,617

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $802,083
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $528,646
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $434,857
Matt Boldy $5,427,500 (2)
-Salary Remaining : $395,755
Claude Giroux $5,000,000 (1)
-Salary Remaining : $364,583
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $364,583
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $359,567
Tyler Myers $4,600,000 (4)
-Salary Remaining : $335,417
Sam Reinhart $4,500,000 (2)
-Salary Remaining : $328,125
Chris Tanev $4,250,000 (1)
-Salary Remaining : $309,896
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $291,667
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $257,241
Troy Terry $3,250,000 (1)
-Salary Remaining : $236,979
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $217,428
Jamie Benn $2,500,000 (3)
-Salary Remaining : $182,292
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $182,292
Chris Kreider $2,000,000 (2)
-Salary Remaining : $145,833
Connor Ingram $1,605,625 (2)
-Salary Remaining : $117,077
Boone Jenner $1,400,000 (1)
-Salary Remaining : $102,083
Simon Edvinsson $975,000 (2)
-Salary Remaining : $71,094
Total Pro Players20
Salary Commitment
Year 2025 : $82,662,825
Year 2026 : $57,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000
Salary Average Commitment
Year 2025 : $77,662,825
Year 2026 : $52,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000
Salary Cap with 1 Way Contract
Year 2025 : $82,662,825
Year 2026 : $57,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000

Farm Players Salaries

Matvei Michkov $97,500 (3)
Salary Remaining : $5,186
Justin Bailey $95,000 (1)
Salary Remaining : $5,053
Dustin Tokarski $95,000 (1)
Salary Remaining : $5,053
Justin Holl $95,000 (2)
Salary Remaining : $5,053
Rodrigo Abols $95,000 (2)
Salary Remaining : $5,053
Nick Cousins $95,000 (1)
Salary Remaining : $5,053
Jaxson Stauber $95,000 (1)
Salary Remaining : $5,053
Emil Andrae $92,500 (1)
Salary Remaining : $4,920
Josh Doan $92,500 (1)
Salary Remaining : $4,920
Nathan Bastian $90,000 (1)
Salary Remaining : $4,787
David Spacek $77,500 (2)
Salary Remaining : $4,122
Ryder Rolston $77,500 (2)
Salary Remaining : $4,122
Hunter McDonald $72,500 (1)
Salary Remaining : $3,856
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $3,856
Carter Gylander $67,500 (1)
Salary Remaining : $3,590
Alexis Gendron $67,500 (3)
Salary Remaining : $3,590
Niko Huuhtanen $67,500 (2)
Salary Remaining : $3,590
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $3,590
Ryan McAllister $62,500 (1)
Salary Remaining : $3,324
Jacob Gaucher $62,500 (1)
Salary Remaining : $3,324
Total Farm Players20
Salary Commitment
Year 2025 : $1,637,500
Year 2026 : $577,500
Year 2027 : $165,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,620,000
Year 2026 : $577,500
Year 2027 : $165,000
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 Left3
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$85,545,600

Expense

Pro Players Total Salaries$87,847,875
Farm Players Total Salaries$2,141,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,059,467
Farm Year To Date Expenses$2,077,539
Pro Salary Cap To Date$79,059,467
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,753,600
Pro Remaining Season Days14
Pro Expenses Per Days$457,541
Pro Estimated Expenses$6,405,574
Farm Remaining Season Days10
Farm Expenses Per Days$11,390
Farm Estimated Expenses$113,900
Estimated Season Expenses$6,519,474
Season Salary Cap$87,847,875
Estimate Under Maximum Salary Cap of $95,000,000$7,152,125
Estimate Over Minimum Salary Cap of $61,000,000 $26,847,875
Current Bank Account$69,280,406
Projected Bank Account$69,514,532

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $911,458
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $765,625
Seth Jones $9,250,000 (1)
-Salary Remaining : $674,479
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $510,417
Thomas Harley $6,972,250 (3)
-Salary Remaining : $508,393
Brett Pesce $6,000,000 (2)
-Salary Remaining : $437,500
Cam Fowler $6,000,000 (3)
-Salary Remaining : $437,500
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $401,042
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $274,349
Jacob Markstrom $3,000,000 (1)
-Salary Remaining : $218,750
Cody Glass $2,575,000 (2)
-Salary Remaining : $187,760
Josh Norris $2,445,625 (1)
-Salary Remaining : $178,327
John Gibson (Out of Payroll) $2,300,000 (3)
-Salary Remaining : $167,708
Zach Hyman $2,000,000 (1)
-Salary Remaining : $145,833
J.J. Moser $1,750,000 (4)
-Salary Remaining : $127,604
Carson Soucy $1,400,000 (2)
-Salary Remaining : $102,083
Conor Timmins $1,172,500 (1)
-Salary Remaining : $85,495
Sam Steel $1,020,000 (1)
-Salary Remaining : $74,375
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $72,917
Brandon Saad $1,000,000 (4)
-Salary Remaining : $72,917
David Kampf $1,000,000 (1)
-Salary Remaining : $72,917
Reilly Smith $1,000,000 (2)
-Salary Remaining : $72,917
Sam Carrick $1,000,000 (1)
-Salary Remaining : $72,917
Total Pro Players23
Salary Commitment
Year 2025 : $90,147,875
Year 2026 : $64,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $49,647,875
Year 2026 : $23,997,250
Year 2027 : $19,022,250
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $90,147,875
Year 2026 : $64,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000

Farm Players Salaries

Philipp Grubauer $99,500 (2)
Salary Remaining : $5,293
Cal Petersen $99,500 (1)
Salary Remaining : $5,293
Sean Kuraly $99,500 (2)
Salary Remaining : $5,293
Jacob Perreault $97,500 (1)
Salary Remaining : $5,186
Tyler Boucher $97,500 (2)
Salary Remaining : $5,186
Isak Rosen $97,500 (1)
Salary Remaining : $5,186
Zachary L'Heureux $97,500 (3)
Salary Remaining : $5,186
Jayden Struble $92,500 (1)
Salary Remaining : $4,920
Zack Ostapchuk (Out of Payroll) $92,500 (2)
Salary Remaining : $4,920
Niklas Kokko $92,500 (3)
Salary Remaining : $4,920
Michael Dipietro $90,300 (2)
Salary Remaining : $4,803
Alexander Alexeyev $90,000 (1)
Salary Remaining : $4,787
Ty Dellandrea $90,000 (2)
Salary Remaining : $4,787
Ryan Johnson $90,000 (2)
Salary Remaining : $4,787
Boris Katchouk $90,000 (2)
Salary Remaining : $4,787
Stanislav Svozil $87,500 (1)
Salary Remaining : $4,654
Ben King $82,500 (1)
Salary Remaining : $4,388
Mats Lindgren $82,500 (3)
Salary Remaining : $4,388
Patrick Guay $77,500 (1)
Salary Remaining : $4,122
Vincent Hinostroza $75,000 (1)
Salary Remaining : $3,989
Gabriel Fortier $75,000 (1)
Salary Remaining : $3,989
Jakub Skarek $75,000 (1)
Salary Remaining : $3,989
Matt Stienburg $75,000 (1)
Salary Remaining : $3,989
Logan Morrison $62,500 (2)
Salary Remaining : $3,324
Avery Hayes $62,500 (1)
Salary Remaining : $3,324
Mikael Diotte $62,500 (3)
Salary Remaining : $3,324
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 - 5,639 - 93.99%
Level 2: 5000 - $60 - 4,735 - 94.70%
Level 3: 2000 - $35 - 1,918 - 95.90%
Level 4: 4000 - $20 - 3,907 - 97.68%
Luxury : 1000 - $200 - 958 - 95.78%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,158 - 95.32%
Average Income per Game$1,184,886
Year to Date Revenue$43,840,795

Expense

Pro Players Total Salaries$65,868,762
Farm Players Total Salaries$2,215,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,586,498
Farm Year To Date Expenses$1,936,530
Pro Salary Cap To Date$67,586,498
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,739,545
Pro Remaining Season Days14
Pro Expenses Per Days$343,066
Pro Estimated Expenses$4,802,924
Farm Remaining Season Days10
Farm Expenses Per Days$11,782
Farm Estimated Expenses$117,820
Estimated Season Expenses$4,920,744
Season Salary Cap$65,868,762
Estimate Under Maximum Salary Cap of $95,000,000$29,131,238
Estimate Over Minimum Salary Cap of $61,000,000 $4,868,762
Current Bank Account$2,354,968
Projected Bank Account$2,173,769

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $1,279,688
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $304,427
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $291,667
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $291,667
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $291,667
Pyotr Kochetkov (Out of Payroll) $3,750,000 (4)
-Salary Remaining : $273,438
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $243,542
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $236,979
Justus Annunen $3,156,200 (4)
-Salary Remaining : $230,140
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $226,042
Joe Veleno $3,000,000 (4)
-Salary Remaining : $218,750
Egor Zamula $2,575,000 (5)
-Salary Remaining : $187,760
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $172,270
Pierre Engvall $2,200,000 (2)
-Salary Remaining : $160,417
Brett Leason $1,750,000 (5)
-Salary Remaining : $127,604
Miles Wood $1,300,000 (2)
-Salary Remaining : $94,792
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $72,917
Kole Lind $960,000 (1)
-Salary Remaining : $70,000
Mason Lohrei $925,000 (1)
-Salary Remaining : $67,448
Juuso Parssinen (Out of Payroll) $900,000 (2)
-Salary Remaining : $65,625
Adam Edstrom $900,000 (2)
-Salary Remaining : $65,625
Linus Karlsson $875,000 (1)
-Salary Remaining : $63,802
Stephen Halliday $825,000 (2)
-Salary Remaining : $60,156
Collin Graf $625,000 (2)
-Salary Remaining : $45,573
Total Pro Players24
Salary Commitment
Year 2025 : $70,518,762
Year 2026 : $54,693,762
Year 2027 : $38,843,762
Year 2028 : $24,593,762
Salary Average Commitment
Year 2025 : $70,518,762
Year 2026 : $60,243,762
Year 2027 : $46,393,762
Year 2028 : $24,593,762
Salary Cap with 1 Way Contract
Year 2025 : $70,518,762
Year 2026 : $60,243,762
Year 2027 : $46,393,762
Year 2028 : $24,593,762

Farm Players Salaries

Trevor Connelly $97,500 (3)
Salary Remaining : $5,186
David Jiricek $97,500 (2)
Salary Remaining : $5,186
Nathan Gaucher $97,500 (2)
Salary Remaining : $5,186
Reid Schaefer $97,500 (2)
Salary Remaining : $5,186
Christian Kyrou $92,500 (1)
Salary Remaining : $4,920
Cam Lund $92,500 (2)
Salary Remaining : $4,920
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $4,920
Artyom Duda $92,500 (3)
Salary Remaining : $4,920
Tobias Bjornfot $90,000 (1)
Salary Remaining : $4,787
Callum Tung $87,500 (2)
Salary Remaining : $4,654
Miko Matikka $87,500 (2)
Salary Remaining : $4,654
Ondrej Becher $87,500 (2)
Salary Remaining : $4,654
Ilya Protas $87,500 (3)
Salary Remaining : $4,654
Alexei Kolosov $87,500 (1)
Salary Remaining : $4,654
Drew Fortescue $87,500 (3)
Salary Remaining : $4,654
Jaden Lipinski $82,500 (2)
Salary Remaining : $4,388
Dans Locmelis $82,500 (3)
Salary Remaining : $4,388
Cole McWard $82,500 (1)
Salary Remaining : $4,388
Yaniv Perets $82,500 (2)
Salary Remaining : $4,388
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $4,388
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $4,122
Brett Berard $77,500 (2)
Salary Remaining : $4,122
Ivan Prosvetov $75,000 (1)
Salary Remaining : $3,989
Shane Lachance $72,500 (3)
Salary Remaining : $3,856
Tyson Gross $62,500 (2)
Salary Remaining : $3,324
Tim Washe $62,500 (2)
Salary Remaining : $3,324
Total Farm Players26
Salary Commitment
Year 2025 : $2,215,000
Year 2026 : $1,787,500
Year 2027 : $612,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,910,000
Year 2026 : $1,482,500
Year 2027 : $457,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,603 - 93.38%
Level 2: 5000 - $60 - 4,757 - 95.15%
Level 3: 2000 - $35 - 1,928 - 96.38%
Level 4: 4000 - $25 - 3,516 - 87.90%
Luxury : 1000 - $200 - 955 - 95.48%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %16,759 - 93.10%
Average Income per Game$1,192,064
Year to Date Revenue$44,106,350

Expense

Pro Players Total Salaries$62,340,000
Farm Players Total Salaries$970,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,958,437
Farm Year To Date Expenses$895,336
Pro Salary Cap To Date$61,958,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,768,254
Pro Remaining Season Days14
Pro Expenses Per Days$324,688
Pro Estimated Expenses$4,545,632
Farm Remaining Season Days10
Farm Expenses Per Days$5,160
Farm Estimated Expenses$51,600
Estimated Season Expenses$4,597,232
Season Salary Cap$62,340,000
Estimate Under Maximum Salary Cap of $95,000,000$32,660,000
Estimate Over Minimum Salary Cap of $61,000,000 $1,340,000
Current Bank Account$6,013,047
Projected Bank Account$6,184,069

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $1,283,333
Juuse Saros $8,000,000 (2)
-Salary Remaining : $583,333
Samuel Girard $4,850,000 (4)
-Salary Remaining : $353,646
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $291,667
Erik Haula $3,250,000 (3)
-Salary Remaining : $236,979
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $218,750
Derek Forbort $2,250,000 (1)
-Salary Remaining : $164,063
Nico Sturm $2,100,000 (2)
-Salary Remaining : $153,125
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $145,833
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $145,833
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $145,833
Sonny Milano $1,500,000 (1)
-Salary Remaining : $109,375
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $102,083
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $72,917
Derek Ryan $1,000,000 (1)
-Salary Remaining : $72,917
Pat Maroon $1,000,000 (1)
-Salary Remaining : $72,917
Brendan Smith $1,000,000 (1)
-Salary Remaining : $72,917
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $72,552
Barclay Goodrow $995,000 (2)
-Salary Remaining : $72,552
Jakub Brabenec $825,000 (3)
-Salary Remaining : $60,156
Marc Del Gaizo $825,000 (1)
-Salary Remaining : $60,156
Jujhar Khaira $750,000 (1)
-Salary Remaining : $54,688
Total Pro Players22
Salary Commitment
Year 2025 : $62,340,000
Year 2026 : $43,370,000
Year 2027 : $21,775,000
Year 2028 : $9,850,000
Salary Average Commitment
Year 2025 : $52,340,000
Year 2026 : $41,620,000
Year 2027 : $34,525,000
Year 2028 : $9,850,000
Salary Cap with 1 Way Contract
Year 2025 : $62,340,000
Year 2026 : $49,620,000
Year 2027 : $34,525,000
Year 2028 : $9,850,000

Farm Players Salaries

Brayden Pachal $95,000 (1)
Salary Remaining : $5,053
Scott Morrow $92,500 (2)
Salary Remaining : $4,920
Antti Tuomisto $92,500 (1)
Salary Remaining : $4,920
Cross Hanas $92,500 (2)
Salary Remaining : $4,920
Guillaume Richard $82,500 (2)
Salary Remaining : $4,388
Ryan Ufko $82,500 (2)
Salary Remaining : $4,388
Collin Delia $75,000 (1)
Salary Remaining : $3,989
Maxime Lagace $75,000 (1)
Salary Remaining : $3,989
Victor Soderstrom $75,000 (1)
Salary Remaining : $3,989
Matt Tomkins $70,000 (1)
Salary Remaining : $3,723
Luke Henman $70,000 (1)
Salary Remaining : $3,723
Aatu Jamsen $67,500 (1)
Salary Remaining : $3,590
Total Farm Players12
Salary Commitment
Year 2025 : $970,000
Year 2026 : $350,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $970,000
Year 2026 : $350,000
Year 2027 : $0
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,825 - 97.08%
Level 2: 5000 - $55 - 4,840 - 96.81%
Level 3: 2000 - $35 - 1,905 - 95.23%
Level 4: 4000 - $20 - 3,902 - 97.54%
Luxury : 1000 - $150 - 978 - 97.79%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,449 - 96.94%
Average Income per Game$1,000,294
Year to Date Revenue$37,010,881

Expense

Pro Players Total Salaries$93,768,000
Farm Players Total Salaries$960,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,683,758
Farm Year To Date Expenses$861,728
Pro Salary Cap To Date$76,683,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,001,176
Pro Remaining Season Days14
Pro Expenses Per Days$488,375
Pro Estimated Expenses$6,837,250
Farm Remaining Season Days10
Farm Expenses Per Days$5,106
Farm Estimated Expenses$51,060
Estimated Season Expenses$6,888,310
Season Salary Cap$93,768,000
Estimate Under Maximum Salary Cap of $95,000,000$1,232,000
Estimate Over Minimum Salary Cap of $61,000,000 $32,768,000
Current Bank Account$43,106,956
Projected Bank Account$40,219,822

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $656,250
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $619,792
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $583,333
Adam Fox $8,000,000 (3)
-Salary Remaining : $583,333
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $510,417
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $401,042
Cole Caufield $5,000,000 (4)
-Salary Remaining : $364,583
Mason Marchment $4,750,000 (1)
-Salary Remaining : $346,354
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $346,354
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $319,010
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $304,427
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $291,667
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $255,208
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $167,708
Jordan Spence $2,278,000 (1)
-Salary Remaining : $166,104
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $153,125
Eric Robinson $1,500,000 (4)
-Salary Remaining : $109,375
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $94,792
Craig Smith $1,000,000 (1)
-Salary Remaining : $72,917
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $72,917
Justin Danforth $990,000 (2)
-Salary Remaining : $72,188
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $71,094
Josh Brown $950,000 (1)
-Salary Remaining : $69,271
Michael Carcone $950,000 (2)
-Salary Remaining : $69,271
Jordan Oesterle $950,000 (2)
-Salary Remaining : $69,271
Emil Heineman $925,000 (2)
-Salary Remaining : $67,448
Total Pro Players26
Salary Commitment
Year 2025 : $93,768,000
Year 2026 : $65,515,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000
Salary Average Commitment
Year 2025 : $74,018,000
Year 2026 : $58,515,000
Year 2027 : $42,675,000
Year 2028 : $28,375,000
Salary Cap with 1 Way Contract
Year 2025 : $93,768,000
Year 2026 : $65,515,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $5,053
A.J. Greer $95,000 (2)
Salary Remaining : $5,053
Martin Misiak $92,500 (2)
Salary Remaining : $4,920
Luke Tuch $92,500 (1)
Salary Remaining : $4,920
David Goyette $92,500 (1)
Salary Remaining : $4,920
Radim Simek $90,000 (1)
Salary Remaining : $4,787
Max Willman $90,000 (1)
Salary Remaining : $4,787
Leevi Merilainen $87,500 (2)
Salary Remaining : $4,654
Angus Booth $82,500 (3)
Salary Remaining : $4,388
Hudson Elynuik $72,500 (1)
Salary Remaining : $3,856
David Tendeck $70,000 (1)
Salary Remaining : $3,723
Total Farm Players11
Salary Commitment
Year 2025 : $960,000
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $960,000
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 - 5,499 - 91.65%
Level 2: 5000 - $60 - 4,786 - 95.72%
Level 3: 2000 - $35 - 1,918 - 95.88%
Level 4: 4000 - $20 - 3,878 - 96.96%
Luxury : 1000 - $200 - 950 - 95.03%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,031 - 94.62%
Average Income per Game$1,171,829
Year to Date Revenue$44,529,490

Expense

Pro Players Total Salaries$87,882,625
Farm Players Total Salaries$1,362,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,026,795
Farm Year To Date Expenses$1,863,049
Pro Salary Cap To Date$81,026,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,515,486
Pro Remaining Season Days14
Pro Expenses Per Days$457,722
Pro Estimated Expenses$6,408,108
Farm Remaining Season Days10
Farm Expenses Per Days$7,247
Farm Estimated Expenses$72,470
Estimated Season Expenses$6,480,578
Season Salary Cap$87,882,625
Estimate Under Maximum Salary Cap of $95,000,000$7,117,375
Estimate Over Minimum Salary Cap of $61,000,000 $26,882,625
Current Bank Account$17,452,684
Projected Bank Account$14,487,592

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $765,625
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $610,677
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $583,333
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $583,333
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $473,958
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $473,958
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $437,500
Zach Werenski $5,963,750 (3)
-Salary Remaining : $434,857
Alex Tuch $5,250,000 (2)
-Salary Remaining : $382,813
Mark Stone $3,750,000 (1)
-Salary Remaining : $273,438
Mackenzie Blackwood $3,000,000 (3)
-Salary Remaining : $218,750
Tyler Seguin $2,750,000 (2)
-Salary Remaining : $200,521
Bowen Byram $2,500,000 (4)
-Salary Remaining : $182,292
Mikey Anderson $2,293,875 (2)
-Salary Remaining : $167,262
Stefan Noesen $1,000,000 (1)
-Salary Remaining : $72,917
Nick Foligno $1,000,000 (1)
-Salary Remaining : $72,917
Brandt Clarke $975,000 (1)
-Salary Remaining : $71,094
Luke Hughes $975,000 (2)
-Salary Remaining : $71,094
Eric Comrie $975,000 (1)
-Salary Remaining : $71,094
Zach Aston-Reese $975,000 (2)
-Salary Remaining : $71,094
Brock Faber $925,000 (2)
-Salary Remaining : $67,448
Logan Stankoven $925,000 (2)
-Salary Remaining : $67,448
Rory Kerins $750,000 (1)
-Salary Remaining : $54,688
Total Pro Players23
Salary Commitment
Year 2025 : $87,882,625
Year 2026 : $72,932,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $87,882,625
Year 2026 : $72,932,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,882,625
Year 2026 : $72,932,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000

Farm Players Salaries

Ian Cole $97,500 (2)
Salary Remaining : $5,186
Leon Muggli $92,500 (3)
Salary Remaining : $4,920
Elias Salomonsson $92,500 (3)
Salary Remaining : $4,920
Adam Sykora $92,500 (1)
Salary Remaining : $4,920
Lukas Cormier $92,500 (1)
Salary Remaining : $4,920
Danila Klimovich $90,000 (1)
Salary Remaining : $4,787
Sasha Pastujov $87,500 (1)
Salary Remaining : $4,654
Jordan Dumais $87,500 (2)
Salary Remaining : $4,654
Adam Engstrom $87,500 (2)
Salary Remaining : $4,654
Remi Poirier $85,000 (2)
Salary Remaining : $4,521
Cayden Primeau $85,000 (1)
Salary Remaining : $4,521
Artur Akhtyamov $82,500 (1)
Salary Remaining : $4,388
Alex Bump $77,500 (3)
Salary Remaining : $4,122
Victor Mancini $77,500 (1)
Salary Remaining : $4,122
Domenic Divincentiis $67,500 (3)
Salary Remaining : $3,590
Jack Devine $67,500 (3)
Salary Remaining : $3,590
Total Farm Players16
Salary Commitment
Year 2025 : $1,362,500
Year 2026 : $755,000
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,362,500
Year 2026 : $755,000
Year 2027 : $397,500
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,833 - 97.21%
Level 2: 5000 - $55 - 4,768 - 95.35%
Level 3: 2000 - $31 - 1,948 - 97.41%
Level 4: 4000 - $22 - 3,815 - 95.38%
Luxury : 1000 - $135 - 986 - 98.57%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,350 - 96.39%
Average Income per Game$936,249
Year to Date Revenue$35,577,479

Expense

Pro Players Total Salaries$87,437,750
Farm Players Total Salaries$1,339,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,882,954
Farm Year To Date Expenses$1,212,542
Pro Salary Cap To Date$77,882,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,808,748
Pro Remaining Season Days14
Pro Expenses Per Days$455,405
Pro Estimated Expenses$6,375,670
Farm Remaining Season Days10
Farm Expenses Per Days$7,125
Farm Estimated Expenses$71,250
Estimated Season Expenses$6,446,920
Season Salary Cap$87,437,750
Estimate Under Maximum Salary Cap of $95,000,000$7,562,250
Estimate Over Minimum Salary Cap of $61,000,000 $26,437,750
Current Bank Account$23,836,940
Projected Bank Account$20,198,768

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $765,625
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $583,333
Noah Dobson $7,525,000 (5)
-Salary Remaining : $548,698
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $546,875
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $528,846
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $510,417
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $510,417
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $401,042
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $328,125
Clayton Keller $4,375,000 (2)
-Salary Remaining : $319,010
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $218,750
Blake Coleman $2,500,000 (1)
-Salary Remaining : $182,292
Sergei Bobrovsky $2,000,000 (1)
-Salary Remaining : $145,833
Adam Larsson $2,000,000 (1)
-Salary Remaining : $145,833
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $109,375
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $109,375
Michael Amadio $1,000,000 (2)
-Salary Remaining : $72,917
Pius Suter $1,000,000 (2)
-Salary Remaining : $72,917
Jake Neighbours $975,000 (1)
-Salary Remaining : $71,094
Pontus Holmberg $960,000 (1)
-Salary Remaining : $70,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $67,448
Luke Evangelista $925,000 (1)
-Salary Remaining : $67,448
Total Pro Players22
Salary Commitment
Year 2025 : $87,437,750
Year 2026 : $53,400,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $59,937,500
Year 2026 : $42,900,000
Year 2027 : $32,025,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $87,437,750
Year 2026 : $53,400,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $5,293
Jesper Wallstedt $97,500 (2)
Salary Remaining : $5,186
Keaton Middleton $97,500 (2)
Salary Remaining : $5,186
Mitchell Chaffee $97,500 (2)
Salary Remaining : $5,186
Nathan Walker $97,500 (2)
Salary Remaining : $5,186
Ville Ottavainen $95,000 (1)
Salary Remaining : $5,053
Nico Myatovic $92,500 (3)
Salary Remaining : $4,920
Ben Chiarot $90,000 (2)
Salary Remaining : $4,787
Jeff Petry $90,000 (2)
Salary Remaining : $4,787
Oskar Pettersson $87,500 (3)
Salary Remaining : $4,654
Caedan Bankier $87,500 (2)
Salary Remaining : $4,654
Alex Jefferies $82,500 (2)
Salary Remaining : $4,388
Jared Davidson $77,500 (2)
Salary Remaining : $4,122
Arvid Holm $75,000 (1)
Salary Remaining : $3,989
Riley Duran $72,500 (2)
Salary Remaining : $3,856
Total Farm Players15
Salary Commitment
Year 2025 : $1,339,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,339,500
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 - 5,682 - 94.70%
Level 2: 5000 - $58 - 4,777 - 95.55%
Level 3: 2000 - $35 - 1,885 - 94.25%
Level 4: 4000 - $20 - 3,881 - 97.03%
Luxury : 1000 - $185 - 951 - 95.12%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,177 - 95.43%
Average Income per Game$1,091,000
Year to Date Revenue$39,276,008

Expense

Pro Players Total Salaries$70,716,724
Farm Players Total Salaries$1,433,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,956,231
Farm Year To Date Expenses$1,415,932
Pro Salary Cap To Date$67,956,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,455,001
Pro Remaining Season Days14
Pro Expenses Per Days$368,316
Pro Estimated Expenses$5,156,424
Farm Remaining Season Days10
Farm Expenses Per Days$7,622
Farm Estimated Expenses$76,220
Estimated Season Expenses$5,232,644
Season Salary Cap$70,716,724
Estimate Under Maximum Salary Cap of $95,000,000$24,283,276
Estimate Over Minimum Salary Cap of $61,000,000 $9,716,724
Current Bank Account$20,867,684
Projected Bank Account$21,090,041

Pro Players Salaries

UTA Cap Hit $17,600,000 (4)
-Salary Remaining : $1,283,333
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $565,104
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $437,500
Sean Durzi $4,175,000 (1)
-Salary Remaining : $304,427
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $257,241
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $255,208
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $222,775
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $197,878
Danton Heinen $2,500,000 (2)
-Salary Remaining : $182,292
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $178,319
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $145,833
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $109,375
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $96,022
Henry Thrun $1,172,500 (1)
-Salary Remaining : $85,495
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $72,917
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $72,917
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $72,917
Michael McCarron $1,000,000 (3)
-Salary Remaining : $72,917
James Reimer $1,000,000 (1)
-Salary Remaining : $72,917
Zach Benson $975,000 (2)
-Salary Remaining : $71,094
Frank Nazar $975,000 (2)
-Salary Remaining : $71,094
Bradly Nadeau $975,000 (3)
-Salary Remaining : $71,094
Daniil Miromanov $960,000 (1)
-Salary Remaining : $70,000
Matej Blumel $900,000 (1)
-Salary Remaining : $65,625
Adam Wilsby $900,000 (1)
-Salary Remaining : $65,625
Ilya Solovyov $775,000 (1)
-Salary Remaining : $56,510
Total Pro Players26
Salary Commitment
Year 2025 : $70,716,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $61,166,724
Year 2026 : $32,533,500
Year 2027 : $24,027,875
Year 2028 : $12,525,000
Salary Cap with 1 Way Contract
Year 2025 : $70,716,724
Year 2026 : $42,083,500
Year 2027 : $32,602,875
Year 2028 : $21,100,000

Farm Players Salaries

Otto Stenberg $97,500 (3)
Salary Remaining : $5,186
Fedor Svechkov $97,500 (2)
Salary Remaining : $5,186
Filip Bystedt $97,500 (2)
Salary Remaining : $5,186
Samuel Fagemo $93,000 (1)
Salary Remaining : $4,947
Drew Commesso $92,500 (1)
Salary Remaining : $4,920
Ryan Chesley $92,500 (3)
Salary Remaining : $4,920
Julian Lutz $92,500 (3)
Salary Remaining : $4,920
Calle Odelius $92,500 (3)
Salary Remaining : $4,920
Helge Grans $92,500 (1)
Salary Remaining : $4,920
Ryan O'Rourke $92,500 (1)
Salary Remaining : $4,920
Gabriel Landeskog $90,000 (1)
Salary Remaining : $4,787
David Gustafsson $90,000 (1)
Salary Remaining : $4,787
Calle Clang $87,500 (1)
Salary Remaining : $4,654
Ryan Winterton $87,500 (2)
Salary Remaining : $4,654
Yan Kuznetsov $75,000 (1)
Salary Remaining : $3,989
Jack Williams $62,500 (2)
Salary Remaining : $3,324
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 - 5,727 - 95.45%
Level 2: 5000 - $56 - 4,781 - 95.62%
Level 3: 2000 - $32 - 1,924 - 96.18%
Level 4: 4000 - $19 - 3,848 - 96.20%
Luxury : 1000 - $182 - 968 - 96.83%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,248 - 95.82%
Average Income per Game$1,071,173
Year to Date Revenue$40,704,577

Expense

Pro Players Total Salaries$67,006,437
Farm Players Total Salaries$1,685,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,934,137
Farm Year To Date Expenses$1,892,616
Pro Salary Cap To Date$66,934,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,213,519
Pro Remaining Season Days14
Pro Expenses Per Days$348,992
Pro Estimated Expenses$4,885,888
Farm Remaining Season Days10
Farm Expenses Per Days$8,963
Farm Estimated Expenses$89,630
Estimated Season Expenses$4,975,518
Season Salary Cap$67,006,437
Estimate Under Maximum Salary Cap of $95,000,000$27,993,563
Estimate Over Minimum Salary Cap of $61,000,000 $6,006,437
Current Bank Account($94,651)
Projected Bank Account($1,856,650)

Pro Players Salaries

Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $619,792
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $473,958
Tyson Barrie $6,500,000 (1)
-Salary Remaining : $473,958
Aliaksei Protas (Out of Payroll) $6,283,375 (2)
-Salary Remaining : $458,163
Phil Kessel $6,000,000 (1)
-Salary Remaining : $437,500
Owen Tippett $4,801,250 (1)
-Salary Remaining : $350,091
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $328,125
VAN Cap Hit $4,189,687 (3)
-Salary Remaining : $305,498
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $291,667
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $291,667
Drew O'Connor $3,000,000 (4)
-Salary Remaining : $218,750
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $166,104
Alex Newhook $2,087,500 (2)
-Salary Remaining : $152,214
Sam Morton $2,000,000 (1)
-Salary Remaining : $145,833
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $127,604
Ethan Bear $1,000,000 (1)
-Salary Remaining : $72,917
Logan Couture $1,000,000 (1)
-Salary Remaining : $72,917
John Klingberg $1,000,000 (1)
-Salary Remaining : $72,917
Leo Carlsson $975,000 (2)
-Salary Remaining : $71,094
Pavel Mintyukov $975,000 (2)
-Salary Remaining : $71,094
Logan Cooley $975,000 (2)
-Salary Remaining : $71,094
Yaroslav Askarov $975,000 (1)
-Salary Remaining : $71,094
Jordan Harris (Out of Payroll) $900,000 (2)
-Salary Remaining : $65,625
Total Pro Players23
Salary Commitment
Year 2025 : $74,189,812
Year 2026 : $37,842,750
Year 2027 : $14,396,875
Year 2028 : $4,750,000
Salary Average Commitment
Year 2025 : $50,911,271
Year 2026 : $25,857,021
Year 2027 : $9,161,146
Year 2028 : $4,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,189,812
Year 2026 : $34,135,562
Year 2027 : $17,439,687
Year 2028 : $4,750,000

Farm Players Salaries

Oskar Olausson $97,500 (1)
Salary Remaining : $5,186
Eduard Sale $97,500 (3)
Salary Remaining : $5,186
Denton Mateychuk $97,500 (3)
Salary Remaining : $5,186
Jonathan Lekkerimaki $97,500 (3)
Salary Remaining : $5,186
Chase Stillman $97,500 (2)
Salary Remaining : $5,186
Josh Mahura $95,000 (2)
Salary Remaining : $5,053
Noah Juulsen $95,000 (2)
Salary Remaining : $5,053
Vincent Iorio $92,500 (1)
Salary Remaining : $4,920
Tye Kartye $90,000 (2)
Salary Remaining : $4,787
Gage Goncalves (Out of Payroll) $90,000 (1)
Salary Remaining : $4,787
Elmer Soderblom $90,000 (2)
Salary Remaining : $4,787
Brett Harrison $87,500 (1)
Salary Remaining : $4,654
Nick Lardis $87,500 (2)
Salary Remaining : $4,654
Vadim Zherenko $85,000 (1)
Salary Remaining : $4,521
Bogdan Trineyev $82,500 (1)
Salary Remaining : $4,388
Tucker Robertson $82,500 (2)
Salary Remaining : $4,388
Ryder Korczak $82,500 (2)
Salary Remaining : $4,388
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $4,122
Jiri Patera $75,000 (1)
Salary Remaining : $3,989
Arturs Silovs $75,000 (2)
Salary Remaining : $3,989
Total Farm Players20
Salary Commitment
Year 2025 : $1,775,000
Year 2026 : $1,165,000
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,775,000
Year 2026 : $1,165,000
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,528 - 92.13%
Level 2: 5000 - $60 - 4,744 - 94.88%
Level 3: 2000 - $35 - 1,918 - 95.92%
Level 4: 4000 - $25 - 3,505 - 87.63%
Luxury : 1000 - $200 - 954 - 95.44%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,650 - 92.50%
Average Income per Game$1,183,096
Year to Date Revenue$46,140,725

Expense

Pro Players Total Salaries$88,739,500
Farm Players Total Salaries$1,394,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,381,713
Farm Year To Date Expenses$972,222
Pro Salary Cap To Date$80,381,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,366,191
Pro Remaining Season Days14
Pro Expenses Per Days$462,185
Pro Estimated Expenses$6,470,590
Farm Remaining Season Days10
Farm Expenses Per Days$7,418
Farm Estimated Expenses$74,180
Estimated Season Expenses$6,544,770
Season Salary Cap$88,739,500
Estimate Under Maximum Salary Cap of $95,000,000$6,260,500
Estimate Over Minimum Salary Cap of $61,000,000 $27,739,500
Current Bank Account$12,335,902
Projected Bank Account$8,157,323

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $619,792
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $619,792
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $473,958
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $437,500
Brady Skjei $6,000,000 (3)
-Salary Remaining : $437,500
VGK Cap Hit $5,875,000 (2)
-Salary Remaining : $428,385
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $407,932
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $382,813
Jared McCann $5,000,000 (1)
-Salary Remaining : $364,583
Michael Bunting $4,500,000 (4)
-Salary Remaining : $328,125
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $328,125
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $291,667
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $255,208
Brett Kulak $3,250,000 (1)
-Salary Remaining : $236,979
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $218,750
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $145,833
Corey Perry $1,350,000 (3)
-Salary Remaining : $98,438
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $87,500
Jake Allen $1,200,000 (2)
-Salary Remaining : $87,500
Noah Cates $1,020,000 (1)
-Salary Remaining : $74,375
Haydn Fleury $1,000,000 (3)
-Salary Remaining : $72,917
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $72,917
Total Pro Players22
Salary Commitment
Year 2025 : $88,739,500
Year 2026 : $58,519,500
Year 2027 : $53,444,500
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $49,989,500
Year 2026 : $32,019,500
Year 2027 : $25,944,500
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $88,739,500
Year 2026 : $60,519,500
Year 2027 : $53,444,500
Year 2028 : $19,000,000

Farm Players Salaries

Simon Nemec $97,500 (2)
Salary Remaining : $5,186
Brendan Brisson $97,500 (1)
Salary Remaining : $5,186
Hunter Shepard $97,000 (1)
Salary Remaining : $5,160
Philippe Myers $95,000 (1)
Salary Remaining : $5,053
Ryan Lomberg $95,000 (1)
Salary Remaining : $5,053
Owen Sillinger $95,000 (1)
Salary Remaining : $5,053
Tomas Nosek $95,000 (1)
Salary Remaining : $5,053
Arthur Kaliyev $90,000 (2)
Salary Remaining : $4,787
Pierrick Dube $90,000 (1)
Salary Remaining : $4,787
Alex Goligoski $90,000 (1)
Salary Remaining : $4,787
Luke Prokop $87,500 (1)
Salary Remaining : $4,654
Felix Sandstrom $80,000 (1)
Salary Remaining : $4,255
Parker Bell $77,500 (1)
Salary Remaining : $4,122
Josh Davies $72,500 (1)
Salary Remaining : $3,856
Matvey Petrov $72,500 (2)
Salary Remaining : $3,856
Alexandre Doucet $62,500 (1)
Salary Remaining : $3,324
Total Farm Players16
Salary Commitment
Year 2025 : $1,394,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,357,000
Year 2026 : $222,500
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,734 - 95.56%
Level 2: 5000 - $51 - 4,821 - 96.42%
Level 3: 2000 - $26 - 1,973 - 98.66%
Level 4: 4000 - $16 - 3,928 - 98.21%
Luxury : 1000 - $170 - 963 - 96.30%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,420 - 96.78%
Average Income per Game$999,650
Year to Date Revenue$38,986,334

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$67,905,211
Farm Year To Date Expenses$1,179,767
Pro Salary Cap To Date$67,905,211
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,999,299
Pro Remaining Season Days14
Pro Expenses Per Days$385,923
Pro Estimated Expenses$5,402,922
Farm Remaining Season Days10
Farm Expenses Per Days$6,316
Farm Estimated Expenses$63,160
Estimated Season Expenses$5,466,082
Season Salary Cap$74,097,250
Estimate Under Maximum Salary Cap of $95,000,000$20,902,750
Estimate Over Minimum Salary Cap of $61,000,000 $13,097,250
Current Bank Account$3,941,124
Projected Bank Account$474,341

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $1,283,333
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $510,417
Carter Hart $5,750,000 (2)
-Salary Remaining : $419,271
Damon Severson $5,500,000 (4)
-Salary Remaining : $401,042
Ryan Graves $4,500,000 (1)
-Salary Remaining : $328,125
Evander Kane $4,000,000 (3)
-Salary Remaining : $291,667
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $267,604
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $233,333
Will Borgen $3,000,000 (3)
-Salary Remaining : $218,750
Braden Schneider $2,839,000 (3)
-Salary Remaining : $207,010
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $156,780
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $117,077
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $109,375
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $87,500
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $85,495
Jesper Fast $1,000,000 (3)
-Salary Remaining : $72,917
David Tomasek $1,000,000 (2)
-Salary Remaining : $72,917
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $72,917
Matthew Savoie $975,000 (3)
-Salary Remaining : $71,094
Zack Bolduc $975,000 (2)
-Salary Remaining : $71,094
Mavrik Bourque $960,000 (1)
-Salary Remaining : $70,000
Will Cuylle $925,000 (1)
-Salary Remaining : $67,448
Philip Tomasino $900,000 (1)
-Salary Remaining : $65,625
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $61,979
Alex Laferriere $825,000 (1)
-Salary Remaining : $60,156
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 : $4,787
Cale Fleury $90,000 (1)
Salary Remaining : $4,787
Akil Thomas $90,000 (1)
Salary Remaining : $4,787
Calen Addison $90,000 (1)
Salary Remaining : $4,787
Ian Moore $87,500 (2)
Salary Remaining : $4,654
Yegor Sidorov $87,500 (3)
Salary Remaining : $4,654
Carter Mazur $87,500 (2)
Salary Remaining : $4,654
Cole O'Hara $82,500 (2)
Salary Remaining : $4,388
Noah Laba $82,500 (3)
Salary Remaining : $4,388
Isaiah George $82,500 (3)
Salary Remaining : $4,388
Filip Kral $82,500 (2)
Salary Remaining : $4,388
Jan Jenik $82,500 (1)
Salary Remaining : $4,388
Elliot Desnoyers $77,500 (2)
Salary Remaining : $4,122
Keith Petruzzelli $75,000 (2)
Salary Remaining : $3,989
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 - 5,853 - 97.56%
Level 2: 5000 - $51 - 4,746 - 94.92%
Level 3: 2000 - $1 - 1,999 - 99.96%
Level 4: 4000 - $16 - 3,967 - 99.18%
Luxury : 1000 - $174 - 955 - 95.51%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,521 - 97.34%
Average Income per Game$912,701
Year to Date Revenue$34,682,631

Expense

Pro Players Total Salaries$66,080,937
Farm Players Total Salaries$1,597,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,332,926
Farm Year To Date Expenses$1,342,643
Pro Salary Cap To Date$66,332,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,738,102
Pro Remaining Season Days14
Pro Expenses Per Days$344,172
Pro Estimated Expenses$4,818,408
Farm Remaining Season Days10
Farm Expenses Per Days$8,497
Farm Estimated Expenses$84,970
Estimated Season Expenses$4,903,378
Season Salary Cap$66,080,937
Estimate Under Maximum Salary Cap of $95,000,000$28,919,063
Estimate Over Minimum Salary Cap of $61,000,000 $5,080,937
Current Bank Account$43,909,071
Projected Bank Account$41,743,795

Pro Players Salaries

WPG Cap Hit $17,600,000 (3)
-Salary Remaining : $1,283,333
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $510,417
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $437,500
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $437,500
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $346,354
Shane Pinto $4,420,937 (2)
-Salary Remaining : $322,360
Ty Emberson $2,500,000 (2)
-Salary Remaining : $182,292
Alec Martinez $2,200,000 (1)
-Salary Remaining : $160,417
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $145,833
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $127,604
Ryan Murray $1,000,000 (1)
-Salary Remaining : $72,917
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $72,917
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $71,094
Fabian Lysell $975,000 (1)
-Salary Remaining : $71,094
Marco Rossi $975,000 (1)
-Salary Remaining : $71,094
Declan Chisholm $960,000 (1)
-Salary Remaining : $70,000
Ivan Ivan $950,000 (1)
-Salary Remaining : $69,271
Aatu Raty $925,000 (1)
-Salary Remaining : $67,448
Alexander Holtz $900,000 (2)
-Salary Remaining : $65,625
Luca Cagnoni $825,000 (2)
-Salary Remaining : $60,156
Ethan Cardwell $825,000 (2)
-Salary Remaining : $60,156
Ethen Frank $800,000 (1)
-Salary Remaining : $58,333
Arshdeep Bains $750,000 (2)
-Salary Remaining : $54,688
Total Pro Players23
Salary Commitment
Year 2025 : $66,080,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $52,414,270
Year 2026 : $22,904,270
Year 2027 : $12,683,333
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $66,080,937
Year 2026 : $29,570,937
Year 2027 : $19,350,000
Year 2028 : $1,750,000

Farm Players Salaries

Trent Miner $95,000 (2)
Salary Remaining : $5,053
Riley Kidney $92,500 (2)
Salary Remaining : $4,920
Hunter Haight $92,500 (2)
Salary Remaining : $4,920
Zach Metsa $90,000 (1)
Salary Remaining : $4,787
Max Sasson $90,000 (1)
Salary Remaining : $4,787
Georgi Romanov $85,000 (2)
Salary Remaining : $4,521
Gavin White $82,500 (2)
Salary Remaining : $4,388
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $4,388
Jake Livingstone $82,500 (1)
Salary Remaining : $4,388
Aidan McDonough $82,500 (2)
Salary Remaining : $4,388
Brandon Scanlin $82,500 (1)
Salary Remaining : $4,388
Artem Shlaine $77,500 (2)
Salary Remaining : $4,122
Tyler Thorpe $77,500 (3)
Salary Remaining : $4,122
Clay Stevenson $75,000 (1)
Salary Remaining : $3,989
Cole Reinhardt $72,500 (1)
Salary Remaining : $3,856
Ville Heinola $72,500 (1)
Salary Remaining : $3,856
Albin Grewe $70,000 (1)
Salary Remaining : $3,723
Declan McDonnell $70,000 (1)
Salary Remaining : $3,723
Jordan Frasca $62,500 (1)
Salary Remaining : $3,324
Isak Posch $62,500 (2)
Salary Remaining : $3,324
Total Farm Players20
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $830,000
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,597,500
Year 2026 : $830,000
Year 2027 : $77,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $29,071,226 $94,000,000 $1,000,000 $33,000,000 232144
Boston Bruins $1,915,504 $88,427,562 $6,572,438 $27,427,562 221537
Buffalo Sabres $974,255 $66,900,000 $28,100,000 $5,900,000 231942
Calgary Flames $12,804,863 $88,630,850 $6,369,150 $27,630,850 261339
Carolina Hurricanes $35,556,785 $63,457,125 $31,542,875 $2,457,125 242448
Chicago Blackhawks $22,220,481 $64,520,600 $30,479,400 $3,520,600 242246
Colorado Avalanche $5,987,194 $74,953,000 $20,047,000 $13,953,000 221840
Columbus Blue Jackets $8,437,114 $69,195,938 $25,804,062 $8,195,938 232447
Dallas Stars $15,615,748 $85,990,000 $9,010,000 $24,990,000 221234
Detroit Red Wings $27,877,579 $78,204,625 $16,795,375 $17,204,625 222446
Edmonton Oilers $44,648,114 $91,450,000 $3,550,000 $30,450,000 212546
Florida Panthers $37,277,364 $92,475,000 $2,525,000 $31,475,000 222547
Los Angeles Kings $4,448,460 $91,215,375 $3,784,625 $30,215,375 232447
Minnesota Wild $32,627,509 $84,598,750 $10,401,250 $23,598,750 222951
Montreal Canadiens $14,433,366 $75,761,225 $19,238,775 $14,761,225 221133
Nashville Predators $30,241,194 $94,424,188 $575,812 $33,424,188 231841
New Jersey Devils $11,635,336 $77,467,500 $17,532,500 $16,467,500 23932
New York Islanders $44,871,189 $77,582,500 $17,417,500 $16,582,500 262046
New York Rangers $11,044,834 $85,231,625 $9,768,375 $24,231,625 221436
Ottawa Senators $34,679,438 $88,107,000 $6,893,000 $27,107,000 222345
Philadelphia Flyers $9,335,343 $82,662,825 $12,337,175 $21,662,825 202040
Pittsburgh Penguins $69,280,406 $87,847,875 $7,152,125 $26,847,875 232649
San Jose Sharks $2,354,968 $65,868,762 $29,131,238 $4,868,762 242650
Seattle Kraken $6,013,047 $62,340,000 $32,660,000 $1,340,000 221234
St. Louis Blues $43,106,956 $93,768,000 $1,232,000 $32,768,000 261137
Tampa Bay Lightning $17,452,684 $87,882,625 $7,117,375 $26,882,625 231639
Toronto Maple Leafs $23,836,940 $87,437,750 $7,562,250 $26,437,750 221537
Utah Mammoth $20,867,684 $70,716,724 $24,283,276 $9,716,724 261642
Vancouver Canucks ($94,651) $67,006,437 $27,993,563 $6,006,437 232043
Vegas Golden Knights $12,335,902 $88,739,500 $6,260,500 $27,739,500 221638
Washington Capitals $3,941,124 $74,097,250 $20,902,750 $13,097,250 251439
Winnipeg Jets $43,909,071 $66,080,937 $28,919,063 $5,080,937 232043