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

Anaheim Ducks

Anaheim Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $89 - 5,668 - 94.46%
Level 2: 5000 - $54 - 4,810 - 96.20%
Level 3: 2000 - $28 - 1,963 - 98.17%
Level 4: 4000 - $21 - 3,900 - 97.50%
Luxury : 1000 - $186 - 963 - 96.32%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,304 - 96.14%
Average Income per Game$1,080,195
Year to Date Revenue$16,202,919

Expense

Pro Players Total Salaries$88,615,000
Farm Players Total Salaries$1,511,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,026,972
Farm Year To Date Expenses$602,085
Pro Salary Cap To Date$31,026,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,085,060
Pro Remaining Season Days124
Pro Expenses Per Days$461,536
Pro Estimated Expenses$57,230,464
Farm Remaining Season Days120
Farm Expenses Per Days$8,040
Farm Estimated Expenses$964,800
Estimated Season Expenses$58,195,264
Season Salary Cap$88,615,000
Estimate Under Maximum Salary Cap of $88,000,000-$615,000
Estimate Over Minimum Salary Cap of $61,000,000 $27,615,000
Current Bank Account$27,539,495
Projected Bank Account($2,570,709)

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $9,364,583
Victor Hedman $10,000,000 (3)
-Salary Remaining : $6,458,333
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $5,812,500
Drew Doughty $7,525,000 (4)
-Salary Remaining : $4,859,896
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $4,456,250
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $4,197,917
Brett Howden $4,450,000 (4)
-Salary Remaining : $2,873,958
Bobby McMann $3,750,000 (3)
-Salary Remaining : $2,421,875
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $1,937,500
Noel Acciari $3,000,000 (1)
-Salary Remaining : $1,937,500
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $1,937,500
Logan Thompson $2,750,000 (3)
-Salary Remaining : $1,776,042
Cole Smith $2,000,000 (1)
-Salary Remaining : $1,291,667
Matt Villalta $2,000,000 (2)
-Salary Remaining : $1,291,667
Radko Gudas $2,000,000 (1)
-Salary Remaining : $1,291,667
Nic Dowd $1,500,000 (1)
-Salary Remaining : $968,750
Jan Rutta $1,000,000 (1)
-Salary Remaining : $645,833
Troy Stecher $1,000,000 (1)
-Salary Remaining : $645,833
Travis Hamonic $990,000 (1)
-Salary Remaining : $639,375
Jakub Vrana $975,000 (2)
-Salary Remaining : $629,688
John Leonard $900,000 (1)
-Salary Remaining : $581,250
Sasha Chmelevski $625,000 (1)
-Salary Remaining : $403,646
Jesse Puljujarvi $625,000 (1)
-Salary Remaining : $403,646
Luke Glendening $625,000 (1)
-Salary Remaining : $403,646
Total Pro Players24
Salary Commitment
Year 2025 : $88,615,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $74,815,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $88,615,000
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 : $63,191
Jack Johnson $97,500 (1)
Salary Remaining : $62,234
Dylan McIlrath $95,000 (1)
Salary Remaining : $60,638
Austin Watson $95,000 (1)
Salary Remaining : $60,638
Christian Wolanin $90,000 (1)
Salary Remaining : $57,447
Adam Beckman (Out of Payroll) $90,000 (2)
Salary Remaining : $57,447
Ross Johnston $90,000 (1)
Salary Remaining : $57,447
Rhett Gardner $85,000 (1)
Salary Remaining : $54,255
Adam Erne $80,000 (1)
Salary Remaining : $51,064
Denis Gurianov $80,000 (1)
Salary Remaining : $51,064
Cooper Marody $77,500 (1)
Salary Remaining : $49,468
Lassi Thomson $75,000 (2)
Salary Remaining : $47,872
Dru Krebs $72,500 (2)
Salary Remaining : $46,277
Jack Ahcan $70,000 (1)
Salary Remaining : $44,681
Connor Carrick $70,000 (1)
Salary Remaining : $44,681
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $43,085
Chase Bradley $67,500 (2)
Salary Remaining : $43,085
Jakub Fibigr $67,500 (3)
Salary Remaining : $43,085
Connor Hughes $67,500 (2)
Salary Remaining : $43,085
Magnus Hellberg $65,000 (1)
Salary Remaining : $41,489
Total Farm Players20
Salary Commitment
Year 2025 : $1,601,500
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,601,500
Year 2026 : $507,500
Year 2027 : $67,500
Year 2028 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $80 - 5,709 - 95.15%
Level 2: 5000 - $55 - 4,766 - 95.32%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $17 - 3,926 - 98.16%
Luxury : 1000 - $180 - 975 - 97.46%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,309 - 96.16%
Average Income per Game$1,028,666
Year to Date Revenue$16,458,662

Expense

Pro Players Total Salaries$87,752,562
Farm Players Total Salaries$1,329,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,830,337
Farm Year To Date Expenses$479,630
Pro Salary Cap To Date$30,830,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,716,659
Pro Remaining Season Days124
Pro Expenses Per Days$457,045
Pro Estimated Expenses$56,673,580
Farm Remaining Season Days120
Farm Expenses Per Days$7,069
Farm Estimated Expenses$848,280
Estimated Season Expenses$57,521,860
Season Salary Cap$87,752,562
Estimate Under Maximum Salary Cap of $88,000,000$247,438
Estimate Over Minimum Salary Cap of $61,000,000 $26,752,562
Current Bank Account$29,224,104
Projected Bank Account($2,581,097)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $5,838,333
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $5,812,500
Moritz Seider $8,418,062 (4)
-Salary Remaining : $5,436,665
David Pastrnak $8,000,000 (3)
-Salary Remaining : $5,166,667
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $4,947,810
William Nylander $7,500,000 (2)
-Salary Remaining : $4,843,750
Robert Thomas $7,252,750 (1)
-Salary Remaining : $4,684,068
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $2,906,250
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $2,664,063
Timo Meier $4,000,000 (3)
-Salary Remaining : $2,583,333
Justin Faulk $3,000,000 (3)
-Salary Remaining : $1,937,500
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $1,695,313
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $1,291,667
Jake McCabe $2,000,000 (1)
-Salary Remaining : $1,291,667
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $1,036,966
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $1,033,333
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $1,033,333
Alex Lyon $1,000,000 (2)
-Salary Remaining : $645,833
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $645,833
Matthew Knies $925,000 (2)
-Salary Remaining : $597,396
Rasmus Kupari $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players21
Salary Commitment
Year 2025 : $87,752,562
Year 2026 : $73,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Average Commitment
Year 2025 : $78,752,562
Year 2026 : $64,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Cap with 1 Way Contract
Year 2025 : $87,752,562
Year 2026 : $73,474,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187

Farm Players Salaries

Atro Leppanen $99,500 (2)
Salary Remaining : $63,511
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $63,511
Eduards Tralmaks $95,000 (2)
Salary Remaining : $60,638
Francesco Pinelli $92,500 (2)
Salary Remaining : $59,043
Noel Gunler $92,500 (2)
Salary Remaining : $59,043
Alex Steeves $90,000 (1)
Salary Remaining : $57,447
Taige Harding $87,500 (2)
Salary Remaining : $55,851
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $55,851
Ty Smith $82,500 (2)
Salary Remaining : $52,660
Michael Stone $80,000 (1)
Salary Remaining : $51,064
Justin Gill $77,500 (2)
Salary Remaining : $49,468
Owen Say $75,000 (1)
Salary Remaining : $47,872
Ben Hemmerling $72,500 (3)
Salary Remaining : $46,277
William Rousseau $67,500 (2)
Salary Remaining : $43,085
Kyle Jackson $67,500 (2)
Salary Remaining : $43,085
Braeden Bowman $62,500 (2)
Salary Remaining : $39,894
Total Farm Players16
Salary Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,329,000
Year 2026 : $996,500
Year 2027 : $72,500
Year 2028 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5 - $110 - 5 - 100.00%
Level 2: 5000 - $60 - 4,778 - 95.57%
Level 3: 2000 - $40 - 1,558 - 77.89%
Level 4: 4000 - $25 - 3,209 - 80.23%
Luxury : 1000 - $180 - 955 - 95.54%
Total Capacity :12005

Income

Home Games Left25
Average Attendance - %10,506 - 87.51%
Average Income per Game$601,756
Year to Date Revenue$9,628,090

Expense

Pro Players Total Salaries$66,975,000
Farm Players Total Salaries$1,073,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,250,365
Farm Year To Date Expenses$468,406
Pro Salary Cap To Date$22,250,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,043,891
Pro Remaining Season Days124
Pro Expenses Per Days$348,828
Pro Estimated Expenses$43,254,672
Farm Remaining Season Days120
Farm Expenses Per Days$5,710
Farm Estimated Expenses$685,200
Estimated Season Expenses$43,939,872
Season Salary Cap$66,975,000
Estimate Under Maximum Salary Cap of $88,000,000$21,025,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,975,000
Current Bank Account$26,410,806
Projected Bank Account($2,485,175)

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $6,458,333
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $4,520,833
Andrew Copp $5,500,000 (2)
-Salary Remaining : $3,552,083
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $3,390,625
Alex Killorn $5,000,000 (1)
-Salary Remaining : $3,229,167
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $2,744,792
Sean Walker $4,250,000 (3)
-Salary Remaining : $2,744,792
Oliver Kylington $4,000,000 (1)
-Salary Remaining : $2,583,333
BUF Cap Hit $4,000,000 (2)
-Salary Remaining : $2,583,333
Sammy Blais $3,000,000 (2)
-Salary Remaining : $1,937,500
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $1,130,208
Oskar Sundqvist $1,200,000 (3)
-Salary Remaining : $775,000
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $710,417
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $645,833
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $645,833
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $645,833
Anthony Richard $1,000,000 (2)
-Salary Remaining : $645,833
Ryan Reaves $995,000 (1)
-Salary Remaining : $642,604
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $642,604
Dennis Cholowski $950,000 (2)
-Salary Remaining : $613,542
Walker Duehr $945,000 (2)
-Salary Remaining : $610,313
Alex Belzile $945,000 (2)
-Salary Remaining : $610,313
Jacob MacDonald $945,000 (2)
-Salary Remaining : $610,313
Matt Benning $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players24
Salary Commitment
Year 2025 : $66,975,000
Year 2026 : $40,835,000
Year 2027 : $10,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $49,225,000
Year 2026 : $30,085,000
Year 2027 : $6,450,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,975,000
Year 2026 : $42,835,000
Year 2027 : $10,700,000
Year 2028 : $0

Farm Players Salaries

Chris Driedger $99,500 (1)
Salary Remaining : $63,511
Brendan Lemieux $99,500 (1)
Salary Remaining : $63,511
Dustin Tokarski $95,000 (1)
Salary Remaining : $60,638
Kurtis MacDermid $95,000 (1)
Salary Remaining : $60,638
Dakota Mermis $95,000 (1)
Salary Remaining : $60,638
Logan Shaw $94,500 (1)
Salary Remaining : $60,319
Dominik Badinka $92,500 (3)
Salary Remaining : $59,043
Alexander Kisakov $92,500 (1)
Salary Remaining : $59,043
Tristan Lennox $87,500 (2)
Salary Remaining : $55,851
Sergei Murashov $82,500 (3)
Salary Remaining : $52,660
Gabriel Szturc (Out of Payroll) $82,500 (1)
Salary Remaining : $52,660
Nathan Aspinall $77,500 (3)
Salary Remaining : $49,468
Nikita Novikov (Out of Payroll) $72,500 (2)
Salary Remaining : $46,277
Zac Funk $62,500 (2)
Salary Remaining : $39,894
Total Farm Players14
Salary Commitment
Year 2025 : $1,228,500
Year 2026 : $475,000
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,228,500
Year 2026 : $475,000
Year 2027 : $252,500
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6000 - $80 - 5,658 - 94.31%
Level 2: 5000 - $50 - 4,914 - 98.27%
Level 3: 2000 - $30 - 1,962 - 98.08%
Level 4: 4000 - $10 - 3,996 - 99.91%
Luxury : 1000 - $175 - 972 - 97.18%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,502 - 97.23%
Average Income per Game$967,225
Year to Date Revenue$13,541,155

Expense

Pro Players Total Salaries$85,378,450
Farm Players Total Salaries$907,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,238,172
Farm Year To Date Expenses$328,236
Pro Salary Cap To Date$30,238,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,115,085
Pro Remaining Season Days124
Pro Expenses Per Days$444,679
Pro Estimated Expenses$55,140,196
Farm Remaining Season Days120
Farm Expenses Per Days$4,827
Farm Estimated Expenses$579,240
Estimated Season Expenses$55,719,436
Season Salary Cap$85,378,450
Estimate Under Maximum Salary Cap of $88,000,000$2,621,550
Estimate Over Minimum Salary Cap of $61,000,000 $24,378,450
Current Bank Account$40,224,363
Projected Bank Account$10,620,012

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $9,300,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $6,991,146
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $5,328,125
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $4,682,292
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $4,520,833
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $3,613,115
Mikey Anderson $4,587,750 (2)
-Salary Remaining : $2,962,922
Brock Boeser $4,000,000 (3)
-Salary Remaining : $2,583,333
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $2,370,208
Justus Annunen $3,156,200 (4)
-Salary Remaining : $2,038,379
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $1,453,125
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $1,291,667
Ryan Donato $2,000,000 (1)
-Salary Remaining : $1,291,667
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $968,750
Lars Eller $1,500,000 (2)
-Salary Remaining : $968,750
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $658,750
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $645,833
Connor Bedard $975,000 (2)
-Salary Remaining : $629,688
Cutter Gauthier $975,000 (3)
-Salary Remaining : $629,688
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $597,396
Garrett Pilon $900,000 (1)
-Salary Remaining : $581,250
Georgii Merkulov $900,000 (1)
-Salary Remaining : $581,250
Marcus Hogberg $700,000 (2)
-Salary Remaining : $452,083
Total Pro Players23
Salary Commitment
Year 2025 : $85,378,450
Year 2026 : $77,383,450
Year 2027 : $68,620,700
Year 2028 : $37,631,200
Salary Average Commitment
Year 2025 : $74,128,450
Year 2026 : $70,383,450
Year 2027 : $61,620,700
Year 2028 : $37,631,200
Salary Cap with 1 Way Contract
Year 2025 : $85,378,450
Year 2026 : $77,383,450
Year 2027 : $68,620,700
Year 2028 : $37,631,200

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $59,043
Michael Milne $87,500 (1)
Salary Remaining : $55,851
Jaxon Nelson $82,500 (1)
Salary Remaining : $52,660
Drew Bavaro $82,500 (2)
Salary Remaining : $52,660
Martin Chromiak $77,500 (2)
Salary Remaining : $49,468
Josh Maniscalco $75,000 (2)
Salary Remaining : $47,872
Shane Bowers $72,500 (1)
Salary Remaining : $46,277
Reilly Walsh $72,500 (1)
Salary Remaining : $46,277
Connor Corcoran $70,000 (1)
Salary Remaining : $44,681
Carsen Twarynski $70,000 (1)
Salary Remaining : $44,681
Ben Steeves $62,500 (2)
Salary Remaining : $39,894
Dylan Wendt $62,500 (1)
Salary Remaining : $39,894
Total Farm Players12
Salary Commitment
Year 2025 : $907,500
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $907,500
Year 2026 : $390,000
Year 2027 : $0
Year 2028 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,544 - 92.40%
Level 2: 5000 - $60 - 4,812 - 96.25%
Level 3: 2000 - $35 - 1,907 - 95.37%
Level 4: 4000 - $20 - 3,873 - 96.83%
Luxury : 1000 - $200 - 955 - 95.46%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,092 - 94.95%
Average Income per Game$1,178,267
Year to Date Revenue$18,852,270

Expense

Pro Players Total Salaries$62,557,125
Farm Players Total Salaries$2,185,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,908,882
Farm Year To Date Expenses$793,041
Pro Salary Cap To Date$21,908,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,456,672
Pro Remaining Season Days124
Pro Expenses Per Days$325,818
Pro Estimated Expenses$40,401,432
Farm Remaining Season Days120
Farm Expenses Per Days$11,622
Farm Estimated Expenses$1,394,640
Estimated Season Expenses$41,796,072
Season Salary Cap$62,557,125
Estimate Under Maximum Salary Cap of $88,000,000$25,442,875
Estimate Over Minimum Salary Cap of $61,000,000 $1,557,125
Current Bank Account$46,010,792
Projected Bank Account$33,671,392

Pro Players Salaries

Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $3,713,542
Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $3,713,542
Ville Husso $5,600,000 (2)
-Salary Remaining : $3,616,667
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $3,422,917
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $3,313,125
Connor McMichael $5,050,000 (5)
-Salary Remaining : $3,261,458
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $2,429,948
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $2,185,177
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $2,098,958
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $1,776,042
Dillon Dube $2,713,750 (1)
-Salary Remaining : $1,752,630
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $1,752,630
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $943,643
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $757,240
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $710,417
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $658,750
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $645,833
Tyler Motte $1,000,000 (3)
-Salary Remaining : $645,833
Kaiden Guhle $975,000 (1)
-Salary Remaining : $629,688
Joel Hanley $975,000 (2)
-Salary Remaining : $629,688
Jack Quinn $975,000 (1)
-Salary Remaining : $629,688
Martin Pospisil $900,000 (2)
-Salary Remaining : $581,250
Jackson Blake $825,000 (3)
-Salary Remaining : $532,813
Total Pro Players23
Salary Commitment
Year 2025 : $62,557,125
Year 2026 : $42,236,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $51,657,125
Year 2026 : $33,841,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $62,557,125
Year 2026 : $44,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000

Farm Players Salaries

Brennan Othmann $97,500 (2)
Salary Remaining : $62,234
Maveric Lamoureux $97,500 (3)
Salary Remaining : $62,234
Hendrix Lapierre $97,500 (1)
Salary Remaining : $62,234
Devin Cooley $95,000 (1)
Salary Remaining : $60,638
Thomas Bordeleau $92,500 (1)
Salary Remaining : $59,043
Paul Ludwinski $92,500 (2)
Salary Remaining : $59,043
Jack Peart $92,500 (2)
Salary Remaining : $59,043
Daniil Chayka $92,500 (1)
Salary Remaining : $59,043
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $59,043
Samuel Poulin $90,000 (1)
Salary Remaining : $57,447
Nikita Nesterenko $90,000 (2)
Salary Remaining : $57,447
Angus Crookshank $90,000 (1)
Salary Remaining : $57,447
Jack St. Ivany $90,000 (1)
Salary Remaining : $57,447
Nikolai Kovalenko $90,000 (2)
Salary Remaining : $57,447
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $57,447
Landon Slaggert $87,500 (1)
Salary Remaining : $55,851
Danil Gushchin $87,500 (1)
Salary Remaining : $55,851
Michael Buchinger $87,500 (3)
Salary Remaining : $55,851
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $55,851
Amadeus Lombardi $82,500 (2)
Salary Remaining : $52,660
Jesper Vikman $77,500 (1)
Salary Remaining : $49,468
Joshua Roy $77,500 (2)
Salary Remaining : $49,468
Vsevolod Komarov $77,500 (3)
Salary Remaining : $49,468
Tyson Kozak $67,500 (2)
Salary Remaining : $43,085
Matt Murray $62,500 (2)
Salary Remaining : $39,894
Total Farm Players25
Salary Commitment
Year 2025 : $2,185,000
Year 2026 : $1,197,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,500
Year 2026 : $1,105,000
Year 2027 : $262,500
Year 2028 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,495 - 91.58%
Level 2: 5000 - $65 - 3,616 - 72.32%
Level 3: 2000 - $75 - 823 - 41.13%
Level 4: 4000 - $50 - 1,631 - 40.77%
Luxury : 1000 - $250 - 666 - 66.59%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %12,230 - 67.94%
Average Income per Game$1,094,206
Year to Date Revenue$17,507,295

Expense

Pro Players Total Salaries$66,030,600
Farm Players Total Salaries$1,782,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,872,903
Farm Year To Date Expenses$644,413
Pro Salary Cap To Date$23,872,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,355,148
Pro Remaining Season Days124
Pro Expenses Per Days$343,909
Pro Estimated Expenses$42,644,716
Farm Remaining Season Days120
Farm Expenses Per Days$9,481
Farm Estimated Expenses$1,137,720
Estimated Season Expenses$43,782,436
Season Salary Cap$66,030,600
Estimate Under Maximum Salary Cap of $88,000,000$21,969,400
Estimate Over Minimum Salary Cap of $61,000,000 $5,030,600
Current Bank Account$38,367,612
Projected Bank Account$21,940,324

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $8,880,208
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $4,843,750
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $4,520,833
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $3,713,542
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $2,728,646
Spencer Knight $3,805,600 (1)
-Salary Remaining : $2,457,783
Josh Anderson $3,250,000 (4)
-Salary Remaining : $2,098,958
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $1,937,500
Max Domi $3,000,000 (3)
-Salary Remaining : $1,937,500
Justin Barron $2,575,000 (5)
-Salary Remaining : $1,663,021
Logan Stanley $1,250,000 (3)
-Salary Remaining : $807,292
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $710,417
Connor Brown $1,100,000 (2)
-Salary Remaining : $710,417
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $645,833
Jakub Dobes (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $645,833
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $645,833
Owen Power $975,000 (1)
-Salary Remaining : $629,688
Kevin Korchinski $975,000 (1)
-Salary Remaining : $629,688
Dylan Guenther $975,000 (1)
-Salary Remaining : $629,688
Matt Coronato (Out of Payroll) $975,000 (2)
-Salary Remaining : $629,688
Adam Fantilli (Out of Payroll) $975,000 (2)
-Salary Remaining : $629,688
Nolan Allan $975,000 (3)
-Salary Remaining : $629,688
Conor Geekie $975,000 (3)
-Salary Remaining : $629,688
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $565,104
Total Pro Players24
Salary Commitment
Year 2025 : $68,005,600
Year 2026 : $35,900,000
Year 2027 : $24,350,000
Year 2028 : $10,050,000
Salary Average Commitment
Year 2025 : $67,005,600
Year 2026 : $45,650,000
Year 2027 : $34,100,000
Year 2028 : $10,050,000
Salary Cap with 1 Way Contract
Year 2025 : $68,005,600
Year 2026 : $45,650,000
Year 2027 : $34,100,000
Year 2028 : $10,050,000

Farm Players Salaries

Sebastian Cossa (Out of Payroll) $97,500 (2)
Salary Remaining : $62,234
Zach Dean $97,500 (2)
Salary Remaining : $62,234
Logan Mailloux $97,500 (2)
Salary Remaining : $62,234
Owen Pickering $97,500 (3)
Salary Remaining : $62,234
William Villeneuve $90,000 (1)
Salary Remaining : $57,447
Jonah Gadjovich $90,000 (2)
Salary Remaining : $57,447
Matthew Robertson $90,000 (2)
Salary Remaining : $57,447
Ben Jones $90,000 (2)
Salary Remaining : $57,447
Jeremie Poirier $87,500 (1)
Salary Remaining : $55,851
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $55,851
Samuel Knazko $87,500 (1)
Salary Remaining : $55,851
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $54,255
Sean Farrell $82,500 (1)
Salary Remaining : $52,660
Hunter Skinner $82,500 (1)
Salary Remaining : $52,660
Isaak Phillips $80,000 (1)
Salary Remaining : $51,064
Tyler Tullio $77,500 (1)
Salary Remaining : $49,468
Brett Murray $75,000 (1)
Salary Remaining : $47,872
Mads Sogaard $75,000 (1)
Salary Remaining : $47,872
Matt Rempe $72,500 (2)
Salary Remaining : $46,277
Filip Hallander $70,000 (1)
Salary Remaining : $44,681
Fraser Minten $70,000 (1)
Salary Remaining : $44,681
Total Farm Players21
Salary Commitment
Year 2025 : $1,782,500
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,782,500
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 5,528 - 92.14%
Level 2: 5000 - $60 - 4,867 - 97.33%
Level 3: 2000 - $35 - 1,904 - 95.21%
Level 4: 4000 - $23 - 3,843 - 96.08%
Luxury : 1000 - $180 - 950 - 94.97%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,092 - 94.96%
Average Income per Game$1,126,590
Year to Date Revenue$16,898,851

Expense

Pro Players Total Salaries$67,653,000
Farm Players Total Salaries$1,489,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,452,369
Farm Year To Date Expenses$517,880
Pro Salary Cap To Date$26,452,369
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,291,342
Pro Remaining Season Days124
Pro Expenses Per Days$352,359
Pro Estimated Expenses$43,692,516
Farm Remaining Season Days120
Farm Expenses Per Days$7,923
Farm Estimated Expenses$950,760
Estimated Season Expenses$44,643,276
Season Salary Cap$67,653,000
Estimate Under Maximum Salary Cap of $88,000,000$20,347,000
Estimate Over Minimum Salary Cap of $61,000,000 $6,653,000
Current Bank Account$25,031,742
Projected Bank Account$9,679,808

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $7,782,292
Ryan Nugent-Hopkins (Out of Payroll) $8,250,000 (2)
-Salary Remaining : $5,328,125
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $4,843,750
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $4,197,917
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $3,067,708
Warren Foegele $4,500,000 (4)
-Salary Remaining : $2,906,250
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $2,696,354
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $2,583,333
Morgan Frost $4,000,000 (3)
-Salary Remaining : $2,583,333
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $1,663,021
Bobby Brink $2,278,000 (1)
-Salary Remaining : $1,471,208
Nick Perbix $2,250,000 (4)
-Salary Remaining : $1,453,125
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $1,291,667
Dan Vladar $1,750,000 (4)
-Salary Remaining : $1,130,208
Mason Appleton $1,500,000 (2)
-Salary Remaining : $968,750
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $807,292
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $645,833
Mason McTavish $975,000 (1)
-Salary Remaining : $629,688
Alex Nylander $950,000 (2)
-Salary Remaining : $613,542
Tyler Kleven $925,000 (2)
-Salary Remaining : $597,396
Lane Hutson $925,000 (3)
-Salary Remaining : $597,396
Nicholas Robertson $900,000 (1)
-Salary Remaining : $581,250
Jacob Moverare $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players23
Salary Commitment
Year 2025 : $75,903,000
Year 2026 : $62,625,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $65,403,000
Year 2026 : $56,175,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $75,903,000
Year 2026 : $66,675,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $62,234
Brandon Halverson $95,000 (2)
Salary Remaining : $60,638
Ken Appleby $94,500 (2)
Salary Remaining : $60,319
William Stromgren $92,500 (2)
Salary Remaining : $59,043
Oliver Kapanen $92,500 (3)
Salary Remaining : $59,043
Shai Buium $92,500 (2)
Salary Remaining : $59,043
Albert Johansson $90,000 (1)
Salary Remaining : $57,447
Givani Smith $90,000 (2)
Salary Remaining : $57,447
Nils Lundkvist $90,000 (1)
Salary Remaining : $57,447
Adam Ginning $90,000 (1)
Salary Remaining : $57,447
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $57,447
Raphael Lavoie $90,000 (1)
Salary Remaining : $57,447
Jan Bednar $82,500 (2)
Salary Remaining : $52,660
Calle Sjalin $77,500 (1)
Salary Remaining : $49,468
Evan Vierling $77,500 (1)
Salary Remaining : $49,468
Dmitri Samorukov $75,000 (1)
Salary Remaining : $47,872
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $46,277
Total Farm Players17
Salary Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,489,500
Year 2026 : $737,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,601 - 93.35%
Level 2: 5000 - $50 - 4,879 - 97.57%
Level 3: 2000 - $30 - 1,943 - 97.16%
Level 4: 4000 - $15 - 3,964 - 99.10%
Luxury : 1000 - $180 - 964 - 96.36%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,351 - 96.39%
Average Income per Game$1,039,238
Year to Date Revenue$14,549,330

Expense

Pro Players Total Salaries$87,095,938
Farm Players Total Salaries$2,210,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,743,894
Farm Year To Date Expenses$809,026
Pro Salary Cap To Date$30,743,894
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,059,422
Pro Remaining Season Days124
Pro Expenses Per Days$453,625
Pro Estimated Expenses$56,249,500
Farm Remaining Season Days120
Farm Expenses Per Days$11,755
Farm Estimated Expenses$1,410,600
Estimated Season Expenses$57,660,100
Season Salary Cap$87,095,938
Estimate Under Maximum Salary Cap of $88,000,000$904,062
Estimate Over Minimum Salary Cap of $61,000,000 $26,095,938
Current Bank Account$31,419,262
Projected Bank Account$1,818,584

Pro Players Salaries

Aleksander Barkov $12,000,000 (2)
-Salary Remaining : $7,750,000
Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $5,489,583
Drake Batherson $7,250,000 (1)
-Salary Remaining : $4,682,292
Evgeni Malkin $7,000,000 (1)
-Salary Remaining : $4,520,833
Adam Pelech $5,750,000 (1)
-Salary Remaining : $3,713,542
Erik Cernak $5,000,000 (4)
-Salary Remaining : $3,229,167
Philip Broberg $4,420,938 (2)
-Salary Remaining : $2,855,189
Sam Bennett $4,300,000 (3)
-Salary Remaining : $2,777,083
Neal Pionk $3,500,000 (1)
-Salary Remaining : $2,260,417
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $2,179,688
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $2,098,958
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $2,066,667
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $1,937,500
CBJ Cap Hit $3,000,000 (2)
-Salary Remaining : $1,937,500
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $1,453,125
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $1,291,667
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $968,750
Bryan Rust $1,400,000 (2)
-Salary Remaining : $904,167
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $807,292
Jet Greaves $1,200,000 (5)
-Salary Remaining : $775,000
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $645,833
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $645,833
William Eklund $975,000 (1)
-Salary Remaining : $629,688
Macklin Celebrini $975,000 (3)
-Salary Remaining : $629,688
Total Pro Players24
Salary Commitment
Year 2025 : $87,095,938
Year 2026 : $54,995,938
Year 2027 : $32,925,000
Year 2028 : $12,400,000
Salary Average Commitment
Year 2025 : $64,345,938
Year 2026 : $46,495,938
Year 2027 : $24,425,000
Year 2028 : $12,400,000
Salary Cap with 1 Way Contract
Year 2025 : $87,095,938
Year 2026 : $54,995,938
Year 2027 : $32,925,000
Year 2028 : $12,400,000

Farm Players Salaries

Alexandre Texier $99,000 (1)
Salary Remaining : $63,191
Jake Bean $96,000 (1)
Salary Remaining : $61,277
Dennis Gilbert $95,000 (2)
Salary Remaining : $60,638
Jake Christiansen (Out of Payroll) $95,000 (2)
Salary Remaining : $60,638
Erik Kallgren $95,000 (1)
Salary Remaining : $60,638
Klim Kostin $95,000 (2)
Salary Remaining : $60,638
Beck Malenstyn $95,000 (2)
Salary Remaining : $60,638
Connor MacKey $95,000 (1)
Salary Remaining : $60,638
Austin Czarnik $95,000 (1)
Salary Remaining : $60,638
Louie Belpedio $95,000 (1)
Salary Remaining : $60,638
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $60,638
Colten Ellis $95,000 (2)
Salary Remaining : $60,638
Ryan Shea $95,000 (1)
Salary Remaining : $60,638
Evan Nause $92,500 (3)
Salary Remaining : $59,043
Graeme Clarke $90,000 (2)
Salary Remaining : $57,447
Isac Lundestrom $90,000 (1)
Salary Remaining : $57,447
Tye Felhaber $90,000 (1)
Salary Remaining : $57,447
Aleksanteri Kaskimaki $87,500 (3)
Salary Remaining : $55,851
Jonathan Gruden $82,500 (1)
Salary Remaining : $52,660
Cameron Whitehead $82,500 (2)
Salary Remaining : $52,660
Matthew Maggio $77,500 (2)
Salary Remaining : $49,468
Michal Teply $75,000 (1)
Salary Remaining : $47,872
Filip Zadina $75,000 (1)
Salary Remaining : $47,872
Kristian Vesalainen $75,000 (1)
Salary Remaining : $47,872
Reece Newkirk $75,000 (1)
Salary Remaining : $47,872
Jacob Ingham $72,500 (1)
Salary Remaining : $46,277
Total Farm Players26
Salary Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,305,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,695 - 94.91%
Level 2: 5000 - $80 - 3,069 - 61.37%
Level 3: 2000 - $60 - 1,012 - 50.58%
Level 4: 4000 - $30 - 2,600 - 65.00%
Luxury : 1000 - $120 - 996 - 99.63%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %13,371 - 74.28%
Average Income per Game$1,073,211
Year to Date Revenue$17,171,380

Expense

Pro Players Total Salaries$81,621,875
Farm Players Total Salaries$1,288,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,478,031
Farm Year To Date Expenses$461,057
Pro Salary Cap To Date$30,478,031
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,830,281
Pro Remaining Season Days124
Pro Expenses Per Days$425,114
Pro Estimated Expenses$52,714,136
Farm Remaining Season Days120
Farm Expenses Per Days$6,851
Farm Estimated Expenses$822,120
Estimated Season Expenses$53,536,256
Season Salary Cap$81,621,875
Estimate Under Maximum Salary Cap of $88,000,000$6,378,125
Estimate Over Minimum Salary Cap of $61,000,000 $20,621,875
Current Bank Account$43,753,244
Projected Bank Account$17,047,269

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $6,458,333
Jack Hughes $9,750,000 (2)
-Salary Remaining : $6,296,875
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $5,392,708
Nico Hischier $7,000,000 (1)
-Salary Remaining : $4,520,833
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $3,794,271
Joey Daccord $5,750,000 (4)
-Salary Remaining : $3,713,542
Brock Nelson $5,250,000 (3)
-Salary Remaining : $3,390,625
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $3,229,167
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $3,132,292
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $2,906,250
Artturi Lehkonen (Out of Payroll) $4,500,000 (2)
-Salary Remaining : $2,906,250
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $1,925,794
Adam Lowry $2,600,000 (2)
-Salary Remaining : $1,679,167
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $1,614,583
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $1,453,125
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $658,750
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $645,833
Jonas Johansson $995,000 (1)
-Salary Remaining : $642,604
Wyatt Johnston $975,000 (1)
-Salary Remaining : $629,688
Jake Sanderson $975,000 (1)
-Salary Remaining : $629,688
Total Pro Players20
Salary Commitment
Year 2025 : $86,121,875
Year 2026 : $70,406,875
Year 2027 : $35,575,000
Year 2028 : $6,750,000
Salary Average Commitment
Year 2025 : $71,271,875
Year 2026 : $55,556,875
Year 2027 : $30,725,000
Year 2028 : $6,750,000
Salary Cap with 1 Way Contract
Year 2025 : $86,121,875
Year 2026 : $70,406,875
Year 2027 : $35,575,000
Year 2028 : $6,750,000

Farm Players Salaries

Lian Bichsel $97,500 (3)
Salary Remaining : $62,234
Colin Miller $95,500 (1)
Salary Remaining : $60,957
Ville Ottavainen $95,000 (1)
Salary Remaining : $60,638
Joel Blomqvist $92,500 (1)
Salary Remaining : $59,043
Seamus Casey $92,500 (3)
Salary Remaining : $59,043
Tristan Luneau $92,500 (2)
Salary Remaining : $59,043
Ville Koivunen $92,500 (2)
Salary Remaining : $59,043
Topi Niemela $87,500 (1)
Salary Remaining : $55,851
Alexander Nikishin $87,500 (2)
Salary Remaining : $55,851
Eetu Liukas $77,500 (2)
Salary Remaining : $49,468
Topias Vilen $77,500 (2)
Salary Remaining : $49,468
Devon Levi $67,500 (1)
Salary Remaining : $43,085
Dylan Roobroeck $67,500 (2)
Salary Remaining : $43,085
Kaleb Lawrence $67,500 (2)
Salary Remaining : $43,085
Simon Zajicek $62,500 (1)
Salary Remaining : $39,894
Matthew Poitras $35,000 (2)
Salary Remaining : $22,340
Total Farm Players16
Salary Commitment
Year 2025 : $1,288,000
Year 2026 : $787,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,288,000
Year 2026 : $787,500
Year 2027 : $190,000
Year 2028 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasers Arena
Level 1: 6000 - $80 - 5,524 - 92.06%
Level 2: 5000 - $50 - 4,830 - 96.59%
Level 3: 2000 - $28 - 1,962 - 98.10%
Level 4: 4000 - $15 - 3,969 - 99.23%
Luxury : 1000 - $160 - 971 - 97.06%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,255 - 95.86%
Average Income per Game$953,152
Year to Date Revenue$15,250,433

Expense

Pro Players Total Salaries$83,829,000
Farm Players Total Salaries$1,797,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,066,515
Farm Year To Date Expenses$687,551
Pro Salary Cap To Date$29,066,515
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,828,802
Pro Remaining Season Days124
Pro Expenses Per Days$436,609
Pro Estimated Expenses$54,139,516
Farm Remaining Season Days120
Farm Expenses Per Days$9,559
Farm Estimated Expenses$1,147,080
Estimated Season Expenses$55,286,596
Season Salary Cap$83,829,000
Estimate Under Maximum Salary Cap of $88,000,000$4,171,000
Estimate Over Minimum Salary Cap of $61,000,000 $22,829,000
Current Bank Account$4,700,858
Projected Bank Account($26,756,936)

Pro Players Salaries

DET Cap Hit $16,750,000 (3)
-Salary Remaining : $10,817,708
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $5,166,667
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $4,520,833
Patrick Kane $6,250,000 (4)
-Salary Remaining : $4,036,458
Kirby Dach $5,750,000 (2)
-Salary Remaining : $3,713,542
Tyler Myers $4,600,000 (4)
-Salary Remaining : $2,970,833
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $2,583,333
Trent Frederic $3,500,000 (2)
-Salary Remaining : $2,260,417
David Perron $3,100,000 (2)
-Salary Remaining : $2,002,083
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $1,833,521
Yegor Chinakhov $2,575,000 (5)
-Salary Remaining : $1,663,021
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $1,614,583
Jamie Benn $2,500,000 (3)
-Salary Remaining : $1,614,583
Cam York $2,500,000 (4)
-Salary Remaining : $1,614,583
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $1,453,125
Conor Sheary $1,500,000 (1)
-Salary Remaining : $968,750
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $968,750
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $645,833
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $645,833
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $639,375
Ridly Greig $975,000 (1)
-Salary Remaining : $629,688
Brandon Bussi $950,000 (2)
-Salary Remaining : $613,542
Scott Perunovich $900,000 (2)
-Salary Remaining : $581,250
Tyler Tucker $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players24
Salary Commitment
Year 2025 : $83,829,000
Year 2026 : $63,464,000
Year 2027 : $31,514,000
Year 2028 : $18,175,000
Salary Average Commitment
Year 2025 : $73,624,000
Year 2026 : $63,464,000
Year 2027 : $44,264,000
Year 2028 : $18,175,000
Salary Cap with 1 Way Contract
Year 2025 : $83,829,000
Year 2026 : $70,464,000
Year 2027 : $44,264,000
Year 2028 : $18,175,000

Farm Players Salaries

Nikolas Matinpalo $99,500 (2)
Salary Remaining : $63,511
Mackie Samoskevich $97,500 (2)
Salary Remaining : $62,234
Brendan Brisson $97,500 (1)
Salary Remaining : $62,234
Jiri Kulich $97,500 (3)
Salary Remaining : $62,234
Kalan Lind $92,500 (3)
Salary Remaining : $59,043
Gleb Trikozov $92,500 (3)
Salary Remaining : $59,043
Colton Dach (Out of Payroll) $92,500 (2)
Salary Remaining : $59,043
Cole Guttman $90,000 (1)
Salary Remaining : $57,447
Arthur Kaliyev $90,000 (2)
Salary Remaining : $57,447
Tyson Hinds $87,500 (2)
Salary Remaining : $55,851
Curtis Douglas $82,500 (2)
Salary Remaining : $52,660
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $51,064
Kristian Reichel $80,000 (1)
Salary Remaining : $51,064
Oskar Steen $80,000 (1)
Salary Remaining : $51,064
Aku Raty $77,500 (2)
Salary Remaining : $49,468
Jake Furlong $77,500 (3)
Salary Remaining : $49,468
Akira Schmid $75,000 (1)
Salary Remaining : $47,872
Ryan Mast $72,500 (2)
Salary Remaining : $46,277
Will Cranley $72,500 (2)
Salary Remaining : $46,277
Tristan Allard $67,500 (2)
Salary Remaining : $43,085
Quinn Hutson $62,500 (2)
Salary Remaining : $39,894
Blake Smith $62,500 (3)
Salary Remaining : $39,894
Samuel Hlavaj $62,500 (1)
Salary Remaining : $39,894
Total Farm Players23
Salary Commitment
Year 2025 : $1,889,500
Year 2026 : $1,324,500
Year 2027 : $422,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,889,500
Year 2026 : $1,324,500
Year 2027 : $422,500
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,623 - 93.71%
Level 2: 5000 - $60 - 4,722 - 94.45%
Level 3: 2000 - $35 - 1,925 - 96.24%
Level 4: 4000 - $20 - 3,829 - 95.73%
Luxury : 1000 - $200 - 972 - 97.18%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,071 - 94.84%
Average Income per Game$1,183,907
Year to Date Revenue$16,574,700

Expense

Pro Players Total Salaries$85,411,250
Farm Players Total Salaries$1,839,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,264,907
Farm Year To Date Expenses$640,230
Pro Salary Cap To Date$30,264,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,965,493
Pro Remaining Season Days124
Pro Expenses Per Days$444,850
Pro Estimated Expenses$55,161,400
Farm Remaining Season Days120
Farm Expenses Per Days$9,785
Farm Estimated Expenses$1,174,200
Estimated Season Expenses$56,335,600
Season Salary Cap$85,411,250
Estimate Under Maximum Salary Cap of $88,000,000$2,588,750
Estimate Over Minimum Salary Cap of $61,000,000 $24,411,250
Current Bank Account$18,080,865
Projected Bank Account($6,289,242)

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $5,683,333
Travis Konecny $8,750,000 (3)
-Salary Remaining : $5,651,042
Matt Duchene $8,000,000 (3)
-Salary Remaining : $5,166,667
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $4,843,750
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $4,197,917
Dylan Strome $6,000,000 (4)
-Salary Remaining : $3,875,000
Esa Lindell $5,500,000 (1)
-Salary Remaining : $3,552,083
Anders Lee $5,000,000 (4)
-Salary Remaining : $3,229,167
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $3,067,708
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $2,583,333
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $2,421,875
Matt Roy $3,750,000 (1)
-Salary Remaining : $2,421,875
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $2,260,417
Nick Jensen $2,000,000 (1)
-Salary Remaining : $1,291,667
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $1,291,667
Simon Benoit $1,461,250 (2)
-Salary Remaining : $943,724
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $775,000
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $645,833
David Kampf $1,000,000 (1)
-Salary Remaining : $645,833
Kevin Rooney $950,000 (1)
-Salary Remaining : $613,542
Total Pro Players20
Salary Commitment
Year 2025 : $85,411,250
Year 2026 : $60,711,250
Year 2027 : $43,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $49,611,250
Year 2026 : $37,911,250
Year 2027 : $20,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,411,250
Year 2026 : $60,711,250
Year 2027 : $43,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Zack MacEwen $95,000 (1)
Salary Remaining : $60,638
Martin Jones $95,000 (1)
Salary Remaining : $60,638
David Rittich $95,000 (2)
Salary Remaining : $60,638
Michael Pezzetta $95,000 (2)
Salary Remaining : $60,638
Mattias Janmark $94,500 (2)
Salary Remaining : $60,319
Tristen Robins $92,500 (1)
Salary Remaining : $59,043
Kyle Burroughs $90,000 (1)
Salary Remaining : $57,447
Jon Merrill $90,000 (1)
Salary Remaining : $57,447
Marc McLaughlin $90,000 (2)
Salary Remaining : $57,447
Jacob Bryson $90,000 (2)
Salary Remaining : $57,447
Dmitry Kulikov $90,000 (2)
Salary Remaining : $57,447
Kyle Capobianco $90,000 (1)
Salary Remaining : $57,447
Parker Ford $82,500 (1)
Salary Remaining : $52,660
Jack Studnicka $77,500 (1)
Salary Remaining : $49,468
Matthew Seminoff $72,500 (3)
Salary Remaining : $46,277
Hunter McKown $62,500 (1)
Salary Remaining : $39,894
Cooper Black $62,500 (1)
Salary Remaining : $39,894
Justin Hryckowian $62,500 (1)
Salary Remaining : $39,894
Jacob Quillan $62,500 (2)
Salary Remaining : $39,894
Luke Haymes $62,500 (2)
Salary Remaining : $39,894
Liam McLinskey $62,500 (1)
Salary Remaining : $39,894
John Prokop $62,500 (1)
Salary Remaining : $39,894
Victor Ostman $62,500 (1)
Salary Remaining : $39,894
Total Farm Players23
Salary Commitment
Year 2025 : $1,839,500
Year 2026 : $752,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,759,500
Year 2026 : $672,000
Year 2027 : $72,500
Year 2028 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $80 - 5,718 - 95.30%
Level 2: 5000 - $50 - 4,760 - 95.21%
Level 3: 2000 - $28 - 1,940 - 96.99%
Level 4: 4000 - $15 - 3,986 - 99.66%
Luxury : 1000 - $150 - 974 - 97.42%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,379 - 96.55%
Average Income per Game$955,698
Year to Date Revenue$17,202,558

Expense

Pro Players Total Salaries$87,995,000
Farm Players Total Salaries$1,949,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,164,876
Farm Year To Date Expenses$704,956
Pro Salary Cap To Date$31,164,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,981,046
Pro Remaining Season Days124
Pro Expenses Per Days$458,307
Pro Estimated Expenses$56,830,068
Farm Remaining Season Days120
Farm Expenses Per Days$10,367
Farm Estimated Expenses$1,244,040
Estimated Season Expenses$58,074,108
Season Salary Cap$87,995,000
Estimate Under Maximum Salary Cap of $88,000,000$5,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,995,000
Current Bank Account$19,336,472
Projected Bank Account($16,756,590)

Pro Players Salaries

Auston Matthews $11,250,000 (4)
-Salary Remaining : $7,265,625
Roman Josi $9,000,000 (3)
-Salary Remaining : $5,812,500
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $5,683,333
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $5,166,667
Devon Toews $8,000,000 (2)
-Salary Remaining : $5,166,667
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $3,471,354
Jack Eichel $5,000,000 (4)
-Salary Remaining : $3,229,167
John Tavares $4,875,000 (2)
-Salary Remaining : $3,148,438
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $2,583,333
Colton Parayko $4,000,000 (2)
-Salary Remaining : $2,583,333
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $1,937,500
William Karlsson $2,650,000 (3)
-Salary Remaining : $1,711,458
Scott Laughton $2,500,000 (2)
-Salary Remaining : $1,614,583
Charlie Coyle $2,050,000 (1)
-Salary Remaining : $1,323,958
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $1,291,667
Chris Kreider $2,000,000 (2)
-Salary Remaining : $1,291,667
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $968,750
Cam Talbot $1,000,000 (3)
-Salary Remaining : $645,833
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $645,833
Luke Schenn $1,000,000 (2)
-Salary Remaining : $645,833
Jonathan Quick $995,000 (2)
-Salary Remaining : $642,604
Total Pro Players21
Salary Commitment
Year 2025 : $87,995,000
Year 2026 : $81,945,000
Year 2027 : $51,700,000
Year 2028 : $18,250,000
Salary Average Commitment
Year 2025 : $71,195,000
Year 2026 : $65,145,000
Year 2027 : $42,900,000
Year 2028 : $18,250,000
Salary Cap with 1 Way Contract
Year 2025 : $87,995,000
Year 2026 : $81,945,000
Year 2027 : $51,700,000
Year 2028 : $18,250,000

Farm Players Salaries

Erik Johnson $99,500 (2)
Salary Remaining : $63,511
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $63,511
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $57,447
Mason Shaw $90,000 (2)
Salary Remaining : $57,447
Talyn Boyko $82,500 (2)
Salary Remaining : $52,660
Scott Reedy $82,500 (2)
Salary Remaining : $52,660
Joey Keane $82,500 (2)
Salary Remaining : $52,660
Adam Raska $82,500 (2)
Salary Remaining : $52,660
Ilya Solovyov $77,500 (1)
Salary Remaining : $49,468
Isaac Belliveau $77,500 (2)
Salary Remaining : $49,468
Max Pacioretty $75,000 (1)
Salary Remaining : $47,872
Oskari Laaksonen $75,000 (2)
Salary Remaining : $47,872
Nick Cicek $75,000 (2)
Salary Remaining : $47,872
Gannon Laroque $75,000 (2)
Salary Remaining : $47,872
Santeri Hatakka $75,000 (2)
Salary Remaining : $47,872
Ryan Francis $75,000 (1)
Salary Remaining : $47,872
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $47,872
Jack Rathbone $75,000 (1)
Salary Remaining : $47,872
Filip Lindberg $75,000 (2)
Salary Remaining : $47,872
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $47,872
Jack Malone $72,500 (1)
Salary Remaining : $46,277
Aidan Dudas $70,000 (1)
Salary Remaining : $44,681
Ronan Seeley $67,500 (1)
Salary Remaining : $43,085
Gabriel Carriere $62,500 (1)
Salary Remaining : $39,894
Luke Grainger $62,500 (1)
Salary Remaining : $39,894
Total Farm Players25
Salary Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,949,000
Year 2026 : $1,137,000
Year 2027 : $0
Year 2028 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,514 - 91.91%
Level 2: 5000 - $60 - 4,692 - 93.84%
Level 3: 2000 - $35 - 1,917 - 95.83%
Level 4: 4000 - $20 - 3,883 - 97.09%
Luxury : 1000 - $200 - 961 - 96.10%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %16,968 - 94.26%
Average Income per Game$1,169,918
Year to Date Revenue$16,378,845

Expense

Pro Players Total Salaries$82,969,750
Farm Players Total Salaries$2,062,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,385,112
Farm Year To Date Expenses$735,734
Pro Salary Cap To Date$29,385,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,587,772
Pro Remaining Season Days124
Pro Expenses Per Days$432,134
Pro Estimated Expenses$53,584,616
Farm Remaining Season Days120
Farm Expenses Per Days$10,971
Farm Estimated Expenses$1,316,520
Estimated Season Expenses$54,901,136
Season Salary Cap$82,969,750
Estimate Under Maximum Salary Cap of $88,000,000$5,030,250
Estimate Over Minimum Salary Cap of $61,000,000 $21,969,750
Current Bank Account$28,288,416
Projected Bank Account$4,975,052

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $5,812,500
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $5,166,667
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $5,166,667
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $4,843,750
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $3,970,099
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $3,875,000
Tom Wilson $5,750,000 (1)
-Salary Remaining : $3,713,542
Phillip Danault $4,500,000 (2)
-Salary Remaining : $2,906,250
Jake Middleton $4,500,000 (4)
-Salary Remaining : $2,906,250
Jake Walman $3,100,000 (2)
-Salary Remaining : $2,002,083
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $1,937,500
Jordan Staal $3,000,000 (2)
-Salary Remaining : $1,937,500
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $1,776,042
Luke Kunin $1,605,625 (2)
-Salary Remaining : $1,036,966
Drew Helleson $1,605,625 (4)
-Salary Remaining : $1,036,966
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $1,033,333
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $1,033,333
Morgan Barron $1,461,250 (3)
-Salary Remaining : $943,724
Shane Wright $975,000 (2)
-Salary Remaining : $629,688
Kent Johnson $975,000 (1)
-Salary Remaining : $629,688
Will Smith $975,000 (3)
-Salary Remaining : $629,688
Ryker Evans $925,000 (1)
-Salary Remaining : $597,396
Total Pro Players22
Salary Commitment
Year 2025 : $82,969,750
Year 2026 : $69,569,750
Year 2027 : $48,789,125
Year 2028 : $37,252,875
Salary Average Commitment
Year 2025 : $60,469,750
Year 2026 : $55,569,750
Year 2027 : $40,789,125
Year 2028 : $29,252,875
Salary Cap with 1 Way Contract
Year 2025 : $82,969,750
Year 2026 : $69,569,750
Year 2027 : $48,789,125
Year 2028 : $37,252,875

Farm Players Salaries

Filip Mesar $97,500 (3)
Salary Remaining : $62,234
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $62,234
Xavier Bourgault $97,500 (1)
Salary Remaining : $62,234
Corson Ceulemans $97,500 (2)
Salary Remaining : $62,234
Brad Lambert $97,500 (2)
Salary Remaining : $62,234
Carl Grundstrom $97,500 (2)
Salary Remaining : $62,234
Carson Lambos (Out of Payroll) $97,500 (2)
Salary Remaining : $62,234
Cole Koepke $97,500 (2)
Salary Remaining : $62,234
Samuel Honzek $97,500 (3)
Salary Remaining : $62,234
Artyom Levshunov $97,500 (3)
Salary Remaining : $62,234
Mikey Eyssimont $97,500 (2)
Salary Remaining : $62,234
Marc-Edouard Vlasic $97,500 (1)
Salary Remaining : $62,234
Patrick Brown $95,000 (1)
Salary Remaining : $60,638
Nick Desimone $95,000 (2)
Salary Remaining : $60,638
Liam Foudy $90,000 (2)
Salary Remaining : $57,447
Nico Daws $85,000 (2)
Salary Remaining : $54,255
Jansen Harkins $85,000 (2)
Salary Remaining : $54,255
Mitchell Gibson $82,500 (2)
Salary Remaining : $52,660
Xavier Simoneau $82,500 (1)
Salary Remaining : $52,660
Maxence Guenette $82,500 (2)
Salary Remaining : $52,660
Will Zmolek $75,000 (1)
Salary Remaining : $47,872
Clark Bishop $75,000 (1)
Salary Remaining : $47,872
Ethan Samson $72,500 (2)
Salary Remaining : $46,277
Oscar Dansk $70,000 (1)
Salary Remaining : $44,681
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 - 5,561 - 92.69%
Level 2: 5000 - $60 - 4,781 - 95.62%
Level 3: 2000 - $37 - 1,925 - 96.24%
Level 4: 4000 - $20 - 3,939 - 98.46%
Luxury : 1000 - $210 - 803 - 80.26%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,008 - 94.49%
Average Income per Game$1,189,338
Year to Date Revenue$20,218,754

Expense

Pro Players Total Salaries$83,648,750
Farm Players Total Salaries$2,201,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,563,128
Farm Year To Date Expenses$820,514
Pro Salary Cap To Date$29,563,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,544,123
Pro Remaining Season Days124
Pro Expenses Per Days$435,671
Pro Estimated Expenses$54,023,204
Farm Remaining Season Days120
Farm Expenses Per Days$11,707
Farm Estimated Expenses$1,404,840
Estimated Season Expenses$55,428,044
Season Salary Cap$83,648,750
Estimate Under Maximum Salary Cap of $88,000,000$4,351,250
Estimate Over Minimum Salary Cap of $61,000,000 $22,648,750
Current Bank Account$6,822,546
Projected Bank Account($20,061,375)

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $7,750,000
Kyle Connor $12,000,000 (5)
-Salary Remaining : $7,750,000
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $4,843,750
J.T. Miller $7,500,000 (1)
-Salary Remaining : $4,843,750
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $4,520,833
John Marino $5,427,500 (1)
-Salary Remaining : $3,505,260
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $3,067,708
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $2,809,375
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $2,664,063
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $2,583,333
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $2,370,208
Trevor Moore $2,250,000 (1)
-Salary Remaining : $1,453,125
Parker Kelly $1,461,250 (3)
-Salary Remaining : $943,724
Colton Sissons $1,000,000 (4)
-Salary Remaining : $645,833
Radek Faksa $1,000,000 (4)
-Salary Remaining : $645,833
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $645,833
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $645,833
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $645,833
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $639,375
Nikita Tolopilo $950,000 (2)
-Salary Remaining : $613,542
Louis Crevier $675,000 (1)
-Salary Remaining : $435,938
Total Pro Players21
Salary Commitment
Year 2025 : $83,648,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $51,911,250
Year 2026 : $34,081,250
Year 2027 : $25,131,250
Year 2028 : $19,000,000
Salary Cap with 1 Way Contract
Year 2025 : $83,648,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000

Farm Players Salaries

Liam Ohgren $97,500 (3)
Salary Remaining : $62,234
Pierre-Olivier Joseph $96,000 (1)
Salary Remaining : $61,277
Filip Larsson $95,000 (2)
Salary Remaining : $60,638
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $60,638
Mark Jankowski $95,000 (1)
Salary Remaining : $60,638
Jakob Pelletier $90,000 (2)
Salary Remaining : $57,447
Nils Aman $90,000 (2)
Salary Remaining : $57,447
Leo Loof $87,500 (1)
Salary Remaining : $55,851
Maxim Groshev $87,500 (1)
Salary Remaining : $55,851
Josh Bloom $87,500 (2)
Salary Remaining : $55,851
Ayrton Martino $87,500 (2)
Salary Remaining : $55,851
Jamieson Rees $82,500 (2)
Salary Remaining : $52,660
Ethan Del Mastro $82,500 (1)
Salary Remaining : $52,660
Jacob Melanson $77,500 (2)
Salary Remaining : $49,468
Jorian Donovan $77,500 (2)
Salary Remaining : $49,468
Rodwin Dionicio $77,500 (3)
Salary Remaining : $49,468
Jesse Ylonen (Out of Payroll) $75,000 (1)
Salary Remaining : $47,872
Noah Chadwick $72,500 (3)
Salary Remaining : $46,277
Kieron Walton $72,500 (3)
Salary Remaining : $46,277
Josh Filmon $72,500 (2)
Salary Remaining : $46,277
Nikita Prishchepov $67,500 (2)
Salary Remaining : $43,085
Henrik Tikkanen $67,500 (1)
Salary Remaining : $43,085
Ryan Tverberg $67,500 (1)
Salary Remaining : $43,085
Andreas Englund $62,500 (2)
Salary Remaining : $39,894
Jon-Randall Avon $62,500 (2)
Salary Remaining : $39,894
Adam Klapka (Out of Payroll) $62,500 (1)
Salary Remaining : $39,894
Isaac Poulter $62,500 (1)
Salary Remaining : $39,894
Tomas Suchanek $62,500 (2)
Salary Remaining : $39,894
Arttu Hyry $62,500 (1)
Salary Remaining : $39,894
Maxim Shabanov $62,500 (1)
Salary Remaining : $39,894
Total Farm Players30
Salary Commitment
Year 2025 : $2,338,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,338,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,697 - 94.95%
Level 2: 5000 - $60 - 4,638 - 92.76%
Level 3: 2000 - $35 - 1,884 - 94.18%
Level 4: 4000 - $20 - 3,871 - 96.78%
Luxury : 1000 - $200 - 955 - 95.46%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,044 - 94.69%
Average Income per Game$1,182,227
Year to Date Revenue$18,915,635

Expense

Pro Players Total Salaries$87,835,600
Farm Players Total Salaries$1,059,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,883,799
Farm Year To Date Expenses$372,687
Pro Salary Cap To Date$30,883,799
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,555,680
Pro Remaining Season Days124
Pro Expenses Per Days$457,477
Pro Estimated Expenses$56,727,148
Farm Remaining Season Days120
Farm Expenses Per Days$5,636
Farm Estimated Expenses$676,320
Estimated Season Expenses$57,403,468
Season Salary Cap$87,835,600
Estimate Under Maximum Salary Cap of $88,000,000$164,400
Estimate Over Minimum Salary Cap of $61,000,000 $26,835,600
Current Bank Account$37,557,409
Projected Bank Account$9,709,621

Pro Players Salaries

Nathan MacKinnon $15,000,000 (5)
-Salary Remaining : $9,687,500
Patrik Laine $8,000,000 (2)
-Salary Remaining : $5,166,667
Mike Matheson $7,250,000 (2)
-Salary Remaining : $4,682,292
Filip Forsberg $6,750,000 (1)
-Salary Remaining : $4,359,375
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $3,875,000
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $3,552,083
Taylor Hall $5,500,000 (2)
-Salary Remaining : $3,552,083
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $3,229,167
Olli Maatta $4,000,000 (2)
-Salary Remaining : $2,583,333
Joel Hofer $3,805,600 (1)
-Salary Remaining : $2,457,783
Sean Monahan $3,600,000 (2)
-Salary Remaining : $2,325,000
Jake Evans $3,500,000 (2)
-Salary Remaining : $2,260,417
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $2,066,667
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $1,937,500
David Savard $1,000,000 (1)
-Salary Remaining : $645,833
Joel Armia $1,000,000 (3)
-Salary Remaining : $645,833
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $645,833
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $645,833
Connor Murphy $1,000,000 (3)
-Salary Remaining : $645,833
Brock McGinn $990,000 (1)
-Salary Remaining : $639,375
Connor Dewar $990,000 (1)
-Salary Remaining : $639,375
MTL Cap Hit $750,000 (2)
-Salary Remaining : $484,375
Total Pro Players22
Salary Commitment
Year 2025 : $87,835,600
Year 2026 : $65,100,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,335,600
Year 2026 : $55,600,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,835,600
Year 2026 : $65,100,000
Year 2027 : $21,000,000
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $63,191
Cole Schwindt $99,000 (1)
Salary Remaining : $63,191
Justin Kirkland $99,000 (1)
Salary Remaining : $63,191
Zane Mcintyre $95,000 (1)
Salary Remaining : $60,638
Caleb Jones $95,000 (1)
Salary Remaining : $60,638
Kailer Yamamoto $90,000 (1)
Salary Remaining : $57,447
Pavol Regenda $90,000 (1)
Salary Remaining : $57,447
Hunter Drew $90,000 (1)
Salary Remaining : $57,447
Damien Giroux $77,500 (1)
Salary Remaining : $49,468
Kaden Fulcher $75,000 (1)
Salary Remaining : $47,872
Will Bitten $75,000 (1)
Salary Remaining : $47,872
Matej Pekar $75,000 (2)
Salary Remaining : $47,872
Total Farm Players12
Salary Commitment
Year 2025 : $1,059,500
Year 2026 : $174,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,059,500
Year 2026 : $174,000
Year 2027 : $0
Year 2028 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,584 - 93.06%
Level 2: 5000 - $60 - 4,724 - 94.49%
Level 3: 2000 - $35 - 1,902 - 95.09%
Level 4: 4000 - $25 - 3,097 - 77.43%
Luxury : 1000 - $200 - 964 - 96.42%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16,271 - 90.40%
Average Income per Game$1,178,660
Year to Date Revenue$21,215,880

Expense

Pro Players Total Salaries$87,099,188
Farm Players Total Salaries$1,375,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,848,956
Farm Year To Date Expenses$496,698
Pro Salary Cap To Date$30,848,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,109,180
Pro Remaining Season Days124
Pro Expenses Per Days$453,642
Pro Estimated Expenses$56,251,608
Farm Remaining Season Days120
Farm Expenses Per Days$7,314
Farm Estimated Expenses$877,680
Estimated Season Expenses$57,129,288
Season Salary Cap$87,099,188
Estimate Under Maximum Salary Cap of $88,000,000$900,812
Estimate Over Minimum Salary Cap of $61,000,000 $26,099,188
Current Bank Account$8,062,336
Projected Bank Account($21,957,772)

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $5,651,042
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $5,489,583
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $5,166,667
Roope Hintz $7,000,000 (1)
-Salary Remaining : $4,520,833
Brad Marchand $7,000,000 (1)
-Salary Remaining : $4,520,833
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $4,458,955
Shea Theodore $6,000,000 (2)
-Salary Remaining : $3,875,000
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $3,794,271
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $3,552,083
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $3,229,167
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $2,370,208
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $1,614,583
Joseph Woll $2,250,000 (4)
-Salary Remaining : $1,453,125
Artem Zub $2,000,000 (1)
-Salary Remaining : $1,291,667
Ryan Suter $1,250,000 (1)
-Salary Remaining : $807,292
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $775,000
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $645,833
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $645,833
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $645,833
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $629,688
Matias Maccelli $900,000 (1)
-Salary Remaining : $581,250
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $532,813
Total Pro Players22
Salary Commitment
Year 2025 : $87,099,188
Year 2026 : $60,649,188
Year 2027 : $34,279,188
Year 2028 : $15,029,188
Salary Average Commitment
Year 2025 : $50,599,188
Year 2026 : $38,149,188
Year 2027 : $26,279,188
Year 2028 : $15,029,188
Salary Cap with 1 Way Contract
Year 2025 : $87,099,188
Year 2026 : $60,649,188
Year 2027 : $34,279,188
Year 2028 : $15,029,188

Farm Players Salaries

Matthew Murray $95,000 (1)
Salary Remaining : $60,638
Nikita Chibrikov $92,500 (2)
Salary Remaining : $59,043
Anton Wahlberg $92,500 (3)
Salary Remaining : $59,043
Artyom Grushnikov $92,500 (1)
Salary Remaining : $59,043
Alexander Suzdalev $87,500 (3)
Salary Remaining : $55,851
Daniil Misyul $87,500 (1)
Salary Remaining : $55,851
Dennis Hildeby $82,500 (1)
Salary Remaining : $52,660
Alex Ciernik $82,500 (3)
Salary Remaining : $52,660
Ronnie Attard $80,000 (1)
Salary Remaining : $51,064
Justin Robidas $77,500 (2)
Salary Remaining : $49,468
Daemon Hunt $77,500 (1)
Salary Remaining : $49,468
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $47,872
Oskar Back $75,000 (1)
Salary Remaining : $47,872
Mikko Kokkonen $72,500 (1)
Salary Remaining : $46,277
Antonio Stranges $72,500 (1)
Salary Remaining : $46,277
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $44,681
Chas Sharpe $62,500 (3)
Salary Remaining : $39,894
Total Farm Players17
Salary Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,375,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,620 - 93.67%
Level 2: 5000 - $60 - 4,814 - 96.27%
Level 3: 2000 - $40 - 1,515 - 75.73%
Level 4: 4000 - $20 - 3,845 - 96.12%
Luxury : 1000 - $180 - 969 - 96.93%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %16,763 - 93.13%
Average Income per Game$1,162,814
Year to Date Revenue$18,605,020

Expense

Pro Players Total Salaries$86,156,000
Farm Players Total Salaries$765,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,984,808
Farm Year To Date Expenses$300,458
Pro Salary Cap To Date$29,984,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,070,344
Pro Remaining Season Days124
Pro Expenses Per Days$448,729
Pro Estimated Expenses$55,642,396
Farm Remaining Season Days120
Farm Expenses Per Days$4,069
Farm Estimated Expenses$488,280
Estimated Season Expenses$56,130,676
Season Salary Cap$86,156,000
Estimate Under Maximum Salary Cap of $88,000,000$1,844,000
Estimate Over Minimum Salary Cap of $61,000,000 $25,156,000
Current Bank Account$36,846,830
Projected Bank Account$9,786,498

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $6,781,250
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $6,458,333
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $5,166,667
John Carlson $7,700,000 (3)
-Salary Remaining : $4,972,917
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $3,875,000
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $3,875,000
Tyler Seguin $5,500,000 (2)
-Salary Remaining : $3,552,083
Sergei Bobrovsky $4,000,000 (1)
-Salary Remaining : $2,583,333
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $2,260,417
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $2,260,417
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $2,260,417
Ross Colton $2,500,000 (1)
-Salary Remaining : $1,614,583
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $1,291,667
Josh Manson $2,000,000 (4)
-Salary Remaining : $1,291,667
Stefan Noesen $2,000,000 (1)
-Salary Remaining : $1,291,667
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $1,259,375
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $1,214,813
William Carrier $1,600,000 (2)
-Salary Remaining : $1,033,333
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $807,292
Pius Suter $1,000,000 (2)
-Salary Remaining : $645,833
John Beecher $900,000 (2)
-Salary Remaining : $581,250
Elias Pettersson $875,000 (3)
-Salary Remaining : $565,104
Total Pro Players22
Salary Commitment
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $62,156,000
Year 2026 : $48,275,000
Year 2027 : $32,525,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $86,156,000
Year 2026 : $64,275,000
Year 2027 : $42,525,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $60,638
Simon Lundmark $92,500 (1)
Salary Remaining : $59,043
Erik Portillo $87,500 (1)
Salary Remaining : $55,851
Alexander Campbell $87,500 (1)
Salary Remaining : $55,851
Antti Saarela $82,500 (1)
Salary Remaining : $52,660
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $52,660
Zach Sawchenko $80,000 (2)
Salary Remaining : $51,064
Kyle MacLean $80,000 (1)
Salary Remaining : $51,064
William Dufour $77,500 (1)
Salary Remaining : $49,468
Total Farm Players9
Salary Commitment
Year 2025 : $765,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $720,000
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,511 - 91.86%
Level 2: 5000 - $60 - 4,640 - 92.80%
Level 3: 2000 - $35 - 1,897 - 94.84%
Level 4: 4000 - $20 - 3,914 - 97.86%
Luxury : 1000 - $200 - 948 - 94.84%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %16,911 - 93.95%
Average Income per Game$1,163,893
Year to Date Revenue$20,950,065

Expense

Pro Players Total Salaries$75,157,500
Farm Players Total Salaries$1,732,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,814,312
Farm Year To Date Expenses$626,620
Pro Salary Cap To Date$26,814,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,769,528
Pro Remaining Season Days124
Pro Expenses Per Days$391,445
Pro Estimated Expenses$48,539,180
Farm Remaining Season Days120
Farm Expenses Per Days$9,215
Farm Estimated Expenses$1,105,800
Estimated Season Expenses$49,644,980
Season Salary Cap$75,157,500
Estimate Under Maximum Salary Cap of $88,000,000$12,842,500
Estimate Over Minimum Salary Cap of $61,000,000 $14,157,500
Current Bank Account$18,119,409
Projected Bank Account($4,756,043)

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $5,166,667
Ryan Strome $6,750,000 (1)
-Salary Remaining : $4,359,375
Adin Hill $6,500,000 (5)
-Salary Remaining : $4,197,917
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $4,036,458
J.T. Compher $5,350,000 (3)
-Salary Remaining : $3,455,208
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $2,906,250
Filip Chytil $4,225,000 (5)
-Salary Remaining : $2,728,646
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $2,421,875
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $2,098,958
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $2,002,083
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $1,937,500
Nick Seeler $3,000,000 (3)
-Salary Remaining : $1,937,500
Adam Henrique $3,000,000 (3)
-Salary Remaining : $1,937,500
Ryan McLeod $2,087,500 (1)
-Salary Remaining : $1,348,177
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $1,291,667
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $1,291,667
Jani Hakanpaa (Out of Payroll) $1,500,000 (3)
-Salary Remaining : $968,750
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $807,292
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $807,292
Paul Cotter $1,020,000 (1)
-Salary Remaining : $658,750
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $645,833
Antti Raanta $1,000,000 (1)
-Salary Remaining : $645,833
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $645,833
Lukas Reichel $975,000 (1)
-Salary Remaining : $629,688
Jonatan Berggren $900,000 (2)
-Salary Remaining : $581,250
Total Pro Players25
Salary Commitment
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Average Commitment
Year 2025 : $66,157,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Cap with 1 Way Contract
Year 2025 : $76,657,500
Year 2026 : $56,575,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000

Farm Players Salaries

Olen Zellweger $92,500 (2)
Salary Remaining : $59,043
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $59,043
Carson Rehkopf $92,500 (3)
Salary Remaining : $59,043
Cam Dineen $90,000 (1)
Salary Remaining : $57,447
Reese Johnson $90,000 (1)
Salary Remaining : $57,447
Tyson Jost $90,000 (1)
Salary Remaining : $57,447
Egor Afanasyev $90,000 (2)
Salary Remaining : $57,447
Justin Sourdif $90,000 (2)
Salary Remaining : $57,447
Samuel Bolduc $90,000 (2)
Salary Remaining : $57,447
Aydar Suniev $87,500 (3)
Salary Remaining : $55,851
Magnus Chrona $85,000 (2)
Salary Remaining : $54,255
Cole Fonstad $82,500 (1)
Salary Remaining : $52,660
James Malatesta $77,500 (2)
Salary Remaining : $49,468
Jack Thompson $77,500 (1)
Salary Remaining : $49,468
Tyler Madden $77,500 (1)
Salary Remaining : $49,468
Filip Roos $75,000 (1)
Salary Remaining : $47,872
Adam Scheel $75,000 (2)
Salary Remaining : $47,872
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $47,872
Marshall Warren $72,500 (1)
Salary Remaining : $46,277
Carl Lindbom $67,500 (2)
Salary Remaining : $43,085
Djibril Toure $62,500 (2)
Salary Remaining : $39,894
Total Farm Players21
Salary Commitment
Year 2025 : $1,732,500
Year 2026 : $1,077,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,732,500
Year 2026 : $1,077,500
Year 2027 : $180,000
Year 2028 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $90 - 5,625 - 93.75%
Level 2: 5000 - $58 - 4,690 - 93.81%
Level 3: 2000 - $35 - 1,909 - 95.44%
Level 4: 4000 - $17 - 3,944 - 98.59%
Luxury : 1000 - $175 - 970 - 97.00%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,138 - 95.21%
Average Income per Game$1,081,903
Year to Date Revenue$16,228,539

Expense

Pro Players Total Salaries$84,956,625
Farm Players Total Salaries$1,175,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,088,776
Farm Year To Date Expenses$425,000
Pro Salary Cap To Date$30,088,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,129,468
Pro Remaining Season Days124
Pro Expenses Per Days$442,482
Pro Estimated Expenses$54,867,768
Farm Remaining Season Days120
Farm Expenses Per Days$6,250
Farm Estimated Expenses$750,000
Estimated Season Expenses$55,617,768
Season Salary Cap$84,956,625
Estimate Under Maximum Salary Cap of $88,000,000$3,043,375
Estimate Over Minimum Salary Cap of $61,000,000 $23,956,625
Current Bank Account$36,304,580
Projected Bank Account$8,816,280

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $6,296,875
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $5,812,500
Troy Terry $6,500,000 (1)
-Salary Remaining : $4,197,917
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $4,058,013
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $3,552,083
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $3,229,167
Vince Dunn $5,000,000 (3)
-Salary Remaining : $3,229,167
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $2,992,388
Matty Beniers $4,633,375 (4)
-Salary Remaining : $2,992,388
Martin Necas $4,000,000 (4)
-Salary Remaining : $2,583,333
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $2,370,208
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $2,185,177
Mackenzie Blackwood $3,250,000 (3)
-Salary Remaining : $2,098,958
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $2,098,958
NYR CAP HIT $2,500,000 (4)
-Salary Remaining : $1,614,583
Jordan Spence $2,278,000 (1)
-Salary Remaining : $1,471,208
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $971,979
Jack McBain $1,020,000 (1)
-Salary Remaining : $658,750
Connor Clifton $1,000,000 (2)
-Salary Remaining : $645,833
Marco Kasper $975,000 (3)
-Salary Remaining : $629,688
Sam Colangelo $925,000 (2)
-Salary Remaining : $597,396
Jakub Lauko $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players22
Salary Commitment
Year 2025 : $84,956,625
Year 2026 : $69,370,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750
Salary Average Commitment
Year 2025 : $79,456,625
Year 2026 : $63,870,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750
Salary Cap with 1 Way Contract
Year 2025 : $84,956,625
Year 2026 : $69,370,125
Year 2027 : $46,661,750
Year 2028 : $22,686,750

Farm Players Salaries

David Jiricek $97,500 (2)
Salary Remaining : $62,234
Zac Jones $90,000 (1)
Salary Remaining : $57,447
Matthew Kessel $90,000 (1)
Salary Remaining : $57,447
Grigori Denisenko $90,000 (1)
Salary Remaining : $57,447
Donovan Sebrango $90,000 (1)
Salary Remaining : $57,447
Nolan Foote $90,000 (2)
Salary Remaining : $57,447
Viktor Neuchev $87,500 (1)
Salary Remaining : $55,851
Olivier Nadeau $82,500 (2)
Salary Remaining : $52,660
Declan Carlile $82,500 (2)
Salary Remaining : $52,660
Gage Alexander $77,500 (1)
Salary Remaining : $49,468
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $49,468
Kevin Mandolese $75,000 (1)
Salary Remaining : $47,872
Connor Kurth $72,500 (3)
Salary Remaining : $46,277
Maksymilian Szuber $72,500 (1)
Salary Remaining : $46,277
Total Farm Players14
Salary Commitment
Year 2025 : $1,175,000
Year 2026 : $502,500
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,175,000
Year 2026 : $502,500
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators

Ottawa Senators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 5,673 - 94.55%
Level 2: 5000 - $70 - 3,429 - 68.59%
Level 3: 2000 - $48 - 1,272 - 63.59%
Level 4: 4000 - $25 - 3,166 - 79.14%
Luxury : 1000 - $160 - 975 - 97.46%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %14,514 - 80.63%
Average Income per Game$1,103,447
Year to Date Revenue$15,448,255

Expense

Pro Players Total Salaries$88,957,000
Farm Players Total Salaries$1,869,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,198,572
Farm Year To Date Expenses$704,245
Pro Salary Cap To Date$31,198,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,793,063
Pro Remaining Season Days124
Pro Expenses Per Days$463,318
Pro Estimated Expenses$57,451,432
Farm Remaining Season Days120
Farm Expenses Per Days$9,941
Farm Estimated Expenses$1,192,920
Estimated Season Expenses$58,644,352
Season Salary Cap$88,957,000
Estimate Under Maximum Salary Cap of $88,000,000-$957,000
Estimate Over Minimum Salary Cap of $61,000,000 $27,957,000
Current Bank Account$12,004,481
Projected Bank Account($16,846,808)

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $4,947,810
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $4,197,917
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $3,875,000
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $3,875,000
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $3,851,589
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $3,613,115
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $3,552,083
Conor Garland $5,500,000 (2)
-Salary Remaining : $3,552,083
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $3,552,083
Mikael Granlund $5,300,000 (2)
-Salary Remaining : $3,422,917
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $3,067,708
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $2,986,979
Anton Lundell $3,800,125 (2)
-Salary Remaining : $2,454,247
Brent Burns $3,500,000 (3)
-Salary Remaining : $2,260,417
Joel Farabee $2,087,500 (1)
-Salary Remaining : $1,348,177
Cody Ceci $2,000,000 (3)
-Salary Remaining : $1,291,667
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $1,291,667
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $968,750
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $968,750
Spencer Martin $1,000,000 (2)
-Salary Remaining : $645,833
Jani Nyman $925,000 (2)
-Salary Remaining : $597,396
Tristan Broz $925,000 (2)
-Salary Remaining : $597,396
Emil Lilleberg $825,000 (1)
-Salary Remaining : $532,813
Total Pro Players23
Salary Commitment
Year 2025 : $88,957,000
Year 2026 : $73,294,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $75,407,000
Year 2026 : $62,494,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $88,957,000
Year 2026 : $73,294,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125

Farm Players Salaries

John Ludvig $99,000 (1)
Salary Remaining : $63,191
Dylan Garand $95,000 (1)
Salary Remaining : $60,638
Trevor Lewis $95,000 (1)
Salary Remaining : $60,638
Carter George $92,500 (3)
Salary Remaining : $59,043
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $59,043
Felix Unger Sorum $92,500 (3)
Salary Remaining : $59,043
Owen Beck $92,500 (3)
Salary Remaining : $59,043
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $57,447
Valtteri Puustinen $90,000 (2)
Salary Remaining : $57,447
Samuel Helenius $90,000 (1)
Salary Remaining : $57,447
John Farinacci $90,000 (1)
Salary Remaining : $57,447
Jacob Fowler $87,500 (3)
Salary Remaining : $55,851
Ty Nelson $87,500 (3)
Salary Remaining : $55,851
Simon Robertsson $87,500 (2)
Salary Remaining : $55,851
Eemil Viro $82,500 (1)
Salary Remaining : $52,660
Mike Benning $82,500 (1)
Salary Remaining : $52,660
Mikael Pyyhtia $82,500 (1)
Salary Remaining : $52,660
Benoit Olivier-Groulx $80,000 (1)
Salary Remaining : $51,064
Samu Tuomaala $77,500 (1)
Salary Remaining : $49,468
Jett Woo $75,000 (1)
Salary Remaining : $47,872
Tyce Thompson $72,500 (1)
Salary Remaining : $46,277
Max Wanner $35,000 (1)
Salary Remaining : $22,340
Total Farm Players22
Salary Commitment
Year 2025 : $1,869,000
Year 2026 : $812,500
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,869,000
Year 2026 : $812,500
Year 2027 : $452,500
Year 2028 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,492 - 91.53%
Level 2: 5000 - $60 - 4,710 - 94.19%
Level 3: 2000 - $35 - 1,937 - 96.84%
Level 4: 4000 - $20 - 3,851 - 96.27%
Luxury : 1000 - $200 - 950 - 95.03%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %16,939 - 94.11%
Average Income per Game$1,166,602
Year to Date Revenue$22,165,430

Expense

Pro Players Total Salaries$85,232,325
Farm Players Total Salaries$1,605,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,186,424
Farm Year To Date Expenses$572,634
Pro Salary Cap To Date$30,186,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,665,235
Pro Remaining Season Days124
Pro Expenses Per Days$443,918
Pro Estimated Expenses$55,045,832
Farm Remaining Season Days120
Farm Expenses Per Days$8,537
Farm Estimated Expenses$1,024,440
Estimated Season Expenses$56,070,272
Season Salary Cap$85,232,325
Estimate Under Maximum Salary Cap of $88,000,000$2,767,675
Estimate Over Minimum Salary Cap of $61,000,000 $24,232,325
Current Bank Account$37,076,812
Projected Bank Account$6,671,775

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $7,104,167
Anze Kopitar $8,100,000 (2)
-Salary Remaining : $5,231,250
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $4,682,292
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $3,851,589
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $3,613,115
Matt Boldy $5,427,500 (2)
-Salary Remaining : $3,505,260
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $3,229,167
Claude Giroux $5,000,000 (1)
-Salary Remaining : $3,229,167
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $3,184,733
Chris Tanev $4,250,000 (1)
-Salary Remaining : $2,744,792
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $2,583,333
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $2,278,419
Brett Kulak $3,250,000 (1)
-Salary Remaining : $2,098,958
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $1,925,794
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $1,614,583
Connor Ingram $1,605,625 (2)
-Salary Remaining : $1,036,966
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $968,750
Boone Jenner $1,400,000 (1)
-Salary Remaining : $904,167
Simon Edvinsson $975,000 (2)
-Salary Remaining : $629,688
Matvei Michkov $975,000 (3)
-Salary Remaining : $629,688
Total Pro Players20
Salary Commitment
Year 2025 : $85,232,325
Year 2026 : $58,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000
Salary Average Commitment
Year 2025 : $80,232,325
Year 2026 : $53,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000
Salary Cap with 1 Way Contract
Year 2025 : $85,232,325
Year 2026 : $58,401,125
Year 2027 : $31,293,000
Year 2028 : $7,250,000

Farm Players Salaries

Simon Nemec $97,500 (2)
Salary Remaining : $62,234
Justin Bailey $95,000 (1)
Salary Remaining : $60,638
Justin Holl $95,000 (2)
Salary Remaining : $60,638
Rodrigo Abols $95,000 (2)
Salary Remaining : $60,638
Nick Cousins $95,000 (1)
Salary Remaining : $60,638
Jaxson Stauber $95,000 (1)
Salary Remaining : $60,638
Emil Andrae $92,500 (1)
Salary Remaining : $59,043
Josh Doan $92,500 (1)
Salary Remaining : $59,043
Nathan Bastian $90,000 (1)
Salary Remaining : $57,447
David Spacek $77,500 (2)
Salary Remaining : $49,468
Ryder Rolston $77,500 (2)
Salary Remaining : $49,468
Hunter McDonald $72,500 (1)
Salary Remaining : $46,277
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $46,277
Carter Gylander $67,500 (1)
Salary Remaining : $43,085
Alexis Gendron $67,500 (3)
Salary Remaining : $43,085
Niko Huuhtanen $67,500 (2)
Salary Remaining : $43,085
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $43,085
Ryan McAllister $62,500 (1)
Salary Remaining : $39,894
Chase Wheatcroft $62,500 (1)
Salary Remaining : $39,894
Jacob Gaucher $62,500 (1)
Salary Remaining : $39,894
Total Farm Players20
Salary Commitment
Year 2025 : $1,605,000
Year 2026 : $577,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,587,500
Year 2026 : $577,500
Year 2027 : $67,500
Year 2028 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left26
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$33,768,000

Expense

Pro Players Total Salaries$84,147,875
Farm Players Total Salaries$2,146,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,802,360
Farm Year To Date Expenses$789,381
Pro Salary Cap To Date$29,802,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,531,200
Pro Remaining Season Days124
Pro Expenses Per Days$438,270
Pro Estimated Expenses$54,345,480
Farm Remaining Season Days120
Farm Expenses Per Days$11,416
Farm Estimated Expenses$1,369,920
Estimated Season Expenses$55,715,400
Season Salary Cap$84,147,875
Estimate Under Maximum Salary Cap of $88,000,000$3,852,125
Estimate Over Minimum Salary Cap of $61,000,000 $23,147,875
Current Bank Account$68,048,071
Projected Bank Account$70,863,871

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $8,072,917
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $6,781,250
Seth Jones $9,250,000 (1)
-Salary Remaining : $5,973,958
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $4,520,833
Thomas Harley $6,972,250 (3)
-Salary Remaining : $4,502,911
Brett Pesce $6,000,000 (2)
-Salary Remaining : $3,875,000
Cam Fowler $6,000,000 (3)
-Salary Remaining : $3,875,000
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $2,429,948
Cody Glass $2,575,000 (2)
-Salary Remaining : $1,663,021
Thomas Novak $2,500,000 (2)
-Salary Remaining : $1,614,583
Josh Norris $2,445,625 (1)
-Salary Remaining : $1,579,466
John Gibson $2,300,000 (3)
-Salary Remaining : $1,485,417
Zach Hyman $2,000,000 (1)
-Salary Remaining : $1,291,667
J.J. Moser $1,750,000 (4)
-Salary Remaining : $1,130,208
Carson Soucy $1,400,000 (2)
-Salary Remaining : $904,167
Conor Timmins $1,172,500 (1)
-Salary Remaining : $757,240
Sam Steel $1,020,000 (1)
-Salary Remaining : $658,750
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $645,833
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $645,833
Brandon Saad $1,000,000 (4)
-Salary Remaining : $645,833
Reilly Smith $1,000,000 (2)
-Salary Remaining : $645,833
Sam Carrick $1,000,000 (1)
-Salary Remaining : $645,833
Total Pro Players22
Salary Commitment
Year 2025 : $84,147,875
Year 2026 : $61,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $49,147,875
Year 2026 : $26,497,250
Year 2027 : $19,022,250
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $84,147,875
Year 2026 : $61,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000

Farm Players Salaries

Philipp Grubauer $99,500 (2)
Salary Remaining : $63,511
Cal Petersen $99,500 (1)
Salary Remaining : $63,511
Sean Kuraly $99,500 (2)
Salary Remaining : $63,511
Jacob Perreault $97,500 (1)
Salary Remaining : $62,234
Tyler Boucher $97,500 (2)
Salary Remaining : $62,234
Isak Rosen $97,500 (1)
Salary Remaining : $62,234
Zachary L'Heureux $97,500 (3)
Salary Remaining : $62,234
Jayden Struble $92,500 (1)
Salary Remaining : $59,043
Zack Ostapchuk $92,500 (2)
Salary Remaining : $59,043
Niklas Kokko $92,500 (3)
Salary Remaining : $59,043
Michael Dipietro $90,300 (2)
Salary Remaining : $57,638
Alexander Alexeyev $90,000 (1)
Salary Remaining : $57,447
Ty Dellandrea $90,000 (2)
Salary Remaining : $57,447
Ryan Johnson $90,000 (2)
Salary Remaining : $57,447
Boris Katchouk $90,000 (2)
Salary Remaining : $57,447
Stanislav Svozil (Out of Payroll) $87,500 (1)
Salary Remaining : $55,851
Ben King $82,500 (1)
Salary Remaining : $52,660
Mats Lindgren $82,500 (3)
Salary Remaining : $52,660
Patrick Guay $77,500 (1)
Salary Remaining : $49,468
Vincent Hinostroza $75,000 (1)
Salary Remaining : $47,872
Gabriel Fortier $75,000 (1)
Salary Remaining : $47,872
Jakub Skarek $75,000 (1)
Salary Remaining : $47,872
Matt Stienburg $75,000 (1)
Salary Remaining : $47,872
Logan Morrison $62,500 (2)
Salary Remaining : $39,894
Avery Hayes $62,500 (1)
Salary Remaining : $39,894
Mikael Diotte $62,500 (3)
Salary Remaining : $39,894
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 - 5,560 - 92.67%
Level 2: 5000 - $60 - 4,658 - 93.15%
Level 3: 2000 - $35 - 1,924 - 96.22%
Level 4: 4000 - $20 - 3,925 - 98.14%
Luxury : 1000 - $200 - 970 - 97.01%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,038 - 94.65%
Average Income per Game$1,175,378
Year to Date Revenue$19,981,430

Expense

Pro Players Total Salaries$74,102,562
Farm Players Total Salaries$1,981,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,694,342
Farm Year To Date Expenses$747,214
Pro Salary Cap To Date$25,694,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,209,078
Pro Remaining Season Days124
Pro Expenses Per Days$385,951
Pro Estimated Expenses$47,857,924
Farm Remaining Season Days120
Farm Expenses Per Days$10,537
Farm Estimated Expenses$1,264,440
Estimated Season Expenses$49,122,364
Season Salary Cap$74,102,562
Estimate Under Maximum Salary Cap of $88,000,000$13,897,438
Estimate Over Minimum Salary Cap of $61,000,000 $13,102,562
Current Bank Account$21,577,075
Projected Bank Account$663,789

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $11,334,375
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $2,696,354
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $2,583,333
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $2,583,333
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $2,583,333
Pyotr Kochetkov $3,750,000 (4)
-Salary Remaining : $2,421,875
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $2,157,083
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $2,098,958
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $2,002,083
Joe Veleno $3,000,000 (4)
-Salary Remaining : $1,937,500
Drew O'Connor $3,000,000 (4)
-Salary Remaining : $1,937,500
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $1,937,500
Egor Zamula $2,575,000 (5)
-Salary Remaining : $1,663,021
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $1,525,821
Pierre Engvall (Out of Payroll) $2,200,000 (2)
-Salary Remaining : $1,420,833
Sam Malinski $1,750,000 (5)
-Salary Remaining : $1,130,208
Brett Leason $1,750,000 (5)
-Salary Remaining : $1,130,208
Miles Wood $1,300,000 (2)
-Salary Remaining : $839,583
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $645,833
Mason Lohrei $925,000 (1)
-Salary Remaining : $597,396
Juuso Parssinen $900,000 (2)
-Salary Remaining : $581,250
Adam Edstrom $900,000 (2)
-Salary Remaining : $581,250
Stephen Halliday $825,000 (2)
-Salary Remaining : $532,813
Yaniv Perets $825,000 (2)
-Salary Remaining : $532,813
Collin Graf $625,000 (2)
-Salary Remaining : $403,646
Total Pro Players25
Salary Commitment
Year 2025 : $74,102,562
Year 2026 : $57,112,562
Year 2027 : $40,437,562
Year 2028 : $26,187,562
Salary Average Commitment
Year 2025 : $71,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562
Salary Cap with 1 Way Contract
Year 2025 : $74,102,562
Year 2026 : $62,662,562
Year 2027 : $47,987,562
Year 2028 : $26,187,562

Farm Players Salaries

Reid Schaefer $97,500 (2)
Salary Remaining : $62,234
Trevor Connelly $97,500 (3)
Salary Remaining : $62,234
Nathan Gaucher $97,500 (2)
Salary Remaining : $62,234
Kole Lind $96,000 (1)
Salary Remaining : $61,277
Christian Kyrou $92,500 (1)
Salary Remaining : $59,043
Cam Lund $92,500 (2)
Salary Remaining : $59,043
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $59,043
Artyom Duda $92,500 (3)
Salary Remaining : $59,043
Tobias Bjornfot $90,000 (1)
Salary Remaining : $57,447
Miko Matikka $87,500 (2)
Salary Remaining : $55,851
Ondrej Becher $87,500 (2)
Salary Remaining : $55,851
Linus Karlsson $87,500 (1)
Salary Remaining : $55,851
Alexei Kolosov $87,500 (1)
Salary Remaining : $55,851
Callum Tung $87,500 (2)
Salary Remaining : $55,851
Jaden Lipinski $82,500 (2)
Salary Remaining : $52,660
Cole McWard $82,500 (1)
Salary Remaining : $52,660
Dans Locmelis $82,500 (3)
Salary Remaining : $52,660
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $52,660
Brett Berard $77,500 (2)
Salary Remaining : $49,468
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $49,468
Ivan Prosvetov $75,000 (1)
Salary Remaining : $47,872
Shane Lachance $72,500 (3)
Salary Remaining : $46,277
Tim Washe $62,500 (2)
Salary Remaining : $39,894
Total Farm Players23
Salary Commitment
Year 2025 : $1,981,000
Year 2026 : $1,370,000
Year 2027 : $437,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,883,500
Year 2026 : $1,272,500
Year 2027 : $437,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,644 - 94.07%
Level 2: 5000 - $60 - 4,771 - 95.41%
Level 3: 2000 - $35 - 1,944 - 97.20%
Level 4: 4000 - $25 - 3,152 - 78.80%
Luxury : 1000 - $200 - 947 - 94.69%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16,458 - 91.43%
Average Income per Game$1,186,883
Year to Date Revenue$17,803,240

Expense

Pro Players Total Salaries$68,340,000
Farm Players Total Salaries$1,040,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,227,440
Farm Year To Date Expenses$344,370
Pro Salary Cap To Date$23,227,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,858,949
Pro Remaining Season Days124
Pro Expenses Per Days$355,938
Pro Estimated Expenses$44,136,312
Farm Remaining Season Days120
Farm Expenses Per Days$5,532
Farm Estimated Expenses$663,840
Estimated Season Expenses$44,800,152
Season Salary Cap$68,340,000
Estimate Under Maximum Salary Cap of $88,000,000$19,660,000
Estimate Over Minimum Salary Cap of $61,000,000 $7,340,000
Current Bank Account$18,991,900
Projected Bank Account$5,050,697

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $11,366,667
Juuse Saros $8,000,000 (2)
-Salary Remaining : $5,166,667
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $4,327,083
Samuel Girard $4,850,000 (4)
-Salary Remaining : $3,132,292
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $2,583,333
Erik Haula $3,250,000 (3)
-Salary Remaining : $2,098,958
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $1,937,500
Derek Forbort $2,250,000 (1)
-Salary Remaining : $1,453,125
Nico Sturm $2,100,000 (2)
-Salary Remaining : $1,356,250
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $1,291,667
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,291,667
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $1,291,667
Sonny Milano $1,500,000 (1)
-Salary Remaining : $968,750
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $904,167
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $645,833
Derek Ryan $1,000,000 (1)
-Salary Remaining : $645,833
Pat Maroon $1,000,000 (1)
-Salary Remaining : $645,833
Brendan Smith $1,000,000 (1)
-Salary Remaining : $645,833
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $642,604
Barclay Goodrow $995,000 (2)
-Salary Remaining : $642,604
Brayden Pachal $950,000 (1)
-Salary Remaining : $613,542
Jujhar Khaira $750,000 (1)
-Salary Remaining : $484,375
Total Pro Players22
Salary Commitment
Year 2025 : $68,340,000
Year 2026 : $49,245,000
Year 2027 : $27,650,000
Year 2028 : $16,550,000
Salary Average Commitment
Year 2025 : $58,340,000
Year 2026 : $47,495,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000
Salary Cap with 1 Way Contract
Year 2025 : $68,340,000
Year 2026 : $55,495,000
Year 2027 : $40,400,000
Year 2028 : $16,550,000

Farm Players Salaries

Scott Morrow $92,500 (2)
Salary Remaining : $59,043
Antti Tuomisto $92,500 (1)
Salary Remaining : $59,043
Cross Hanas $92,500 (2)
Salary Remaining : $59,043
Guillaume Richard $82,500 (2)
Salary Remaining : $52,660
Ryan Ufko $82,500 (2)
Salary Remaining : $52,660
Jakub Brabenec $82,500 (3)
Salary Remaining : $52,660
Marc Del Gaizo $82,500 (1)
Salary Remaining : $52,660
Collin Delia $75,000 (1)
Salary Remaining : $47,872
Maxime Lagace $75,000 (1)
Salary Remaining : $47,872
Victor Soderstrom $75,000 (1)
Salary Remaining : $47,872
Matt Tomkins $70,000 (1)
Salary Remaining : $44,681
Luke Henman $70,000 (1)
Salary Remaining : $44,681
Aatu Jamsen $67,500 (1)
Salary Remaining : $43,085
Total Farm Players13
Salary Commitment
Year 2025 : $1,040,000
Year 2026 : $432,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,040,000
Year 2026 : $432,500
Year 2027 : $82,500
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,824 - 97.07%
Level 2: 5000 - $55 - 4,882 - 97.65%
Level 3: 2000 - $35 - 1,911 - 95.53%
Level 4: 4000 - $20 - 3,937 - 98.42%
Luxury : 1000 - $150 - 972 - 97.25%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,526 - 97.37%
Average Income per Game$1,002,656
Year to Date Revenue$17,045,159

Expense

Pro Players Total Salaries$81,550,000
Farm Players Total Salaries$962,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$28,847,673
Farm Year To Date Expenses$334,158
Pro Salary Cap To Date$28,847,673
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,063,754
Pro Remaining Season Days124
Pro Expenses Per Days$424,740
Pro Estimated Expenses$52,667,760
Farm Remaining Season Days120
Farm Expenses Per Days$5,120
Farm Estimated Expenses$614,400
Estimated Season Expenses$53,282,160
Season Salary Cap$81,550,000
Estimate Under Maximum Salary Cap of $88,000,000$6,450,000
Estimate Over Minimum Salary Cap of $61,000,000 $20,550,000
Current Bank Account$21,504,889
Projected Bank Account($7,713,517)

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $5,812,500
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $5,489,583
Adam Fox $8,000,000 (3)
-Salary Remaining : $5,166,667
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $4,520,833
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $3,552,083
Cole Caufield $5,000,000 (4)
-Salary Remaining : $3,229,167
Mason Marchment $4,750,000 (1)
-Salary Remaining : $3,067,708
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $3,067,708
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $2,825,521
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $2,696,354
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $2,583,333
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $2,260,417
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $1,485,417
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $1,356,250
Eric Robinson $1,500,000 (4)
-Salary Remaining : $968,750
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $839,583
Craig Smith $1,000,000 (1)
-Salary Remaining : $645,833
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $645,833
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $629,688
Michael Carcone $950,000 (2)
-Salary Remaining : $613,542
Jordan Oesterle $950,000 (2)
-Salary Remaining : $613,542
Emil Heineman $925,000 (2)
-Salary Remaining : $597,396
Total Pro Players22
Salary Commitment
Year 2025 : $81,550,000
Year 2026 : $64,525,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000
Salary Average Commitment
Year 2025 : $69,800,000
Year 2026 : $57,525,000
Year 2027 : $42,675,000
Year 2028 : $28,375,000
Salary Cap with 1 Way Contract
Year 2025 : $81,550,000
Year 2026 : $64,525,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $60,638
Josh Brown $95,000 (1)
Salary Remaining : $60,638
A.J. Greer $95,000 (2)
Salary Remaining : $60,638
Martin Misiak $92,500 (2)
Salary Remaining : $59,043
Luke Tuch $92,500 (1)
Salary Remaining : $59,043
Radim Simek $90,000 (1)
Salary Remaining : $57,447
Max Willman $90,000 (1)
Salary Remaining : $57,447
Leevi Merilainen $87,500 (2)
Salary Remaining : $55,851
Angus Booth $82,500 (3)
Salary Remaining : $52,660
Hudson Elynuik $72,500 (1)
Salary Remaining : $46,277
David Tendeck $70,000 (1)
Salary Remaining : $44,681
Total Farm Players11
Salary Commitment
Year 2025 : $962,500
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $962,500
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,422 - 90.37%
Level 2: 5000 - $60 - 4,826 - 96.53%
Level 3: 2000 - $35 - 1,903 - 95.17%
Level 4: 4000 - $20 - 3,909 - 97.73%
Luxury : 1000 - $200 - 941 - 94.13%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,002 - 94.46%
Average Income per Game$1,164,872
Year to Date Revenue$17,473,085

Expense

Pro Players Total Salaries$87,183,250
Farm Players Total Salaries$2,146,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,877,372
Farm Year To Date Expenses$813,188
Pro Salary Cap To Date$30,877,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,286,681
Pro Remaining Season Days124
Pro Expenses Per Days$454,079
Pro Estimated Expenses$56,305,796
Farm Remaining Season Days120
Farm Expenses Per Days$11,418
Farm Estimated Expenses$1,370,160
Estimated Season Expenses$57,675,956
Season Salary Cap$87,183,250
Estimate Under Maximum Salary Cap of $88,000,000$816,750
Estimate Over Minimum Salary Cap of $61,000,000 $26,183,250
Current Bank Account$41,595,563
Projected Bank Account$14,206,288

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $6,781,250
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $5,408,854
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $5,166,667
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $5,166,667
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $4,197,917
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $4,197,917
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $3,875,000
Zach Werenski $5,963,750 (3)
-Salary Remaining : $3,851,589
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $3,667,042
Alex Tuch $5,250,000 (2)
-Salary Remaining : $3,390,625
Mark Stone $3,750,000 (1)
-Salary Remaining : $2,421,875
Connor Zary $2,839,000 (3)
-Salary Remaining : $1,833,521
Bowen Byram $2,500,000 (4)
-Salary Remaining : $1,614,583
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $938,073
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $645,833
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $645,833
Nick Foligno $1,000,000 (1)
-Salary Remaining : $645,833
Eric Comrie $975,000 (1)
-Salary Remaining : $629,688
Luke Hughes $975,000 (2)
-Salary Remaining : $629,688
Brock Faber $925,000 (2)
-Salary Remaining : $597,396
Total Pro Players20
Salary Commitment
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $87,183,250
Year 2026 : $73,958,250
Year 2027 : $58,355,750
Year 2028 : $18,875,000

Farm Players Salaries

Justin Danforth $99,000 (2)
Salary Remaining : $63,191
Zach Aston-Reese $97,500 (2)
Salary Remaining : $62,234
Brandt Clarke $97,500 (1)
Salary Remaining : $62,234
Ian Cole $97,500 (2)
Salary Remaining : $62,234
Elias Salomonsson $92,500 (3)
Salary Remaining : $59,043
Lukas Cormier $92,500 (1)
Salary Remaining : $59,043
David Goyette $92,500 (1)
Salary Remaining : $59,043
Adam Sykora $92,500 (1)
Salary Remaining : $59,043
Logan Stankoven $92,500 (2)
Salary Remaining : $59,043
Leon Muggli $92,500 (3)
Salary Remaining : $59,043
Sean Behrens $87,500 (1)
Salary Remaining : $55,851
Sasha Pastujov $87,500 (1)
Salary Remaining : $55,851
Jordan Dumais $87,500 (2)
Salary Remaining : $55,851
Kirill Kirsanov $87,500 (2)
Salary Remaining : $55,851
Adam Engstrom $87,500 (2)
Salary Remaining : $55,851
Remi Poirier $85,000 (2)
Salary Remaining : $54,255
Cayden Primeau $85,000 (1)
Salary Remaining : $54,255
Artur Akhtyamov $82,500 (1)
Salary Remaining : $52,660
Victor Mancini $77,500 (1)
Salary Remaining : $49,468
Artem Shlaine $77,500 (2)
Salary Remaining : $49,468
Alex Bump $77,500 (3)
Salary Remaining : $49,468
Rory Kerins $75,000 (1)
Salary Remaining : $47,872
Emmitt Finnie $67,500 (2)
Salary Remaining : $43,085
Jack Devine $67,500 (3)
Salary Remaining : $43,085
Domenic Divincentiis $67,500 (3)
Salary Remaining : $43,085
Total Farm Players25
Salary Commitment
Year 2025 : $2,146,500
Year 2026 : $1,276,500
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,146,500
Year 2026 : $1,276,500
Year 2027 : $397,500
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $68 - 5,851 - 97.52%
Level 2: 5000 - $55 - 4,827 - 96.54%
Level 3: 2000 - $31 - 1,932 - 96.60%
Level 4: 4000 - $22 - 3,861 - 96.54%
Luxury : 1000 - $135 - 987 - 98.73%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,459 - 96.99%
Average Income per Game$941,489
Year to Date Revenue$17,888,284

Expense

Pro Players Total Salaries$82,860,250
Farm Players Total Salaries$1,244,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,127,612
Farm Year To Date Expenses$478,282
Pro Salary Cap To Date$30,127,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,712,750
Pro Remaining Season Days124
Pro Expenses Per Days$431,564
Pro Estimated Expenses$53,513,936
Farm Remaining Season Days120
Farm Expenses Per Days$6,620
Farm Estimated Expenses$794,400
Estimated Season Expenses$54,308,336
Season Salary Cap$82,860,250
Estimate Under Maximum Salary Cap of $88,000,000$5,139,750
Estimate Over Minimum Salary Cap of $61,000,000 $21,860,250
Current Bank Account$4,637,347
Projected Bank Account($28,958,239)

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $6,781,250
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $5,166,667
Noah Dobson $7,525,000 (5)
-Salary Remaining : $4,859,896
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $4,843,750
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $4,684,068
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $4,520,833
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $4,520,833
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $3,552,083
Clayton Keller $4,375,000 (2)
-Salary Remaining : $2,825,521
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $1,937,500
Blake Coleman $2,500,000 (1)
-Salary Remaining : $1,614,583
Adam Larsson $2,000,000 (1)
-Salary Remaining : $1,291,667
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $1,130,208
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $968,750
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $968,750
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $757,240
Michael Amadio $1,000,000 (2)
-Salary Remaining : $645,833
Jake Neighbours $975,000 (1)
-Salary Remaining : $629,688
Pontus Holmberg $960,000 (1)
-Salary Remaining : $620,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $597,396
Luke Evangelista $925,000 (1)
-Salary Remaining : $597,396
Total Pro Players21
Salary Commitment
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $55,360,000
Year 2026 : $37,400,000
Year 2027 : $32,025,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $82,860,250
Year 2026 : $47,900,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $63,511
Jesper Wallstedt $97,500 (2)
Salary Remaining : $62,234
Keaton Middleton $97,500 (2)
Salary Remaining : $62,234
Mitchell Chaffee $97,500 (2)
Salary Remaining : $62,234
Nathan Walker $97,500 (2)
Salary Remaining : $62,234
Nico Myatovic $92,500 (3)
Salary Remaining : $59,043
Ben Chiarot $90,000 (2)
Salary Remaining : $57,447
Jeff Petry $90,000 (2)
Salary Remaining : $57,447
Oskar Pettersson $87,500 (3)
Salary Remaining : $55,851
Caedan Bankier $87,500 (2)
Salary Remaining : $55,851
Alex Jefferies $82,500 (2)
Salary Remaining : $52,660
Jared Davidson $77,500 (2)
Salary Remaining : $49,468
Arvid Holm $75,000 (1)
Salary Remaining : $47,872
Riley Duran $72,500 (2)
Salary Remaining : $46,277
Total Farm Players14
Salary Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,244,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $87 - 5,717 - 95.28%
Level 2: 5000 - $58 - 4,795 - 95.91%
Level 3: 2000 - $35 - 1,880 - 93.98%
Level 4: 4000 - $20 - 3,890 - 97.25%
Luxury : 1000 - $185 - 944 - 94.41%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,226 - 95.70%
Average Income per Game$1,093,738
Year to Date Revenue$15,312,326

Expense

Pro Players Total Salaries$74,091,724
Farm Players Total Salaries$1,523,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,838,840
Farm Year To Date Expenses$574,159
Pro Salary Cap To Date$25,838,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,530,914
Pro Remaining Season Days124
Pro Expenses Per Days$385,894
Pro Estimated Expenses$47,850,856
Farm Remaining Season Days120
Farm Expenses Per Days$8,101
Farm Estimated Expenses$972,120
Estimated Season Expenses$48,822,976
Season Salary Cap$74,091,724
Estimate Under Maximum Salary Cap of $88,000,000$13,908,276
Estimate Over Minimum Salary Cap of $61,000,000 $13,091,724
Current Bank Account$39,863,166
Projected Bank Account$20,571,104

Pro Players Salaries

UTA Cap Hit $16,250,000 (4)
-Salary Remaining : $10,494,792
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $5,005,208
Kris Letang $6,400,000 (1)
-Salary Remaining : $4,133,333
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $3,875,000
Sean Durzi $4,175,000 (1)
-Salary Remaining : $2,696,354
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $2,278,419
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $2,260,417
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $1,973,150
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $1,752,630
Danton Heinen $2,500,000 (2)
-Salary Remaining : $1,614,583
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $1,579,401
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,291,667
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $968,750
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $850,482
Henry Thrun $1,172,500 (1)
-Salary Remaining : $757,240
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $645,833
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $645,833
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $645,833
Michael McCarron $1,000,000 (3)
-Salary Remaining : $645,833
James Reimer $1,000,000 (1)
-Salary Remaining : $645,833
Zach Benson $975,000 (2)
-Salary Remaining : $629,688
Frank Nazar $975,000 (2)
-Salary Remaining : $629,688
Bradly Nadeau $975,000 (3)
-Salary Remaining : $629,688
Daniil Miromanov $960,000 (1)
-Salary Remaining : $620,000
Adam Wilsby $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players25
Salary Commitment
Year 2025 : $74,091,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $73,116,724
Year 2026 : $39,758,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000
Salary Cap with 1 Way Contract
Year 2025 : $74,091,724
Year 2026 : $40,733,500
Year 2027 : $31,252,875
Year 2028 : $19,750,000

Farm Players Salaries

Filip Bystedt $97,500 (2)
Salary Remaining : $62,234
Fedor Svechkov $97,500 (2)
Salary Remaining : $62,234
Otto Stenberg $97,500 (3)
Salary Remaining : $62,234
Samuel Fagemo $93,000 (1)
Salary Remaining : $59,362
Helge Grans $92,500 (1)
Salary Remaining : $59,043
Drew Commesso $92,500 (1)
Salary Remaining : $59,043
Calle Odelius $92,500 (3)
Salary Remaining : $59,043
Julian Lutz $92,500 (3)
Salary Remaining : $59,043
Ryan Chesley $92,500 (3)
Salary Remaining : $59,043
Ryan O'Rourke $92,500 (1)
Salary Remaining : $59,043
Gabriel Landeskog $90,000 (1)
Salary Remaining : $57,447
David Gustafsson $90,000 (1)
Salary Remaining : $57,447
Matej Blumel $90,000 (1)
Salary Remaining : $57,447
Calle Clang $87,500 (1)
Salary Remaining : $55,851
Ryan Winterton $87,500 (2)
Salary Remaining : $55,851
Yan Kuznetsov $75,000 (1)
Salary Remaining : $47,872
Jack Williams $62,500 (2)
Salary Remaining : $39,894
Total Farm Players17
Salary Commitment
Year 2025 : $1,523,000
Year 2026 : $720,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,518,000
Year 2026 : $715,000
Year 2027 : $375,000
Year 2028 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,759 - 95.98%
Level 2: 5000 - $56 - 4,774 - 95.47%
Level 3: 2000 - $32 - 1,910 - 95.48%
Level 4: 4000 - $19 - 3,839 - 95.97%
Luxury : 1000 - $182 - 971 - 97.06%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,251 - 95.84%
Average Income per Game$1,073,273
Year to Date Revenue$16,099,093

Expense

Pro Players Total Salaries$72,443,875
Farm Players Total Salaries$2,172,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,007,202
Farm Year To Date Expenses$725,479
Pro Salary Cap To Date$27,007,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,905,095
Pro Remaining Season Days124
Pro Expenses Per Days$377,312
Pro Estimated Expenses$46,786,688
Farm Remaining Season Days120
Farm Expenses Per Days$11,556
Farm Estimated Expenses$1,386,720
Estimated Season Expenses$48,173,408
Season Salary Cap$72,443,875
Estimate Under Maximum Salary Cap of $88,000,000$15,556,125
Estimate Over Minimum Salary Cap of $61,000,000 $11,443,875
Current Bank Account$16,393,937
Projected Bank Account($3,874,376)

Pro Players Salaries

VAN Cap Hit $13,250,000 (2)
-Salary Remaining : $8,557,292
Tyson Barrie $6,500,000 (1)
-Salary Remaining : $4,197,917
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $4,197,917
Aliaksei Protas $6,283,375 (2)
-Salary Remaining : $4,058,013
Phil Kessel (Out of Payroll) $6,000,000 (1)
-Salary Remaining : $3,875,000
Owen Tippett $4,801,250 (1)
-Salary Remaining : $3,100,807
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $2,906,250
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $2,583,333
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $2,583,333
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $2,098,958
Filip Hronek $3,250,000 (4)
-Salary Remaining : $2,098,958
Samuel Ersson $2,293,750 (3)
-Salary Remaining : $1,481,380
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $1,471,208
Alex Newhook $2,087,500 (2)
-Salary Remaining : $1,348,177
Sam Morton $2,000,000 (1)
-Salary Remaining : $1,291,667
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $1,130,208
John Klingberg $1,000,000 (1)
-Salary Remaining : $645,833
Logan Couture $1,000,000 (1)
-Salary Remaining : $645,833
Ethan Bear $1,000,000 (1)
-Salary Remaining : $645,833
Logan Cooley $975,000 (2)
-Salary Remaining : $629,688
Marco Rossi $975,000 (1)
-Salary Remaining : $629,688
Jiri Patera $750,000 (1)
-Salary Remaining : $484,375
Total Pro Players22
Salary Commitment
Year 2025 : $78,443,875
Year 2026 : $28,389,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Average Commitment
Year 2025 : $63,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000
Salary Cap with 1 Way Contract
Year 2025 : $78,443,875
Year 2026 : $37,639,625
Year 2027 : $10,543,750
Year 2028 : $5,000,000

Farm Players Salaries

Yaroslav Askarov $97,500 (1)
Salary Remaining : $62,234
Eduard Sale $97,500 (3)
Salary Remaining : $62,234
Denton Mateychuk $97,500 (3)
Salary Remaining : $62,234
Jonathan Lekkerimaki $97,500 (3)
Salary Remaining : $62,234
Chase Stillman $97,500 (2)
Salary Remaining : $62,234
Pavel Mintyukov $97,500 (2)
Salary Remaining : $62,234
Leo Carlsson $97,500 (2)
Salary Remaining : $62,234
Oskar Olausson $97,500 (1)
Salary Remaining : $62,234
Josh Mahura $95,000 (2)
Salary Remaining : $60,638
Noah Juulsen $95,000 (2)
Salary Remaining : $60,638
Vincent Iorio $92,500 (1)
Salary Remaining : $59,043
Gage Goncalves $90,000 (1)
Salary Remaining : $57,447
Elmer Soderblom $90,000 (2)
Salary Remaining : $57,447
Jordan Harris $90,000 (2)
Salary Remaining : $57,447
Danila Klimovich $90,000 (1)
Salary Remaining : $57,447
Tye Kartye $90,000 (2)
Salary Remaining : $57,447
Nick Lardis $87,500 (2)
Salary Remaining : $55,851
Brett Harrison $87,500 (1)
Salary Remaining : $55,851
Vadim Zherenko $85,000 (1)
Salary Remaining : $54,255
Bogdan Trineyev $82,500 (1)
Salary Remaining : $52,660
Tucker Robertson $82,500 (2)
Salary Remaining : $52,660
Ryder Korczak $82,500 (2)
Salary Remaining : $52,660
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $49,468
Arturs Silovs $75,000 (2)
Salary Remaining : $47,872
Total Farm Players24
Salary Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,172,500
Year 2026 : $1,450,000
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,446 - 90.76%
Level 2: 5000 - $60 - 4,776 - 95.51%
Level 3: 2000 - $35 - 1,911 - 95.54%
Level 4: 4000 - $25 - 3,096 - 77.40%
Luxury : 1000 - $200 - 960 - 96.00%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %16,188 - 89.93%
Average Income per Game$1,167,394
Year to Date Revenue$17,510,910

Expense

Pro Players Total Salaries$87,145,000
Farm Players Total Salaries$852,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,538,583
Farm Year To Date Expenses$315,026
Pro Salary Cap To Date$30,538,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,352,244
Pro Remaining Season Days124
Pro Expenses Per Days$453,880
Pro Estimated Expenses$56,281,120
Farm Remaining Season Days120
Farm Expenses Per Days$4,532
Farm Estimated Expenses$543,840
Estimated Season Expenses$56,824,960
Season Salary Cap$87,145,000
Estimate Under Maximum Salary Cap of $88,000,000$855,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,145,000
Current Bank Account$34,206,413
Projected Bank Account$7,733,697

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $5,489,583
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $5,489,583
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $4,197,917
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $4,197,917
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $3,875,000
Brady Skjei $6,000,000 (3)
-Salary Remaining : $3,875,000
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $3,390,625
Jared McCann $5,000,000 (1)
-Salary Remaining : $3,229,167
Michael Bunting $4,500,000 (4)
-Salary Remaining : $2,906,250
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $2,906,250
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $2,583,333
VGK Cap Hit $3,875,000 (2)
-Salary Remaining : $2,502,604
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $2,260,417
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $1,937,500
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $1,291,667
Corey Perry $1,350,000 (3)
-Salary Remaining : $871,875
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $775,000
Jake Allen $1,200,000 (2)
-Salary Remaining : $775,000
Noah Cates $1,020,000 (1)
-Salary Remaining : $658,750
Haydn Fleury $1,000,000 (3)
-Salary Remaining : $645,833
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $645,833
Philippe Myers $950,000 (1)
-Salary Remaining : $613,542
Jack Drury $900,000 (2)
-Salary Remaining : $581,250
Alex Goligoski $900,000 (1)
-Salary Remaining : $581,250
Total Pro Players24
Salary Commitment
Year 2025 : $87,145,000
Year 2026 : $58,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $42,895,000
Year 2026 : $26,325,000
Year 2027 : $20,350,000
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,145,000
Year 2026 : $60,325,000
Year 2027 : $47,850,000
Year 2028 : $19,000,000

Farm Players Salaries

Hunter Shepard $97,000 (1)
Salary Remaining : $61,915
Ryan Lomberg $95,000 (1)
Salary Remaining : $60,638
Owen Sillinger $95,000 (1)
Salary Remaining : $60,638
Tomas Nosek $95,000 (1)
Salary Remaining : $60,638
Pierrick Dube $90,000 (1)
Salary Remaining : $57,447
Luke Prokop $87,500 (1)
Salary Remaining : $55,851
Felix Sandstrom $80,000 (1)
Salary Remaining : $51,064
Parker Bell $77,500 (1)
Salary Remaining : $49,468
Josh Davies (Out of Payroll) $72,500 (1)
Salary Remaining : $46,277
Matvey Petrov $72,500 (2)
Salary Remaining : $46,277
Alexandre Doucet $62,500 (1)
Salary Remaining : $39,894
Total Farm Players11
Salary Commitment
Year 2025 : $924,500
Year 2026 : $72,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $887,000
Year 2026 : $35,000
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,824 - 97.06%
Level 2: 5000 - $51 - 4,807 - 96.14%
Level 3: 2000 - $26 - 1,966 - 98.29%
Level 4: 4000 - $16 - 3,914 - 97.86%
Luxury : 1000 - $170 - 962 - 96.21%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,473 - 97.07%
Average Income per Game$1,005,803
Year to Date Revenue$17,098,658

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$25,477,117
Farm Year To Date Expenses$488,288
Pro Salary Cap To Date$25,477,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,139,282
Pro Remaining Season Days124
Pro Expenses Per Days$385,923
Pro Estimated Expenses$47,854,452
Farm Remaining Season Days120
Farm Expenses Per Days$6,316
Farm Estimated Expenses$757,920
Estimated Season Expenses$48,612,372
Season Salary Cap$74,097,250
Estimate Under Maximum Salary Cap of $88,000,000$13,902,750
Estimate Over Minimum Salary Cap of $61,000,000 $13,097,250
Current Bank Account$25,173,021
Projected Bank Account$699,931

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $11,366,667
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $4,520,833
Carter Hart $5,750,000 (2)
-Salary Remaining : $3,713,542
Damon Severson $5,500,000 (4)
-Salary Remaining : $3,552,083
Ryan Graves $4,500,000 (1)
-Salary Remaining : $2,906,250
Evander Kane $4,000,000 (3)
-Salary Remaining : $2,583,333
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $2,370,208
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $2,066,667
Will Borgen $3,000,000 (3)
-Salary Remaining : $1,937,500
Braden Schneider $2,839,000 (3)
-Salary Remaining : $1,833,521
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $1,388,622
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $1,036,966
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $968,750
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $775,000
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $757,240
Jesper Fast $1,000,000 (3)
-Salary Remaining : $645,833
David Tomasek $1,000,000 (2)
-Salary Remaining : $645,833
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $645,833
Matthew Savoie $975,000 (3)
-Salary Remaining : $629,688
Zack Bolduc $975,000 (2)
-Salary Remaining : $629,688
Mavrik Bourque $960,000 (1)
-Salary Remaining : $620,000
Will Cuylle $925,000 (1)
-Salary Remaining : $597,396
Philip Tomasino $900,000 (1)
-Salary Remaining : $581,250
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $548,958
Alex Laferriere $825,000 (1)
-Salary Remaining : $532,813
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 : $57,447
Cale Fleury $90,000 (1)
Salary Remaining : $57,447
Akil Thomas $90,000 (1)
Salary Remaining : $57,447
Calen Addison $90,000 (1)
Salary Remaining : $57,447
Ian Moore $87,500 (2)
Salary Remaining : $55,851
Yegor Sidorov $87,500 (3)
Salary Remaining : $55,851
Carter Mazur $87,500 (2)
Salary Remaining : $55,851
Cole O'Hara $82,500 (2)
Salary Remaining : $52,660
Noah Laba $82,500 (3)
Salary Remaining : $52,660
Isaiah George $82,500 (3)
Salary Remaining : $52,660
Filip Kral $82,500 (2)
Salary Remaining : $52,660
Jan Jenik $82,500 (1)
Salary Remaining : $52,660
Elliot Desnoyers $77,500 (2)
Salary Remaining : $49,468
Keith Petruzzelli $75,000 (2)
Salary Remaining : $47,872
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 - 5,896 - 98.27%
Level 2: 5000 - $51 - 4,714 - 94.27%
Level 3: 2000 - $1 - 1,999 - 99.96%
Level 4: 4000 - $16 - 3,968 - 99.19%
Luxury : 1000 - $174 - 949 - 94.86%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,525 - 97.36%
Average Income per Game$913,156
Year to Date Revenue$13,697,346

Expense

Pro Players Total Salaries$72,930,937
Farm Players Total Salaries$1,447,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,694,404
Farm Year To Date Expenses$449,850
Pro Salary Cap To Date$25,694,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,742,066
Pro Remaining Season Days124
Pro Expenses Per Days$379,849
Pro Estimated Expenses$47,101,276
Farm Remaining Season Days120
Farm Expenses Per Days$7,699
Farm Estimated Expenses$923,880
Estimated Season Expenses$48,025,156
Season Salary Cap$72,930,937
Estimate Under Maximum Salary Cap of $88,000,000$15,069,063
Estimate Over Minimum Salary Cap of $61,000,000 $11,930,937
Current Bank Account$14,455,101
Projected Bank Account($9,827,989)

Pro Players Salaries

WPG Cap Hit $12,950,000 (3)
-Salary Remaining : $8,363,542
Sean Couturier $9,750,000 (1)
-Salary Remaining : $6,296,875
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $4,520,833
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $3,875,000
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $3,875,000
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $3,067,708
Shane Pinto (Out of Payroll) $4,420,937 (2)
-Salary Remaining : $2,855,188
Jason Zucker $3,000,000 (1)
-Salary Remaining : $1,937,500
Ty Emberson $2,500,000 (2)
-Salary Remaining : $1,614,583
Alec Martinez $2,200,000 (1)
-Salary Remaining : $1,420,833
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $1,291,667
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $1,130,208
Ryan Murray $1,000,000 (1)
-Salary Remaining : $645,833
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $629,688
Fabian Lysell $975,000 (1)
-Salary Remaining : $629,688
Declan Chisholm $960,000 (1)
-Salary Remaining : $620,000
Ivan Ivan $950,000 (1)
-Salary Remaining : $613,542
Aatu Raty $925,000 (1)
-Salary Remaining : $597,396
Alexander Holtz $900,000 (2)
-Salary Remaining : $581,250
Luca Cagnoni $825,000 (2)
-Salary Remaining : $532,813
Ethan Cardwell $825,000 (2)
-Salary Remaining : $532,813
Ethen Frank $800,000 (1)
-Salary Remaining : $516,667
Arshdeep Bains $750,000 (2)
-Salary Remaining : $484,375
Ville Heinola $725,000 (1)
-Salary Remaining : $468,229
Total Pro Players24
Salary Commitment
Year 2025 : $72,930,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $55,030,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $72,930,937
Year 2026 : $24,920,937
Year 2027 : $14,700,000
Year 2028 : $1,750,000

Farm Players Salaries

Trent Miner $95,000 (2)
Salary Remaining : $60,638
Riley Kidney $92,500 (2)
Salary Remaining : $59,043
Hunter Haight $92,500 (2)
Salary Remaining : $59,043
Zach Metsa $90,000 (1)
Salary Remaining : $57,447
Max Sasson $90,000 (1)
Salary Remaining : $57,447
Georgi Romanov $85,000 (2)
Salary Remaining : $54,255
Gavin White $82,500 (2)
Salary Remaining : $52,660
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $52,660
Jake Livingstone $82,500 (1)
Salary Remaining : $52,660
Aidan McDonough $82,500 (2)
Salary Remaining : $52,660
Brandon Scanlin $82,500 (1)
Salary Remaining : $52,660
Tyler Thorpe $77,500 (3)
Salary Remaining : $49,468
Clay Stevenson $75,000 (1)
Salary Remaining : $47,872
Cole Reinhardt $72,500 (1)
Salary Remaining : $46,277
Albin Grewe $70,000 (1)
Salary Remaining : $44,681
Declan McDonnell $70,000 (1)
Salary Remaining : $44,681
Jordan Frasca $62,500 (1)
Salary Remaining : $39,894
Isak Posch $62,500 (2)
Salary Remaining : $39,894
Total Farm Players18
Salary Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,447,500
Year 2026 : $752,500
Year 2027 : $77,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $27,539,495 $88,615,000 -$615,000 $27,615,000 242044
Boston Bruins $29,224,104 $87,752,562 $247,438 $26,752,562 211637
Buffalo Sabres $26,410,806 $66,975,000 $21,025,000 $5,975,000 241438
Calgary Flames $40,224,363 $85,378,450 $2,621,550 $24,378,450 231235
Carolina Hurricanes $46,010,792 $62,557,125 $25,442,875 $1,557,125 232548
Chicago Blackhawks $38,367,612 $66,030,600 $21,969,400 $5,030,600 242145
Colorado Avalanche $25,031,742 $67,653,000 $20,347,000 $6,653,000 231740
Columbus Blue Jackets $31,419,262 $87,095,938 $904,062 $26,095,938 242650
Dallas Stars $43,753,244 $81,621,875 $6,378,125 $20,621,875 201636
Detroit Red Wings $4,700,858 $83,829,000 $4,171,000 $22,829,000 242347
Edmonton Oilers $18,080,865 $85,411,250 $2,588,750 $24,411,250 202343
Florida Panthers $19,336,472 $87,995,000 $5,000 $26,995,000 212546
Los Angeles Kings $28,288,416 $82,969,750 $5,030,250 $21,969,750 222446
Minnesota Wild $6,822,546 $83,648,750 $4,351,250 $22,648,750 213051
Montreal Canadiens $37,557,409 $87,835,600 $164,400 $26,835,600 221234
Nashville Predators $8,062,336 $87,099,188 $900,812 $26,099,188 221739
New Jersey Devils $36,846,830 $86,156,000 $1,844,000 $25,156,000 22931
New York Islanders $18,119,409 $75,157,500 $12,842,500 $14,157,500 252146
New York Rangers $36,304,580 $84,956,625 $3,043,375 $23,956,625 221436
Ottawa Senators $12,004,481 $88,957,000 -$957,000 $27,957,000 232245
Philadelphia Flyers $37,076,812 $85,232,325 $2,767,675 $24,232,325 202040
Pittsburgh Penguins $68,048,071 $84,147,875 $3,852,125 $23,147,875 222648
San Jose Sharks $21,577,075 $74,102,562 $13,897,438 $13,102,562 252348
Seattle Kraken $18,991,900 $68,340,000 $19,660,000 $7,340,000 221335
St. Louis Blues $21,504,889 $81,550,000 $6,450,000 $20,550,000 221133
Tampa Bay Lightning $41,595,563 $87,183,250 $816,750 $26,183,250 202545
Toronto Maple Leafs $4,637,347 $82,860,250 $5,139,750 $21,860,250 211435
Utah Mammoth $39,863,166 $74,091,724 $13,908,276 $13,091,724 251742
Vancouver Canucks $16,393,937 $72,443,875 $15,556,125 $11,443,875 222446
Vegas Golden Knights $34,206,413 $87,145,000 $855,000 $26,145,000 241135
Washington Capitals $25,173,021 $74,097,250 $13,902,750 $13,097,250 251439
Winnipeg Jets $14,455,101 $72,930,937 $15,069,063 $11,930,937 241842