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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $89 - 5,747 - 95.79%
Level 2: 5000 - $54 - 4,811 - 96.23%
Level 3: 2000 - $28 - 1,952 - 97.60%
Level 4: 4000 - $21 - 3,885 - 97.13%
Luxury : 1000 - $186 - 954 - 95.44%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,350 - 96.39%
Average Income per Game$1,085,075
Year to Date Revenue$41,232,836

Expense

Pro Players Total Salaries$94,000,000
Farm Players Total Salaries$1,620,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$83,313,916
Farm Year To Date Expenses$1,622,351
Pro Salary Cap To Date$83,313,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,255,224
Pro Remaining Season Days10
Pro Expenses Per Days$489,583
Pro Estimated Expenses$4,895,830
Farm Remaining Season Days6
Farm Expenses Per Days$8,620
Farm Estimated Expenses$51,720
Estimated Season Expenses$4,947,550
Season Salary Cap$94,000,000
Estimate Under Maximum Salary Cap of $95,000,000$1,000,000
Estimate Over Minimum Salary Cap of $61,000,000 $33,000,000
Current Bank Account$29,262,202
Projected Bank Account$27,569,876

Pro Players Salaries

Connor McDavid $14,500,000 (4)
-Salary Remaining : $755,208
Victor Hedman $10,000,000 (3)
-Salary Remaining : $520,833
Mika Zibanejad $9,000,000 (4)
-Salary Remaining : $468,750
Drew Doughty $7,525,000 (4)
-Salary Remaining : $391,927
Jeff Skinner $7,000,000 (1)
-Salary Remaining : $364,583
ANA Cap Hit $6,900,000 (1)
-Salary Remaining : $359,375
Mattias Ekholm $6,500,000 (4)
-Salary Remaining : $338,542
Brett Howden $4,450,000 (4)
-Salary Remaining : $231,771
Bobby McMann $3,750,000 (3)
-Salary Remaining : $195,313
Jordan Eberle $3,000,000 (2)
-Salary Remaining : $156,250
Mats Zuccarello $3,000,000 (3)
-Salary Remaining : $156,250
Noel Acciari $3,000,000 (1)
-Salary Remaining : $156,250
Logan Thompson $2,750,000 (3)
-Salary Remaining : $143,229
Cole Smith $2,000,000 (1)
-Salary Remaining : $104,167
Matt Villalta $2,000,000 (2)
-Salary Remaining : $104,167
Radko Gudas $2,000,000 (1)
-Salary Remaining : $104,167
Nic Dowd $1,500,000 (1)
-Salary Remaining : $78,125
Jan Rutta $1,000,000 (1)
-Salary Remaining : $52,083
Troy Stecher $1,000,000 (1)
-Salary Remaining : $52,083
Jakub Vrana $975,000 (2)
-Salary Remaining : $50,781
John Leonard $900,000 (1)
-Salary Remaining : $46,875
Jesse Puljujarvi $625,000 (1)
-Salary Remaining : $32,552
Luke Glendening $625,000 (1)
-Salary Remaining : $32,552
Total Pro Players23
Salary Commitment
Year 2025 : $94,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000
Salary Average Commitment
Year 2025 : $80,200,000
Year 2026 : $42,950,000
Year 2027 : $36,975,000
Year 2028 : $27,475,000
Salary Cap with 1 Way Contract
Year 2025 : $94,000,000
Year 2026 : $67,450,000
Year 2027 : $61,475,000
Year 2028 : $41,975,000

Farm Players Salaries

Justin Dowling $99,000 (1)
Salary Remaining : $3,160
Travis Hamonic $99,000 (1)
Salary Remaining : $3,160
Jack Johnson $97,500 (1)
Salary Remaining : $3,112
Dylan McIlrath $95,000 (1)
Salary Remaining : $3,032
Austin Watson $95,000 (1)
Salary Remaining : $3,032
Adam Beckman $90,000 (2)
Salary Remaining : $2,872
Ross Johnston $90,000 (1)
Salary Remaining : $2,872
Christian Wolanin $90,000 (1)
Salary Remaining : $2,872
Rhett Gardner $85,000 (1)
Salary Remaining : $2,713
Denis Gurianov $80,000 (1)
Salary Remaining : $2,553
Adam Erne $80,000 (1)
Salary Remaining : $2,553
Cooper Marody $77,500 (1)
Salary Remaining : $2,473
Dru Krebs $72,500 (2)
Salary Remaining : $2,314
Jack Ahcan $70,000 (1)
Salary Remaining : $2,234
Connor Carrick $70,000 (1)
Salary Remaining : $2,234
Ole Bjorgvik-Holm $67,500 (2)
Salary Remaining : $2,154
Chase Bradley (Out of Payroll) $67,500 (2)
Salary Remaining : $2,154
Jakub Fibigr $67,500 (3)
Salary Remaining : $2,154
Connor Hughes $67,500 (2)
Salary Remaining : $2,154
Magnus Hellberg $65,000 (1)
Salary Remaining : $2,074
Sasha Chmelevski $62,500 (1)
Salary Remaining : $1,995
Total Farm Players21
Salary Commitment
Year 2025 : $1,688,000
Year 2026 : $432,500
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,688,000
Year 2026 : $432,500
Year 2027 : $67,500
Year 2028 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$88,427,562
Farm Players Total Salaries$1,261,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,830,981
Farm Year To Date Expenses$1,281,907
Pro Salary Cap To Date$82,830,981
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,055,585
Pro Remaining Season Days10
Pro Expenses Per Days$460,560
Pro Estimated Expenses$4,605,600
Farm Remaining Season Days6
Farm Expenses Per Days$6,710
Farm Estimated Expenses$40,260
Estimated Season Expenses$4,645,860
Season Salary Cap$88,427,562
Estimate Under Maximum Salary Cap of $95,000,000$6,572,438
Estimate Over Minimum Salary Cap of $61,000,000 $27,427,562
Current Bank Account$46,424
Projected Bank Account($2,543,851)

Pro Players Salaries

Jake Oettinger $9,040,000 (5)
-Salary Remaining : $470,833
Miro Heiskanen $9,000,000 (2)
-Salary Remaining : $468,750
Moritz Seider $8,418,062 (4)
-Salary Remaining : $438,441
David Pastrnak $8,000,000 (3)
-Salary Remaining : $416,667
Lucas Raymond $7,661,125 (4)
-Salary Remaining : $399,017
William Nylander $7,500,000 (2)
-Salary Remaining : $390,625
Robert Thomas $7,252,750 (1)
-Salary Remaining : $377,747
Pavel Zacha $4,500,000 (3)
-Salary Remaining : $234,375
Nazem Kadri $4,125,000 (1)
-Salary Remaining : $214,844
Timo Meier $4,000,000 (3)
-Salary Remaining : $208,333
Justin Faulk $3,000,000 (3)
-Salary Remaining : $156,250
Erik Karlsson $2,625,000 (3)
-Salary Remaining : $136,719
Brendan Gallagher $2,000,000 (2)
-Salary Remaining : $104,167
Jake McCabe $2,000,000 (1)
-Salary Remaining : $104,167
Mattias Samuelsson $1,605,625 (3)
-Salary Remaining : $83,626
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $83,333
Rickard Rakell $1,600,000 (3)
-Salary Remaining : $83,333
Yanni Gourde $1,000,000 (3)
-Salary Remaining : $52,083
Alex Lyon $1,000,000 (2)
-Salary Remaining : $52,083
Matthew Knies $925,000 (2)
-Salary Remaining : $48,177
Alex Steeves $900,000 (1)
-Salary Remaining : $46,875
William Rousseau $675,000 (2)
-Salary Remaining : $35,156
Total Pro Players22
Salary Commitment
Year 2025 : $88,427,562
Year 2026 : $74,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Average Commitment
Year 2025 : $79,427,562
Year 2026 : $65,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187
Salary Cap with 1 Way Contract
Year 2025 : $88,427,562
Year 2026 : $74,149,812
Year 2027 : $53,049,812
Year 2028 : $25,119,187

Farm Players Salaries

Atro Leppanen $99,500 (2)
Salary Remaining : $3,176
Charles-Edouard D'Astous $99,500 (2)
Salary Remaining : $3,176
Eduards Tralmaks $95,000 (2)
Salary Remaining : $3,032
Francesco Pinelli $92,500 (2)
Salary Remaining : $2,952
Noel Gunler $92,500 (2)
Salary Remaining : $2,952
Rasmus Kupari $90,000 (1)
Salary Remaining : $2,872
Taige Harding $87,500 (2)
Salary Remaining : $2,793
Jean-Luc Foudy $87,500 (1)
Salary Remaining : $2,793
Ty Smith $82,500 (2)
Salary Remaining : $2,633
Michael Stone $80,000 (1)
Salary Remaining : $2,553
Justin Gill $77,500 (2)
Salary Remaining : $2,473
Owen Say $75,000 (1)
Salary Remaining : $2,394
Ben Hemmerling $72,500 (3)
Salary Remaining : $2,314
Kyle Jackson $67,500 (2)
Salary Remaining : $2,154
Braeden Bowman $62,500 (2)
Salary Remaining : $1,995
Total Farm Players15
Salary Commitment
Year 2025 : $1,261,500
Year 2026 : $929,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,261,500
Year 2026 : $929,000
Year 2027 : $72,500
Year 2028 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5 - $110 - 5 - 100.00%
Level 2: 5000 - $60 - 4,773 - 95.46%
Level 3: 2000 - $40 - 1,537 - 76.85%
Level 4: 4000 - $25 - 3,516 - 87.90%
Luxury : 1000 - $180 - 958 - 95.82%
Total Capacity :12005

Income

Home Games Left2
Average Attendance - %10,789 - 89.87%
Average Income per Game$608,795
Year to Date Revenue$23,742,990

Expense

Pro Players Total Salaries$66,900,000
Farm Players Total Salaries$1,457,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,789,097
Farm Year To Date Expenses$1,289,317
Pro Salary Cap To Date$61,789,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,217,589
Pro Remaining Season Days10
Pro Expenses Per Days$348,438
Pro Estimated Expenses$3,484,380
Farm Remaining Season Days6
Farm Expenses Per Days$7,750
Farm Estimated Expenses$46,500
Estimated Season Expenses$3,530,880
Season Salary Cap$66,900,000
Estimate Under Maximum Salary Cap of $95,000,000$28,100,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,900,000
Current Bank Account$30,166,063
Projected Bank Account$27,852,772

Pro Players Salaries

Alexandar Georgiev $10,000,000 (2)
-Salary Remaining : $520,833
BUF Cap Hit $9,125,000 (2)
-Salary Remaining : $475,260
Ilya Samsonov $5,750,000 (1)
-Salary Remaining : $299,479
Andrew Copp $5,500,000 (2)
-Salary Remaining : $286,458
Anthony Mantha $5,250,000 (3)
-Salary Remaining : $273,438
Sean Walker $4,250,000 (3)
-Salary Remaining : $221,354
Oliver Kylington $4,000,000 (1)
-Salary Remaining : $208,333
Adam Boqvist $3,250,000 (3)
-Salary Remaining : $169,271
Sammy Blais $3,000,000 (2)
-Salary Remaining : $156,250
Max Domi $3,000,000 (3)
-Salary Remaining : $156,250
Kevin Hayes $1,750,000 (2)
-Salary Remaining : $91,146
Oskar Sundqvist $1,200,000 (3)
-Salary Remaining : $62,500
Ryan Poehling $1,100,000 (2)
-Salary Remaining : $57,292
Anthony Richard $1,000,000 (2)
-Salary Remaining : $52,083
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $52,083
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $52,083
Spencer Stastney $1,000,000 (1)
-Salary Remaining : $52,083
Chris Driedger $995,000 (1)
-Salary Remaining : $51,823
Dennis Cholowski $950,000 (2)
-Salary Remaining : $49,479
Logan Shaw $945,000 (1)
-Salary Remaining : $49,219
Alex Belzile $945,000 (2)
-Salary Remaining : $49,219
Walker Duehr $945,000 (2)
-Salary Remaining : $49,219
Jacob MacDonald $945,000 (2)
-Salary Remaining : $49,219
Total Pro Players23
Salary Commitment
Year 2025 : $66,900,000
Year 2026 : $49,185,000
Year 2027 : $16,950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $51,637,500
Year 2026 : $38,947,500
Year 2027 : $12,700,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,900,000
Year 2026 : $54,210,000
Year 2027 : $16,950,000
Year 2028 : $0

Farm Players Salaries

Brendan Lemieux $99,500 (1)
Salary Remaining : $3,176
Dakota Mermis $95,000 (1)
Salary Remaining : $3,032
Kurtis MacDermid $95,000 (1)
Salary Remaining : $3,032
Alexander Kisakov $92,500 (1)
Salary Remaining : $2,952
Dominik Badinka $92,500 (3)
Salary Remaining : $2,952
Matt Benning $90,000 (1)
Salary Remaining : $2,872
Tristan Lennox $87,500 (2)
Salary Remaining : $2,793
Sergei Murashov $82,500 (3)
Salary Remaining : $2,633
Gabriel Szturc $82,500 (1)
Salary Remaining : $2,633
Nathan Aspinall $77,500 (3)
Salary Remaining : $2,473
Lassi Thomson $75,000 (2)
Salary Remaining : $2,394
Nikita Novikov $72,500 (2)
Salary Remaining : $2,314
Matyas Melovsky $72,500 (3)
Salary Remaining : $2,314
Hunter St. Martin $72,500 (3)
Salary Remaining : $2,314
Finn Harding $67,500 (3)
Salary Remaining : $2,154
Dylan Roobroeck $67,500 (2)
Salary Remaining : $2,154
Chase Wheatcroft $62,500 (1)
Salary Remaining : $1,995
Zac Funk $62,500 (2)
Salary Remaining : $1,995
Matias Mantykivi $10,000 (1)
Salary Remaining : $319
Total Farm Players19
Salary Commitment
Year 2025 : $1,457,000
Year 2026 : $830,000
Year 2027 : $465,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,337,000
Year 2026 : $710,000
Year 2027 : $345,000
Year 2028 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$88,630,850
Farm Players Total Salaries$1,072,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,888,332
Farm Year To Date Expenses$925,784
Pro Salary Cap To Date$81,888,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,881,714
Pro Remaining Season Days10
Pro Expenses Per Days$461,619
Pro Estimated Expenses$4,616,190
Farm Remaining Season Days6
Farm Expenses Per Days$5,705
Farm Estimated Expenses$34,230
Estimated Season Expenses$4,650,420
Season Salary Cap$88,630,850
Estimate Under Maximum Salary Cap of $95,000,000$6,369,150
Estimate Over Minimum Salary Cap of $61,000,000 $27,630,850
Current Bank Account$10,937,215
Projected Bank Account$9,168,509

Pro Players Salaries

Mitch Marner $14,400,000 (4)
-Salary Remaining : $750,000
Rasmus Dahlin $10,825,000 (5)
-Salary Remaining : $563,802
Carter Verhaeghe $8,250,000 (3)
-Salary Remaining : $429,688
Charlie McAvoy $7,250,000 (4)
-Salary Remaining : $377,604
Jaccob Slavin $7,000,000 (3)
-Salary Remaining : $364,583
Joey Daccord $5,750,000 (4)
-Salary Remaining : $299,479
Elias Pettersson $5,594,500 (3)
-Salary Remaining : $291,380
Brock Boeser $4,000,000 (3)
-Salary Remaining : $208,333
Mikhail Sergachev $3,670,000 (3)
-Salary Remaining : $191,146
CAL Cap Hit $2,293,850 (2)
-Salary Remaining : $119,471
Alex Nedeljkovic $2,250,000 (1)
-Salary Remaining : $117,188
Ryan Donato $2,000,000 (1)
-Salary Remaining : $104,167
Brandon Duhaime $2,000,000 (4)
-Salary Remaining : $104,167
Lars Eller $1,500,000 (2)
-Salary Remaining : $78,125
Nils Hoglander $1,452,500 (2)
-Salary Remaining : $75,651
Kevin Bahl $1,020,000 (1)
-Salary Remaining : $53,125
Sheldon Dries $1,000,000 (2)
-Salary Remaining : $52,083
Trevor Van Riemsdyk $1,000,000 (1)
-Salary Remaining : $52,083
Semyon Varlamov $1,000,000 (1)
-Salary Remaining : $52,083
Jason Dickinson $1,000,000 (2)
-Salary Remaining : $52,083
Connor Bedard $975,000 (2)
-Salary Remaining : $50,781
Cutter Gauthier $975,000 (3)
-Salary Remaining : $50,781
Nikita Alexandrov $925,000 (1)
-Salary Remaining : $48,177
Georgii Merkulov $900,000 (1)
-Salary Remaining : $46,875
Garrett Pilon $900,000 (1)
-Salary Remaining : $46,875
Marcus Hogberg $700,000 (2)
-Salary Remaining : $36,458
Total Pro Players26
Salary Commitment
Year 2025 : $88,630,850
Year 2026 : $78,635,850
Year 2027 : $69,714,500
Year 2028 : $40,225,000
Salary Average Commitment
Year 2025 : $77,380,850
Year 2026 : $71,635,850
Year 2027 : $62,714,500
Year 2028 : $40,225,000
Salary Cap with 1 Way Contract
Year 2025 : $88,630,850
Year 2026 : $78,635,850
Year 2027 : $69,714,500
Year 2028 : $40,225,000

Farm Players Salaries

Jack Finley $92,500 (2)
Salary Remaining : $2,952
Sean Behrens $87,500 (1)
Salary Remaining : $2,793
Michael Milne $87,500 (1)
Salary Remaining : $2,793
Jaxon Nelson $82,500 (1)
Salary Remaining : $2,633
Drew Bavaro $82,500 (2)
Salary Remaining : $2,633
Thomas Milic $77,500 (3)
Salary Remaining : $2,473
Martin Chromiak $77,500 (2)
Salary Remaining : $2,473
Josh Maniscalco $75,000 (2)
Salary Remaining : $2,394
Shane Bowers $72,500 (1)
Salary Remaining : $2,314
Reilly Walsh $72,500 (1)
Salary Remaining : $2,314
Connor Corcoran $70,000 (1)
Salary Remaining : $2,234
Carsen Twarynski $70,000 (1)
Salary Remaining : $2,234
Ben Steeves $62,500 (2)
Salary Remaining : $1,995
Dylan Wendt $62,500 (1)
Salary Remaining : $1,995
Total Farm Players14
Salary Commitment
Year 2025 : $1,072,500
Year 2026 : $467,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,072,500
Year 2026 : $467,500
Year 2027 : $77,500
Year 2028 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Center
Level 1: 6000 - $100 - 5,586 - 93.10%
Level 2: 5000 - $60 - 4,815 - 96.30%
Level 3: 2000 - $35 - 1,901 - 95.07%
Level 4: 4000 - $20 - 3,889 - 97.23%
Luxury : 1000 - $200 - 943 - 94.31%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %17,134 - 95.19%
Average Income per Game$1,180,428
Year to Date Revenue$47,217,110

Expense

Pro Players Total Salaries$63,457,125
Farm Players Total Salaries$2,007,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,706,768
Farm Year To Date Expenses$2,021,177
Pro Salary Cap To Date$59,706,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,180,428
Pro Remaining Season Days10
Pro Expenses Per Days$330,506
Pro Estimated Expenses$3,305,060
Farm Remaining Season Days6
Farm Expenses Per Days$10,678
Farm Estimated Expenses$64,068
Estimated Season Expenses$3,369,128
Season Salary Cap$63,457,125
Estimate Under Maximum Salary Cap of $95,000,000$31,542,875
Estimate Over Minimum Salary Cap of $61,000,000 $2,457,125
Current Bank Account$35,349,610
Projected Bank Account$33,160,910

Pro Players Salaries

Andre Burakovsky $5,750,000 (3)
-Salary Remaining : $299,479
Jeremy Swayman $5,750,000 (3)
-Salary Remaining : $299,479
Ville Husso $5,600,000 (2)
-Salary Remaining : $291,667
Victor Olofsson $5,300,000 (2)
-Salary Remaining : $276,042
CAR Cap Hit $5,130,000 (3)
-Salary Remaining : $267,188
Connor McMichael $5,050,000 (5)
-Salary Remaining : $263,021
Philipp Kurashev $3,762,500 (1)
-Salary Remaining : $195,964
Simon Holmstrom $3,383,500 (1)
-Salary Remaining : $176,224
Alexander Romanov $3,250,000 (4)
-Salary Remaining : $169,271
Erik Gudbranson $2,750,000 (3)
-Salary Remaining : $143,229
Dillon Dube $2,713,750 (1)
-Salary Remaining : $141,341
Kasperi Kapanen $2,713,750 (1)
-Salary Remaining : $141,341
Michael Rasmussen $1,461,125 (3)
-Salary Remaining : $76,100
Arber Xhekaj $1,172,500 (1)
-Salary Remaining : $61,068
Andrew Cogliano $1,100,000 (1)
-Salary Remaining : $57,292
Erik Brannstrom $1,020,000 (1)
-Salary Remaining : $53,125
Jaycob Megna $1,000,000 (2)
-Salary Remaining : $52,083
Tyler Motte $1,000,000 (3)
-Salary Remaining : $52,083
Kaiden Guhle $975,000 (1)
-Salary Remaining : $50,781
Joel Hanley $975,000 (2)
-Salary Remaining : $50,781
Jack Quinn $975,000 (1)
-Salary Remaining : $50,781
Martin Pospisil $900,000 (2)
-Salary Remaining : $46,875
Nikolai Kovalenko $900,000 (2)
-Salary Remaining : $46,875
Jackson Blake $825,000 (3)
-Salary Remaining : $42,969
Total Pro Players24
Salary Commitment
Year 2025 : $63,457,125
Year 2026 : $43,136,125
Year 2027 : $28,461,125
Year 2028 : $8,300,000
Salary Average Commitment
Year 2025 : $52,557,125
Year 2026 : $34,741,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000
Salary Cap with 1 Way Contract
Year 2025 : $63,457,125
Year 2026 : $45,641,125
Year 2027 : $30,966,125
Year 2028 : $8,300,000

Farm Players Salaries

Maveric Lamoureux $97,500 (3)
Salary Remaining : $3,112
Brennan Othmann $97,500 (2)
Salary Remaining : $3,112
Hendrix Lapierre $97,500 (1)
Salary Remaining : $3,112
Devin Cooley $95,000 (1)
Salary Remaining : $3,032
Paul Ludwinski $92,500 (2)
Salary Remaining : $2,952
Jack Peart $92,500 (2)
Salary Remaining : $2,952
Luca Del Bel Belluz $92,500 (2)
Salary Remaining : $2,952
Thomas Bordeleau $92,500 (1)
Salary Remaining : $2,952
Daniil Chayka $92,500 (1)
Salary Remaining : $2,952
Angus Crookshank $90,000 (1)
Salary Remaining : $2,872
Nikita Nesterenko $90,000 (2)
Salary Remaining : $2,872
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $2,872
Jack St. Ivany $90,000 (1)
Salary Remaining : $2,872
Samuel Poulin $90,000 (1)
Salary Remaining : $2,872
Dmitri Kuzmin $87,500 (1)
Salary Remaining : $2,793
Landon Slaggert $87,500 (1)
Salary Remaining : $2,793
Danil Gushchin $87,500 (1)
Salary Remaining : $2,793
Michael Buchinger (Out of Payroll) $87,500 (3)
Salary Remaining : $2,793
Amadeus Lombardi $82,500 (2)
Salary Remaining : $2,633
Jesper Vikman $77,500 (1)
Salary Remaining : $2,473
Joshua Roy $77,500 (2)
Salary Remaining : $2,473
Vsevolod Komarov $77,500 (3)
Salary Remaining : $2,473
Tyson Kozak $67,500 (2)
Salary Remaining : $2,154
Matt Murray $62,500 (2)
Salary Remaining : $1,995
Total Farm Players24
Salary Commitment
Year 2025 : $2,095,000
Year 2026 : $1,107,500
Year 2027 : $262,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,002,500
Year 2026 : $1,015,000
Year 2027 : $262,500
Year 2028 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,555 - 92.58%
Level 2: 5000 - $65 - 3,701 - 74.01%
Level 3: 2000 - $75 - 825 - 41.25%
Level 4: 4000 - $50 - 1,632 - 40.79%
Luxury : 1000 - $250 - 668 - 66.80%
Total Capacity :18000

Income

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

Expense

Pro Players Total Salaries$64,520,600
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,773,578
Farm Year To Date Expenses$1,707,239
Pro Salary Cap To Date$63,773,578
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,425,890
Pro Remaining Season Days10
Pro Expenses Per Days$336,045
Pro Estimated Expenses$3,360,450
Farm Remaining Season Days6
Farm Expenses Per Days$10,000
Farm Estimated Expenses$60,000
Estimated Season Expenses$3,420,450
Season Salary Cap$64,520,600
Estimate Under Maximum Salary Cap of $95,000,000$30,479,400
Estimate Over Minimum Salary Cap of $61,000,000 $3,520,600
Current Bank Account$20,836,301
Projected Bank Account$21,841,741

Pro Players Salaries

CHI Cap Hit $13,750,000 (3)
-Salary Remaining : $716,146
Jonathan Toews $7,500,000 (2)
-Salary Remaining : $390,625
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $364,583
Vitek Vanecek $4,250,000 (1)
-Salary Remaining : $221,354
Barrett Hayton $4,225,000 (5)
-Salary Remaining : $220,052
Spencer Knight $3,805,600 (1)
-Salary Remaining : $198,208
Josh Anderson $3,250,000 (4)
-Salary Remaining : $169,271
Tanner Jeannot $3,000,000 (3)
-Salary Remaining : $156,250
Justin Barron $2,575,000 (5)
-Salary Remaining : $134,115
Logan Stanley $1,250,000 (3)
-Salary Remaining : $65,104
Connor Brown $1,100,000 (2)
-Salary Remaining : $57,292
Anthony Duclair $1,100,000 (3)
-Salary Remaining : $57,292
Jakub Dobes $1,000,000 (1)
-Salary Remaining : $52,083
Mike Hoffman $1,000,000 (1)
-Salary Remaining : $52,083
Liam O'Brien $1,000,000 (2)
-Salary Remaining : $52,083
Robert Bortuzzo $995,000 (1)
-Salary Remaining : $51,823
Ryan Reaves $995,000 (1)
-Salary Remaining : $51,823
Dylan Guenther $975,000 (1)
-Salary Remaining : $50,781
Matt Coronato $975,000 (2)
-Salary Remaining : $50,781
Owen Power $975,000 (1)
-Salary Remaining : $50,781
Adam Fantilli $975,000 (2)
-Salary Remaining : $50,781
Nolan Allan $975,000 (3)
-Salary Remaining : $50,781
Conor Geekie $975,000 (3)
-Salary Remaining : $50,781
Wyatt Kaiser $875,000 (1)
-Salary Remaining : $45,573
Total Pro Players24
Salary Commitment
Year 2025 : $64,520,600
Year 2026 : $32,900,000
Year 2027 : $21,350,000
Year 2028 : $10,050,000
Salary Average Commitment
Year 2025 : $63,520,600
Year 2026 : $42,650,000
Year 2027 : $31,100,000
Year 2028 : $10,050,000
Salary Cap with 1 Way Contract
Year 2025 : $64,520,600
Year 2026 : $42,650,000
Year 2027 : $31,100,000
Year 2028 : $10,050,000

Farm Players Salaries

Sebastian Cossa $97,500 (2)
Salary Remaining : $3,112
Zach Dean $97,500 (2)
Salary Remaining : $3,112
Logan Mailloux $97,500 (2)
Salary Remaining : $3,112
Owen Pickering $97,500 (3)
Salary Remaining : $3,112
Kevin Korchinski $97,500 (1)
Salary Remaining : $3,112
William Villeneuve $90,000 (1)
Salary Remaining : $2,872
Jonah Gadjovich $90,000 (2)
Salary Remaining : $2,872
Matthew Robertson $90,000 (2)
Salary Remaining : $2,872
Ben Jones $90,000 (2)
Salary Remaining : $2,872
Jeremie Poirier $87,500 (1)
Salary Remaining : $2,793
Benjamin Gaudreau $87,500 (1)
Salary Remaining : $2,793
Samuel Knazko $87,500 (1)
Salary Remaining : $2,793
Rafael Harvey-Pinard $85,000 (1)
Salary Remaining : $2,713
Sean Farrell $82,500 (1)
Salary Remaining : $2,633
Hunter Skinner $82,500 (1)
Salary Remaining : $2,633
Isaak Phillips $80,000 (1)
Salary Remaining : $2,553
Tyler Tullio $77,500 (1)
Salary Remaining : $2,473
Mads Sogaard $75,000 (1)
Salary Remaining : $2,394
Brett Murray $75,000 (1)
Salary Remaining : $2,394
Matt Rempe $72,500 (2)
Salary Remaining : $2,314
Filip Hallander $70,000 (1)
Salary Remaining : $2,234
Fraser Minten $70,000 (1)
Salary Remaining : $2,234
Total Farm Players22
Salary Commitment
Year 2025 : $1,880,000
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,880,000
Year 2026 : $732,500
Year 2027 : $97,500
Year 2028 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $92 - 5,635 - 93.92%
Level 2: 5000 - $60 - 4,808 - 96.16%
Level 3: 2000 - $35 - 1,907 - 95.33%
Level 4: 4000 - $23 - 3,833 - 95.82%
Luxury : 1000 - $180 - 970 - 96.96%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,152 - 95.29%
Average Income per Game$1,136,335
Year to Date Revenue$43,180,719

Expense

Pro Players Total Salaries$74,953,000
Farm Players Total Salaries$1,507,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,344,760
Farm Year To Date Expenses$1,394,556
Pro Salary Cap To Date$71,344,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,409,004
Pro Remaining Season Days10
Pro Expenses Per Days$390,380
Pro Estimated Expenses$3,903,800
Farm Remaining Season Days6
Farm Expenses Per Days$8,016
Farm Estimated Expenses$48,096
Estimated Season Expenses$3,951,896
Season Salary Cap$74,953,000
Estimate Under Maximum Salary Cap of $95,000,000$20,047,000
Estimate Over Minimum Salary Cap of $61,000,000 $13,953,000
Current Bank Account$5,544,543
Projected Bank Account$5,001,651

Pro Players Salaries

COL Cap Hit $12,050,000 (3)
-Salary Remaining : $627,604
Ryan Nugent-Hopkins $8,250,000 (2)
-Salary Remaining : $429,688
Pavel Buchnevich $7,500,000 (3)
-Salary Remaining : $390,625
Rasmus Ristolainen $6,500,000 (2)
-Salary Remaining : $338,542
Stuart Skinner $4,750,000 (3)
-Salary Remaining : $247,396
Warren Foegele $4,500,000 (4)
-Salary Remaining : $234,375
Brandon Carlo $4,175,000 (1)
-Salary Remaining : $217,448
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $208,333
Morgan Frost $4,000,000 (3)
-Salary Remaining : $208,333
Urho Vaakanainen $2,575,000 (5)
-Salary Remaining : $134,115
Bobby Brink $2,278,000 (1)
-Salary Remaining : $118,646
Nick Perbix $2,250,000 (4)
-Salary Remaining : $117,188
Joel Kiviranta $2,000,000 (3)
-Salary Remaining : $104,167
Dan Vladar $1,750,000 (4)
-Salary Remaining : $91,146
Mason Appleton $1,500,000 (2)
-Salary Remaining : $78,125
Robby Fabbri $1,250,000 (3)
-Salary Remaining : $65,104
Kevin Labanc $1,000,000 (2)
-Salary Remaining : $52,083
Mason McTavish $975,000 (1)
-Salary Remaining : $50,781
Tyler Kleven $925,000 (2)
-Salary Remaining : $48,177
Lane Hutson $925,000 (3)
-Salary Remaining : $48,177
Nicholas Robertson $900,000 (1)
-Salary Remaining : $46,875
Jacob Moverare $900,000 (1)
-Salary Remaining : $46,875
Total Pro Players22
Salary Commitment
Year 2025 : $74,953,000
Year 2026 : $61,675,000
Year 2027 : $43,500,000
Year 2028 : $11,075,000
Salary Average Commitment
Year 2025 : $64,453,000
Year 2026 : $55,225,000
Year 2027 : $45,300,000
Year 2028 : $11,075,000
Salary Cap with 1 Way Contract
Year 2025 : $74,953,000
Year 2026 : $65,725,000
Year 2027 : $47,550,000
Year 2028 : $11,075,000

Farm Players Salaries

Noah Ostlund $97,500 (3)
Salary Remaining : $3,112
Brandon Halverson $95,000 (2)
Salary Remaining : $3,032
Alex Nylander $95,000 (2)
Salary Remaining : $3,032
Ken Appleby $94,500 (2)
Salary Remaining : $3,016
Oliver Kapanen $92,500 (3)
Salary Remaining : $2,952
Shai Buium $92,500 (2)
Salary Remaining : $2,952
William Stromgren (Out of Payroll) $92,500 (2)
Salary Remaining : $2,952
Vladislav Kolyachonok $90,000 (1)
Salary Remaining : $2,872
Adam Ginning $90,000 (1)
Salary Remaining : $2,872
Givani Smith (Out of Payroll) $90,000 (2)
Salary Remaining : $2,872
Raphael Lavoie $90,000 (1)
Salary Remaining : $2,872
Albert Johansson $90,000 (1)
Salary Remaining : $2,872
Nils Lundkvist $90,000 (1)
Salary Remaining : $2,872
Jan Bednar $82,500 (2)
Salary Remaining : $2,633
Evan Vierling (Out of Payroll) $77,500 (1)
Salary Remaining : $2,473
Calle Sjalin $77,500 (1)
Salary Remaining : $2,473
Dmitri Samorukov $75,000 (1)
Salary Remaining : $2,394
Isaac Ratcliffe $72,500 (1)
Salary Remaining : $2,314
Total Farm Players18
Salary Commitment
Year 2025 : $1,584,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,584,500
Year 2026 : $832,000
Year 2027 : $190,000
Year 2028 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,651 - 94.18%
Level 2: 5000 - $50 - 4,841 - 96.81%
Level 3: 2000 - $30 - 1,940 - 96.98%
Level 4: 4000 - $15 - 3,976 - 99.41%
Luxury : 1000 - $180 - 960 - 95.96%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,367 - 96.48%
Average Income per Game$1,041,163
Year to Date Revenue$40,605,355

Expense

Pro Players Total Salaries$80,445,938
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,110,752
Farm Year To Date Expenses$2,132,836
Pro Salary Cap To Date$79,110,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,082,326
Pro Remaining Season Days10
Pro Expenses Per Days$418,989
Pro Estimated Expenses$4,189,890
Farm Remaining Season Days6
Farm Expenses Per Days$10,798
Farm Estimated Expenses$64,788
Estimated Season Expenses$4,254,678
Season Salary Cap$80,445,938
Estimate Under Maximum Salary Cap of $95,000,000$14,554,062
Estimate Over Minimum Salary Cap of $61,000,000 $19,445,938
Current Bank Account$7,784,619
Projected Bank Account$5,612,267

Pro Players Salaries

CBJ Cap Hit $17,525,000 (2)
-Salary Remaining : $912,760
Auston Matthews $11,250,000 (4)
-Salary Remaining : $585,938
Drake Batherson $7,250,000 (1)
-Salary Remaining : $377,604
Erik Cernak $5,000,000 (4)
-Salary Remaining : $260,417
Philip Broberg $4,420,938 (2)
-Salary Remaining : $230,257
Sam Bennett $4,300,000 (3)
-Salary Remaining : $223,958
Brayden Schenn $3,375,000 (1)
-Salary Remaining : $175,781
Filip Hronek $3,250,000 (4)
-Salary Remaining : $169,271
Eeli Tolvanen $3,250,000 (3)
-Salary Remaining : $169,271
Johnathan Kovacevic $3,200,000 (4)
-Salary Remaining : $166,667
Andrei Kuzmenko $3,000,000 (4)
-Salary Remaining : $156,250
Alexandre Carrier $2,250,000 (1)
-Salary Remaining : $117,188
Nicolas Roy $2,000,000 (1)
-Salary Remaining : $104,167
Kevin Stenlund $1,500,000 (3)
-Salary Remaining : $78,125
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $65,104
Jet Greaves $1,200,000 (5)
-Salary Remaining : $62,500
Maxim Tsyplakov $1,000,000 (3)
-Salary Remaining : $52,083
Anthony DeAngelo $1,000,000 (3)
-Salary Remaining : $52,083
Macklin Celebrini $975,000 (3)
-Salary Remaining : $50,781
William Eklund $975,000 (1)
-Salary Remaining : $50,781
Ryan Shea $950,000 (1)
-Salary Remaining : $49,479
Isac Lundestrom $900,000 (1)
-Salary Remaining : $46,875
Justin Hryckowian $625,000 (1)
-Salary Remaining : $32,552
Total Pro Players23
Salary Commitment
Year 2025 : $80,445,938
Year 2026 : $53,995,938
Year 2027 : $38,925,000
Year 2028 : $26,900,000
Salary Average Commitment
Year 2025 : $69,133,438
Year 2026 : $58,058,438
Year 2027 : $38,925,000
Year 2028 : $26,900,000
Salary Cap with 1 Way Contract
Year 2025 : $80,445,938
Year 2026 : $62,120,938
Year 2027 : $38,925,000
Year 2028 : $26,900,000

Farm Players Salaries

Alexandre Texier $99,000 (1)
Salary Remaining : $3,160
Jake Bean $96,000 (1)
Salary Remaining : $3,064
Connor MacKey $95,000 (1)
Salary Remaining : $3,032
Dennis Gilbert $95,000 (2)
Salary Remaining : $3,032
Colten Ellis $95,000 (2)
Salary Remaining : $3,032
Trey Fix-Wolansky $95,000 (2)
Salary Remaining : $3,032
Louie Belpedio $95,000 (1)
Salary Remaining : $3,032
Austin Czarnik $95,000 (1)
Salary Remaining : $3,032
Beck Malenstyn $95,000 (2)
Salary Remaining : $3,032
Klim Kostin $95,000 (2)
Salary Remaining : $3,032
Erik Kallgren $95,000 (1)
Salary Remaining : $3,032
Jake Christiansen $95,000 (2)
Salary Remaining : $3,032
Evan Nause $92,500 (3)
Salary Remaining : $2,952
Graeme Clarke $90,000 (2)
Salary Remaining : $2,872
Tye Felhaber (Out of Payroll) $90,000 (1)
Salary Remaining : $2,872
Aleksanteri Kaskimaki $87,500 (3)
Salary Remaining : $2,793
Jonathan Gruden $82,500 (1)
Salary Remaining : $2,633
Cameron Whitehead $82,500 (2)
Salary Remaining : $2,633
Matthew Maggio $77,500 (2)
Salary Remaining : $2,473
Michal Teply $75,000 (1)
Salary Remaining : $2,394
Kristian Vesalainen $75,000 (1)
Salary Remaining : $2,394
Reece Newkirk $75,000 (1)
Salary Remaining : $2,394
Filip Zadina $75,000 (1)
Salary Remaining : $2,394
Jacob Ingham $72,500 (1)
Salary Remaining : $2,314
Total Farm Players24
Salary Commitment
Year 2025 : $2,120,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,120,000
Year 2026 : $1,000,000
Year 2027 : $180,000
Year 2028 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,590 - 93.17%
Level 2: 5000 - $80 - 3,041 - 60.83%
Level 3: 2000 - $60 - 1,027 - 51.36%
Level 4: 4000 - $30 - 2,593 - 64.82%
Luxury : 1000 - $120 - 994 - 99.37%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %13,245 - 73.59%
Average Income per Game$1,060,998
Year to Date Revenue$40,317,940

Expense

Pro Players Total Salaries$85,990,000
Farm Players Total Salaries$998,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,819,917
Farm Year To Date Expenses$1,160,413
Pro Salary Cap To Date$81,819,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,182,995
Pro Remaining Season Days10
Pro Expenses Per Days$447,865
Pro Estimated Expenses$4,478,650
Farm Remaining Season Days6
Farm Expenses Per Days$5,309
Farm Estimated Expenses$31,854
Estimated Season Expenses$4,510,504
Season Salary Cap$85,990,000
Estimate Under Maximum Salary Cap of $95,000,000$9,010,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,990,000
Current Bank Account$14,858,562
Projected Bank Account$13,531,053

Pro Players Salaries

Cale Makar $10,000,000 (2)
-Salary Remaining : $520,833
Jack Hughes $9,750,000 (2)
-Salary Remaining : $507,813
Seth Jarvis $8,350,000 (3)
-Salary Remaining : $434,896
Nico Hischier $7,000,000 (1)
-Salary Remaining : $364,583
Tomas Hertl $5,875,000 (3)
-Salary Remaining : $305,990
Brock Nelson $5,250,000 (3)
-Salary Remaining : $273,438
Mark Scheifele $5,000,000 (2)
-Salary Remaining : $260,417
Travis Sanheim $4,850,000 (3)
-Salary Remaining : $252,604
Ivan Barbashev $4,500,000 (3)
-Salary Remaining : $234,375
Mike Matheson $4,250,000 (2)
-Salary Remaining : $221,354
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $156,250
Sean Monahan $3,000,000 (2)
-Salary Remaining : $156,250
Adam Lowry $2,600,000 (2)
-Salary Remaining : $135,417
Alex Killorn $2,500,000 (1)
-Salary Remaining : $130,208
Jared Spurgeon $2,500,000 (1)
-Salary Remaining : $130,208
Vladislav Gavrikov $2,250,000 (1)
-Salary Remaining : $117,188
Trevor Zegras $1,020,000 (1)
-Salary Remaining : $53,125
Ilya Lyubushkin $1,000,000 (4)
-Salary Remaining : $52,083
Jonas Johansson $995,000 (1)
-Salary Remaining : $51,823
Wyatt Johnston $975,000 (1)
-Salary Remaining : $50,781
Jake Sanderson $975,000 (1)
-Salary Remaining : $50,781
Matthew Poitras $350,000 (2)
-Salary Remaining : $18,229
Total Pro Players22
Salary Commitment
Year 2025 : $85,990,000
Year 2026 : $64,775,000
Year 2027 : $29,825,000
Year 2028 : $1,000,000
Salary Average Commitment
Year 2025 : $68,140,000
Year 2026 : $49,925,000
Year 2027 : $24,975,000
Year 2028 : $1,000,000
Salary Cap with 1 Way Contract
Year 2025 : $85,990,000
Year 2026 : $64,775,000
Year 2027 : $29,825,000
Year 2028 : $1,000,000

Farm Players Salaries

Lian Bichsel $97,500 (3)
Salary Remaining : $3,112
Colin Miller $95,500 (1)
Salary Remaining : $3,048
Joel Blomqvist $92,500 (1)
Salary Remaining : $2,952
Seamus Casey $92,500 (3)
Salary Remaining : $2,952
Ville Koivunen $92,500 (2)
Salary Remaining : $2,952
Topi Niemela $87,500 (1)
Salary Remaining : $2,793
Alexander Nikishin $87,500 (2)
Salary Remaining : $2,793
Eetu Liukas $77,500 (2)
Salary Remaining : $2,473
Topias Vilen $77,500 (2)
Salary Remaining : $2,473
Devon Levi $67,500 (1)
Salary Remaining : $2,154
Kaleb Lawrence $67,500 (2)
Salary Remaining : $2,154
Simon Zajicek $62,500 (1)
Salary Remaining : $1,995
Total Farm Players12
Salary Commitment
Year 2025 : $998,000
Year 2026 : $592,500
Year 2027 : $190,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $998,000
Year 2026 : $592,500
Year 2027 : $190,000
Year 2028 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasers Arena
Level 1: 6000 - $80 - 5,592 - 93.19%
Level 2: 5000 - $50 - 4,825 - 96.51%
Level 3: 2000 - $28 - 1,962 - 98.08%
Level 4: 4000 - $15 - 3,977 - 99.43%
Luxury : 1000 - $160 - 976 - 97.56%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,331 - 96.29%
Average Income per Game$959,279
Year to Date Revenue$36,452,604

Expense

Pro Players Total Salaries$78,204,625
Farm Players Total Salaries$1,957,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,713,615
Farm Year To Date Expenses$1,811,035
Pro Salary Cap To Date$76,713,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,877,837
Pro Remaining Season Days10
Pro Expenses Per Days$407,316
Pro Estimated Expenses$4,073,160
Farm Remaining Season Days6
Farm Expenses Per Days$10,412
Farm Estimated Expenses$62,472
Estimated Season Expenses$4,135,632
Season Salary Cap$78,204,625
Estimate Under Maximum Salary Cap of $95,000,000$16,795,375
Estimate Over Minimum Salary Cap of $61,000,000 $17,204,625
Current Bank Account$27,132,445
Projected Bank Account$25,874,650

Pro Players Salaries

DET Cap Hit $17,600,000 (3)
-Salary Remaining : $916,667
Morgan Rielly $8,000,000 (1)
-Salary Remaining : $416,667
Thatcher Demko $7,000,000 (2)
-Salary Remaining : $364,583
Patrick Kane $6,250,000 (4)
-Salary Remaining : $325,521
Kirby Dach $5,750,000 (2)
-Salary Remaining : $299,479
Viktor Arvidsson $4,000,000 (3)
-Salary Remaining : $208,333
Trent Frederic $3,500,000 (2)
-Salary Remaining : $182,292
David Perron $3,100,000 (2)
-Salary Remaining : $161,458
Cole Perfetti $2,839,000 (3)
-Salary Remaining : $147,865
Yegor Chinakhov $2,575,000 (5)
-Salary Remaining : $134,115
Cam York $2,500,000 (4)
-Salary Remaining : $130,208
Ivan Fedotov $2,500,000 (2)
-Salary Remaining : $130,208
Brian Dumoulin $2,250,000 (4)
-Salary Remaining : $117,188
Luke Kunin $1,605,625 (2)
-Salary Remaining : $83,626
Tomas Tatar $1,500,000 (2)
-Salary Remaining : $78,125
Conor Sheary $1,500,000 (1)
-Salary Remaining : $78,125
Nikolas Matinpalo $995,000 (2)
-Salary Remaining : $51,823
Jesperi Kotkaniemi $990,000 (1)
-Salary Remaining : $51,563
Ridly Greig $975,000 (1)
-Salary Remaining : $50,781
Mackie Samoskevich $975,000 (2)
-Salary Remaining : $50,781
Scott Perunovich $900,000 (2)
-Salary Remaining : $46,875
Tyler Tucker $900,000 (1)
-Salary Remaining : $46,875
Total Pro Players22
Salary Commitment
Year 2025 : $78,204,625
Year 2026 : $57,989,625
Year 2027 : $24,414,000
Year 2028 : $13,575,000
Salary Average Commitment
Year 2025 : $60,849,625
Year 2026 : $51,689,625
Year 2027 : $30,864,000
Year 2028 : $13,575,000
Salary Cap with 1 Way Contract
Year 2025 : $78,204,625
Year 2026 : $65,839,625
Year 2027 : $38,014,000
Year 2028 : $13,575,000

Farm Players Salaries

Jiri Kulich $97,500 (3)
Salary Remaining : $3,112
Terik Parascak $97,500 (3)
Salary Remaining : $3,112
Brandon Bussi $95,000 (2)
Salary Remaining : $3,032
Colton Dach $92,500 (2)
Salary Remaining : $2,952
Kalan Lind $92,500 (3)
Salary Remaining : $2,952
Nathan Villeneuve $92,500 (3)
Salary Remaining : $2,952
Gleb Trikozov $92,500 (3)
Salary Remaining : $2,952
Jack Drury $90,000 (2)
Salary Remaining : $2,872
Cole Guttman $90,000 (1)
Salary Remaining : $2,872
Tyson Hinds $87,500 (2)
Salary Remaining : $2,793
Curtis Douglas $82,500 (2)
Salary Remaining : $2,633
Oskar Steen $80,000 (1)
Salary Remaining : $2,553
Noel Hoefenmayer $80,000 (1)
Salary Remaining : $2,553
Kristian Reichel $80,000 (1)
Salary Remaining : $2,553
Sandis Vilmanis $77,500 (2)
Salary Remaining : $2,473
Aku Raty $77,500 (2)
Salary Remaining : $2,473
Jake Furlong $77,500 (3)
Salary Remaining : $2,473
Akira Schmid $75,000 (1)
Salary Remaining : $2,394
Ryan Mast $72,500 (2)
Salary Remaining : $2,314
Will Cranley $72,500 (2)
Salary Remaining : $2,314
Tristan Allard $67,500 (2)
Salary Remaining : $2,154
Quinn Hutson $62,500 (2)
Salary Remaining : $1,995
Blake Smith $62,500 (3)
Salary Remaining : $1,995
Samuel Hlavaj $62,500 (1)
Salary Remaining : $1,995
Total Farm Players24
Salary Commitment
Year 2025 : $1,957,500
Year 2026 : $1,490,000
Year 2027 : $612,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,957,500
Year 2026 : $1,490,000
Year 2027 : $612,500
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,601 - 93.34%
Level 2: 5000 - $60 - 4,675 - 93.49%
Level 3: 2000 - $35 - 1,922 - 96.11%
Level 4: 4000 - $20 - 3,853 - 96.31%
Luxury : 1000 - $200 - 951 - 95.09%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,001 - 94.45%
Average Income per Game$1,175,056
Year to Date Revenue$45,827,190

Expense

Pro Players Total Salaries$91,450,000
Farm Players Total Salaries$2,022,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,648,464
Farm Year To Date Expenses$1,718,152
Pro Salary Cap To Date$82,648,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,350,112
Pro Remaining Season Days10
Pro Expenses Per Days$476,302
Pro Estimated Expenses$4,763,020
Farm Remaining Season Days6
Farm Expenses Per Days$10,755
Farm Estimated Expenses$64,530
Estimated Season Expenses$4,827,550
Season Salary Cap$91,450,000
Estimate Under Maximum Salary Cap of $95,000,000$3,550,000
Estimate Over Minimum Salary Cap of $61,000,000 $30,450,000
Current Bank Account$43,871,876
Projected Bank Account$41,394,438

Pro Players Salaries

Ilya Sorokin $8,800,000 (3)
-Salary Remaining : $458,333
Travis Konecny $8,750,000 (3)
-Salary Remaining : $455,729
Matt Duchene $8,000,000 (3)
-Salary Remaining : $416,667
Alex Debrincat $7,500,000 (2)
-Salary Remaining : $390,625
Jordan Kyrou $6,500,000 (4)
-Salary Remaining : $338,542
Dylan Strome $6,000,000 (4)
-Salary Remaining : $312,500
Esa Lindell $5,500,000 (1)
-Salary Remaining : $286,458
Anders Lee $5,000,000 (4)
-Salary Remaining : $260,417
Nicholas Paul $4,750,000 (1)
-Salary Remaining : $247,396
Dante Fabbro $4,000,000 (2)
-Salary Remaining : $208,333
Matt Grzelcyk $3,750,000 (1)
-Salary Remaining : $195,313
Matt Roy $3,750,000 (1)
-Salary Remaining : $195,313
Lawson Crouse $3,500,000 (2)
-Salary Remaining : $182,292
Evgeni Malkin $3,500,000 (1)
-Salary Remaining : $182,292
Evgenii Dadonov $3,200,000 (1)
-Salary Remaining : $166,667
Nick Jensen $2,000,000 (1)
-Salary Remaining : $104,167
Blake Lizotte $2,000,000 (1)
-Salary Remaining : $104,167
Neal Pionk $1,750,000 (1)
-Salary Remaining : $91,146
Marc-Andre Fleury $1,200,000 (2)
-Salary Remaining : $62,500
Garnet Hathaway $1,000,000 (1)
-Salary Remaining : $52,083
Connor Murphy $1,000,000 (3)
-Salary Remaining : $52,083
Total Pro Players21
Salary Commitment
Year 2025 : $91,450,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $55,650,000
Year 2026 : $37,450,000
Year 2027 : $21,250,000
Year 2028 : $11,500,000
Salary Cap with 1 Way Contract
Year 2025 : $91,450,000
Year 2026 : $60,250,000
Year 2027 : $44,050,000
Year 2028 : $17,500,000

Farm Players Salaries

Kevin Rooney $95,000 (1)
Salary Remaining : $3,032
Zack MacEwen $95,000 (1)
Salary Remaining : $3,032
Martin Jones $95,000 (1)
Salary Remaining : $3,032
David Rittich $95,000 (2)
Salary Remaining : $3,032
Michael Pezzetta $95,000 (2)
Salary Remaining : $3,032
Mattias Janmark $94,500 (2)
Salary Remaining : $3,016
Tristen Robins $92,500 (1)
Salary Remaining : $2,952
Kyle Burroughs $90,000 (1)
Salary Remaining : $2,872
Jon Merrill $90,000 (1)
Salary Remaining : $2,872
Marc McLaughlin $90,000 (2)
Salary Remaining : $2,872
Jacob Bryson $90,000 (2)
Salary Remaining : $2,872
Dmitry Kulikov $90,000 (2)
Salary Remaining : $2,872
Kyle Capobianco $90,000 (1)
Salary Remaining : $2,872
Dylan Peterson $87,500 (1)
Salary Remaining : $2,793
Parker Ford $82,500 (1)
Salary Remaining : $2,633
Jack Studnicka $77,500 (1)
Salary Remaining : $2,473
Matthew Seminoff $72,500 (3)
Salary Remaining : $2,314
Hunter McKown $62,500 (1)
Salary Remaining : $1,995
Cooper Black $62,500 (1)
Salary Remaining : $1,995
Jacob Quillan $62,500 (2)
Salary Remaining : $1,995
Luke Haymes $62,500 (2)
Salary Remaining : $1,995
Liam McLinskey $62,500 (1)
Salary Remaining : $1,995
John Prokop $62,500 (1)
Salary Remaining : $1,995
Borya Valis $62,500 (3)
Salary Remaining : $1,995
Victor Ostman $62,500 (1)
Salary Remaining : $1,995
Total Farm Players25
Salary Commitment
Year 2025 : $2,022,000
Year 2026 : $814,500
Year 2027 : $135,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,942,000
Year 2026 : $734,500
Year 2027 : $135,000
Year 2028 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $75 - 5,729 - 95.48%
Level 2: 5000 - $35 - 4,786 - 95.72%
Level 3: 2000 - $20 - 1,957 - 97.86%
Level 4: 4000 - $10 - 3,972 - 99.29%
Luxury : 1000 - $125 - 974 - 97.44%
Total Capacity :18000

Income

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

Expense

Pro Players Total Salaries$92,475,000
Farm Players Total Salaries$1,971,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$84,025,144
Farm Year To Date Expenses$1,884,246
Pro Salary Cap To Date$84,025,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,908,436
Pro Remaining Season Days10
Pro Expenses Per Days$481,641
Pro Estimated Expenses$4,816,410
Farm Remaining Season Days6
Farm Expenses Per Days$10,484
Farm Estimated Expenses$62,904
Estimated Season Expenses$4,879,314
Season Salary Cap$92,475,000
Estimate Under Maximum Salary Cap of $95,000,000$2,525,000
Estimate Over Minimum Salary Cap of $61,000,000 $31,475,000
Current Bank Account$35,308,864
Projected Bank Account$32,337,986

Pro Players Salaries

Roman Josi $9,000,000 (3)
-Salary Remaining : $468,750
Andrei Vasilevskiy $8,800,000 (3)
-Salary Remaining : $458,333
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $416,667
Devon Toews $8,000,000 (2)
-Salary Remaining : $416,667
Anze Kopitar $6,000,000 (2)
-Salary Remaining : $312,500
Aleksander Barkov $6,000,000 (2)
-Salary Remaining : $312,500
Hampus Lindholm $5,375,000 (2)
-Salary Remaining : $279,948
Jack Eichel $5,000,000 (4)
-Salary Remaining : $260,417
Kris Letang $4,900,000 (1)
-Salary Remaining : $255,208
John Tavares $4,875,000 (2)
-Salary Remaining : $253,906
Colton Parayko $4,000,000 (2)
-Salary Remaining : $208,333
Mikael Backlund $4,000,000 (3)
-Salary Remaining : $208,333
Joel Eriksson Ek $3,000,000 (1)
-Salary Remaining : $156,250
Adam Pelech $2,875,000 (1)
-Salary Remaining : $149,740
William Karlsson $2,650,000 (3)
-Salary Remaining : $138,021
Scott Laughton $2,500,000 (2)
-Salary Remaining : $130,208
Christian Dvorak $2,000,000 (4)
-Salary Remaining : $104,167
Ilya Mikheyev $1,500,000 (2)
-Salary Remaining : $78,125
Luke Schenn $1,000,000 (2)
-Salary Remaining : $52,083
Bryan Rust $1,000,000 (2)
-Salary Remaining : $52,083
Brenden Dillon $1,000,000 (1)
-Salary Remaining : $52,083
Cam Talbot $1,000,000 (3)
-Salary Remaining : $52,083
Total Pro Players22
Salary Commitment
Year 2025 : $92,475,000
Year 2026 : $80,700,000
Year 2027 : $40,450,000
Year 2028 : $7,000,000
Salary Average Commitment
Year 2025 : $75,675,000
Year 2026 : $63,900,000
Year 2027 : $31,650,000
Year 2028 : $7,000,000
Salary Cap with 1 Way Contract
Year 2025 : $92,475,000
Year 2026 : $80,700,000
Year 2027 : $40,450,000
Year 2028 : $7,000,000

Farm Players Salaries

Jonathan Quick $99,500 (2)
Salary Remaining : $3,176
Erik Johnson $99,500 (2)
Salary Remaining : $3,176
Alex Barre-Boulet $99,500 (1)
Salary Remaining : $3,176
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $2,872
Mason Shaw $90,000 (2)
Salary Remaining : $2,872
Talyn Boyko $82,500 (2)
Salary Remaining : $2,633
Scott Reedy $82,500 (2)
Salary Remaining : $2,633
Joey Keane $82,500 (2)
Salary Remaining : $2,633
Adam Raska $82,500 (2)
Salary Remaining : $2,633
Isaac Belliveau $77,500 (2)
Salary Remaining : $2,473
Santeri Hatakka $75,000 (2)
Salary Remaining : $2,394
Max Pacioretty $75,000 (1)
Salary Remaining : $2,394
Oskari Laaksonen $75,000 (2)
Salary Remaining : $2,394
Nick Cicek $75,000 (2)
Salary Remaining : $2,394
Ryan Francis $75,000 (1)
Salary Remaining : $2,394
Gannon Laroque $75,000 (2)
Salary Remaining : $2,394
Dmitri Ovchinnikov $75,000 (1)
Salary Remaining : $2,394
Jack Rathbone $75,000 (1)
Salary Remaining : $2,394
Filip Lindberg $75,000 (2)
Salary Remaining : $2,394
Yevgeni Oksentyuk $75,000 (2)
Salary Remaining : $2,394
Jack Malone $72,500 (1)
Salary Remaining : $2,314
Aidan Dudas $70,000 (1)
Salary Remaining : $2,234
Ronan Seeley $67,500 (1)
Salary Remaining : $2,154
Gabriel Carriere $62,500 (1)
Salary Remaining : $1,995
Luke Grainger $62,500 (1)
Salary Remaining : $1,995
Total Farm Players25
Salary Commitment
Year 2025 : $1,971,000
Year 2026 : $1,236,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,971,000
Year 2026 : $1,236,500
Year 2027 : $0
Year 2028 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,507 - 91.78%
Level 2: 5000 - $60 - 4,710 - 94.20%
Level 3: 2000 - $35 - 1,912 - 95.58%
Level 4: 4000 - $25 - 3,775 - 94.37%
Luxury : 1000 - $200 - 959 - 95.90%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,862 - 93.68%
Average Income per Game$1,179,392
Year to Date Revenue$45,996,285

Expense

Pro Players Total Salaries$91,215,375
Farm Players Total Salaries$2,160,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,121,976
Farm Year To Date Expenses$2,032,882
Pro Salary Cap To Date$81,121,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,358,784
Pro Remaining Season Days10
Pro Expenses Per Days$475,080
Pro Estimated Expenses$4,750,800
Farm Remaining Season Days6
Farm Expenses Per Days$11,489
Farm Estimated Expenses$68,934
Estimated Season Expenses$4,819,734
Season Salary Cap$91,215,375
Estimate Under Maximum Salary Cap of $95,000,000$3,784,625
Estimate Over Minimum Salary Cap of $61,000,000 $30,215,375
Current Bank Account$4,871,844
Projected Bank Account$2,410,894

Pro Players Salaries

Josh Morrissey $9,000,000 (5)
-Salary Remaining : $468,750
Darcy Kuemper $8,000,000 (4)
-Salary Remaining : $416,667
Mathew Barzal $8,000,000 (4)
-Salary Remaining : $416,667
Teuvo Teravainen $7,500,000 (3)
-Salary Remaining : $390,625
Dylan Samberg $6,147,250 (4)
-Salary Remaining : $320,169
Oliver Bjorkstrand $6,000,000 (2)
-Salary Remaining : $312,500
Tom Wilson $5,750,000 (1)
-Salary Remaining : $299,479
Sean Couturier $5,250,000 (1)
-Salary Remaining : $273,438
Filip Forsberg $5,062,500 (1)
-Salary Remaining : $263,672
Jake Middleton $4,500,000 (4)
-Salary Remaining : $234,375
Phillip Danault $4,500,000 (2)
-Salary Remaining : $234,375
Jake Walman $3,100,000 (2)
-Salary Remaining : $161,458
LA Cap Hit $3,000,000 (1)
-Salary Remaining : $156,250
Jordan Staal $3,000,000 (2)
-Salary Remaining : $156,250
Niko Mikkola $2,750,000 (1)
-Salary Remaining : $143,229
Drew Helleson $1,605,625 (4)
-Salary Remaining : $83,626
Alex Iafallo $1,600,000 (3)
-Salary Remaining : $83,333
Casey DeSmith $1,600,000 (2)
-Salary Remaining : $83,333
Joel Armia $1,000,000 (3)
-Salary Remaining : $52,083
Will Smith $975,000 (3)
-Salary Remaining : $50,781
Kent Johnson $975,000 (1)
-Salary Remaining : $50,781
Shane Wright $975,000 (2)
-Salary Remaining : $50,781
Ryker Evans $925,000 (1)
-Salary Remaining : $48,177
Total Pro Players23
Salary Commitment
Year 2025 : $91,215,375
Year 2026 : $67,502,875
Year 2027 : $48,327,875
Year 2028 : $37,252,875
Salary Average Commitment
Year 2025 : $68,715,375
Year 2026 : $53,502,875
Year 2027 : $40,327,875
Year 2028 : $29,252,875
Salary Cap with 1 Way Contract
Year 2025 : $91,215,375
Year 2026 : $67,502,875
Year 2027 : $48,327,875
Year 2028 : $37,252,875

Farm Players Salaries

Filip Mesar $97,500 (3)
Salary Remaining : $3,112
Ivan Miroshnichenko $97,500 (2)
Salary Remaining : $3,112
Xavier Bourgault $97,500 (1)
Salary Remaining : $3,112
Corson Ceulemans $97,500 (2)
Salary Remaining : $3,112
Brad Lambert $97,500 (2)
Salary Remaining : $3,112
Carl Grundstrom $97,500 (2)
Salary Remaining : $3,112
Carson Lambos $97,500 (2)
Salary Remaining : $3,112
Cole Koepke $97,500 (2)
Salary Remaining : $3,112
Samuel Honzek $97,500 (3)
Salary Remaining : $3,112
Artyom Levshunov $97,500 (3)
Salary Remaining : $3,112
Mikey Eyssimont $97,500 (2)
Salary Remaining : $3,112
Marc-Edouard Vlasic $97,500 (1)
Salary Remaining : $3,112
Patrick Brown $95,000 (1)
Salary Remaining : $3,032
Nick Desimone $95,000 (2)
Salary Remaining : $3,032
Liam Foudy $90,000 (2)
Salary Remaining : $2,872
Nico Daws $85,000 (2)
Salary Remaining : $2,713
Jansen Harkins $85,000 (2)
Salary Remaining : $2,713
Mitchell Gibson $82,500 (2)
Salary Remaining : $2,633
Xavier Simoneau $82,500 (1)
Salary Remaining : $2,633
Maxence Guenette $82,500 (2)
Salary Remaining : $2,633
Will Zmolek $75,000 (1)
Salary Remaining : $2,394
Clark Bishop $75,000 (1)
Salary Remaining : $2,394
Ethan Samson $72,500 (2)
Salary Remaining : $2,314
Oscar Dansk $70,000 (1)
Salary Remaining : $2,234
Total Farm Players24
Salary Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,160,000
Year 2026 : $1,567,500
Year 2027 : $292,500
Year 2028 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $105 - 5,479 - 91.32%
Level 2: 5000 - $60 - 4,745 - 94.89%
Level 3: 2000 - $37 - 1,911 - 95.54%
Level 4: 4000 - $20 - 3,919 - 97.96%
Luxury : 1000 - $210 - 783 - 78.25%
Total Capacity :18000

Income

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

Expense

Pro Players Total Salaries$84,598,750
Farm Players Total Salaries$2,243,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,795,986
Farm Year To Date Expenses$2,135,653
Pro Salary Cap To Date$79,795,986
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,346,744
Pro Remaining Season Days10
Pro Expenses Per Days$440,618
Pro Estimated Expenses$4,406,180
Farm Remaining Season Days6
Farm Expenses Per Days$11,934
Farm Estimated Expenses$71,604
Estimated Season Expenses$4,477,784
Season Salary Cap$84,598,750
Estimate Under Maximum Salary Cap of $95,000,000$10,401,250
Estimate Over Minimum Salary Cap of $61,000,000 $23,598,750
Current Bank Account$30,817,301
Projected Bank Account$28,686,261

Pro Players Salaries

Nikita Kucherov $12,000,000 (2)
-Salary Remaining : $625,000
Kyle Connor $12,000,000 (5)
-Salary Remaining : $625,000
Valeri Nichushkin $7,500,000 (3)
-Salary Remaining : $390,625
J.T. Miller $7,500,000 (1)
-Salary Remaining : $390,625
Tristan Jarry $7,000,000 (2)
-Salary Remaining : $364,583
John Marino $5,427,500 (1)
-Salary Remaining : $282,682
Casey Mittelstadt $4,750,000 (1)
-Salary Remaining : $247,396
Ryan Pulock $4,350,000 (3)
-Salary Remaining : $226,563
MIN Cap Hit $4,125,000 (1)
-Salary Remaining : $214,844
Jakob Chychrun $4,000,000 (4)
-Salary Remaining : $208,333
Alexis Lafreniere $3,670,000 (3)
-Salary Remaining : $191,146
Trevor Moore $2,250,000 (1)
-Salary Remaining : $117,188
Parker Kelly $1,461,250 (3)
-Salary Remaining : $76,107
Joel Edmundson $1,000,000 (4)
-Salary Remaining : $52,083
Radek Faksa $1,000,000 (4)
-Salary Remaining : $52,083
Colton Sissons $1,000,000 (4)
-Salary Remaining : $52,083
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $52,083
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $52,083
Alexey Toropchenko $990,000 (1)
-Salary Remaining : $51,563
Mark Jankowski $950,000 (1)
-Salary Remaining : $49,479
Nikita Tolopilo $950,000 (2)
-Salary Remaining : $49,479
Louis Crevier $675,000 (1)
-Salary Remaining : $35,156
Total Pro Players22
Salary Commitment
Year 2025 : $84,598,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $52,861,250
Year 2026 : $34,081,250
Year 2027 : $25,131,250
Year 2028 : $19,000,000
Salary Cap with 1 Way Contract
Year 2025 : $84,598,750
Year 2026 : $57,931,250
Year 2027 : $36,981,250
Year 2028 : $19,000,000

Farm Players Salaries

Liam Ohgren $97,500 (3)
Salary Remaining : $3,112
Pierre-Olivier Joseph $96,000 (1)
Salary Remaining : $3,064
Filip Larsson $95,000 (2)
Salary Remaining : $3,032
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $3,032
Jakob Pelletier $90,000 (2)
Salary Remaining : $2,872
Nils Aman $90,000 (2)
Salary Remaining : $2,872
Josh Bloom $87,500 (2)
Salary Remaining : $2,793
Ayrton Martino $87,500 (2)
Salary Remaining : $2,793
Leo Loof $87,500 (1)
Salary Remaining : $2,793
Maxim Groshev $87,500 (1)
Salary Remaining : $2,793
Jamieson Rees $82,500 (2)
Salary Remaining : $2,633
Ethan Del Mastro $82,500 (1)
Salary Remaining : $2,633
Rodwin Dionicio $77,500 (3)
Salary Remaining : $2,473
Jacob Melanson $77,500 (2)
Salary Remaining : $2,473
Jorian Donovan $77,500 (2)
Salary Remaining : $2,473
Jesse Ylonen $75,000 (1)
Salary Remaining : $2,394
Josh Filmon $72,500 (2)
Salary Remaining : $2,314
Noah Chadwick $72,500 (3)
Salary Remaining : $2,314
Kieron Walton $72,500 (3)
Salary Remaining : $2,314
Ryan Tverberg $67,500 (1)
Salary Remaining : $2,154
Nikita Prishchepov $67,500 (2)
Salary Remaining : $2,154
Henrik Tikkanen $67,500 (1)
Salary Remaining : $2,154
Adam Klapka $62,500 (1)
Salary Remaining : $1,995
Isaac Poulter $62,500 (1)
Salary Remaining : $1,995
Andreas Englund $62,500 (2)
Salary Remaining : $1,995
Maxim Shabanov $62,500 (1)
Salary Remaining : $1,995
Jon-Randall Avon $62,500 (2)
Salary Remaining : $1,995
Arttu Hyry $62,500 (1)
Salary Remaining : $1,995
Tomas Suchanek $62,500 (2)
Salary Remaining : $1,995
Total Farm Players29
Salary Commitment
Year 2025 : $2,243,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,243,500
Year 2026 : $1,430,000
Year 2027 : $320,000
Year 2028 : $0

Montreal Canadiens

Montreal Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,626 - 93.77%
Level 2: 5000 - $60 - 4,620 - 92.41%
Level 3: 2000 - $35 - 1,901 - 95.06%
Level 4: 4000 - $20 - 3,856 - 96.39%
Luxury : 1000 - $200 - 946 - 94.59%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,949 - 94.16%
Average Income per Game$1,172,679
Year to Date Revenue$44,561,805

Expense

Pro Players Total Salaries$60,761,225
Farm Players Total Salaries$963,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,273,169
Farm Year To Date Expenses$967,643
Pro Salary Cap To Date$79,273,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,518,037
Pro Remaining Season Days10
Pro Expenses Per Days$316,465
Pro Estimated Expenses$3,164,650
Farm Remaining Season Days6
Farm Expenses Per Days$5,122
Farm Estimated Expenses$30,732
Estimated Season Expenses$3,195,382
Season Salary Cap$60,761,225
Estimate Under Maximum Salary Cap of $95,000,000$34,238,775
Estimate Over Minimum Salary Cap of $61,000,000 -$238,775
Current Bank Account$14,219,253
Projected Bank Account$14,541,908

Pro Players Salaries

Nathan MacKinnon (Out of Payroll) $15,000,000 (5)
-Salary Remaining : $781,250
MTL Cap Hit $12,581,250 (2)
-Salary Remaining : $655,273
Patrik Laine $8,000,000 (2)
-Salary Remaining : $416,667
Taylor Hall $5,500,000 (2)
-Salary Remaining : $286,458
Jacob Trouba $5,000,000 (2)
-Salary Remaining : $260,417
Olli Maatta $4,000,000 (2)
-Salary Remaining : $208,333
Joel Hofer $3,805,600 (1)
-Salary Remaining : $198,208
Nino Niederreiter $3,000,000 (3)
-Salary Remaining : $156,250
Kaapo Kakko $2,981,875 (2)
-Salary Remaining : $155,306
Thomas Novak $2,500,000 (2)
-Salary Remaining : $130,208
William Carrier $1,600,000 (2)
-Salary Remaining : $83,333
Morgan Barron $1,461,250 (3)
-Salary Remaining : $76,107
Simon Benoit $1,461,250 (2)
-Salary Remaining : $76,107
David Savard $1,000,000 (1)
-Salary Remaining : $52,083
Petr Mrazek $1,000,000 (1)
-Salary Remaining : $52,083
Uvis Balinskis $1,000,000 (3)
-Salary Remaining : $52,083
Zach Bogosian $1,000,000 (2)
-Salary Remaining : $52,083
Justin Brazeau $1,000,000 (2)
-Salary Remaining : $52,083
Cole Schwindt $990,000 (1)
-Salary Remaining : $51,563
Brock McGinn $990,000 (1)
-Salary Remaining : $51,563
Connor Dewar $990,000 (1)
-Salary Remaining : $51,563
Kailer Yamamoto $900,000 (1)
-Salary Remaining : $46,875
Total Pro Players22
Salary Commitment
Year 2025 : $75,761,225
Year 2026 : $61,398,125
Year 2027 : $20,461,250
Year 2028 : $15,000,000
Salary Average Commitment
Year 2025 : $69,417,475
Year 2026 : $59,741,875
Year 2027 : $20,461,250
Year 2028 : $15,000,000
Salary Cap with 1 Way Contract
Year 2025 : $75,761,225
Year 2026 : $66,085,625
Year 2027 : $20,461,250
Year 2028 : $15,000,000

Farm Players Salaries

Nick Leddy $99,000 (2)
Salary Remaining : $3,160
Justin Kirkland $99,000 (1)
Salary Remaining : $3,160
Zane Mcintyre $95,000 (1)
Salary Remaining : $3,032
Caleb Jones $95,000 (1)
Salary Remaining : $3,032
Tristan Luneau $92,500 (2)
Salary Remaining : $2,952
Pavol Regenda $90,000 (1)
Salary Remaining : $2,872
Hunter Drew $90,000 (1)
Salary Remaining : $2,872
Damien Giroux $77,500 (1)
Salary Remaining : $2,473
Kaden Fulcher $75,000 (1)
Salary Remaining : $2,394
Will Bitten $75,000 (1)
Salary Remaining : $2,394
Matej Pekar $75,000 (2)
Salary Remaining : $2,394
Total Farm Players11
Salary Commitment
Year 2025 : $963,000
Year 2026 : $266,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $963,000
Year 2026 : $266,500
Year 2027 : $0
Year 2028 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$94,424,188
Farm Players Total Salaries$1,465,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$83,377,810
Farm Year To Date Expenses$1,337,575
Pro Salary Cap To Date$83,377,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,534,168
Pro Remaining Season Days10
Pro Expenses Per Days$491,793
Pro Estimated Expenses$4,917,930
Farm Remaining Season Days6
Farm Expenses Per Days$7,793
Farm Estimated Expenses$46,758
Estimated Season Expenses$4,964,688
Season Salary Cap$94,424,188
Estimate Under Maximum Salary Cap of $95,000,000$575,812
Estimate Over Minimum Salary Cap of $61,000,000 $33,424,188
Current Bank Account$28,242,850
Projected Bank Account$26,812,330

Pro Players Salaries

Tage Thompson $8,750,000 (3)
-Salary Remaining : $455,729
Andrei Svechnikov $8,500,000 (2)
-Salary Remaining : $442,708
Kevin Fiala $8,000,000 (3)
-Salary Remaining : $416,667
Brad Marchand $7,000,000 (1)
-Salary Remaining : $364,583
Roope Hintz $7,000,000 (1)
-Salary Remaining : $364,583
Quinton Byfield $6,904,188 (4)
-Salary Remaining : $359,593
Alex Vlasic $6,700,000 (5)
-Salary Remaining : $348,958
Shea Theodore $6,000,000 (2)
-Salary Remaining : $312,500
K'Andre Miller $5,875,000 (5)
-Salary Remaining : $305,990
Noah Hanifin $5,500,000 (1)
-Salary Remaining : $286,458
Ivan Provorov $5,000,000 (2)
-Salary Remaining : $260,417
Anthony Cirelli $3,670,000 (2)
-Salary Remaining : $191,146
Nicolas Hague $2,500,000 (3)
-Salary Remaining : $130,208
Joseph Woll $2,250,000 (4)
-Salary Remaining : $117,188
Artem Zub $2,000,000 (1)
-Salary Remaining : $104,167
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $78,125
Ryan Suter $1,250,000 (1)
-Salary Remaining : $65,104
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $62,500
Charlie Coyle $1,025,000 (1)
-Salary Remaining : $53,385
Steven Lorentz $1,000,000 (2)
-Salary Remaining : $52,083
Kiefer Sherwood $1,000,000 (2)
-Salary Remaining : $52,083
Juraj Slafkovsky $975,000 (1)
-Salary Remaining : $50,781
Dmitri Voronkov $825,000 (1)
-Salary Remaining : $42,969
Total Pro Players23
Salary Commitment
Year 2025 : $94,424,188
Year 2026 : $68,849,188
Year 2027 : $42,479,188
Year 2028 : $21,729,188
Salary Average Commitment
Year 2025 : $57,924,188
Year 2026 : $46,349,188
Year 2027 : $34,479,188
Year 2028 : $21,729,188
Salary Cap with 1 Way Contract
Year 2025 : $94,424,188
Year 2026 : $68,849,188
Year 2027 : $42,479,188
Year 2028 : $21,729,188

Farm Players Salaries

Matthew Murray $95,000 (1)
Salary Remaining : $3,032
Artyom Grushnikov $92,500 (1)
Salary Remaining : $2,952
Nikita Chibrikov $92,500 (2)
Salary Remaining : $2,952
Anton Wahlberg $92,500 (3)
Salary Remaining : $2,952
Matias Maccelli $90,000 (1)
Salary Remaining : $2,872
Daniil Misyul $87,500 (1)
Salary Remaining : $2,793
Alexander Suzdalev $87,500 (3)
Salary Remaining : $2,793
Dennis Hildeby $82,500 (1)
Salary Remaining : $2,633
Alex Ciernik $82,500 (3)
Salary Remaining : $2,633
Ronnie Attard $80,000 (1)
Salary Remaining : $2,553
Justin Robidas $77,500 (2)
Salary Remaining : $2,473
Daemon Hunt $77,500 (1)
Salary Remaining : $2,473
Vasili Ponomaryov $75,000 (1)
Salary Remaining : $2,394
Oskar Back $75,000 (1)
Salary Remaining : $2,394
Mikko Kokkonen $72,500 (1)
Salary Remaining : $2,314
Antonio Stranges $72,500 (1)
Salary Remaining : $2,314
Nicholas Abruzzese $70,000 (1)
Salary Remaining : $2,234
Chas Sharpe $62,500 (3)
Salary Remaining : $1,995
Total Farm Players18
Salary Commitment
Year 2025 : $1,465,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,465,000
Year 2026 : $495,000
Year 2027 : $325,000
Year 2028 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,632 - 93.87%
Level 2: 5000 - $60 - 4,809 - 96.17%
Level 3: 2000 - $40 - 1,534 - 76.71%
Level 4: 4000 - $20 - 3,856 - 96.41%
Luxury : 1000 - $180 - 963 - 96.32%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,795 - 93.30%
Average Income per Game$1,163,589
Year to Date Revenue$44,216,380

Expense

Pro Players Total Salaries$77,467,500
Farm Players Total Salaries$772,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,768,687
Farm Year To Date Expenses$754,557
Pro Salary Cap To Date$80,768,687
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,490,767
Pro Remaining Season Days10
Pro Expenses Per Days$403,477
Pro Estimated Expenses$4,034,770
Farm Remaining Season Days6
Farm Expenses Per Days$4,109
Farm Estimated Expenses$24,654
Estimated Season Expenses$4,059,424
Season Salary Cap$77,467,500
Estimate Under Maximum Salary Cap of $95,000,000$17,532,500
Estimate Over Minimum Salary Cap of $61,000,000 $16,467,500
Current Bank Account$11,220,212
Projected Bank Account$10,651,555

Pro Players Salaries

Mikko Rantanen $10,500,000 (3)
-Salary Remaining : $546,875
Dylan Larkin $10,000,000 (4)
-Salary Remaining : $520,833
John Carlson $7,700,000 (3)
-Salary Remaining : $401,042
Nick Schmaltz $6,000,000 (2)
-Salary Remaining : $312,500
Jonathan Drouin $6,000,000 (3)
-Salary Remaining : $312,500
Jean-Gabriel Pageau $3,500,000 (3)
-Salary Remaining : $182,292
Jaden Schwartz $3,500,000 (2)
-Salary Remaining : $182,292
Dmitry Orlov $3,500,000 (1)
-Salary Remaining : $182,292
Jason Zucker $3,000,000 (1)
-Salary Remaining : $156,250
Connor Zary $2,839,000 (3)
-Salary Remaining : $147,865
Ross Colton $2,500,000 (1)
-Salary Remaining : $130,208
NJ Cap Hit $2,000,000 (1)
-Salary Remaining : $104,167
Brayden McNabb $2,000,000 (2)
-Salary Remaining : $104,167
Josh Manson $2,000,000 (4)
-Salary Remaining : $104,167
Keegan Kolesar $1,950,000 (3)
-Salary Remaining : $101,563
Martin Fehervary $1,881,000 (1)
-Salary Remaining : $97,969
Jake Evans $1,750,000 (2)
-Salary Remaining : $91,146
Elvis Merzlikins $1,750,000 (1)
-Salary Remaining : $91,146
Calvin Pickard $1,250,000 (2)
-Salary Remaining : $65,104
Jesper Boqvist $1,172,500 (1)
-Salary Remaining : $61,068
Connor Clifton $1,000,000 (2)
-Salary Remaining : $52,083
Elias Pettersson $875,000 (3)
-Salary Remaining : $45,573
Kyle MacLean $800,000 (1)
-Salary Remaining : $41,667
Total Pro Players23
Salary Commitment
Year 2025 : $77,467,500
Year 2026 : $60,864,000
Year 2027 : $45,364,000
Year 2028 : $12,000,000
Salary Average Commitment
Year 2025 : $58,017,500
Year 2026 : $44,864,000
Year 2027 : $35,364,000
Year 2028 : $2,000,000
Salary Cap with 1 Way Contract
Year 2025 : $77,467,500
Year 2026 : $60,864,000
Year 2027 : $45,364,000
Year 2028 : $12,000,000

Farm Players Salaries

Riley Tufte $95,000 (1)
Salary Remaining : $3,032
Simon Lundmark $92,500 (1)
Salary Remaining : $2,952
Erik Portillo $87,500 (1)
Salary Remaining : $2,793
Alexander Campbell $87,500 (1)
Salary Remaining : $2,793
Kirill Kirsanov $87,500 (2)
Salary Remaining : $2,793
Antti Saarela $82,500 (1)
Salary Remaining : $2,633
Lukas Svejkovsky $82,500 (1)
Salary Remaining : $2,633
Zach Sawchenko $80,000 (2)
Salary Remaining : $2,553
William Dufour $77,500 (1)
Salary Remaining : $2,473
Total Farm Players9
Salary Commitment
Year 2025 : $772,500
Year 2026 : $167,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $772,500
Year 2026 : $167,500
Year 2027 : $0
Year 2028 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $100 - 5,570 - 92.84%
Level 2: 5000 - $60 - 4,679 - 93.57%
Level 3: 2000 - $35 - 1,908 - 95.38%
Level 4: 4000 - $20 - 3,909 - 97.73%
Luxury : 1000 - $200 - 950 - 94.99%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,016 - 94.53%
Average Income per Game$1,172,677
Year to Date Revenue$43,389,060

Expense

Pro Players Total Salaries$77,582,500
Farm Players Total Salaries$1,640,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,985,453
Farm Year To Date Expenses$1,637,770
Pro Salary Cap To Date$71,985,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,690,709
Pro Remaining Season Days10
Pro Expenses Per Days$404,076
Pro Estimated Expenses$4,040,760
Farm Remaining Season Days6
Farm Expenses Per Days$8,723
Farm Estimated Expenses$52,338
Estimated Season Expenses$4,093,098
Season Salary Cap$77,582,500
Estimate Under Maximum Salary Cap of $95,000,000$17,417,500
Estimate Over Minimum Salary Cap of $61,000,000 $16,582,500
Current Bank Account$44,376,113
Projected Bank Account$44,973,724

Pro Players Salaries

Brandon Montour $8,000,000 (3)
-Salary Remaining : $416,667
Ryan Strome $6,750,000 (1)
-Salary Remaining : $351,563
Adin Hill $6,500,000 (5)
-Salary Remaining : $338,542
Linus Ullmark $6,250,000 (3)
-Salary Remaining : $325,521
J.T. Compher $5,350,000 (3)
-Salary Remaining : $278,646
NYI Cap Hit $4,500,000 (1)
-Salary Remaining : $234,375
Filip Chytil $4,225,000 (5)
-Salary Remaining : $220,052
Scott Mayfield $3,750,000 (1)
-Salary Remaining : $195,313
Anthony Beauvillier $3,250,000 (3)
-Salary Remaining : $169,271
Mathieu Joseph $3,100,000 (3)
-Salary Remaining : $161,458
Adam Henrique $3,000,000 (3)
-Salary Remaining : $156,250
Jordan Greenway $3,000,000 (3)
-Salary Remaining : $156,250
Nick Seeler $3,000,000 (3)
-Salary Remaining : $156,250
Ryan McLeod $2,087,500 (1)
-Salary Remaining : $108,724
Parker Wotherspoon $2,000,000 (4)
-Salary Remaining : $104,167
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $104,167
Jani Hakanpaa $1,500,000 (3)
-Salary Remaining : $78,125
Calle Jarnkrok $1,250,000 (2)
-Salary Remaining : $65,104
Colin Blackwell $1,250,000 (2)
-Salary Remaining : $65,104
Paul Cotter $1,020,000 (1)
-Salary Remaining : $53,125
Nikita Zaitsev $1,000,000 (3)
-Salary Remaining : $52,083
Antti Raanta $1,000,000 (1)
-Salary Remaining : $52,083
Jalen Chatfield $1,000,000 (3)
-Salary Remaining : $52,083
Lukas Reichel $975,000 (1)
-Salary Remaining : $50,781
Olen Zellweger $925,000 (2)
-Salary Remaining : $48,177
Jonatan Berggren $900,000 (2)
-Salary Remaining : $46,875
Total Pro Players26
Salary Commitment
Year 2025 : $77,582,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Average Commitment
Year 2025 : $67,082,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000
Salary Cap with 1 Way Contract
Year 2025 : $77,582,500
Year 2026 : $57,500,000
Year 2027 : $53,175,000
Year 2028 : $14,725,000

Farm Players Salaries

Carson Rehkopf $92,500 (3)
Salary Remaining : $2,952
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $2,952
Samuel Bolduc $90,000 (2)
Salary Remaining : $2,872
Egor Afanasyev $90,000 (2)
Salary Remaining : $2,872
Cam Dineen $90,000 (1)
Salary Remaining : $2,872
Reese Johnson $90,000 (1)
Salary Remaining : $2,872
Tyson Jost $90,000 (1)
Salary Remaining : $2,872
Justin Sourdif $90,000 (2)
Salary Remaining : $2,872
Aydar Suniev $87,500 (3)
Salary Remaining : $2,793
Magnus Chrona $85,000 (2)
Salary Remaining : $2,713
Cole Fonstad $82,500 (1)
Salary Remaining : $2,633
Tyler Madden $77,500 (1)
Salary Remaining : $2,473
Jack Thompson $77,500 (1)
Salary Remaining : $2,473
James Malatesta $77,500 (2)
Salary Remaining : $2,473
Filip Roos $75,000 (1)
Salary Remaining : $2,394
Adam Scheel $75,000 (2)
Salary Remaining : $2,394
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $2,394
Marshall Warren $72,500 (1)
Salary Remaining : $2,314
Carl Lindbom $67,500 (2)
Salary Remaining : $2,154
Djibril Toure $62,500 (2)
Salary Remaining : $1,995
Total Farm Players20
Salary Commitment
Year 2025 : $1,640,000
Year 2026 : $985,000
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,640,000
Year 2026 : $985,000
Year 2027 : $180,000
Year 2028 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $90 - 5,564 - 92.74%
Level 2: 5000 - $58 - 4,734 - 94.68%
Level 3: 2000 - $35 - 1,905 - 95.27%
Level 4: 4000 - $17 - 3,938 - 98.46%
Luxury : 1000 - $175 - 975 - 97.55%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %17,118 - 95.10%
Average Income per Game$1,079,710
Year to Date Revenue$43,188,398

Expense

Pro Players Total Salaries$85,231,625
Farm Players Total Salaries$1,147,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,150,690
Farm Year To Date Expenses$1,149,065
Pro Salary Cap To Date$81,150,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,079,710
Pro Remaining Season Days10
Pro Expenses Per Days$443,915
Pro Estimated Expenses$4,439,150
Farm Remaining Season Days6
Farm Expenses Per Days$6,104
Farm Estimated Expenses$36,624
Estimated Season Expenses$4,475,774
Season Salary Cap$85,231,625
Estimate Under Maximum Salary Cap of $95,000,000$9,768,375
Estimate Over Minimum Salary Cap of $61,000,000 $24,231,625
Current Bank Account$11,478,460
Projected Bank Account$8,082,396

Pro Players Salaries

Jason Robertson $9,750,000 (3)
-Salary Remaining : $507,813
Quinn Hughes $9,000,000 (2)
-Salary Remaining : $468,750
Kirill Marchenko $6,283,375 (2)
-Salary Remaining : $327,259
NYR CAP HIT $6,000,000 (4)
-Salary Remaining : $312,500
Lukas Dostal $5,678,000 (3)
-Salary Remaining : $295,729
Rasmus Andersson $5,500,000 (2)
-Salary Remaining : $286,458
Evan Bouchard $5,000,000 (3)
-Salary Remaining : $260,417
Vince Dunn $5,000,000 (3)
-Salary Remaining : $260,417
Pavel Dorofeyev $4,633,375 (4)
-Salary Remaining : $241,322
Matty Beniers $4,633,375 (4)
-Salary Remaining : $241,322
Martin Necas $4,000,000 (4)
-Salary Remaining : $208,333
Ukko-Pekka Luukkonen $3,670,000 (4)
-Salary Remaining : $191,146
Dylan Cozens $3,383,500 (1)
-Salary Remaining : $176,224
Jonas Siegenthaler $3,250,000 (4)
-Salary Remaining : $169,271
Sam Malinski $1,750,000 (5)
-Salary Remaining : $91,146
Fabian Zetterlund $1,505,000 (1)
-Salary Remaining : $78,385
Vladislav Namestnikov $1,500,000 (1)
-Salary Remaining : $78,125
Jack McBain $1,020,000 (1)
-Salary Remaining : $53,125
Marco Kasper $975,000 (3)
-Salary Remaining : $50,781
John Beecher $900,000 (2)
-Salary Remaining : $46,875
Jakub Lauko $900,000 (1)
-Salary Remaining : $46,875
Zac Jones $900,000 (1)
-Salary Remaining : $46,875
Total Pro Players22
Salary Commitment
Year 2025 : $85,231,625
Year 2026 : $72,773,125
Year 2027 : $51,089,750
Year 2028 : $24,436,750
Salary Average Commitment
Year 2025 : $77,231,625
Year 2026 : $68,023,125
Year 2027 : $51,839,750
Year 2028 : $25,436,750
Salary Cap with 1 Way Contract
Year 2025 : $85,231,625
Year 2026 : $76,023,125
Year 2027 : $54,339,750
Year 2028 : $27,936,750

Farm Players Salaries

Sam Colangelo $92,500 (2)
Salary Remaining : $2,952
Matthew Kessel $90,000 (1)
Salary Remaining : $2,872
Grigori Denisenko $90,000 (1)
Salary Remaining : $2,872
Donovan Sebrango $90,000 (1)
Salary Remaining : $2,872
Nolan Foote $90,000 (2)
Salary Remaining : $2,872
Viktor Neuchev $87,500 (1)
Salary Remaining : $2,793
Olivier Nadeau $82,500 (2)
Salary Remaining : $2,633
Declan Carlile $82,500 (2)
Salary Remaining : $2,633
Gage Alexander $77,500 (1)
Salary Remaining : $2,473
Marc-Andre Gaudet $77,500 (2)
Salary Remaining : $2,473
Kevin Mandolese $75,000 (1)
Salary Remaining : $2,394
Connor Kurth $72,500 (3)
Salary Remaining : $2,314
Maksymilian Szuber $72,500 (1)
Salary Remaining : $2,314
Emmitt Finnie $67,500 (2)
Salary Remaining : $2,154
Total Farm Players14
Salary Commitment
Year 2025 : $1,147,500
Year 2026 : $565,000
Year 2027 : $72,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,147,500
Year 2026 : $565,000
Year 2027 : $72,500
Year 2028 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6000 - $100 - 5,589 - 93.15%
Level 2: 5000 - $70 - 3,404 - 68.08%
Level 3: 2000 - $48 - 1,276 - 63.81%
Level 4: 4000 - $25 - 3,486 - 87.15%
Luxury : 1000 - $160 - 971 - 97.12%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %14,727 - 81.81%
Average Income per Game$1,100,996
Year to Date Revenue$41,837,861

Expense

Pro Players Total Salaries$89,057,000
Farm Players Total Salaries$1,859,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$83,451,853
Farm Year To Date Expenses$1,832,567
Pro Salary Cap To Date$83,451,853
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,302,989
Pro Remaining Season Days10
Pro Expenses Per Days$463,839
Pro Estimated Expenses$4,638,390
Farm Remaining Season Days6
Farm Expenses Per Days$9,888
Farm Estimated Expenses$59,328
Estimated Season Expenses$4,697,718
Season Salary Cap$89,057,000
Estimate Under Maximum Salary Cap of $95,000,000$5,943,000
Estimate Over Minimum Salary Cap of $61,000,000 $28,057,000
Current Bank Account$35,012,484
Projected Bank Account$33,617,755

Pro Players Salaries

Dylan Holloway $7,661,125 (4)
-Salary Remaining : $399,017
Jamie Oleksiak $6,500,000 (1)
-Salary Remaining : $338,542
Frank Vatrano $6,000,000 (3)
-Salary Remaining : $312,500
Kyle Palmieri $6,000,000 (3)
-Salary Remaining : $312,500
Thomas Chabot $5,963,750 (2)
-Salary Remaining : $310,612
Morgan Geekie $5,594,500 (3)
-Salary Remaining : $291,380
Conor Garland $5,500,000 (2)
-Salary Remaining : $286,458
Charlie Lindgren $5,500,000 (3)
-Salary Remaining : $286,458
Kevin Lankinen $5,500,000 (4)
-Salary Remaining : $286,458
Mikael Granlund (Out of Payroll) $5,300,000 (2)
-Salary Remaining : $276,042
Marcus Pettersson $4,750,000 (1)
-Salary Remaining : $247,396
OTT Cap Hit $4,625,000 (3)
-Salary Remaining : $240,885
Anton Lundell $3,800,125 (2)
-Salary Remaining : $197,923
Brent Burns $3,500,000 (3)
-Salary Remaining : $182,292
Joel Farabee $2,087,500 (1)
-Salary Remaining : $108,724
Cody Ceci $2,000,000 (3)
-Salary Remaining : $104,167
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $104,167
Alexander Wennberg $1,500,000 (1)
-Salary Remaining : $78,125
Frederick Gaudreau $1,500,000 (2)
-Salary Remaining : $78,125
Spencer Martin $1,000,000 (2)
-Salary Remaining : $52,083
Trevor Lewis $950,000 (1)
-Salary Remaining : $49,479
Jani Nyman $925,000 (2)
-Salary Remaining : $48,177
Samuel Helenius $900,000 (1)
-Salary Remaining : $46,875
Total Pro Players23
Salary Commitment
Year 2025 : $89,057,000
Year 2026 : $72,369,500
Year 2027 : $44,755,625
Year 2028 : $13,161,125
Salary Average Commitment
Year 2025 : $75,507,000
Year 2026 : $61,569,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125
Salary Cap with 1 Way Contract
Year 2025 : $89,057,000
Year 2026 : $72,369,500
Year 2027 : $46,380,625
Year 2028 : $13,161,125

Farm Players Salaries

John Ludvig $99,000 (1)
Salary Remaining : $3,160
Dylan Garand $95,000 (1)
Salary Remaining : $3,032
Carter George $92,500 (3)
Salary Remaining : $2,952
Aleksi Heimosalmi $92,500 (2)
Salary Remaining : $2,952
Felix Unger Sorum $92,500 (3)
Salary Remaining : $2,952
Tristan Broz $92,500 (2)
Salary Remaining : $2,952
Owen Beck $92,500 (3)
Salary Remaining : $2,952
Jacob Bernard-Docker $90,000 (2)
Salary Remaining : $2,872
Valtteri Puustinen $90,000 (2)
Salary Remaining : $2,872
John Farinacci $90,000 (1)
Salary Remaining : $2,872
Jacob Fowler $87,500 (3)
Salary Remaining : $2,793
Ty Nelson $87,500 (3)
Salary Remaining : $2,793
Simon Robertsson $87,500 (2)
Salary Remaining : $2,793
Mikael Pyyhtia $82,500 (1)
Salary Remaining : $2,633
Eemil Viro $82,500 (1)
Salary Remaining : $2,633
Emil Lilleberg $82,500 (1)
Salary Remaining : $2,633
Mike Benning $82,500 (1)
Salary Remaining : $2,633
Benoit Olivier-Groulx $80,000 (1)
Salary Remaining : $2,553
Samu Tuomaala $77,500 (1)
Salary Remaining : $2,473
Jett Woo $75,000 (1)
Salary Remaining : $2,394
Tyce Thompson $72,500 (1)
Salary Remaining : $2,314
Max Wanner $35,000 (1)
Salary Remaining : $1,117
Total Farm Players22
Salary Commitment
Year 2025 : $1,859,000
Year 2026 : $905,000
Year 2027 : $452,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,859,000
Year 2026 : $905,000
Year 2027 : $452,500
Year 2028 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,537 - 92.28%
Level 2: 5000 - $60 - 4,755 - 95.11%
Level 3: 2000 - $35 - 1,910 - 95.51%
Level 4: 4000 - $20 - 3,901 - 97.53%
Luxury : 1000 - $200 - 954 - 95.38%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,057 - 94.76%
Average Income per Game$1,174,631
Year to Date Revenue$45,810,610

Expense

Pro Players Total Salaries$82,662,825
Farm Players Total Salaries$1,637,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,148,389
Farm Year To Date Expenses$1,543,369
Pro Salary Cap To Date$81,148,389
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,349,262
Pro Remaining Season Days10
Pro Expenses Per Days$430,536
Pro Estimated Expenses$4,305,360
Farm Remaining Season Days6
Farm Expenses Per Days$8,710
Farm Estimated Expenses$52,260
Estimated Season Expenses$4,357,620
Season Salary Cap$82,662,825
Estimate Under Maximum Salary Cap of $95,000,000$12,337,175
Estimate Over Minimum Salary Cap of $61,000,000 $21,662,825
Current Bank Account$8,789,292
Projected Bank Account$6,780,934

Pro Players Salaries

Sidney Crosby $11,000,000 (2)
-Salary Remaining : $572,917
Matthew Tkachuk $7,250,000 (4)
-Salary Remaining : $377,604
Tim Stutzle $5,963,750 (3)
-Salary Remaining : $310,612
Matt Boldy $5,427,500 (2)
-Salary Remaining : $282,682
Claude Giroux $5,000,000 (1)
-Salary Remaining : $260,417
Aaron Ekblad $5,000,000 (3)
-Salary Remaining : $260,417
Dustin Wolf $4,931,200 (1)
-Salary Remaining : $256,833
Tyler Myers $4,600,000 (4)
-Salary Remaining : $239,583
Sam Reinhart (Out of Payroll) $4,500,000 (2)
-Salary Remaining : $234,375
Chris Tanev $4,250,000 (1)
-Salary Remaining : $221,354
Nikita Zadorov $4,000,000 (1)
-Salary Remaining : $208,333
Cole Sillinger $3,527,875 (3)
-Salary Remaining : $183,743
Troy Terry $3,250,000 (1)
-Salary Remaining : $169,271
Tyson Foerster $2,981,875 (3)
-Salary Remaining : $155,306
Jamie Benn $2,500,000 (3)
-Salary Remaining : $130,208
Ryan McDonagh $2,500,000 (1)
-Salary Remaining : $130,208
Chris Kreider $2,000,000 (2)
-Salary Remaining : $104,167
Connor Ingram $1,605,625 (2)
-Salary Remaining : $83,626
Boone Jenner $1,400,000 (1)
-Salary Remaining : $72,917
Simon Edvinsson $975,000 (2)
-Salary Remaining : $50,781
Total Pro Players20
Salary Commitment
Year 2025 : $82,662,825
Year 2026 : $57,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000
Salary Average Commitment
Year 2025 : $77,662,825
Year 2026 : $52,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000
Salary Cap with 1 Way Contract
Year 2025 : $82,662,825
Year 2026 : $57,331,625
Year 2027 : $31,823,500
Year 2028 : $11,850,000

Farm Players Salaries

Matvei Michkov $97,500 (3)
Salary Remaining : $3,112
Justin Bailey $95,000 (1)
Salary Remaining : $3,032
Dustin Tokarski $95,000 (1)
Salary Remaining : $3,032
Justin Holl $95,000 (2)
Salary Remaining : $3,032
Rodrigo Abols $95,000 (2)
Salary Remaining : $3,032
Nick Cousins $95,000 (1)
Salary Remaining : $3,032
Jaxson Stauber $95,000 (1)
Salary Remaining : $3,032
Emil Andrae $92,500 (1)
Salary Remaining : $2,952
Josh Doan $92,500 (1)
Salary Remaining : $2,952
Nathan Bastian $90,000 (1)
Salary Remaining : $2,872
David Spacek $77,500 (2)
Salary Remaining : $2,473
Ryder Rolston $77,500 (2)
Salary Remaining : $2,473
Hunter McDonald $72,500 (1)
Salary Remaining : $2,314
Nikita Okhotiuk $72,500 (1)
Salary Remaining : $2,314
Carter Gylander $67,500 (1)
Salary Remaining : $2,154
Alexis Gendron $67,500 (3)
Salary Remaining : $2,154
Niko Huuhtanen $67,500 (2)
Salary Remaining : $2,154
Gunnarwolfe Fontaine $67,500 (1)
Salary Remaining : $2,154
Ryan McAllister $62,500 (1)
Salary Remaining : $1,995
Jacob Gaucher $62,500 (1)
Salary Remaining : $1,995
Total Farm Players20
Salary Commitment
Year 2025 : $1,637,500
Year 2026 : $577,500
Year 2027 : $165,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,620,000
Year 2026 : $577,500
Year 2027 : $165,000
Year 2028 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left1
Average Attendance - %7,200 - 40.00%
Average Income per Game$2,251,200
Year to Date Revenue$90,048,000

Expense

Pro Players Total Salaries$90,147,875
Farm Players Total Salaries$2,233,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,937,547
Farm Year To Date Expenses$2,125,067
Pro Salary Cap To Date$80,937,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,251,200
Pro Remaining Season Days10
Pro Expenses Per Days$469,520
Pro Estimated Expenses$4,695,200
Farm Remaining Season Days6
Farm Expenses Per Days$11,882
Farm Estimated Expenses$71,292
Estimated Season Expenses$4,766,492
Season Salary Cap$90,147,875
Estimate Under Maximum Salary Cap of $95,000,000$4,852,125
Estimate Over Minimum Salary Cap of $61,000,000 $29,147,875
Current Bank Account$71,857,198
Projected Bank Account$69,341,906

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $651,042
Artemi Panarin $10,500,000 (3)
-Salary Remaining : $546,875
Seth Jones $9,250,000 (1)
-Salary Remaining : $481,771
Jonathan Marchessault $7,000,000 (3)
-Salary Remaining : $364,583
Thomas Harley $6,972,250 (3)
-Salary Remaining : $363,138
Brett Pesce $6,000,000 (2)
-Salary Remaining : $312,500
Cam Fowler $6,000,000 (3)
-Salary Remaining : $312,500
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $286,458
Gabriel Vilardi $3,762,500 (1)
-Salary Remaining : $195,964
Jacob Markstrom $3,000,000 (1)
-Salary Remaining : $156,250
Cody Glass $2,575,000 (2)
-Salary Remaining : $134,115
Josh Norris $2,445,625 (1)
-Salary Remaining : $127,376
John Gibson $2,300,000 (3)
-Salary Remaining : $119,792
Zach Hyman $2,000,000 (1)
-Salary Remaining : $104,167
J.J. Moser $1,750,000 (4)
-Salary Remaining : $91,146
Carson Soucy $1,400,000 (2)
-Salary Remaining : $72,917
Conor Timmins $1,172,500 (1)
-Salary Remaining : $61,068
Sam Steel $1,020,000 (1)
-Salary Remaining : $53,125
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $52,083
Brandon Saad $1,000,000 (4)
-Salary Remaining : $52,083
David Kampf $1,000,000 (1)
-Salary Remaining : $52,083
Reilly Smith $1,000,000 (2)
-Salary Remaining : $52,083
Sam Carrick $1,000,000 (1)
-Salary Remaining : $52,083
Total Pro Players23
Salary Commitment
Year 2025 : $90,147,875
Year 2026 : $64,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $49,647,875
Year 2026 : $23,997,250
Year 2027 : $19,022,250
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $90,147,875
Year 2026 : $64,497,250
Year 2027 : $48,022,250
Year 2028 : $2,750,000

Farm Players Salaries

Philipp Grubauer $99,500 (2)
Salary Remaining : $3,176
Cal Petersen $99,500 (1)
Salary Remaining : $3,176
Sean Kuraly $99,500 (2)
Salary Remaining : $3,176
Jacob Perreault $97,500 (1)
Salary Remaining : $3,112
Tyler Boucher $97,500 (2)
Salary Remaining : $3,112
Isak Rosen $97,500 (1)
Salary Remaining : $3,112
Zachary L'Heureux $97,500 (3)
Salary Remaining : $3,112
Jayden Struble $92,500 (1)
Salary Remaining : $2,952
Zack Ostapchuk $92,500 (2)
Salary Remaining : $2,952
Niklas Kokko $92,500 (3)
Salary Remaining : $2,952
Michael Dipietro $90,300 (2)
Salary Remaining : $2,882
Alexander Alexeyev $90,000 (1)
Salary Remaining : $2,872
Ty Dellandrea $90,000 (2)
Salary Remaining : $2,872
Ryan Johnson $90,000 (2)
Salary Remaining : $2,872
Boris Katchouk $90,000 (2)
Salary Remaining : $2,872
Stanislav Svozil $87,500 (1)
Salary Remaining : $2,793
Ben King $82,500 (1)
Salary Remaining : $2,633
Mats Lindgren $82,500 (3)
Salary Remaining : $2,633
Patrick Guay $77,500 (1)
Salary Remaining : $2,473
Vincent Hinostroza $75,000 (1)
Salary Remaining : $2,394
Gabriel Fortier $75,000 (1)
Salary Remaining : $2,394
Jakub Skarek $75,000 (1)
Salary Remaining : $2,394
Matt Stienburg $75,000 (1)
Salary Remaining : $2,394
Logan Morrison $62,500 (2)
Salary Remaining : $1,995
Avery Hayes $62,500 (1)
Salary Remaining : $1,995
Mikael Diotte $62,500 (3)
Salary Remaining : $1,995
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 - 5,658 - 94.30%
Level 2: 5000 - $60 - 4,736 - 94.72%
Level 3: 2000 - $35 - 1,922 - 96.11%
Level 4: 4000 - $20 - 3,904 - 97.61%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,177 - 95.43%
Average Income per Game$1,186,717
Year to Date Revenue$46,281,975

Expense

Pro Players Total Salaries$67,043,762
Farm Players Total Salaries$2,215,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$68,996,654
Farm Year To Date Expenses$1,983,658
Pro Salary Cap To Date$68,996,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,373,435
Pro Remaining Season Days10
Pro Expenses Per Days$349,186
Pro Estimated Expenses$3,491,860
Farm Remaining Season Days6
Farm Expenses Per Days$11,782
Farm Estimated Expenses$70,692
Estimated Season Expenses$3,562,552
Season Salary Cap$67,043,762
Estimate Under Maximum Salary Cap of $95,000,000$27,956,238
Estimate Over Minimum Salary Cap of $61,000,000 $6,043,762
Current Bank Account$3,338,864
Projected Bank Account$2,149,747

Pro Players Salaries

SJ Cap Hit $17,550,000 (3)
-Salary Remaining : $914,063
Rasmus Sandin $4,175,000 (1)
-Salary Remaining : $217,448
Juuso Valimaki $4,000,000 (2)
-Salary Remaining : $208,333
Taylor Raddysh $4,000,000 (4)
-Salary Remaining : $208,333
Vitali Kravtsov $4,000,000 (4)
-Salary Remaining : $208,333
Pyotr Kochetkov $3,750,000 (4)
-Salary Remaining : $195,313
Andrew Peeke $3,340,000 (1)
-Salary Remaining : $173,958
Ryan Lindgren $3,250,000 (3)
-Salary Remaining : $169,271
Justus Annunen $3,156,200 (4)
-Salary Remaining : $164,385
Henri Jokiharju $3,100,000 (2)
-Salary Remaining : $161,458
Joe Veleno $3,000,000 (4)
-Salary Remaining : $156,250
Egor Zamula (Out of Payroll) $2,575,000 (5)
-Salary Remaining : $134,115
Vasily Podkolzin $2,362,562 (4)
-Salary Remaining : $123,050
Pierre Engvall $2,200,000 (2)
-Salary Remaining : $114,583
Brett Leason $1,750,000 (5)
-Salary Remaining : $91,146
Miles Wood $1,300,000 (2)
-Salary Remaining : $67,708
Jimmy Vesey $1,000,000 (3)
-Salary Remaining : $52,083
Kole Lind $960,000 (1)
-Salary Remaining : $50,000
Mason Lohrei $925,000 (1)
-Salary Remaining : $48,177
Juuso Parssinen (Out of Payroll) $900,000 (2)
-Salary Remaining : $46,875
Adam Edstrom $900,000 (2)
-Salary Remaining : $46,875
Linus Karlsson $875,000 (1)
-Salary Remaining : $45,573
Stephen Halliday $825,000 (2)
-Salary Remaining : $42,969
Collin Graf $625,000 (2)
-Salary Remaining : $32,552
Total Pro Players24
Salary Commitment
Year 2025 : $70,518,762
Year 2026 : $54,693,762
Year 2027 : $38,843,762
Year 2028 : $24,593,762
Salary Average Commitment
Year 2025 : $70,518,762
Year 2026 : $60,243,762
Year 2027 : $46,393,762
Year 2028 : $24,593,762
Salary Cap with 1 Way Contract
Year 2025 : $70,518,762
Year 2026 : $60,243,762
Year 2027 : $46,393,762
Year 2028 : $24,593,762

Farm Players Salaries

Trevor Connelly $97,500 (3)
Salary Remaining : $3,112
David Jiricek $97,500 (2)
Salary Remaining : $3,112
Nathan Gaucher $97,500 (2)
Salary Remaining : $3,112
Reid Schaefer $97,500 (2)
Salary Remaining : $3,112
Christian Kyrou $92,500 (1)
Salary Remaining : $2,952
Cam Lund $92,500 (2)
Salary Remaining : $2,952
Matyas Sapovaliv $92,500 (3)
Salary Remaining : $2,952
Artyom Duda $92,500 (3)
Salary Remaining : $2,952
Tobias Bjornfot $90,000 (1)
Salary Remaining : $2,872
Callum Tung $87,500 (2)
Salary Remaining : $2,793
Miko Matikka $87,500 (2)
Salary Remaining : $2,793
Ondrej Becher $87,500 (2)
Salary Remaining : $2,793
Ilya Protas $87,500 (3)
Salary Remaining : $2,793
Alexei Kolosov $87,500 (1)
Salary Remaining : $2,793
Drew Fortescue $87,500 (3)
Salary Remaining : $2,793
Jaden Lipinski $82,500 (2)
Salary Remaining : $2,633
Dans Locmelis $82,500 (3)
Salary Remaining : $2,633
Cole McWard $82,500 (1)
Salary Remaining : $2,633
Yaniv Perets $82,500 (2)
Salary Remaining : $2,633
Skyler Brind'Amour $82,500 (2)
Salary Remaining : $2,633
Jaroslav Chmelar $77,500 (2)
Salary Remaining : $2,473
Brett Berard $77,500 (2)
Salary Remaining : $2,473
Ivan Prosvetov $75,000 (1)
Salary Remaining : $2,394
Shane Lachance $72,500 (3)
Salary Remaining : $2,314
Tyson Gross $62,500 (2)
Salary Remaining : $1,995
Tim Washe $62,500 (2)
Salary Remaining : $1,995
Total Farm Players26
Salary Commitment
Year 2025 : $2,215,000
Year 2026 : $1,787,500
Year 2027 : $612,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,910,000
Year 2026 : $1,482,500
Year 2027 : $457,500
Year 2028 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5,597 - 93.29%
Level 2: 5000 - $60 - 4,756 - 95.13%
Level 3: 2000 - $35 - 1,928 - 96.40%
Level 4: 4000 - $25 - 3,509 - 87.73%
Luxury : 1000 - $200 - 953 - 95.27%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %16,744 - 93.02%
Average Income per Game$1,190,861
Year to Date Revenue$45,252,730

Expense

Pro Players Total Salaries$62,340,000
Farm Players Total Salaries$970,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,257,189
Farm Year To Date Expenses$915,976
Pro Salary Cap To Date$63,257,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,572,584
Pro Remaining Season Days10
Pro Expenses Per Days$324,688
Pro Estimated Expenses$3,246,880
Farm Remaining Season Days6
Farm Expenses Per Days$5,160
Farm Estimated Expenses$30,960
Estimated Season Expenses$3,277,840
Season Salary Cap$62,340,000
Estimate Under Maximum Salary Cap of $95,000,000$32,660,000
Estimate Over Minimum Salary Cap of $61,000,000 $1,340,000
Current Bank Account$5,840,035
Projected Bank Account$6,134,779

Pro Players Salaries

SEA Cap Hit $17,600,000 (3)
-Salary Remaining : $916,667
Juuse Saros $8,000,000 (2)
-Salary Remaining : $416,667
Samuel Girard $4,850,000 (4)
-Salary Remaining : $252,604
Sam Montembeault $4,000,000 (4)
-Salary Remaining : $208,333
Erik Haula $3,250,000 (3)
-Salary Remaining : $169,271
Marcus Foligno $3,000,000 (3)
-Salary Remaining : $156,250
Derek Forbort $2,250,000 (1)
-Salary Remaining : $117,188
Nico Sturm $2,100,000 (2)
-Salary Remaining : $109,375
Nate Schmidt $2,000,000 (2)
-Salary Remaining : $104,167
Logan O'Connor $2,000,000 (1)
-Salary Remaining : $104,167
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $104,167
Sonny Milano $1,500,000 (1)
-Salary Remaining : $78,125
Adam Gaudette $1,400,000 (1)
-Salary Remaining : $72,917
Nick Blankenburg $1,000,000 (4)
-Salary Remaining : $52,083
Derek Ryan $1,000,000 (1)
-Salary Remaining : $52,083
Pat Maroon $1,000,000 (1)
-Salary Remaining : $52,083
Brendan Smith $1,000,000 (1)
-Salary Remaining : $52,083
Nicklas Backstrom $995,000 (1)
-Salary Remaining : $51,823
Barclay Goodrow $995,000 (2)
-Salary Remaining : $51,823
Jakub Brabenec $825,000 (3)
-Salary Remaining : $42,969
Marc Del Gaizo $825,000 (1)
-Salary Remaining : $42,969
Jujhar Khaira $750,000 (1)
-Salary Remaining : $39,063
Total Pro Players22
Salary Commitment
Year 2025 : $62,340,000
Year 2026 : $43,370,000
Year 2027 : $21,775,000
Year 2028 : $9,850,000
Salary Average Commitment
Year 2025 : $52,340,000
Year 2026 : $41,620,000
Year 2027 : $34,525,000
Year 2028 : $9,850,000
Salary Cap with 1 Way Contract
Year 2025 : $62,340,000
Year 2026 : $49,620,000
Year 2027 : $34,525,000
Year 2028 : $9,850,000

Farm Players Salaries

Brayden Pachal $95,000 (1)
Salary Remaining : $3,032
Scott Morrow $92,500 (2)
Salary Remaining : $2,952
Antti Tuomisto $92,500 (1)
Salary Remaining : $2,952
Cross Hanas $92,500 (2)
Salary Remaining : $2,952
Guillaume Richard $82,500 (2)
Salary Remaining : $2,633
Ryan Ufko $82,500 (2)
Salary Remaining : $2,633
Collin Delia $75,000 (1)
Salary Remaining : $2,394
Maxime Lagace $75,000 (1)
Salary Remaining : $2,394
Victor Soderstrom $75,000 (1)
Salary Remaining : $2,394
Matt Tomkins $70,000 (1)
Salary Remaining : $2,234
Luke Henman $70,000 (1)
Salary Remaining : $2,234
Aatu Jamsen $67,500 (1)
Salary Remaining : $2,154
Total Farm Players12
Salary Commitment
Year 2025 : $970,000
Year 2026 : $350,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $970,000
Year 2026 : $350,000
Year 2027 : $0
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$93,768,000
Farm Players Total Salaries$960,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,637,258
Farm Year To Date Expenses$882,152
Pro Salary Cap To Date$78,637,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,001,176
Pro Remaining Season Days10
Pro Expenses Per Days$488,375
Pro Estimated Expenses$4,883,750
Farm Remaining Season Days6
Farm Expenses Per Days$5,106
Farm Estimated Expenses$30,636
Estimated Season Expenses$4,914,386
Season Salary Cap$93,768,000
Estimate Under Maximum Salary Cap of $95,000,000$1,232,000
Estimate Over Minimum Salary Cap of $61,000,000 $32,768,000
Current Bank Account$41,133,032
Projected Bank Account$40,219,822

Pro Players Salaries

Nikolaj Ehlers $9,000,000 (5)
-Salary Remaining : $468,750
Anthony Stolarz $8,500,000 (4)
-Salary Remaining : $442,708
Dougie Hamilton $8,000,000 (1)
-Salary Remaining : $416,667
Adam Fox $8,000,000 (3)
-Salary Remaining : $416,667
Chandler Stephenson $7,000,000 (3)
-Salary Remaining : $364,583
Jack Roslovic $5,500,000 (1)
-Salary Remaining : $286,458
Cole Caufield $5,000,000 (4)
-Salary Remaining : $260,417
Mason Marchment $4,750,000 (1)
-Salary Remaining : $247,396
Joonas Korpisalo $4,750,000 (2)
-Salary Remaining : $247,396
Oliver Ekman-Larsson $4,375,000 (4)
-Salary Remaining : $227,865
Yegor Sharangovich $4,175,000 (2)
-Salary Remaining : $217,448
Eetu Luostarinen $4,000,000 (3)
-Salary Remaining : $208,333
STL Cap Hit $3,500,000 (1)
-Salary Remaining : $182,292
Erik Gustafsson $2,300,000 (3)
-Salary Remaining : $119,792
Jordan Spence $2,278,000 (1)
-Salary Remaining : $118,646
Mathew Dumba $2,100,000 (2)
-Salary Remaining : $109,375
Eric Robinson $1,500,000 (4)
-Salary Remaining : $78,125
Kevin Shattenkirk $1,300,000 (1)
-Salary Remaining : $67,708
Craig Smith $1,000,000 (1)
-Salary Remaining : $52,083
Tanner Pearson $1,000,000 (2)
-Salary Remaining : $52,083
Justin Danforth $990,000 (2)
-Salary Remaining : $51,563
Jonny Brodzinski $975,000 (1)
-Salary Remaining : $50,781
Josh Brown $950,000 (1)
-Salary Remaining : $49,479
Michael Carcone $950,000 (2)
-Salary Remaining : $49,479
Jordan Oesterle $950,000 (2)
-Salary Remaining : $49,479
Emil Heineman $925,000 (2)
-Salary Remaining : $48,177
Total Pro Players26
Salary Commitment
Year 2025 : $93,768,000
Year 2026 : $65,515,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000
Salary Average Commitment
Year 2025 : $74,018,000
Year 2026 : $58,515,000
Year 2027 : $42,675,000
Year 2028 : $28,375,000
Salary Cap with 1 Way Contract
Year 2025 : $93,768,000
Year 2026 : $65,515,000
Year 2027 : $49,675,000
Year 2028 : $28,375,000

Farm Players Salaries

Dominic Toninato $95,000 (1)
Salary Remaining : $3,032
A.J. Greer $95,000 (2)
Salary Remaining : $3,032
Martin Misiak $92,500 (2)
Salary Remaining : $2,952
Luke Tuch $92,500 (1)
Salary Remaining : $2,952
David Goyette $92,500 (1)
Salary Remaining : $2,952
Radim Simek $90,000 (1)
Salary Remaining : $2,872
Max Willman $90,000 (1)
Salary Remaining : $2,872
Leevi Merilainen $87,500 (2)
Salary Remaining : $2,793
Angus Booth $82,500 (3)
Salary Remaining : $2,633
Hudson Elynuik $72,500 (1)
Salary Remaining : $2,314
David Tendeck $70,000 (1)
Salary Remaining : $2,234
Total Farm Players11
Salary Commitment
Year 2025 : $960,000
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $960,000
Year 2026 : $357,500
Year 2027 : $82,500
Year 2028 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,504 - 91.73%
Level 2: 5000 - $60 - 4,778 - 95.56%
Level 3: 2000 - $35 - 1,919 - 95.93%
Level 4: 4000 - $20 - 3,872 - 96.79%
Luxury : 1000 - $200 - 948 - 94.81%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,020 - 94.56%
Average Income per Game$1,171,273
Year to Date Revenue$45,679,655

Expense

Pro Players Total Salaries$88,107,625
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,862,371
Farm Year To Date Expenses$1,891,561
Pro Salary Cap To Date$82,862,371
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,342,546
Pro Remaining Season Days10
Pro Expenses Per Days$458,894
Pro Estimated Expenses$4,588,940
Farm Remaining Season Days6
Farm Expenses Per Days$7,128
Farm Estimated Expenses$42,768
Estimated Season Expenses$4,631,708
Season Salary Cap$88,107,625
Estimate Under Maximum Salary Cap of $95,000,000$6,892,375
Estimate Over Minimum Salary Cap of $61,000,000 $27,107,625
Current Bank Account$16,738,761
Projected Bank Account$14,449,599

Pro Players Salaries

Kirill Kaprizov $10,500,000 (3)
-Salary Remaining : $546,875
Jesper Bratt $8,375,000 (5)
-Salary Remaining : $436,198
Jake Guentzel $8,000,000 (3)
-Salary Remaining : $416,667
Sebastian Aho $8,000,000 (4)
-Salary Remaining : $416,667
Brandon Hagel $6,500,000 (3)
-Salary Remaining : $338,542
Elias Lindholm $6,500,000 (1)
-Salary Remaining : $338,542
Mackenzie Weegar $6,000,000 (2)
-Salary Remaining : $312,500
Zach Werenski $5,963,750 (3)
-Salary Remaining : $310,612
Alex Tuch $5,250,000 (2)
-Salary Remaining : $273,438
Mark Stone $3,750,000 (1)
-Salary Remaining : $195,313
Mackenzie Blackwood $3,000,000 (3)
-Salary Remaining : $156,250
Tyler Seguin $2,750,000 (2)
-Salary Remaining : $143,229
Bowen Byram $2,500,000 (4)
-Salary Remaining : $130,208
Mikey Anderson $2,293,875 (2)
-Salary Remaining : $119,473
Stefan Noesen $1,000,000 (1)
-Salary Remaining : $52,083
Nick Foligno $1,000,000 (1)
-Salary Remaining : $52,083
Ian Cole $975,000 (2)
-Salary Remaining : $50,781
Brandt Clarke $975,000 (1)
-Salary Remaining : $50,781
Luke Hughes $975,000 (2)
-Salary Remaining : $50,781
Eric Comrie $975,000 (1)
-Salary Remaining : $50,781
Zach Aston-Reese $975,000 (2)
-Salary Remaining : $50,781
Brock Faber $925,000 (2)
-Salary Remaining : $48,177
Logan Stankoven $925,000 (2)
-Salary Remaining : $48,177
Total Pro Players23
Salary Commitment
Year 2025 : $88,107,625
Year 2026 : $73,907,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000
Salary Average Commitment
Year 2025 : $88,107,625
Year 2026 : $73,907,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000
Salary Cap with 1 Way Contract
Year 2025 : $88,107,625
Year 2026 : $73,907,625
Year 2027 : $52,838,750
Year 2028 : $18,875,000

Farm Players Salaries

Leon Muggli $92,500 (3)
Salary Remaining : $2,952
Elias Salomonsson $92,500 (3)
Salary Remaining : $2,952
Adam Sykora $92,500 (1)
Salary Remaining : $2,952
Lukas Cormier $92,500 (1)
Salary Remaining : $2,952
Danila Klimovich $90,000 (1)
Salary Remaining : $2,872
Sasha Pastujov $87,500 (1)
Salary Remaining : $2,793
Jordan Dumais $87,500 (2)
Salary Remaining : $2,793
Adam Engstrom $87,500 (2)
Salary Remaining : $2,793
Remi Poirier $85,000 (2)
Salary Remaining : $2,713
Cayden Primeau $85,000 (1)
Salary Remaining : $2,713
Artur Akhtyamov $82,500 (1)
Salary Remaining : $2,633
Alex Bump $77,500 (3)
Salary Remaining : $2,473
Victor Mancini $77,500 (1)
Salary Remaining : $2,473
Rory Kerins $75,000 (1)
Salary Remaining : $2,394
Domenic Divincentiis $67,500 (3)
Salary Remaining : $2,154
Jack Devine $67,500 (3)
Salary Remaining : $2,154
Total Farm Players16
Salary Commitment
Year 2025 : $1,340,000
Year 2026 : $657,500
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,340,000
Year 2026 : $657,500
Year 2027 : $397,500
Year 2028 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,437,750
Farm Players Total Salaries$1,339,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,704,574
Farm Year To Date Expenses$1,241,042
Pro Salary Cap To Date$79,704,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,808,748
Pro Remaining Season Days10
Pro Expenses Per Days$455,405
Pro Estimated Expenses$4,554,050
Farm Remaining Season Days6
Farm Expenses Per Days$7,125
Farm Estimated Expenses$42,750
Estimated Season Expenses$4,596,800
Season Salary Cap$87,437,750
Estimate Under Maximum Salary Cap of $95,000,000$7,562,250
Estimate Over Minimum Salary Cap of $61,000,000 $26,437,750
Current Bank Account$21,986,820
Projected Bank Account$20,198,768

Pro Players Salaries

Brayden Point $10,500,000 (4)
-Salary Remaining : $546,875
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $416,667
Noah Dobson $7,525,000 (5)
-Salary Remaining : $391,927
Gustav Forsling $7,500,000 (5)
-Salary Remaining : $390,625
Nick Suzuki $7,252,750 (1)
-Salary Remaining : $377,747
Brady Tkachuk $7,000,000 (1)
-Salary Remaining : $364,583
Tyler Toffoli $7,000,000 (3)
-Salary Remaining : $364,583
Jordan Binnington $5,500,000 (3)
-Salary Remaining : $286,458
Artturi Lehkonen $4,500,000 (2)
-Salary Remaining : $234,375
Clayton Keller $4,375,000 (2)
-Salary Remaining : $227,865
Dylan Demelo $3,000,000 (4)
-Salary Remaining : $156,250
Blake Coleman $2,500,000 (1)
-Salary Remaining : $130,208
Sergei Bobrovsky $2,000,000 (1)
-Salary Remaining : $104,167
Adam Larsson $2,000,000 (1)
-Salary Remaining : $104,167
Ryan Hartman $1,500,000 (4)
-Salary Remaining : $78,125
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $78,125
Michael Amadio $1,000,000 (2)
-Salary Remaining : $52,083
Pius Suter $1,000,000 (2)
-Salary Remaining : $52,083
Jake Neighbours $975,000 (1)
-Salary Remaining : $50,781
Pontus Holmberg $960,000 (1)
-Salary Remaining : $50,000
Jackson Lacombe $925,000 (1)
-Salary Remaining : $48,177
Luke Evangelista $925,000 (1)
-Salary Remaining : $48,177
Total Pro Players22
Salary Commitment
Year 2025 : $87,437,750
Year 2026 : $53,400,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000
Salary Average Commitment
Year 2025 : $59,937,500
Year 2026 : $42,900,000
Year 2027 : $32,025,000
Year 2028 : $19,525,000
Salary Cap with 1 Way Contract
Year 2025 : $87,437,750
Year 2026 : $53,400,000
Year 2027 : $42,525,000
Year 2028 : $30,025,000

Farm Players Salaries

Dylan Coghlan $99,500 (2)
Salary Remaining : $3,176
Jesper Wallstedt $97,500 (2)
Salary Remaining : $3,112
Keaton Middleton $97,500 (2)
Salary Remaining : $3,112
Mitchell Chaffee $97,500 (2)
Salary Remaining : $3,112
Nathan Walker $97,500 (2)
Salary Remaining : $3,112
Ville Ottavainen $95,000 (1)
Salary Remaining : $3,032
Nico Myatovic $92,500 (3)
Salary Remaining : $2,952
Ben Chiarot $90,000 (2)
Salary Remaining : $2,872
Jeff Petry $90,000 (2)
Salary Remaining : $2,872
Oskar Pettersson $87,500 (3)
Salary Remaining : $2,793
Caedan Bankier $87,500 (2)
Salary Remaining : $2,793
Alex Jefferies $82,500 (2)
Salary Remaining : $2,633
Jared Davidson $77,500 (2)
Salary Remaining : $2,473
Arvid Holm $75,000 (1)
Salary Remaining : $2,394
Riley Duran $72,500 (2)
Salary Remaining : $2,314
Total Farm Players15
Salary Commitment
Year 2025 : $1,339,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,339,500
Year 2026 : $1,169,500
Year 2027 : $180,000
Year 2028 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $87 - 5,682 - 94.70%
Level 2: 5000 - $58 - 4,777 - 95.55%
Level 3: 2000 - $35 - 1,885 - 94.25%
Level 4: 4000 - $20 - 3,881 - 97.03%
Luxury : 1000 - $185 - 951 - 95.12%
Total Capacity :18000

Income

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

Expense

Pro Players Total Salaries$70,716,724
Farm Players Total Salaries$1,433,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,429,495
Farm Year To Date Expenses$1,446,420
Pro Salary Cap To Date$69,429,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,455,001
Pro Remaining Season Days10
Pro Expenses Per Days$368,316
Pro Estimated Expenses$3,683,160
Farm Remaining Season Days6
Farm Expenses Per Days$7,622
Farm Estimated Expenses$45,732
Estimated Season Expenses$3,728,892
Season Salary Cap$70,716,724
Estimate Under Maximum Salary Cap of $95,000,000$24,283,276
Estimate Over Minimum Salary Cap of $61,000,000 $9,716,724
Current Bank Account$19,363,932
Projected Bank Account$21,090,041

Pro Players Salaries

UTA Cap Hit $17,600,000 (4)
-Salary Remaining : $916,667
Frederik Andersen $7,750,000 (1)
-Salary Remaining : $403,646
Dakota Joshua $6,000,000 (3)
-Salary Remaining : $312,500
Sean Durzi $4,175,000 (1)
-Salary Remaining : $217,448
Dawson Mercer $3,527,875 (3)
-Salary Remaining : $183,743
Mathieu Olivier $3,500,000 (4)
-Salary Remaining : $182,292
Arvid Soderblom $3,055,200 (1)
-Salary Remaining : $159,125
Timothy Liljegren $2,713,750 (2)
-Salary Remaining : $141,341
Danton Heinen $2,500,000 (2)
-Salary Remaining : $130,208
Mario Ferraro $2,445,524 (1)
-Salary Remaining : $127,371
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $104,167
Alex Kerfoot $1,500,000 (1)
-Salary Remaining : $78,125
Peyton Krebs $1,316,875 (2)
-Salary Remaining : $68,587
Henry Thrun $1,172,500 (1)
-Salary Remaining : $61,068
Kaapo Kahkonen $1,000,000 (2)
-Salary Remaining : $52,083
Gustav Nyquist $1,000,000 (1)
-Salary Remaining : $52,083
Hudson Fasching $1,000,000 (1)
-Salary Remaining : $52,083
Michael McCarron $1,000,000 (3)
-Salary Remaining : $52,083
James Reimer $1,000,000 (1)
-Salary Remaining : $52,083
Zach Benson $975,000 (2)
-Salary Remaining : $50,781
Frank Nazar $975,000 (2)
-Salary Remaining : $50,781
Bradly Nadeau $975,000 (3)
-Salary Remaining : $50,781
Daniil Miromanov $960,000 (1)
-Salary Remaining : $50,000
Matej Blumel $900,000 (1)
-Salary Remaining : $46,875
Adam Wilsby $900,000 (1)
-Salary Remaining : $46,875
Ilya Solovyov $775,000 (1)
-Salary Remaining : $40,365
Total Pro Players26
Salary Commitment
Year 2025 : $70,716,724
Year 2026 : $32,483,500
Year 2027 : $23,002,875
Year 2028 : $6,000,000
Salary Average Commitment
Year 2025 : $61,166,724
Year 2026 : $32,533,500
Year 2027 : $24,027,875
Year 2028 : $12,525,000
Salary Cap with 1 Way Contract
Year 2025 : $70,716,724
Year 2026 : $42,083,500
Year 2027 : $32,602,875
Year 2028 : $21,100,000

Farm Players Salaries

Otto Stenberg $97,500 (3)
Salary Remaining : $3,112
Fedor Svechkov $97,500 (2)
Salary Remaining : $3,112
Filip Bystedt $97,500 (2)
Salary Remaining : $3,112
Samuel Fagemo $93,000 (1)
Salary Remaining : $2,968
Drew Commesso $92,500 (1)
Salary Remaining : $2,952
Ryan Chesley $92,500 (3)
Salary Remaining : $2,952
Julian Lutz $92,500 (3)
Salary Remaining : $2,952
Calle Odelius $92,500 (3)
Salary Remaining : $2,952
Helge Grans $92,500 (1)
Salary Remaining : $2,952
Ryan O'Rourke $92,500 (1)
Salary Remaining : $2,952
Gabriel Landeskog $90,000 (1)
Salary Remaining : $2,872
David Gustafsson $90,000 (1)
Salary Remaining : $2,872
Calle Clang $87,500 (1)
Salary Remaining : $2,793
Ryan Winterton $87,500 (2)
Salary Remaining : $2,793
Yan Kuznetsov $75,000 (1)
Salary Remaining : $2,394
Jack Williams $62,500 (2)
Salary Remaining : $1,995
Total Farm Players16
Salary Commitment
Year 2025 : $1,433,000
Year 2026 : $720,000
Year 2027 : $375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,428,000
Year 2026 : $715,000
Year 2027 : $375,000
Year 2028 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $86 - 5,725 - 95.41%
Level 2: 5000 - $56 - 4,787 - 95.73%
Level 3: 2000 - $32 - 1,926 - 96.28%
Level 4: 4000 - $19 - 3,852 - 96.30%
Luxury : 1000 - $182 - 969 - 96.91%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,258 - 95.88%
Average Income per Game$1,071,540
Year to Date Revenue$41,790,069

Expense

Pro Players Total Salaries$74,214,812
Farm Players Total Salaries$1,592,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$68,475,460
Farm Year To Date Expenses$1,926,992
Pro Salary Cap To Date$68,475,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,143,080
Pro Remaining Season Days10
Pro Expenses Per Days$386,535
Pro Estimated Expenses$3,865,350
Farm Remaining Season Days6
Farm Expenses Per Days$8,471
Farm Estimated Expenses$50,826
Estimated Season Expenses$3,916,176
Season Salary Cap$74,214,812
Estimate Under Maximum Salary Cap of $95,000,000$20,785,188
Estimate Over Minimum Salary Cap of $61,000,000 $13,214,812
Current Bank Account$29,415,142
Projected Bank Account$27,642,046

Pro Players Salaries

Igor Shesterkin $8,500,000 (3)
-Salary Remaining : $442,708
Tyson Barrie $6,500,000 (1)
-Salary Remaining : $338,542
T.J. Oshie $6,500,000 (1)
-Salary Remaining : $338,542
Aliaksei Protas $6,283,375 (2)
-Salary Remaining : $327,259
Phil Kessel $6,000,000 (1)
-Salary Remaining : $312,500
Owen Tippett $4,801,250 (1)
-Salary Remaining : $250,065
Daniel Sprong $4,500,000 (2)
-Salary Remaining : $234,375
VAN Cap Hit $4,189,687 (3)
-Salary Remaining : $218,213
Ryan Suzuki $4,000,000 (1)
-Salary Remaining : $208,333
Oliver Wahlstrom $4,000,000 (1)
-Salary Remaining : $208,333
Drew O'Connor $3,000,000 (4)
-Salary Remaining : $156,250
Michael Kesselring $2,278,000 (1)
-Salary Remaining : $118,646
Alex Newhook $2,087,500 (2)
-Salary Remaining : $108,724
Sam Morton $2,000,000 (1)
-Salary Remaining : $104,167
Alex Turcotte $1,750,000 (5)
-Salary Remaining : $91,146
Ethan Bear $1,000,000 (1)
-Salary Remaining : $52,083
Logan Couture $1,000,000 (1)
-Salary Remaining : $52,083
John Klingberg $1,000,000 (1)
-Salary Remaining : $52,083
Leo Carlsson $975,000 (2)
-Salary Remaining : $50,781
Pavel Mintyukov $975,000 (2)
-Salary Remaining : $50,781
Logan Cooley $975,000 (2)
-Salary Remaining : $50,781
Yaroslav Askarov $975,000 (1)
-Salary Remaining : $50,781
Vincent Iorio $925,000 (1)
-Salary Remaining : $48,177
Jordan Harris (Out of Payroll) $900,000 (2)
-Salary Remaining : $46,875
Total Pro Players24
Salary Commitment
Year 2025 : $75,114,812
Year 2026 : $37,842,750
Year 2027 : $14,396,875
Year 2028 : $4,750,000
Salary Average Commitment
Year 2025 : $51,836,271
Year 2026 : $25,857,021
Year 2027 : $9,161,146
Year 2028 : $4,750,000
Salary Cap with 1 Way Contract
Year 2025 : $75,114,812
Year 2026 : $34,135,562
Year 2027 : $17,439,687
Year 2028 : $4,750,000

Farm Players Salaries

Chase Stillman $97,500 (2)
Salary Remaining : $3,112
Oskar Olausson $97,500 (1)
Salary Remaining : $3,112
Eduard Sale $97,500 (3)
Salary Remaining : $3,112
Denton Mateychuk $97,500 (3)
Salary Remaining : $3,112
Jonathan Lekkerimaki $97,500 (3)
Salary Remaining : $3,112
Josh Mahura $95,000 (2)
Salary Remaining : $3,032
Noah Juulsen $95,000 (2)
Salary Remaining : $3,032
Gage Goncalves (Out of Payroll) $90,000 (1)
Salary Remaining : $2,872
Elmer Soderblom $90,000 (2)
Salary Remaining : $2,872
Tye Kartye $90,000 (2)
Salary Remaining : $2,872
Brett Harrison $87,500 (1)
Salary Remaining : $2,793
Nick Lardis $87,500 (2)
Salary Remaining : $2,793
Vadim Zherenko $85,000 (1)
Salary Remaining : $2,713
Bogdan Trineyev $82,500 (1)
Salary Remaining : $2,633
Tucker Robertson $82,500 (2)
Salary Remaining : $2,633
Ryder Korczak $82,500 (2)
Salary Remaining : $2,633
Nikita Grebyonkin $77,500 (2)
Salary Remaining : $2,473
Jiri Patera $75,000 (1)
Salary Remaining : $2,394
Arturs Silovs $75,000 (2)
Salary Remaining : $2,394
Total Farm Players19
Salary Commitment
Year 2025 : $1,682,500
Year 2026 : $1,165,000
Year 2027 : $292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,682,500
Year 2026 : $1,165,000
Year 2027 : $292,500
Year 2028 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$88,739,500
Farm Players Total Salaries$1,394,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,230,453
Farm Year To Date Expenses$1,001,894
Pro Salary Cap To Date$82,230,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,366,191
Pro Remaining Season Days10
Pro Expenses Per Days$462,185
Pro Estimated Expenses$4,621,850
Farm Remaining Season Days6
Farm Expenses Per Days$7,418
Farm Estimated Expenses$44,508
Estimated Season Expenses$4,666,358
Season Salary Cap$88,739,500
Estimate Under Maximum Salary Cap of $95,000,000$6,260,500
Estimate Over Minimum Salary Cap of $61,000,000 $27,739,500
Current Bank Account$10,457,490
Projected Bank Account$8,157,323

Pro Players Salaries

Bo Horvat $8,500,000 (3)
-Salary Remaining : $442,708
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $442,708
Pierre-Luc Dubois $6,500,000 (3)
-Salary Remaining : $338,542
Darnell Nurse $6,000,000 (5)
-Salary Remaining : $312,500
Brady Skjei $6,000,000 (3)
-Salary Remaining : $312,500
VGK Cap Hit $5,875,000 (2)
-Salary Remaining : $305,990
J.J. Peterka $5,594,500 (3)
-Salary Remaining : $291,380
Steven Stamkos $5,250,000 (1)
-Salary Remaining : $273,438
Jared McCann $5,000,000 (1)
-Salary Remaining : $260,417
Michael Bunting $4,500,000 (4)
-Salary Remaining : $234,375
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $234,375
Adrian Kempe $4,000,000 (1)
-Salary Remaining : $208,333
Nick Bjugstad $3,500,000 (3)
-Salary Remaining : $182,292
Brett Kulak $3,250,000 (1)
-Salary Remaining : $169,271
Jonas Brodin $3,000,000 (1)
-Salary Remaining : $156,250
Brandon Tanev $2,000,000 (3)
-Salary Remaining : $104,167
Corey Perry $1,350,000 (3)
-Salary Remaining : $70,313
T.J. Brodie $1,200,000 (1)
-Salary Remaining : $62,500
Jake Allen $1,200,000 (2)
-Salary Remaining : $62,500
Noah Cates $1,020,000 (1)
-Salary Remaining : $53,125
Haydn Fleury $1,000,000 (3)
-Salary Remaining : $52,083
Zemgus Girgensons $1,000,000 (1)
-Salary Remaining : $52,083
Total Pro Players22
Salary Commitment
Year 2025 : $88,739,500
Year 2026 : $58,519,500
Year 2027 : $53,444,500
Year 2028 : $19,000,000
Salary Average Commitment
Year 2025 : $49,989,500
Year 2026 : $32,019,500
Year 2027 : $25,944,500
Year 2028 : $6,000,000
Salary Cap with 1 Way Contract
Year 2025 : $88,739,500
Year 2026 : $60,519,500
Year 2027 : $53,444,500
Year 2028 : $19,000,000

Farm Players Salaries

Simon Nemec $97,500 (2)
Salary Remaining : $3,112
Brendan Brisson $97,500 (1)
Salary Remaining : $3,112
Hunter Shepard $97,000 (1)
Salary Remaining : $3,096
Philippe Myers $95,000 (1)
Salary Remaining : $3,032
Ryan Lomberg $95,000 (1)
Salary Remaining : $3,032
Owen Sillinger $95,000 (1)
Salary Remaining : $3,032
Tomas Nosek $95,000 (1)
Salary Remaining : $3,032
Arthur Kaliyev $90,000 (2)
Salary Remaining : $2,872
Pierrick Dube $90,000 (1)
Salary Remaining : $2,872
Alex Goligoski $90,000 (1)
Salary Remaining : $2,872
Luke Prokop $87,500 (1)
Salary Remaining : $2,793
Felix Sandstrom $80,000 (1)
Salary Remaining : $2,553
Parker Bell $77,500 (1)
Salary Remaining : $2,473
Josh Davies $72,500 (1)
Salary Remaining : $2,314
Matvey Petrov $72,500 (2)
Salary Remaining : $2,314
Alexandre Doucet $62,500 (1)
Salary Remaining : $1,995
Total Farm Players16
Salary Commitment
Year 2025 : $1,394,500
Year 2026 : $260,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,357,000
Year 2026 : $222,500
Year 2027 : $0
Year 2028 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $83 - 5,736 - 95.60%
Level 2: 5000 - $51 - 4,826 - 96.51%
Level 3: 2000 - $26 - 1,974 - 98.69%
Level 4: 4000 - $16 - 3,926 - 98.15%
Luxury : 1000 - $170 - 964 - 96.39%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %17,426 - 96.81%
Average Income per Game$1,000,220
Year to Date Revenue$40,008,782

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$69,448,903
Farm Year To Date Expenses$1,205,031
Pro Salary Cap To Date$69,448,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,000,220
Pro Remaining Season Days10
Pro Expenses Per Days$385,923
Pro Estimated Expenses$3,859,230
Farm Remaining Season Days6
Farm Expenses Per Days$6,316
Farm Estimated Expenses$37,896
Estimated Season Expenses$3,897,126
Season Salary Cap$74,097,250
Estimate Under Maximum Salary Cap of $95,000,000$20,902,750
Estimate Over Minimum Salary Cap of $61,000,000 $13,097,250
Current Bank Account$3,394,616
Projected Bank Account$497,710

Pro Players Salaries

WSH Cap Hit $17,600,000 (3)
-Salary Remaining : $916,667
Ryan O'Reilly $7,000,000 (3)
-Salary Remaining : $364,583
Carter Hart $5,750,000 (2)
-Salary Remaining : $299,479
Damon Severson $5,500,000 (4)
-Salary Remaining : $286,458
Ryan Graves $4,500,000 (1)
-Salary Remaining : $234,375
Evander Kane $4,000,000 (3)
-Salary Remaining : $208,333
Zach Whitecloud $3,670,000 (2)
-Salary Remaining : $191,146
Jeremy Lauzon $3,200,000 (2)
-Salary Remaining : $166,667
Will Borgen $3,000,000 (3)
-Salary Remaining : $156,250
Braden Schneider $2,839,000 (3)
-Salary Remaining : $147,865
Mark Kastelic $2,150,125 (3)
-Salary Remaining : $111,986
Kaedan Korczak $1,605,625 (4)
-Salary Remaining : $83,626
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $78,125
Casey Cizikas $1,200,000 (1)
-Salary Remaining : $62,500
Jamie Drysdale $1,172,500 (1)
-Salary Remaining : $61,068
Jesper Fast $1,000,000 (3)
-Salary Remaining : $52,083
David Tomasek $1,000,000 (2)
-Salary Remaining : $52,083
Marc Gatcomb $1,000,000 (3)
-Salary Remaining : $52,083
Matthew Savoie $975,000 (3)
-Salary Remaining : $50,781
Zack Bolduc $975,000 (2)
-Salary Remaining : $50,781
Mavrik Bourque $960,000 (1)
-Salary Remaining : $50,000
Will Cuylle $925,000 (1)
-Salary Remaining : $48,177
Philip Tomasino $900,000 (1)
-Salary Remaining : $46,875
Olivier Rodrigue $850,000 (1)
-Salary Remaining : $44,271
Alex Laferriere $825,000 (1)
-Salary Remaining : $42,969
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 : $2,872
Cale Fleury $90,000 (1)
Salary Remaining : $2,872
Akil Thomas $90,000 (1)
Salary Remaining : $2,872
Calen Addison $90,000 (1)
Salary Remaining : $2,872
Ian Moore $87,500 (2)
Salary Remaining : $2,793
Yegor Sidorov $87,500 (3)
Salary Remaining : $2,793
Carter Mazur $87,500 (2)
Salary Remaining : $2,793
Cole O'Hara $82,500 (2)
Salary Remaining : $2,633
Noah Laba $82,500 (3)
Salary Remaining : $2,633
Isaiah George $82,500 (3)
Salary Remaining : $2,633
Filip Kral $82,500 (2)
Salary Remaining : $2,633
Jan Jenik $82,500 (1)
Salary Remaining : $2,633
Elliot Desnoyers $77,500 (2)
Salary Remaining : $2,473
Keith Petruzzelli $75,000 (2)
Salary Remaining : $2,394
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 - 5,851 - 97.51%
Level 2: 5000 - $51 - 4,742 - 94.85%
Level 3: 2000 - $1 - 1,999 - 99.96%
Level 4: 4000 - $16 - 3,968 - 99.20%
Luxury : 1000 - $174 - 954 - 95.36%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,514 - 97.30%
Average Income per Game$912,089
Year to Date Revenue$35,571,474

Expense

Pro Players Total Salaries$66,080,937
Farm Players Total Salaries$1,597,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,709,614
Farm Year To Date Expenses$1,376,631
Pro Salary Cap To Date$67,709,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,824,178
Pro Remaining Season Days10
Pro Expenses Per Days$344,172
Pro Estimated Expenses$3,441,720
Farm Remaining Season Days6
Farm Expenses Per Days$8,497
Farm Estimated Expenses$50,982
Estimated Season Expenses$3,492,702
Season Salary Cap$66,080,937
Estimate Under Maximum Salary Cap of $95,000,000$28,919,063
Estimate Over Minimum Salary Cap of $61,000,000 $5,080,937
Current Bank Account$43,387,238
Projected Bank Account$41,718,714

Pro Players Salaries

WPG Cap Hit $17,600,000 (3)
-Salary Remaining : $916,667
Vladimir Tarasenko $7,000,000 (1)
-Salary Remaining : $364,583
Andrew Mangiapane $6,000,000 (1)
-Salary Remaining : $312,500
Tyler Bertuzzi $6,000,000 (1)
-Salary Remaining : $312,500
Filip Gustavsson $4,750,000 (1)
-Salary Remaining : $247,396
Shane Pinto $4,420,937 (2)
-Salary Remaining : $230,257
Ty Emberson $2,500,000 (2)
-Salary Remaining : $130,208
Alec Martinez $2,200,000 (1)
-Salary Remaining : $114,583
Curtis Lazar $2,000,000 (1)
-Salary Remaining : $104,167
Daniil Tarasov $1,750,000 (4)
-Salary Remaining : $91,146
Ryan Murray $1,000,000 (1)
-Salary Remaining : $52,083
Calvin De Haan $1,000,000 (1)
-Salary Remaining : $52,083
Shakir Mukhamadullin $975,000 (1)
-Salary Remaining : $50,781
Fabian Lysell $975,000 (1)
-Salary Remaining : $50,781
Marco Rossi $975,000 (1)
-Salary Remaining : $50,781
Declan Chisholm $960,000 (1)
-Salary Remaining : $50,000
Ivan Ivan $950,000 (1)
-Salary Remaining : $49,479
Aatu Raty $925,000 (1)
-Salary Remaining : $48,177
Alexander Holtz $900,000 (2)
-Salary Remaining : $46,875
Luca Cagnoni $825,000 (2)
-Salary Remaining : $42,969
Ethan Cardwell $825,000 (2)
-Salary Remaining : $42,969
Ethen Frank $800,000 (1)
-Salary Remaining : $41,667
Arshdeep Bains $750,000 (2)
-Salary Remaining : $39,063
Total Pro Players23
Salary Commitment
Year 2025 : $66,080,937
Year 2026 : $22,920,937
Year 2027 : $6,000,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $52,414,270
Year 2026 : $22,904,270
Year 2027 : $12,683,333
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $66,080,937
Year 2026 : $29,570,937
Year 2027 : $19,350,000
Year 2028 : $1,750,000

Farm Players Salaries

Trent Miner $95,000 (2)
Salary Remaining : $3,032
Riley Kidney $92,500 (2)
Salary Remaining : $2,952
Hunter Haight $92,500 (2)
Salary Remaining : $2,952
Zach Metsa $90,000 (1)
Salary Remaining : $2,872
Max Sasson $90,000 (1)
Salary Remaining : $2,872
Georgi Romanov $85,000 (2)
Salary Remaining : $2,713
Gavin White $82,500 (2)
Salary Remaining : $2,633
Aleksi Heponiemi $82,500 (2)
Salary Remaining : $2,633
Jake Livingstone $82,500 (1)
Salary Remaining : $2,633
Aidan McDonough $82,500 (2)
Salary Remaining : $2,633
Brandon Scanlin $82,500 (1)
Salary Remaining : $2,633
Artem Shlaine $77,500 (2)
Salary Remaining : $2,473
Tyler Thorpe $77,500 (3)
Salary Remaining : $2,473
Clay Stevenson $75,000 (1)
Salary Remaining : $2,394
Cole Reinhardt $72,500 (1)
Salary Remaining : $2,314
Ville Heinola $72,500 (1)
Salary Remaining : $2,314
Albin Grewe $70,000 (1)
Salary Remaining : $2,234
Declan McDonnell $70,000 (1)
Salary Remaining : $2,234
Jordan Frasca $62,500 (1)
Salary Remaining : $1,995
Isak Posch $62,500 (2)
Salary Remaining : $1,995
Total Farm Players20
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $830,000
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,597,500
Year 2026 : $830,000
Year 2027 : $77,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $29,262,202 $94,000,000 $1,000,000 $33,000,000 232144
Boston Bruins $46,424 $88,427,562 $6,572,438 $27,427,562 221537
Buffalo Sabres $30,166,063 $66,900,000 $28,100,000 $5,900,000 231942
Calgary Flames $10,937,215 $88,630,850 $6,369,150 $27,630,850 261440
Carolina Hurricanes $35,349,610 $63,457,125 $31,542,875 $2,457,125 242448
Chicago Blackhawks $20,836,301 $64,520,600 $30,479,400 $3,520,600 242246
Colorado Avalanche $5,544,543 $74,953,000 $20,047,000 $13,953,000 221840
Columbus Blue Jackets $7,784,619 $80,445,938 $14,554,062 $19,445,938 232447
Dallas Stars $14,858,562 $85,990,000 $9,010,000 $24,990,000 221234
Detroit Red Wings $27,132,445 $78,204,625 $16,795,375 $17,204,625 222446
Edmonton Oilers $43,871,876 $91,450,000 $3,550,000 $30,450,000 212546
Florida Panthers $35,308,864 $92,475,000 $2,525,000 $31,475,000 222547
Los Angeles Kings $4,871,844 $91,215,375 $3,784,625 $30,215,375 232447
Minnesota Wild $30,817,301 $84,598,750 $10,401,250 $23,598,750 222951
Montreal Canadiens $14,219,253 $60,761,225 $34,238,775 -$238,775 221133
Nashville Predators $28,242,850 $94,424,188 $575,812 $33,424,188 231841
New Jersey Devils $11,220,212 $77,467,500 $17,532,500 $16,467,500 23932
New York Islanders $44,376,113 $77,582,500 $17,417,500 $16,582,500 262046
New York Rangers $11,478,460 $85,231,625 $9,768,375 $24,231,625 221436
Ottawa Senators $35,012,484 $89,057,000 $5,943,000 $28,057,000 232245
Philadelphia Flyers $8,789,292 $82,662,825 $12,337,175 $21,662,825 202040
Pittsburgh Penguins $71,857,198 $90,147,875 $4,852,125 $29,147,875 232649
San Jose Sharks $3,338,864 $67,043,762 $27,956,238 $6,043,762 242650
Seattle Kraken $5,840,035 $62,340,000 $32,660,000 $1,340,000 221234
St. Louis Blues $41,133,032 $93,768,000 $1,232,000 $32,768,000 261137
Tampa Bay Lightning $16,738,761 $88,107,625 $6,892,375 $27,107,625 231639
Toronto Maple Leafs $21,986,820 $87,437,750 $7,562,250 $26,437,750 221537
Utah Mammoth $19,363,932 $70,716,724 $24,283,276 $9,716,724 261642
Vancouver Canucks $29,415,142 $74,214,812 $20,785,188 $13,214,812 241943
Vegas Golden Knights $10,457,490 $88,739,500 $6,260,500 $27,739,500 221638
Washington Capitals $3,394,616 $74,097,250 $20,902,750 $13,097,250 251439
Winnipeg Jets $43,387,238 $66,080,937 $28,919,063 $5,080,937 232043