Team FinanceLast Update - September 25, 2025 at 18:05
Simulating a Pre-Season
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $95 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $38 - 0 - 0.00%
Level 4: 4000 - $22 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,425,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$160,468,371
Projected Bank Account$160,468,371

Pro Players Salaries

Dylan Larkin $8,250,000 (2)
Tomas Hertl $8,000,000 (1)
Clayton Keller $7,150,000 (4)
Patrick Kane $5,500,000 (2)
Jared McCann $5,400,000 (2)
Adam Larsson $5,250,000 (4)
Victor Olofsson $4,750,000 (1)
Philip Broberg $4,500,000 (2)
Ian Cole $3,100,000 (1)
Eeli Tolvanen $3,100,000 (4)
Martin Jones $3,000,000 (1)
Semyon Varlamov $2,750,000 (2)
Sean Walker $2,650,000 (3)
Casey Mittelstadt $2,500,000 (1)
Jonathan Drouin $2,500,000 (2)
Luke Kunin $2,250,000 (3)
Henri Jokiharju $2,000,000 (1)
Andreas Englund $1,000,000 (1)
Marco Kasper $950,000 (2)
Dennis Gilbert $825,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $75,425,000
Year 2026 : $50,250,000
Year 2027 : $20,400,000
Year 2028 : $15,500,000
Salary Average Commitment
Year 2025 : $73,025,000
Year 2026 : $47,850,000
Year 2027 : $20,350,000
Year 2028 : $15,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,425,000
Year 2026 : $50,250,000
Year 2027 : $20,400,000
Year 2028 : $15,500,000

Farm Players Salaries

Jesperi Kotkaniemi $482,000 (3)
Anthony Mantha $250,000 (2)
Tyson Jost $175,000 (3)
Max Jones $110,000 (3)
Brendan Smith $100,000 (1)
Connor Dewar $100,000 (2)
Eduard Sale $95,000 (3)
Gavin Brindley $90,000 (3)
Viktor Neuchev $85,000 (2)
Josh Lopina $80,000 (1)
Garin Bjorklund $77,500 (1)
Kyle Capobianco $76,250 (3)
Niko Huuhtanen $75,000 (3)
Walker Duehr $75,000 (1)
Nikita Prishchepov $75,000 (3)
Christian Wolanin $0 (0)
Cameron Hughes $0 (0)
Total Farm Players17
Salary Commitment
Year 2025 : $1,945,750
Year 2026 : $1,613,250
Year 2027 : $1,178,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,885,750
Year 2026 : $1,553,250
Year 2027 : $1,153,250
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,650,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$115,617,996
Projected Bank Account$115,617,996

Pro Players Salaries

Dmitry Orlov $7,500,000 (1)
Sean Couturier $7,200,000 (1)
Sam Bennett $5,500,000 (2)
Ryan Hartman $5,250,000 (3)
Andre Burakovsky $5,000,000 (3)
Gustav Nyquist $4,000,000 (2)
Ryan Johansen $3,500,000 (1)
Niko Mikkola $2,850,000 (1)
David Kampf $2,500,000 (2)
Jani Hakanpaa $2,000,000 (2)
Tyson Barrie $2,000,000 (1)
Julien Gauthier $1,750,000 (1)
Milan Lucic $1,500,000 (1)
Philipp Grubauer $1,500,000 (1)
Kurtis MacDermid $1,150,000 (2)
Connor Bedard $950,000 (2)
Jiri Kulich $950,000 (1)
Brock Faber $900,000 (2)
Ukko-Pekka Luukkonen $900,000 (1)
Jack St. Ivany $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $57,650,000
Year 2026 : $27,250,000
Year 2027 : $10,250,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $56,950,000
Year 2026 : $26,900,000
Year 2027 : $10,250,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $57,650,000
Year 2026 : $27,250,000
Year 2027 : $10,250,000
Year 2028 : $0

Farm Players Salaries

Liam OBrien $110,000 (2)
Kale Clague $95,000 (1)
Niklas Kokko $90,000 (3)
William Stromgren $90,000 (2)
Calle Odelius $90,000 (3)
Elias Salomonsson $90,000 (3)
Josh Doan $90,000 (2)
Francesco Pinelli $90,000 (2)
Shai Buium $90,000 (3)
Erik Portillo $85,000 (2)
Matthew Robertson $85,000 (4)
Carter Savoie $85,000 (1)
Landon Slaggert $85,000 (2)
Topi Niemela $85,000 (2)
Klim Kostin $85,000 (1)
Reese Johnson $80,000 (1)
Ville Ottavainen $80,000 (2)
Nils aman $75,000 (1)
Nikita Grebyonkin $75,000 (3)
Liam Coughlin $0 (0)
Matthew Peca $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,655,000
Year 2026 : $1,235,000
Year 2027 : $520,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $1,625,000
Year 2026 : $1,155,000
Year 2027 : $520,000
Year 2028 : $85,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$55,425,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,875,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$66,359,626
Projected Bank Account$66,359,626

Pro Players Salaries

Jeff Skinner $7,500,000 (1)
Vladislav Gavrikov $6,000,000 (1)
Jean-Gabriel Pageau $5,000,000 (1)
Marcus Pettersson $4,750,000 (1)
Connor Clifton $3,750,000 (1)
Justin Holl $3,500,000 (1)
Karel Vejmelka $3,250,000 (1)
Mark Giordano $3,000,000 (1)
Travis Boyd $2,500,000 (1)
Noel Acciari $2,225,000 (1)
Marco Scandella $2,000,000 (1)
Evgenii Dadonov $2,000,000 (1)
Zemgus Girgensons $2,000,000 (1)
Emil Lilleberg $2,000,000 (3)
Justin Danforth $1,500,000 (1)
Blake Lizotte $1,200,000 (2)
Ilya Solovyov $1,000,000 (2)
Ben McCartney $750,000 (1)
Ivan Fedotov $750,000 (3)
Frederic Brunet $750,000 (2)
Santeri Hatakka $0 (0)
Ronnie Attard $0 (0)
Boris Katchouk $0 (0)
Justin Bailey $0 (0)
Total Pro Players24
Salary Commitment
Year 2025 : $55,425,000
Year 2026 : $5,700,000
Year 2027 : $2,750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $56,925,000
Year 2026 : $5,700,000
Year 2027 : $2,750,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $55,425,000
Year 2026 : $5,700,000
Year 2027 : $2,750,000
Year 2028 : $0

Farm Players Salaries

Henrik Tikkanen $77,500 (1)
Kyle Jackson $75,000 (2)
Billy Constantinou $0 (0)
Kale Howarth $0 (0)
Montana Onyebuchi $0 (0)
Cam Morrison $0 (0)
Dino Kambeitz $0 (0)
Total Farm Players7
Salary Commitment
Year 2025 : $152,500
Year 2026 : $75,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $152,500
Year 2026 : $75,000
Year 2027 : $0
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 2000 - $30 - 0 - 0.00%
Level 4: 4000 - $18 - 0 - 0.00%
Luxury : 1000 - $179 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,900,000
Farm Players Total Salaries$0
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$41,880,292
Projected Bank Account$41,880,292

Pro Players Salaries

Matthew Tkachuk $9,000,000 (3)
John Carlson $8,500,000 (1)
Robert Thomas $8,000,000 (1)
Alex Pietrangelo $8,000,000 (2)
Rasmus Dahlin $7,500,000 (1)
Tage Thompson $7,200,000 (4)
Anze Kopitar $7,000,000 (4)
Colton Parayko $5,900,000 (1)
Mike Matheson $5,000,000 (2)
Juuse Saros $4,800,000 (2)
Nick Jensen $4,000,000 (2)
Yegor Sharangovich $2,700,000 (3)
Noah Cates $2,500,000 (4)
Brandon Hagel $1,800,000 (2)
Jack Drury $1,700,000 (1)
Brett Howden $1,500,000 (3)
Alexey Toropchenko $1,500,000 (4)
Kirill Marchenko $900,000 (1)
Lukas Dostal $850,000 (2)
Parker Kelly $800,000 (2)
Tyler Tucker $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $89,900,000
Year 2026 : $56,650,000
Year 2027 : $31,400,000
Year 2028 : $18,200,000
Salary Average Commitment
Year 2025 : $74,725,000
Year 2026 : $48,600,000
Year 2027 : $26,750,000
Year 2028 : $18,200,000
Salary Cap with 1 Way Contract
Year 2025 : $89,900,000
Year 2026 : $56,650,000
Year 2027 : $31,400,000
Year 2028 : $18,200,000

Farm Players Salaries

Sammy Blais $110,000 (1)
David Jiricek $95,000 (1)
Luca Del Bel Belluz $90,000 (2)
Evan Nause $90,000 (2)
Aleksei Kolosov $85,000 (3)
Jonatan Berggren $82,500 (2)
Bogdan Trineyev $80,000 (2)
Stephen Halliday $80,000 (3)
Jimmy Schuldt $77,500 (4)
Matt Kiersted $77,500 (4)
Colten Ellis $77,500 (1)
Hugh McGing $75,000 (3)
Vadim Zherenko $75,000 (1)
Gianni Fairbrother $75,000 (1)
Matthew Seminoff $75,000 (2)
Miguel Tourigny $75,000 (2)
Austin Poganski $75,000 (1)
Joel Hofer $75,000 (1)
Keean Washkurak $0 (0)
Total Farm Players19
Salary Commitment
Year 2025 : $1,470,000
Year 2026 : $887,500
Year 2027 : $395,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,385,000
Year 2026 : $852,500
Year 2027 : $395,000
Year 2028 : $155,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,287,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$51,005,596
Projected Bank Account$51,005,596

Pro Players Salaries

David Pastrnak $11,250,000 (2)
Jamie Benn $9,500,000 (1)
Charlie McAvoy $9,500,000 (2)
Hampus Lindholm $7,000,000 (1)
Brad Marchand $6,500,000 (2)
Torey Krug $6,500,000 (2)
Elias Lindholm $5,757,000 (2)
Jeremy Swayman $5,500,000 (3)
Trevor Moore $5,000,000 (3)
Rickard Rakell $5,000,000 (1)
Nick Seeler $2,500,000 (3)
Nick Bjugstad $2,000,000 (2)
Casey Cizikas $2,000,000 (2)
Danton Heinen $2,000,000 (2)
Anton Forsberg $1,950,000 (3)
Cale Fleury $1,750,000 (4)
Parker Wotherspoon $1,500,000 (3)
Sean Kuraly $1,500,000 (2)
Trevor Lewis $800,000 (1)
Vinni Lettieri $780,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $88,287,000
Year 2026 : $65,207,000
Year 2027 : $18,200,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $63,130,000
Year 2026 : $40,050,000
Year 2027 : $13,450,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $88,287,000
Year 2026 : $65,207,000
Year 2027 : $18,200,000
Year 2028 : $1,750,000

Farm Players Salaries

Oliver Kylington $257,500 (2)
Colin Blackwell $120,000 (1)
William Lagesson $110,000 (1)
Robin Lehner $100,000 (1)
MacKenzie Entwistle $95,000 (1)
Luke Toporowski $95,000 (2)
Brandon Bussi $95,000 (1)
Corey Schueneman $95,000 (1)
Marc McLaughlin $95,000 (1)
Matthew Poitras $90,000 (2)
Brett Harrison $85,000 (2)
Brendan Gaunce $85,000 (2)
Patrick Brown $80,000 (2)
Ryan Carpenter $80,000 (1)
Ian Mitchell $77,500 (1)
Michael Krutil $75,000 (2)
Logan Morrison $75,000 (2)
Ryan Mast $75,000 (2)
Pavel Shen $0 (0)
Curtis Hall $0 (0)
Nick Wolff $0 (0)
Cedric Pare $0 (0)
Jayson Megna $0 (0)
Joona Koppanen $0 (0)
Total Farm Players24
Salary Commitment
Year 2025 : $1,785,000
Year 2026 : $917,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,532,500
Year 2026 : $760,000
Year 2027 : $0
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,617,857
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$78,057,992
Projected Bank Account$78,057,992

Pro Players Salaries

Pavel Buchnevich $8,000,000 (4)
Josh Morrissey $7,950,000 (4)
Nick Suzuki $7,875,000 (1)
Cole Caufield $7,850,000 (1)
Devon Toews $7,200,000 (4)
Matty Beniers $7,142,857 (4)
Anders Lee $7,000,000 (2)
Darcy Kuemper $5,350,000 (3)
Noah Hanifin $5,250,000 (2)
Jonathan Huberdeau $5,000,000 (2)
Dmitry Kulikov $3,500,000 (2)
Mathieu Joseph $2,750,000 (2)
Alexandre Carrier $2,500,000 (1)
Lars Eller $2,500,000 (1)
Tristan Jarry $2,500,000 (4)
Drew OConnor $1,450,000 (2)
Michael Amadio $1,000,000 (1)
Jake Sanderson $950,000 (1)
Adam Fantilli $950,000 (2)
Logan Stankoven $900,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $87,617,857
Year 2026 : $64,942,857
Year 2027 : $38,142,857
Year 2028 : $32,792,857
Salary Average Commitment
Year 2025 : $71,826,190
Year 2026 : $65,342,857
Year 2027 : $38,142,857
Year 2028 : $32,792,857
Salary Cap with 1 Way Contract
Year 2025 : $87,617,857
Year 2026 : $64,942,857
Year 2027 : $38,142,857
Year 2028 : $32,792,857

Farm Players Salaries

Samuel Ersson $275,000 (4)
Mitchell Chaffee $175,000 (4)
Beck Malenstyn $150,000 (4)
Marc Gatcomb $125,000 (4)
Mikulas Hovorka $102,500 (2)
Nathan Bastian $97,500 (4)
Simon Nemec $95,000 (1)
Jesper Wallstedt $95,000 (1)
Matt Stienburg $95,000 (2)
Georgii Merkulov $95,000 (2)
Jacob Quillan $92,500 (2)
Daniil Chayka $90,000 (1)
Nikita Chibrikov $90,000 (2)
Jayden Struble $90,000 (2)
Jack Finley $90,000 (1)
Helge Grans $90,000 (2)
Yaniv Perets $87,500 (2)
Simon Robertsson $85,000 (3)
Roman Schmidt $85,000 (3)
Declan Carlile $85,000 (1)
Jack Thompson $85,000 (1)
Sasha Pastujov $85,000 (2)
Calle Clang $85,000 (2)
Aleksanteri Kaskimaki $85,000 (3)
Jan Bednar $80,000 (2)
Danny Zhilkin $75,000 (2)
Ruslan Khazheyev $75,000 (3)
Pavol Regenda $0 (0)
Filip Roos $0 (0)
Brian Halonen $0 (0)
Jason Polin $0 (0)
Ondrej Pavel $0 (0)
Akito Hirose $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $2,760,000
Year 2026 : $2,220,000
Year 2027 : $1,152,500
Year 2028 : $822,500
Salary Average Commitment
Year 2025 : $2,610,000
Year 2026 : $2,150,000
Year 2027 : $1,152,500
Year 2028 : $822,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,275,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$40,963,024
Projected Bank Account$40,963,024

Pro Players Salaries

Elias Pettersson $10,500,000 (3)
Alex DeBrincat $7,875,000 (3)
Quinn Hughes $7,850,000 (2)
J.T. Miller $7,500,000 (2)
Ivan Provorov $6,250,000 (3)
Brock Boeser $6,000,000 (2)
Thatcher Demko $5,000,000 (1)
Conor Garland $4,500,000 (3)
Chris Tanev $4,500,000 (2)
Casey DeSmith $2,500,000 (3)
Alexander Kerfoot $2,500,000 (1)
Zach Whitecloud $2,500,000 (2)
Quinton Byfield $2,500,000 (1)
Nils Hoglander $2,000,000 (1)
Kiefer Sherwood $1,500,000 (2)
Nic Dowd $1,500,000 (1)
Johnathan Kovacevic $1,500,000 (1)
Macklin Celebrini $950,000 (3)
Zac Jones $950,000 (1)
Adam Gaudette $900,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $79,275,000
Year 2026 : $62,425,000
Year 2027 : $32,575,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $46,341,666
Year 2026 : $36,625,000
Year 2027 : $16,125,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $79,275,000
Year 2026 : $62,425,000
Year 2027 : $32,575,000
Year 2028 : $0

Farm Players Salaries

Brandon Tanev $275,000 (1)
Vasily Podkolzin $175,000 (1)
Jonah Gadjovich $100,000 (2)
Tristen Nielsen $95,000 (1)
Jonathan Lekkerimaki $95,000 (3)
Lian Bichsel $95,000 (3)
Nikita Alexandrov $95,000 (2)
Trent Miner $95,000 (1)
Parker Ford $95,000 (1)
Cole McWard $90,000 (1)
Kole Lind $90,000 (3)
Artyom Grushnikov $90,000 (2)
Tanner Dickinson $90,000 (1)
Ben Steeves $90,000 (1)
William Lockwood $90,000 (3)
Cooper Black $85,000 (1)
Jalen Luypen $85,000 (1)
Christoffer Sedoff $80,000 (1)
Jaxson Stauber $80,000 (2)
Bear Hughes $75,000 (1)
Arshdeep Bains $75,000 (1)
James Hardie $75,000 (2)
Kai Uchacz $75,000 (2)
Jack Malone $75,000 (3)
Aidan McDonough $75,000 (2)
Carson Focht $0 (0)
Beck Warm $0 (0)
Josh Dunne $0 (0)
David Tendeck $0 (0)
Ethan Keppen $0 (0)
Total Farm Players30
Salary Commitment
Year 2025 : $2,440,000
Year 2026 : $1,035,000
Year 2027 : $445,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,368,333
Year 2026 : $983,333
Year 2027 : $430,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,675,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$100,821,021
Projected Bank Account$100,821,021

Pro Players Salaries

Alex Ovechkin $9,500,000 (2)
Jake McCabe $5,500,000 (3)
Jason Zucker $5,500,000 (1)
Nick Foligno $5,200,000 (1)
Tom Wilson $5,100,000 (1)
Laurent Brossoit $3,750,000 (3)
Scott Laughton $3,500,000 (1)
Aliaksei Protas $3,000,000 (3)
Vladislav Namestnikov $3,000,000 (2)
Nate Schmidt $2,500,000 (2)
Connor McMichael $2,400,000 (2)
Colin Miller $2,000,000 (2)
Joel Hanley $1,750,000 (3)
Martin Fehervary $1,000,000 (1)
Owen Pickering $950,000 (3)
David Rittich $850,000 (1)
Alex Laferriere $850,000 (2)
Brett Leason $800,000 (1)
Tyler Pitlick $775,000 (1)
Tyson Kozak $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $58,675,000
Year 2026 : $35,200,000
Year 2027 : $14,950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $54,441,666
Year 2026 : $31,200,000
Year 2027 : $12,700,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $58,675,000
Year 2026 : $35,200,000
Year 2027 : $14,950,000
Year 2028 : $0

Farm Players Salaries

Adam Klapka $125,000 (2)
Tyrel Bauer $115,000 (1)
Milos Kelemen $100,000 (2)
Axel Jonsson Fjallby $100,000 (1)
Tucker Poolman $100,000 (1)
Alexander Alexeyev $100,000 (1)
Sebastian Cossa $95,000 (1)
Samuel Honzek $95,000 (3)
Artyom Duda $90,000 (3)
Isaac Poulter $90,000 (3)
Anton Wahlberg $90,000 (3)
Jan Mysak $90,000 (3)
Carter Mazur $85,000 (2)
Maxim Groshev $85,000 (2)
Luka Profaca $85,000 (3)
Roni Hirvonen $85,000 (2)
Kody Clark $80,000 (1)
Lucas Johansen $80,000 (1)
Connor Corcoran $80,000 (2)
Mitchell Gibson $80,000 (2)
Riley Sutter $77,500 (2)
Axel Jonsson-Fjallby $77,500 (1)
Alex Kannok Leipert $77,500 (2)
Garrett Pilon $77,500 (2)
Vsevolod Komarov $75,000 (3)
Total Farm Players25
Salary Commitment
Year 2025 : $2,235,000
Year 2026 : $1,487,500
Year 2027 : $615,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,153,500
Year 2026 : $1,437,500
Year 2027 : $600,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,575,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$41,711,332
Projected Bank Account$41,711,332

Pro Players Salaries

Jack Hughes $8,000,000 (2)
Jesper Bratt $7,875,000 (4)
Nico Hischier $7,250,000 (4)
Cam Fowler $7,000,000 (2)
Kris Letang $6,500,000 (1)
Damon Severson $6,250,000 (2)
Brent Burns $6,000,000 (2)
Jordan Eberle $5,500,000 (2)
Yanni Gourde $5,250,000 (2)
Kyle Palmieri $4,750,000 (4)
Pavel Zacha $4,750,000 (2)
Joonas Korpisalo $4,000,000 (3)
Oliver Ekman-Larsson $3,500,000 (4)
Warren Foegele $3,500,000 (3)
Mackenzie Blackwood $2,800,000 (1)
Calvin de Haan $2,250,000 (1)
Tanner Pearson $1,000,000 (4)
Michael McCarron $900,000 (4)
Joey Anderson $750,000 (1)
Fabian Zetterlund $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $88,575,000
Year 2026 : $75,525,000
Year 2027 : $32,775,000
Year 2028 : $25,275,000
Salary Average Commitment
Year 2025 : $88,575,000
Year 2026 : $75,525,000
Year 2027 : $32,775,000
Year 2028 : $25,275,000
Salary Cap with 1 Way Contract
Year 2025 : $88,575,000
Year 2026 : $75,525,000
Year 2027 : $32,775,000
Year 2028 : $25,275,000

Farm Players Salaries

Ville Husso $250,000 (3)
Erik Gustafsson $250,000 (3)
Travis Hamonic $100,000 (2)
Denton Mateychuk $95,000 (3)
Yaroslav Askarov $95,000 (1)
Nolan Allan $95,000 (2)
Kevin Korchinski $95,000 (2)
Tyler Boucher $95,000 (3)
Gavin Hayes $90,000 (3)
Tristen Robins $90,000 (1)
Mack Guzda $87,500 (2)
Jesper Boqvist $87,413 (2)
Daniil Misyul $85,000 (2)
Michael Vukojevic $85,000 (2)
Stanislav Svozil $85,000 (2)
Tyson Hinds $85,000 (2)
Reilly Walsh $77,500 (3)
Eddie Wittchow $77,500 (3)
Brogan Rafferty $77,500 (2)
Jack Studnicka $77,500 (3)
Evan Cormier $77,500 (3)
Robert Hagg $77,500 (2)
Dakota Mermis $77,500 (3)
Tyce Thompson $76,200 (3)
Colton White $76,200 (2)
Ronan Seeley $75,000 (1)
Kieffer Bellows $75,000 (2)
Marc-Andre Gaudet $75,000 (2)
Brett Seney $75,000 (1)
Max McCormick $75,000 (2)
Josh Jacobs $75,000 (1)
John Hayden $0 (0)
Xavier Bernard $0 (0)
Zack Hayes $0 (0)
Total Farm Players34
Salary Commitment
Year 2025 : $2,914,812
Year 2026 : $2,504,812
Year 2027 : $1,243,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,809,812
Year 2026 : $2,434,812
Year 2027 : $1,243,700
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $98 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $34 - 0 - 0.00%
Level 4: 4000 - $27 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,250,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$77,744,965
Projected Bank Account$77,744,965

Pro Players Salaries

Kevin Hayes $7,000,000 (1)
Neal Pionk $7,000,000 (4)
Ryan McDonagh $6,750,000 (1)
John Gibson $6,400,000 (2)
Kevin Fiala $6,000,000 (1)
Jake Guentzel $6,000,000 (2)
Claude Giroux $6,000,000 (1)
Nick Schmaltz $5,850,000 (2)
Andrew Copp $5,500,000 (1)
Blake Coleman $5,000,000 (2)
Jamie Oleksiak $4,750,000 (4)
Seth Jarvis $4,500,000 (1)
Mark Scheifele $4,250,000 (2)
Shayne Gostisbehere $3,500,000 (3)
Mathieu Olivier $3,000,000 (4)
Charlie Lindgren $1,500,000 (3)
Scott Perunovich $1,000,000 (4)
Erik Brannstrom $1,000,000 (4)
T.J. Tynan $750,000 (3)
Seth Griffith $750,000 (3)
Jonathan Aspirot $750,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $87,250,000
Year 2026 : $51,500,000
Year 2027 : $24,000,000
Year 2028 : $16,750,000
Salary Average Commitment
Year 2025 : $82,800,000
Year 2026 : $50,800,000
Year 2027 : $23,300,000
Year 2028 : $16,750,000
Salary Cap with 1 Way Contract
Year 2025 : $87,250,000
Year 2026 : $51,500,000
Year 2027 : $24,000,000
Year 2028 : $16,750,000

Farm Players Salaries

Dalibor Dvorsky $95,000 (3)
Jiri Patera $75,000 (3)
Adam Scheel $75,000 (3)
Tobie Bisson $75,000 (3)
Josh Maniscalco $75,000 (3)
Cole Clayton $75,000 (3)
Adam Wilsby $75,000 (3)
Kevin Rooney $75,000 (3)
Garrett Metcalf $0 (0)
Josiah Slavin $0 (0)
Gabriel Landeskog $0 (0)
Total Farm Players11
Salary Commitment
Year 2025 : $620,000
Year 2026 : $620,000
Year 2027 : $620,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $620,000
Year 2026 : $620,000
Year 2027 : $620,000
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,329,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$78,017,869
Projected Bank Account$78,017,869

Pro Players Salaries

Jacob Trouba $9,500,000 (4)
Timo Meier $6,500,000 (2)
Brayden Schenn $6,000,000 (3)
Rasmus Ristolainen $5,520,000 (1)
Marco Rossi $5,000,000 (3)
Andrew Mangiapane $4,750,000 (1)
Reilly Smith $4,500,000 (1)
Brett Pesce $4,500,000 (2)
Jonathan Marchessault $4,500,000 (1)
Jake DeBrusk $4,000,000 (3)
Noah Dobson $3,500,000 (1)
J.J. Moser $3,350,000 (4)
Logan Thompson $1,350,000 (2)
Uvis Balinskis $995,000 (3)
Jalen Chatfield $975,000 (1)
Dylan Guenther $950,000 (1)
Ryker Evans $900,000 (1)
Dustin Wolf $875,000 (2)
Will Borgen $864,000 (2)
Martin Pospisil $800,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $69,329,000
Year 2026 : $42,934,000
Year 2027 : $28,845,000
Year 2028 : $12,850,000
Salary Average Commitment
Year 2025 : $65,173,333
Year 2026 : $39,178,333
Year 2027 : $25,708,333
Year 2028 : $12,850,000
Salary Cap with 1 Way Contract
Year 2025 : $69,329,000
Year 2026 : $42,934,000
Year 2027 : $28,845,000
Year 2028 : $12,850,000

Farm Players Salaries

Ryan Lomberg $212,500 (4)
Kevin Lankinen $175,000 (3)
Sam Steel $175,000 (4)
Caleb Jones $150,000 (3)
Juuso Valimaki $145,000 (4)
Adam Boqvist $125,000 (1)
Justin Kirkland $97,500 (2)
Jordan Harris $97,500 (3)
Braeden Bowman $97,500 (2)
Danil Gushchin $97,500 (2)
Mark Kastelic $97,500 (4)
Conor Geekie $95,000 (3)
Jakob Pelletier $92,500 (3)
Georgi Romanov $92,500 (1)
Vladislav Kolyachonok $90,000 (1)
Mikhail Abramov $90,000 (4)
Cross Hanas $90,000 (1)
Tristan Broz $90,000 (3)
Scott Morrow $90,000 (3)
Cam Lund $90,000 (3)
Lukas Cormier $85,000 (1)
Ben King $85,000 (2)
Coulson Pitre $85,000 (3)
Caedan Bankier $85,000 (2)
Ilya Nikolayev $85,000 (1)
Lassi Thomson $85,000 (1)
Jayden Grubbe $85,000 (2)
Ryan Winterton $85,000 (2)
Samuel Hlavaj $85,000 (3)
Talyn Boyko $80,000 (2)
Glenn Gawdin $77,500 (2)
Matthew Phillips $77,500 (4)
Xavier Simoneau $75,000 (1)
Daylan Kuefler $75,000 (2)
Jake Furlong $75,000 (3)
Lucas Ciona $75,000 (2)
Gage Alexander $75,000 (1)
Carl Lindbom $75,000 (3)
Total Farm Players38
Salary Commitment
Year 2025 : $3,740,000
Year 2026 : $2,937,500
Year 2027 : $1,997,500
Year 2028 : $797,500
Salary Average Commitment
Year 2025 : $3,577,500
Year 2026 : $2,885,000
Year 2027 : $1,997,500
Year 2028 : $797,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$95,362,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$100,729,006
Projected Bank Account$100,729,006

Pro Players Salaries

Seth Jones $9,000,000 (1)
Adam Fox $9,000,000 (2)
Zach Werenski $9,000,000 (2)
Mikhail Sergachev $8,000,000 (3)
Dylan Cozens $7,250,000 (3)
William Nylander $7,000,000 (2)
Carter Verhaeghe $6,650,000 (4)
Adin Hill $6,500,000 (4)
Teuvo Teravainen $6,000,000 (2)
JJ Peterka $3,900,000 (2)
Jordan Martinook $3,550,000 (3)
Frederick Gaudreau $3,550,000 (3)
Nick Paul $3,500,000 (2)
Nicolas Roy $3,000,000 (2)
Colton Sissons $2,800,000 (2)
Egor Zamula $1,600,000 (1)
Kevin Bahl $1,500,000 (2)
Kaedan Korczak $975,000 (1)
Logan Cooley $950,000 (2)
Justus Annunen $837,000 (2)
Bobby McMann $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $95,362,000
Year 2026 : $82,987,000
Year 2027 : $35,500,000
Year 2028 : $13,150,000
Salary Average Commitment
Year 2025 : $84,750,000
Year 2026 : $73,450,000
Year 2027 : $27,000,000
Year 2028 : $13,150,000
Salary Cap with 1 Way Contract
Year 2025 : $95,362,000
Year 2026 : $82,987,000
Year 2027 : $35,500,000
Year 2028 : $13,150,000

Farm Players Salaries

Bobby Brink $400,000 (3)
Nico Sturm $205,000 (1)
Tanner Jeannot $200,000 (2)
John Beecher $197,500 (2)
Mark Jankowski $180,000 (3)
Alexander Holtz $120,000 (1)
Nikolai Knyzhov $100,000 (2)
Akira Schmid $97,500 (2)
Jan Jenik $97,500 (1)
Taylor Raddysh $95,000 (1)
Maveric Lamoureux $95,000 (3)
Trey Fix-Wolansky $87,500 (3)
Hunter McKown $87,500 (2)
Ryan Shea $87,500 (1)
Taylor Gauthier $85,000 (2)
Adam Engstrom $85,000 (3)
Donovan Sebrango $85,000 (1)
Philippe Daoust $85,000 (1)
Tucker Robertson $80,000 (2)
Matthew Kessel $80,000 (2)
Henry Thrun $80,000 (2)
Artur Akhtyamov $80,000 (3)
Dylan Duke $80,000 (3)
William Trudeau $80,000 (1)
Ole Julian Bjorgvik Holm $75,000 (2)
Joe Vrbetic $75,000 (1)
David Spacek $75,000 (2)
Isaac Belliveau $75,000 (2)
Jorian Donovan $75,000 (3)
Kirill Kudryavtsev $75,000 (3)
Elliot Desnoyers $75,000 (1)
Mason Millman $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $3,395,000
Year 2026 : $2,390,000
Year 2027 : $1,157,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,225,000
Year 2026 : $2,310,000
Year 2027 : $1,157,500
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameMGM Grand
Level 1: 6000 - $125 - 0 - 0.00%
Level 2: 5000 - $85 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $45 - 0 - 0.00%
Luxury : 1000 - $235 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,800,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$61,710,713
Projected Bank Account$61,710,713

Pro Players Salaries

Artemi Panarin $11,500,000 (1)
Erik Karlsson $11,000,000 (2)
Chris Kreider $6,200,000 (2)
Brock Nelson $6,000,000 (2)
Matt Roy $5,750,000 (3)
Oliver Bjorkstrand $5,400,000 (3)
Evander Kane $5,000,000 (2)
Ryan Graves $4,200,000 (4)
Pavel Dorofeyev $2,000,000 (4)
Vitek Vanecek $1,500,000 (4)
Keegan Kolesar $1,300,000 (1)
Kyle Burroughs $1,250,000 (3)
Calvin Pickard $1,000,000 (3)
Louis Crevier $900,000 (3)
Ville Heinola $900,000 (4)
Sam Carrick $850,000 (1)
Drake Caggiula $775,000 (1)
Paul Cotter $775,000 (2)
Michael Carcone $750,000 (1)
Brett Berard $750,000 (2)
Mike Reilly $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $67,800,000
Year 2026 : $52,625,000
Year 2027 : $22,900,000
Year 2028 : $8,600,000
Salary Average Commitment
Year 2025 : $65,692,857
Year 2026 : $51,025,000
Year 2027 : $22,900,000
Year 2028 : $8,600,000
Salary Cap with 1 Way Contract
Year 2025 : $67,800,000
Year 2026 : $52,625,000
Year 2027 : $22,900,000
Year 2028 : $8,600,000

Farm Players Salaries

Isaiah Saville $90,000 (4)
Gannon Laroque $90,000 (4)
Emil Bemstrom $85,000 (4)
Benjamin Gleason $85,000 (4)
Brandon Coe $80,000 (2)
Stanislav Demin $75,000 (2)
Alexander Pashin $75,000 (1)
Malcolm Subban $0 (0)
Xavier Bouchard $0 (0)
Mason Primeau $0 (0)
Ben Jones $0 (0)
Jack Dugan $0 (0)
Kevin Gravel $0 (0)
Zach Sanford $0 (0)
Scott Harrington $0 (0)
Total Farm Players15
Salary Commitment
Year 2025 : $580,000
Year 2026 : $505,000
Year 2027 : $350,000
Year 2028 : $350,000
Salary Average Commitment
Year 2025 : $566,167
Year 2026 : $491,167
Year 2027 : $341,167
Year 2028 : $341,167

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $120 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $220 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$108,746,818
Projected Bank Account$108,746,818

Pro Players Salaries

Sebastian Aho $9,000,000 (3)
Roman Josi $8,500,000 (3)
Andrei Svechnikov $7,500,000 (2)
Alex Tuch $5,500,000 (2)
Jaccob Slavin $5,500,000 (2)
Morgan Geekie $5,500,000 (4)
Trevor Zegras $5,500,000 (3)
Martin Necas $5,250,000 (1)
Nikita Zadorov $4,500,000 (3)
Travis Sanheim $4,500,000 (1)
Dante Fabbro $4,250,000 (4)
Jack Roslovic $3,000,000 (3)
Eetu Luostarinen $2,750,000 (3)
Pyotr Kochetkov $2,000,000 (3)
Will Cuylle $1,750,000 (3)
Craig Smith $1,200,000 (1)
Jaycob Megna $900,000 (3)
Jackson Blake $800,000 (3)
Ethan Del Mastro $800,000 (2)
Ty Young $750,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $79,450,000
Year 2026 : $68,500,000
Year 2027 : $49,200,000
Year 2028 : $9,750,000
Salary Average Commitment
Year 2025 : $60,575,000
Year 2026 : $49,625,000
Year 2027 : $36,950,000
Year 2028 : $9,750,000
Salary Cap with 1 Way Contract
Year 2025 : $79,450,000
Year 2026 : $68,500,000
Year 2027 : $49,200,000
Year 2028 : $9,750,000

Farm Players Salaries

Matias Maccelli $350,000 (4)
Nathan Walker $100,000 (4)
Jamieson Rees $95,000 (2)
Vasili Ponomarev $90,000 (2)
Jack Peart $90,000 (3)
Domenick Fensore $85,000 (2)
Ryder Korczak $85,000 (2)
Cade Webber $80,000 (3)
William Villeneuve $80,000 (1)
Isaiah George $80,000 (3)
Tuukka Tieksola $80,000 (1)
Massimo Rizzo $75,000 (3)
Sam Lipkin $75,000 (3)
Riley Duran $75,000 (3)
Blake Murray $75,000 (1)
Kevin Wall $75,000 (2)
Luke Stevens $0 (0)
Luke Martin $0 (0)
Jack LaFontaine $0 (0)
Total Farm Players19
Salary Commitment
Year 2025 : $1,590,000
Year 2026 : $1,355,000
Year 2027 : $925,000
Year 2028 : $450,000
Salary Average Commitment
Year 2025 : $1,540,000
Year 2026 : $1,315,000
Year 2027 : $925,000
Year 2028 : $450,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,400,000
Farm Players Total Salaries$0
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$85,539,115
Projected Bank Account$85,539,115

Pro Players Salaries

Dougie Hamilton $10,000,000 (4)
Thomas Chabot $8,000,000 (3)
Pierre-Luc Dubois $8,000,000 (4)
Anthony Stolarz $6,500,000 (4)
Ryan Pulock $6,000,000 (1)
Dylan Strome $5,000,000 (4)
Jonas Siegenthaler $4,700,000 (4)
Joel Farabee $4,000,000 (1)
Brendan Gallagher $3,500,000 (2)
Alex Lyon $3,000,000 (3)
Evan Rodrigues $3,000,000 (2)
Erik Johnson $1,500,000 (1)
Carson Lambos $950,000 (2)
Chase Stillman $950,000 (2)
Brennan Othmann $950,000 (2)
Matvei Michkov $950,000 (3)
Shane Wright $950,000 (2)
Matthew Knies $900,000 (2)
Sebastian J Aho $800,000 (1)
Emil Martinsen Lilleberg $750,000 (2)
Michael Sgarbossa $0 (0)
Andrew Agozzino $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $70,400,000
Year 2026 : $58,100,000
Year 2027 : $46,150,000
Year 2028 : $34,200,000
Salary Average Commitment
Year 2025 : $58,283,333
Year 2026 : $50,013,333
Year 2027 : $39,013,333
Year 2028 : $34,200,000
Salary Cap with 1 Way Contract
Year 2025 : $70,400,000
Year 2026 : $58,100,000
Year 2027 : $46,150,000
Year 2028 : $34,200,000

Farm Players Salaries

Pheonix Copley $95,000 (2)
Corson Ceulemans $95,000 (2)
Matt Tomkins $90,000 (2)
Julian Lutz $90,000 (3)
Dmitri Kuzmin $85,000 (2)
Hunter Brzustewicz $85,000 (3)
Hunter Shepard $77,500 (1)
Logan Cockerill $75,000 (2)
Eetu Liukas $75,000 (2)
Christian Krygier $75,000 (2)
Bryce Montgomery $75,000 (2)
Reece Newkirk $0 (0)
Total Farm Players12
Salary Commitment
Year 2025 : $917,500
Year 2026 : $840,000
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $887,500
Year 2026 : $810,000
Year 2027 : $175,000
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $175 - 0 - 0.00%
Level 3: 2000 - $125 - 0 - 0.00%
Level 4: 4000 - $100 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,600,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$71,736,094
Projected Bank Account$71,736,094

Pro Players Salaries

John Tavares $10,000,000 (4)
Nazem Kadri $7,500,000 (1)
Tyler Toffoli $6,500,000 (3)
Phillip Danault $6,000,000 (4)
William Karlsson $6,000,000 (2)
Ryan OReilly $5,000,000 (1)
Alexander Wennberg $5,000,000 (2)
Dan Vladar $4,000,000 (4)
Tommy Novak $3,500,000 (4)
Joel Edmundson $3,500,000 (3)
Vincent Desharnais $3,500,000 (3)
Frederik Andersen $3,000,000 (2)
Derek Forbort $3,000,000 (3)
Matt Grzelcyk $3,000,000 (3)
Marcus Johansson $3,000,000 (2)
Andrew Peeke $2,400,000 (1)
Connor Zary $2,000,000 (3)
Carson Soucy $2,000,000 (3)
Matt Coronato $950,000 (2)
Declan Chisholm $750,000 (2)
Mike Hardman (1 Way Contract) $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $80,600,000
Year 2026 : $65,700,000
Year 2027 : $47,000,000
Year 2028 : $23,500,000
Salary Average Commitment
Year 2025 : $80,400,000
Year 2026 : $65,500,000
Year 2027 : $47,000,000
Year 2028 : $23,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,600,000
Year 2026 : $65,700,000
Year 2027 : $47,000,000
Year 2028 : $23,500,000

Farm Players Salaries

Collin Graf $300,000 (4)
Atley Calvert $100,000 (4)
Nick Cousins $100,000 (1)
Nick DeSimone $100,000 (1)
Matyas Sapovaliv $100,000 (4)
Noah Ostlund $95,000 (3)
Jani Nyman $90,000 (3)
David Goyette $90,000 (3)
Jagger Firkus $90,000 (3)
Marek Alscher $85,000 (3)
Oskar Pettersson $85,000 (2)
Jansen Harkins $85,000 (1)
David Gustafsson $80,000 (1)
Curtis Douglas $80,000 (2)
William Carrier $80,000 (2)
Kaapo Kahkonen $80,000 (1)
Robert Bortuzzo $80,000 (1)
Simon Lundmark $77,500 (1)
Jared Moe $75,000 (2)
Max McCue $75,000 (3)
Nathan Smith $0 (0)
Wyatte Wylie $0 (0)
Brad Hunt $0 (0)
Henri Nikkanen $0 (0)
Total Farm Players24
Salary Commitment
Year 2025 : $1,947,500
Year 2026 : $1,345,000
Year 2027 : $1,025,000
Year 2028 : $500,000
Salary Average Commitment
Year 2025 : $1,932,500
Year 2026 : $1,330,000
Year 2027 : $1,025,000
Year 2028 : $500,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,900,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$107,398,818
Projected Bank Account$107,398,818

Pro Players Salaries

Nathan MacKinnon $12,000,000 (2)
Owen Power $8,500,000 (4)
Ilya Sorokin $7,750,000 (3)
Alexis Lafreniere $7,500,000 (4)
Nikolaj Ehlers $6,750,000 (2)
Gabriel Vilardi $6,250,000 (4)
Adrian Kempe $6,000,000 (2)
Sean Durzi $6,000,000 (4)
Jakob Chychrun $6,000,000 (1)
J.T. Compher $5,100,000 (1)
Alex Vlasic $5,000,000 (3)
Petr Mrazek $4,250,000 (2)
Kirby Dach $4,000,000 (2)
Jonny Brodzinski $2,500,000 (1)
Jordan Spence $1,500,000 (3)
Arthur Kaliyev $1,000,000 (2)
Michael Eyssimont $1,000,000 (2)
Jacob Moverare $1,000,000 (3)
Alex Turcotte $950,000 (2)
Linus Karlsson $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $93,900,000
Year 2026 : $79,450,000
Year 2027 : $43,500,000
Year 2028 : $28,250,000
Salary Average Commitment
Year 2025 : $72,250,000
Year 2026 : $59,300,000
Year 2027 : $36,500,000
Year 2028 : $28,250,000
Salary Cap with 1 Way Contract
Year 2025 : $93,900,000
Year 2026 : $79,450,000
Year 2027 : $43,500,000
Year 2028 : $28,250,000

Farm Players Salaries

Nick Leddy $500,000 (3)
Akil Thomas $500,000 (3)
Dominic Toninato $200,000 (3)
Casey Fitzgerald $150,000 (2)
Tobias Bjornfot $150,000 (2)
Jaret Anderson-Dolan $150,000 (1)
Austin Strand $100,000 (2)
Daniil Gushchin $100,000 (3)
Andre Lee $100,000 (2)
Danila Klimovich $100,000 (3)
Aleksi Heimosalmi $90,000 (3)
Bokondji Imama $90,000 (1)
Owen Beck $90,000 (3)
Colton Dach $90,000 (2)
Emil Andrae $90,000 (2)
Matt Villalta $90,000 (2)
Samuel Helenius $90,000 (3)
Olen Zellweger $90,000 (2)
Trevor Kuntar $85,000 (2)
Tristan Lennox $85,000 (2)
Mikko Kokkonen $85,000 (2)
Elias Pettersson DEF $85,000 (3)
Samuel Knazko $85,000 (1)
Lukas Parik $80,000 (3)
Jacob Ingham $80,000 (3)
Samuel Fagemo $80,000 (1)
Ethan Cardwell $80,000 (2)
Ryan Ufko $80,000 (3)
Ryan Francis $80,000 (1)
Zayde Wisdom $80,000 (2)
Tyler Brennan $80,000 (2)
Vyacheslav Buteyets $75,000 (3)
Simon Kubicek $75,000 (1)
Patrick Guay $75,000 (1)
Total Farm Players34
Salary Commitment
Year 2025 : $4,060,000
Year 2026 : $3,425,000
Year 2027 : $2,070,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,730,000
Year 2026 : $3,170,000
Year 2027 : $2,070,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,425,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$106,776,271
Projected Bank Account$106,776,271

Pro Players Salaries

Jonas Brodin $6,900,000 (4)
Ondrej Palat $6,250,000 (1)
Frank Vatrano $5,500,000 (3)
Elvis Merzlikins $5,400,000 (2)
Linus Ullmark $4,750,000 (3)
Christian Dvorak $3,950,000 (1)
Brenden Dillon $3,500,000 (1)
Dylan Holloway $3,250,000 (3)
Anthony Beauvillier $3,000,000 (2)
Brock McGinn $2,750,000 (2)
Joel Armia $2,600,000 (2)
Olli Maatta $2,550,000 (1)
Jeff Petry $1,100,000 (2)
Marc Del Gaizo $1,000,000 (1)
Jordan Oesterle $925,000 (2)
Zach Aston-Reese $900,000 (2)
Dmitri Voronkov $800,000 (2)
Anthony Richard $775,000 (2)
Jack Johnson $775,000 (1)
Noah Juulsen $750,000 (2)
Derek Ryan $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $57,425,000
Year 2026 : $39,400,000
Year 2027 : $20,400,000
Year 2028 : $6,900,000
Salary Average Commitment
Year 2025 : $59,875,000
Year 2026 : $39,350,000
Year 2027 : $20,400,000
Year 2028 : $6,900,000
Salary Cap with 1 Way Contract
Year 2025 : $57,425,000
Year 2026 : $39,400,000
Year 2027 : $20,400,000
Year 2028 : $6,900,000

Farm Players Salaries

John Klingberg $600,000 (1)
Marcus Hogberg $250,000 (2)
Ryan Johnson $150,000 (2)
Ole Julian Bjorgvik-Holm $110,000 (3)
Ivan Ivan $100,000 (2)
Cam Atkinson $99,900 (3)
Max Sasson $95,000 (2)
Gabriel Szturc $92,500 (3)
Ben Meyers $92,500 (3)
Marat Khusnutdinov $90,000 (2)
Matt Kessel $90,000 (3)
Mikael Pyyhtia $82,500 (3)
Jakub Demek $80,000 (2)
Jakub Brabenec $80,000 (2)
Kevin Connauton $77,500 (1)
Victor Soderstrom $77,500 (3)
Wilmer Skoog $75,000 (2)
Matt Benning $75,000 (2)
Ben Brinkman $75,000 (2)
William Dufour $75,000 (1)
Devon Levi $75,000 (1)
Dylan Roobroeck $75,000 (3)
Troy Grosenick $0 (0)
Total Farm Players23
Salary Commitment
Year 2025 : $2,617,400
Year 2026 : $1,789,900
Year 2027 : $719,900
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,592,400
Year 2026 : $1,764,900
Year 2027 : $719,900
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,675,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$59,853,855
Projected Bank Account$59,853,855

Pro Players Salaries

Andrei Vasilevskiy $9,000,000 (3)
Brayden Point $9,000,000 (4)
Nikita Kucherov $9,000,000 (1)
Victor Hedman $7,500,000 (2)
Evgeni Malkin $7,250,000 (1)
Jared Spurgeon $7,100,000 (1)
Brandon Montour $5,750,000 (3)
Ryan Suter $5,000,000 (1)
Erik Cernak $5,000,000 (2)
Brandon Saad $4,500,000 (1)
Dawson Mercer $3,975,000 (3)
Artturi Lehkonen $3,550,000 (1)
Alex Killorn $3,000,000 (1)
Josh Anderson $3,000,000 (2)
Nick Perbix $2,550,000 (3)
Sam Malinski $950,000 (2)
Juraj Slafkovsky $950,000 (1)
Kaiden Guhle $950,000 (1)
Arvid Soderblom $900,000 (1)
Arber Xhekaj $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $89,675,000
Year 2026 : $46,725,000
Year 2027 : $30,275,000
Year 2028 : $9,000,000
Salary Average Commitment
Year 2025 : $80,600,000
Year 2026 : $39,200,000
Year 2027 : $22,750,000
Year 2028 : $9,000,000
Salary Cap with 1 Way Contract
Year 2025 : $89,675,000
Year 2026 : $46,725,000
Year 2027 : $30,275,000
Year 2028 : $9,000,000

Farm Players Salaries

Drew Helleson $285,000 (4)
Jack Quinn $250,000 (1)
Corey Perry $230,000 (2)
Philipp Kurashev $95,000 (2)
Reid Schaefer $95,000 (2)
Jett Woo $95,000 (2)
Riley Kidney $90,000 (2)
Lane Hutson $90,000 (3)
Seamus Casey $90,000 (3)
Liam Foudy $87,500 (1)
Daemon Hunt $85,000 (1)
Dylan Peterson $85,000 (3)
Nolan Foote $85,000 (2)
Cole Koepke $85,000 (1)
Alex Jefferies $80,000 (3)
Maxwell Crozier $80,000 (2)
Jacob Perreault $75,000 (2)
Cole Guttman $75,000 (1)
Samuel Walker $75,000 (1)
Jared Davidson $75,000 (2)
Joshua Roy $75,000 (2)
Sandis Vilmanis $75,000 (3)
Matvei Petrov $75,000 (2)
Topias Vilen $75,000 (2)
Magnus Chrona $75,000 (2)
Brett Brochu $0 (0)
Gabriel Fortier $0 (0)
Jack Rathbone $0 (0)
Maxim Cajkovic $0 (0)
Ethen Frank $0 (0)
Total Farm Players30
Salary Commitment
Year 2025 : $2,582,500
Year 2026 : $1,925,000
Year 2027 : $705,000
Year 2028 : $285,000
Salary Average Commitment
Year 2025 : $2,512,500
Year 2026 : $1,875,000
Year 2027 : $705,000
Year 2028 : $285,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Delta Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,975,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,800,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$99,884,786
Projected Bank Account$99,884,786

Pro Players Salaries

Mikko Rantanen $12,000,000 (4)
Cale Makar $11,750,000 (4)
Sidney Crosby $9,000,000 (2)
Mika Zibanejad $8,000,000 (1)
Vince Dunn $7,000,000 (4)
Troy Terry $7,000,000 (3)
Valeri Nichushkin $5,800,000 (4)
Jacob Markstrom $5,500,000 (2)
Mark Stone $4,800,000 (2)
Mason McTavish $4,500,000 (4)
Mattias Samuelsson $3,500,000 (2)
Barrett Hayton $2,000,000 (2)
Alexandre Texier $1,500,000 (1)
Jack McBain $1,500,000 (1)
Ty Emberson $1,250,000 (1)
Simon Benoit $1,250,000 (3)
Erik Gudbranson $1,200,000 (4)
Daniil Tarasov $1,010,000 (1)
Leo Carlsson $950,000 (2)
Ethan Bear $825,000 (2)
Ryan Murray $825,000 (1)
Michael Pezzetta $815,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $91,975,000
Year 2026 : $77,890,000
Year 2027 : $51,315,000
Year 2028 : $42,250,000
Salary Average Commitment
Year 2025 : $78,350,000
Year 2026 : $67,665,000
Year 2027 : $45,290,000
Year 2028 : $42,250,000
Salary Cap with 1 Way Contract
Year 2025 : $91,975,000
Year 2026 : $77,890,000
Year 2027 : $51,315,000
Year 2028 : $42,250,000

Farm Players Salaries

Patrik Laine $600,000 (2)
Carl Grundstrom $150,000 (3)
Cody Glass $125,000 (1)
Alex Steeves $100,000 (4)
Colin White $100,000 (2)
Filip Mesar $95,000 (3)
Shakir Mukhamadullin $95,000 (2)
Fedor Svechkov $95,000 (2)
Filip Bystedt $95,000 (3)
Philippe Myers $90,000 (2)
Pontus Holmberg $90,000 (3)
Ondrej Becher $85,000 (3)
John Farinacci $85,000 (2)
Lucas Carlsson $83,500 (3)
Michael Callahan $80,000 (1)
Dennis Hildeby $80,000 (2)
Mitchell Stephens $80,000 (1)
Alexander Nylander $77,500 (3)
Chas Sharpe $77,500 (3)
Ryan Tverberg $77,500 (3)
Hudson Fasching $75,000 (1)
Aku Raty $75,000 (2)
Vyacheslav Peksa $75,000 (2)
Brendan Perlini $75,000 (2)
Eric Hjorth $75,000 (2)
Maksymilian Szuber $75,000 (2)
Tyler Weiss $75,000 (2)
Anthony Romano $75,000 (3)
Cameron Crotty $0 (0)
Michael Karow $0 (0)
Dmitri Ovchinnikov $0 (0)
Tanner Kaspick $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $2,961,000
Year 2026 : $2,601,000
Year 2027 : $1,006,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $3,248,889
Year 2026 : $2,938,889
Year 2027 : $931,000
Year 2028 : $100,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,650,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$82,965,790
Projected Bank Account$82,965,790

Pro Players Salaries

Auston Matthews $13,000,000 (3)
Morgan Rielly $7,000,000 (1)
Nino Niederreiter $5,000,000 (1)
Rasmus Andersson $4,500,000 (2)
Lawson Crouse $4,500,000 (4)
Alexandar Georgiev $3,500,000 (3)
Michael Rasmussen $3,000,000 (3)
Alexander Romanov $2,500,000 (1)
Logan Stanley $2,000,000 (4)
Justin Brazeau $2,000,000 (4)
Nick Blankenburg $1,500,000 (4)
Logan OConnor $1,500,000 (2)
Jonathan Quick $1,500,000 (2)
Ross Colton $1,500,000 (2)
Peyton Krebs $1,000,000 (2)
Jake Middleton $950,000 (1)
Mason Lohrei $900,000 (2)
Keaton Middleton $800,000 (2)
Total Pro Players18
Salary Commitment
Year 2025 : $56,650,000
Year 2026 : $41,200,000
Year 2027 : $29,500,000
Year 2028 : $10,000,000
Salary Average Commitment
Year 2025 : $56,500,000
Year 2026 : $41,050,000
Year 2027 : $29,500,000
Year 2028 : $10,000,000
Salary Cap with 1 Way Contract
Year 2025 : $56,650,000
Year 2026 : $41,200,000
Year 2027 : $29,500,000
Year 2028 : $10,000,000

Farm Players Salaries

Kevin Labanc $400,000 (1)
Barclay Goodrow $375,000 (4)
Robby Fabbri $350,000 (1)
Jordan Greenway $300,000 (2)
Jason Dickinson $265,000 (1)
Ryan Reaves $175,000 (1)
Daniel Sprong $150,000 (2)
Shane Bowers $100,000 (4)
Jakub Skarek $100,000 (4)
Zach Benson $95,000 (2)
Nate Danielson $95,000 (3)
Matt Murray $90,000 (3)
Zack Ostapchuk $90,000 (2)
Noah Warren $90,000 (3)
Rasmus Korhonen $85,000 (3)
Samuel Bolduc $85,000 (4)
Anson Thornton $85,000 (3)
Jack Campbell $85,000 (3)
Kailer Yamamoto $85,000 (4)
Jeremie Biakabutuka $85,000 (3)
Amadeus Lombardi $80,000 (2)
Felix Sandstrom $80,000 (2)
Keith Kinkaid $80,000 (2)
Devin Cooley $80,000 (2)
Keenan Suthers $75,000 (2)
J.D. Greenway $0 (0)
Ryan McGregor $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $3,580,000
Year 2026 : $2,390,000
Year 2027 : $1,360,000
Year 2028 : $745,000
Salary Average Commitment
Year 2025 : $3,370,000
Year 2026 : $2,295,000
Year 2027 : $1,360,000
Year 2028 : $745,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,225,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$82,140,124
Projected Bank Account$82,140,124

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Darnell Nurse $8,750,000 (3)
Leon Draisaitl $8,500,000 (2)
Evan Bouchard $7,500,000 (1)
Filip Hronek $6,000,000 (3)
Stuart Skinner $6,000,000 (4)
Joel Eriksson Ek $5,250,000 (2)
Ryan Nugent-Hopkins $5,125,000 (4)
Drake Batherson $4,750,000 (3)
Trent Frederic $4,000,000 (4)
Boone Jenner $3,250,000 (1)
Adam Henrique $3,200,000 (2)
Erik Haula $3,150,000 (2)
Brett Kulak $2,750,000 (1)
Viktor Arvidsson $2,375,000 (2)
Jake Walman $1,875,000 (1)
Connor Brown $1,500,000 (2)
Zach Bogosian $1,500,000 (2)
Kasperi Kapanen $1,300,000 (3)
James Reimer $1,000,000 (1)
Eric Robinson $950,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $91,225,000
Year 2026 : $62,350,000
Year 2027 : $36,875,000
Year 2028 : $15,125,000
Salary Average Commitment
Year 2025 : $76,626,666
Year 2026 : $47,751,666
Year 2027 : $26,039,166
Year 2028 : $15,125,000
Salary Cap with 1 Way Contract
Year 2025 : $91,225,000
Year 2026 : $62,350,000
Year 2027 : $36,875,000
Year 2028 : $15,125,000

Farm Players Salaries

Mattias Janmark $150,000 (2)
Joe Hicketts $130,000 (4)
Dominik Shine $120,000 (3)
Sam Lafferty $120,000 (4)
Ryan Fanti $100,000 (1)
Troy Stecher $100,000 (3)
Dylan Wells $100,000 (4)
Joshua Brown $100,000 (3)
Curtis Lazar $100,000 (3)
Noah Philp $100,000 (4)
James Hamblin $100,000 (4)
Cam Dineen $95,000 (2)
Andreas Athanasiou $95,000 (3)
Connor Ungar $95,000 (2)
Roby Jarventie $90,000 (2)
Isaak Phillips $90,000 (1)
Vincent Iorio $90,000 (1)
Philip Kemp $85,000 (4)
Yevgeni Oksentyuk $85,000 (2)
Bryce McConnell-Barker $85,000 (3)
Filip Engaras $75,000 (3)
Max Wanner $75,000 (2)
Total Farm Players22
Salary Commitment
Year 2025 : $2,180,000
Year 2026 : $1,900,000
Year 2027 : $1,310,000
Year 2028 : $635,000
Salary Average Commitment
Year 2025 : $2,080,000
Year 2026 : $1,835,000
Year 2027 : $1,270,000
Year 2028 : $595,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,150,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$61,673,617
Projected Bank Account$61,673,617

Pro Players Salaries

Aleksander Barkov $10,000,000 (1)
Kirill Kaprizov $8,500,000 (3)
Aaron Ekblad $7,500,000 (2)
Sam Reinhart $7,000,000 (2)
MacKenzie Weegar $6,250,000 (3)
Owen Tippett $6,200,000 (4)
Jordan Binnington $5,250,000 (4)
Tyler Bertuzzi $5,250,000 (1)
Samuel Girard $5,000,000 (2)
Spencer Knight $4,500,000 (1)
Max Domi $3,500,000 (1)
Luke Schenn $3,000,000 (2)
Sean Monahan $2,500,000 (2)
Pierre Engvall $2,000,000 (2)
Teddy Blueger $2,000,000 (3)
Jake Bean $1,750,000 (2)
TJ Brodie $1,500,000 (1)
Oskar Sundqvist $1,500,000 (2)
Phil Kessel $1,000,000 (1)
Brandt Clarke $950,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $85,150,000
Year 2026 : $59,400,000
Year 2027 : $28,200,000
Year 2028 : $11,450,000
Salary Average Commitment
Year 2025 : $59,353,333
Year 2026 : $41,453,333
Year 2027 : $15,800,000
Year 2028 : $11,450,000
Salary Cap with 1 Way Contract
Year 2025 : $85,150,000
Year 2026 : $59,400,000
Year 2027 : $28,200,000
Year 2028 : $11,450,000

Farm Players Salaries

Noah Gregor $115,000 (1)
Graeme Clarke $95,000 (2)
Konsta Helenius $95,000 (3)
Nikita Tolopilo $95,000 (1)
Kyle MacLean $93,000 (4)
Michael DiPietro $90,000 (3)
Cole Schwindt $87,500 (1)
Dryden Hunt $85,000 (1)
Nathan Staios $85,000 (2)
Logan Brown $85,000 (3)
Jack Matier $80,000 (2)
Serron Noel $77,500 (1)
Grigori Denisenko $77,500 (1)
Valtteri Puustinen $77,500 (1)
Evan Vierling $75,000 (2)
Cole Krygier $75,000 (2)
Henrik Rybinski $75,000 (1)
Jaroslav Chmelar $75,000 (3)
Tyler Inamoto $0 (0)
Riley Stillman $0 (0)
Total Farm Players20
Salary Commitment
Year 2025 : $1,538,000
Year 2026 : $848,000
Year 2027 : $438,000
Year 2028 : $93,000
Salary Average Commitment
Year 2025 : $1,472,000
Year 2026 : $833,000
Year 2027 : $438,000
Year 2028 : $93,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,375,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$83,028,313
Projected Bank Account$83,028,313

Pro Players Salaries

Anthony Cirelli $6,250,000 (4)
Brady Skjei $6,000,000 (2)
Charlie Coyle $6,000,000 (3)
Dylan DeMelo $5,250,000 (3)
Bryan Rust $5,125,000 (1)
Mikael Granlund $5,000,000 (3)
David Perron $4,700,000 (1)
Alex Iafallo $4,000,000 (4)
Bowen Byram $3,850,000 (2)
Garnet Hathaway $2,750,000 (1)
Jake Allen $2,250,000 (3)
Sonny Milano $2,200,000 (2)
Yegor Chinakhov $2,100,000 (2)
Kevin Stenlund $2,000,000 (1)
Ben Hutton $1,750,000 (2)
Pierre-Olivier Joseph $1,600,000 (1)
Zachary LHeureux $950,000 (2)
Ryan Poehling $925,000 (1)
Michael Kesselring $900,000 (1)
Sam Montembeault $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $64,450,000
Year 2026 : $45,600,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000
Salary Average Commitment
Year 2025 : $64,000,000
Year 2026 : $45,400,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000
Salary Cap with 1 Way Contract
Year 2025 : $64,450,000
Year 2026 : $45,600,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000

Farm Players Salaries

Calen Addison $100,000 (1)
Fabian Lysell $95,000 (1)
Matt Savoie $95,000 (3)
Otto Stenberg $95,000 (3)
Zach Dean $95,000 (2)
Adam Sykora $90,000 (2)
Christian Kyrou $90,000 (2)
Jakub Dvorak $90,000 (3)
Oliver Kapanen $90,000 (3)
Cole Smith $90,000 (1)
Tye Kartye $87,500 (2)
Aatu Raty $87,500 (3)
Yegor Sidorov $85,000 (3)
Jeremie Poirier $85,000 (1)
Michael Milne $85,000 (1)
Samuel Poulin $77,500 (2)
Nathan Legare $77,500 (2)
Anthony Angello $75,000 (1)
Justin Gill $75,000 (3)
Judd Caulfield $75,000 (2)
Matthew Maggio $75,000 (2)
Thomas Milic $75,000 (2)
Clayton Phillips $0 (0)
Joe Masonius $0 (0)
Total Farm Players24
Salary Commitment
Year 2025 : $1,890,000
Year 2026 : $1,360,000
Year 2027 : $617,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,797,500
Year 2026 : $1,310,000
Year 2027 : $617,500
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$105,051,626
Projected Bank Account$105,051,626

Pro Players Salaries

Drew Doughty $11,000,000 (3)
Jordan Kyrou $10,000,000 (4)
Jaden Schwartz $7,500,000 (4)
Filip Chytil $4,250,000 (1)
Alex Nedeljkovic $4,000,000 (4)
Marc-Edouard Vlasic $4,000,000 (2)
Scott Mayfield $3,500,000 (2)
James van Riemsdyk $3,500,000 (2)
Yakov Trenin $3,500,000 (2)
Cody Ceci $3,500,000 (2)
Connor Ingram $2,000,000 (2)
Ilya Lyubushkin $2,000,000 (3)
Yegor Afanasyev $1,000,000 (2)
Spencer Stastney $1,000,000 (2)
Isak Rosen $950,000 (1)
Artyom Levshunov $950,000 (3)
Ivan Miroshnichenko $950,000 (2)
Logan Mailloux $950,000 (2)
Juuso Parssinen $750,000 (1)
Hunter McDonald $750,000 (3)
Austin Watson $0 (0)
Trevor Carrick $0 (0)
Phillip Di Giuseppe $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $66,050,000
Year 2026 : $60,100,000
Year 2027 : $36,200,000
Year 2028 : $21,500,000
Salary Average Commitment
Year 2025 : $65,759,167
Year 2026 : $61,959,167
Year 2027 : $36,200,000
Year 2028 : $21,500,000
Salary Cap with 1 Way Contract
Year 2025 : $66,050,000
Year 2026 : $60,100,000
Year 2027 : $36,200,000
Year 2028 : $21,500,000

Farm Players Salaries

Cal Petersen $400,000 (1)
Nico Daws $100,000 (2)
Cayden Primeau $100,000 (2)
Joakim Kemell $95,000 (2)
Felix Unger Sorum $90,000 (3)
Ty Smilanic $85,000 (2)
Leo Loof $85,000 (2)
Mike Benning $80,000 (2)
Angus Booth $80,000 (3)
Ethan Haider $75,000 (3)
Ryder Rolston $75,000 (2)
Hardy Haman Aktell $75,000 (2)
Josh Wilkins $0 (0)
Total Farm Players13
Salary Commitment
Year 2025 : $1,340,000
Year 2026 : $940,000
Year 2027 : $245,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,295,000
Year 2026 : $895,000
Year 2027 : $245,000
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,167,400
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$54,752,394
Projected Bank Account$54,752,394

Pro Players Salaries

Vladimir Tarasenko $5,017,400 (1)
Mats Zuccarello $5,000,000 (3)
Ben Chiarot $5,000,000 (1)
Mikael Backlund $4,500,000 (2)
Connor Murphy $4,500,000 (2)
KAndre Miller $4,000,000 (3)
Joey Daccord $3,600,000 (1)
Ryan Lindgren $3,000,000 (3)
Alex Newhook $2,900,000 (2)
Kaapo Kakko $2,500,000 (2)
Cole Sillinger $2,250,000 (2)
Darren Raddysh $2,000,000 (1)
Gage Goncalves $2,000,000 (2)
Justin Barron $1,300,000 (1)
Morgan Barron $1,250,000 (2)
Nils Lundkvist $1,000,000 (1)
Simon Holmstrom $950,000 (1)
Sam Colangelo $900,000 (3)
Adam Edstrom $750,000 (2)
Jakub Dobes $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $53,167,400
Year 2026 : $34,300,000
Year 2027 : $12,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $42,942,400
Year 2026 : $26,325,000
Year 2027 : $7,575,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $53,167,400
Year 2026 : $34,300,000
Year 2027 : $12,900,000
Year 2028 : $0

Farm Players Salaries

Ozzy Wiesblatt $95,000 (1)
Brad Lambert $95,000 (2)
Rutger McGroarty $95,000 (3)
Arturs Silovs $90,000 (1)
Tristan Luneau $90,000 (3)
Karl Henriksson $90,000 (1)
Brendan Brisson $90,000 (1)
Brayden Tracey $85,000 (2)
Samuel Savoie $85,000 (3)
Miko Matikka $85,000 (3)
Hunter Skinner $80,000 (2)
Sergei Murashov $80,000 (3)
Jonathan Gruden $77,500 (1)
Brandon Scanlin $77,500 (1)
Parker Bell $75,000 (3)
Tyler Tullio $75,000 (1)
Jake Wise $75,000 (2)
Charles-Alexis Legault $75,000 (3)
Riley Hughes $0 (0)
Zach Uens $0 (0)
Timmy Gettinger $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,515,000
Year 2026 : $920,000
Year 2027 : $585,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,427,500
Year 2026 : $885,000
Year 2027 : $585,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$95,448,618
Projected Bank Account$95,448,618

Pro Players Salaries

Moritz Seider $8,250,000 (3)
Gustav Forsling $7,700,000 (4)
Chandler Stephenson $7,500,000 (4)
Vincent Trocheck $5,500,000 (1)
Cam York $5,000,000 (2)
Radko Gudas $4,250,000 (2)
Cam Talbot $3,500,000 (2)
Jan Rutta $3,000,000 (1)
Joe Veleno $1,500,000 (1)
Joel Blomqvist $1,400,000 (4)
Mason Appleton $1,200,000 (1)
Mackie Samoskevich $950,000 (2)
Zachary Bolduc $950,000 (2)
Will Smith $950,000 (3)
Frank Nazar $950,000 (3)
Cutter Gauthier $950,000 (3)
Nicholas Robertson $950,000 (3)
Albert Johansson $900,000 (1)
Tomas Nosek $800,000 (1)
Dennis Cholowski $800,000 (2)
Jesse Ylonen $0 (0)
Sheldon Dries $0 (0)
Logan Shaw $0 (0)
Alex Belzile $0 (0)
Derrick Pouliot $0 (0)
Givani Smith $0 (0)
Total Pro Players26
Salary Commitment
Year 2025 : $57,000,000
Year 2026 : $44,100,000
Year 2027 : $28,650,000
Year 2028 : $16,600,000
Salary Average Commitment
Year 2025 : $47,850,000
Year 2026 : $36,200,000
Year 2027 : $21,150,000
Year 2028 : $16,600,000
Salary Cap with 1 Way Contract
Year 2025 : $57,000,000
Year 2026 : $44,100,000
Year 2027 : $28,650,000
Year 2028 : $16,600,000

Farm Players Salaries

Calle Jarnkrok $210,000 (1)
Thomas Bordeleau $200,000 (4)
Jarred Tinordi $100,000 (1)
Antti Saarela $100,000 (1)
Bradly Nadeau $95,000 (3)
Nathan Gaucher $95,000 (2)
William Wallinder $90,000 (2)
Nikolas Matinpalo $90,000 (4)
Antti Tuomisto $90,000 (2)
Sawyer Boulton $90,000 (4)
Luke Prokop $85,000 (2)
Djibril Toure $80,000 (3)
Vinnie Hinostroza $80,000 (1)
Cole Reinhardt $80,000 (3)
Ben Gaudreau $76,000 (1)
Elmer Soderblom $75,000 (1)
Carter Gylander $75,000 (3)
Dyllan Gill $75,000 (3)
Jake Livingstone $0 (0)
Kaden Fulcher $0 (0)
Keith Petruzzelli $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,786,000
Year 2026 : $1,145,000
Year 2027 : $785,000
Year 2028 : $380,000
Salary Average Commitment
Year 2025 : $1,726,000
Year 2026 : $1,085,000
Year 2027 : $785,000
Year 2028 : $380,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,225,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$91,615,580
Projected Bank Account$91,615,580

Pro Players Salaries

Filip Forsberg $9,000,000 (1)
Travis Konecny $8,750,000 (4)
Mathew Barzal $8,650,000 (3)
Tim Stutzle $8,450,000 (3)
Steven Stamkos $8,000,000 (2)
Matt Duchene $7,500,000 (2)
Mattias Ekholm $7,000,000 (1)
Igor Shesterkin $5,750,000 (2)
John Marino $5,500,000 (3)
Maxim Tsyplakov $4,500,000 (4)
Tony DeAngelo $3,750,000 (2)
Brian Dumoulin $3,500,000 (2)
Anthony Duclair $3,250,000 (3)
Brayden McNabb $2,750,000 (1)
Steven Lorentz $850,000 (1)
Tyler Wotherspoon $850,000 (1)
Taylor Hall $850,000 (1)
Luke Glendening $800,000 (1)
Haydn Fleury $775,000 (1)
Jonas Johansson $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $91,225,000
Year 2026 : $67,600,000
Year 2027 : $39,100,000
Year 2028 : $13,250,000
Salary Average Commitment
Year 2025 : $69,813,333
Year 2026 : $46,188,333
Year 2027 : $22,013,333
Year 2028 : $13,250,000
Salary Cap with 1 Way Contract
Year 2025 : $91,225,000
Year 2026 : $67,600,000
Year 2027 : $39,100,000
Year 2028 : $13,250,000

Farm Players Salaries

Victor Ostman $95,000 (2)
Tomas Suchanek $85,000 (3)
Pierrick Dube $80,000 (2)
Jonas Rondbjerg $77,500 (1)
Nikita Novikov $75,000 (2)
Matthew Highmore $75,000 (1)
Brandon Kruse $0 (0)
Lukas Rousek $0 (0)
Brett Murray $0 (0)
Ross Johnston $0 (0)
Total Farm Players10
Salary Commitment
Year 2025 : $487,500
Year 2026 : $335,000
Year 2027 : $85,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $485,000
Year 2026 : $335,000
Year 2027 : $85,000
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,819,500
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$126,366,459
Projected Bank Account$126,366,459

Pro Players Salaries

Josh Norris $7,750,000 (2)
Andrei Kuzmenko $6,750,000 (2)
Mathew Dumba $6,500,000 (2)
Adam Pelech $6,500,000 (1)
Ryan Strome $5,000,000 (3)
Ilya Mikheyev $4,750,000 (2)
Michael Bunting $4,557,500 (2)
Rasmus Sandin $4,500,000 (1)
Artem Zub $4,200,000 (3)
Brandon Carlo $4,000,000 (2)
Mario Ferraro $4,000,000 (4)
Morgan Frost $4,000,000 (1)
Filip Gustavsson $3,750,000 (3)
Ryan McLeod $2,750,000 (1)
Timothy Liljegren $2,500,000 (3)
Jamie Drysdale $2,300,000 (1)
Ilya Samsonov $2,187,000 (3)
Ryan Donato $2,175,000 (3)
Conor Timmins $1,500,000 (2)
Jacob Bernard-Docker $1,200,000 (1)
Ridly Greig $950,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $81,819,500
Year 2026 : $60,569,500
Year 2027 : $23,812,000
Year 2028 : $4,000,000
Salary Average Commitment
Year 2025 : $72,494,500
Year 2026 : $56,044,500
Year 2027 : $19,987,000
Year 2028 : $4,000,000
Salary Cap with 1 Way Contract
Year 2025 : $81,819,500
Year 2026 : $60,569,500
Year 2027 : $23,812,000
Year 2028 : $4,000,000

Farm Players Salaries

Miles Wood $300,000 (3)
Luke Evangelista $250,000 (1)
Max Pacioretty $225,000 (2)
Urho Vaakanainen $210,000 (3)
Lukas Reichel $175,000 (3)
Oliver Wahlstrom $125,000 (1)
Raphael Lavoie $120,000 (1)
Joshua Mahura $110,000 (3)
Isac Lundestrom $100,000 (1)
Jack Ahcan $100,000 (1)
Kevin Mandolese $100,000 (2)
Isaac Ratcliffe $100,000 (2)
Maxence Guenette $100,000 (3)
Mads Sogaard $100,000 (3)
Hendrix Lapierre $100,000 (1)
Artemi Kniazev $100,000 (3)
Yan Kuznetsov $97,500 (2)
Dylan Coghlan $95,000 (1)
Xavier Bourgault $95,000 (1)
Oskar Olausson $95,000 (1)
Yegor Sokolov $95,000 (3)
Benoit-Olivier Groulx $95,000 (3)
Jacob Bryson $90,000 (3)
Tyler Kleven $90,000 (2)
Ty Dellandrea $86,333 (1)
Billy Sweezey $85,000 (1)
Leevi Merilainen $85,000 (2)
Jake Chiasson $80,000 (2)
Robbie Stucker $75,000 (2)
Graham McPhee $0 (0)
Dylan Gambrell $0 (0)
Total Farm Players31
Salary Commitment
Year 2025 : $3,478,833
Year 2026 : $2,227,500
Year 2027 : $1,375,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,181,917
Year 2026 : $2,197,500
Year 2027 : $1,375,000
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $94 - 0 - 0.00%
Level 2: 5000 - $56 - 0 - 0.00%
Level 3: 2000 - $32 - 0 - 0.00%
Level 4: 4000 - $22 - 0 - 0.00%
Luxury : 1000 - $190 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left1
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,500,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$40,961,638
Projected Bank Account$40,961,638

Pro Players Salaries

Jack Eichel $9,500,000 (2)
Bo Horvat $9,000,000 (2)
Brady Tkachuk $8,200,000 (1)
Lucas Raymond $8,000,000 (2)
Justin Faulk $6,500,000 (3)
Connor Hellebuyck $6,000,000 (2)
Shea Theodore $5,750,000 (2)
Mitch Marner $5,500,000 (1)
Zach Hyman $5,500,000 (4)
Adam Lowry $5,000,000 (4)
Josh Manson $4,500,000 (1)
Jordan Staal $3,000,000 (2)
Tyler Myers $3,000,000 (3)
Jake Neighbours $2,500,000 (2)
Tyson Foerster $2,500,000 (2)
Nicolas Hague $2,300,000 (4)
Jeremy Lauzon $2,000,000 (2)
Kent Johnson $1,800,000 (2)
Eric Comrie $1,000,000 (2)
Luke Hughes $950,000 (2)
Jacob MacDonald $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $92,500,000
Year 2026 : $74,300,000
Year 2027 : $22,300,000
Year 2028 : $12,800,000
Salary Average Commitment
Year 2025 : $89,330,833
Year 2026 : $71,130,833
Year 2027 : $20,633,333
Year 2028 : $12,800,000
Salary Cap with 1 Way Contract
Year 2025 : $92,500,000
Year 2026 : $74,300,000
Year 2027 : $22,300,000
Year 2028 : $12,800,000

Farm Players Salaries

Conor Sheary $250,000 (1)
Philip Tomasino $150,000 (2)
Rafael Harvey-Pinard $110,000 (4)
Travis Dermott $100,000 (1)
Dakota Joshua $100,000 (1)
Layton Ahac $95,000 (1)
Ryan Suzuki $95,000 (1)
Jake Leschyshyn $95,000 (4)
Nick Abruzzese $95,000 (2)
Simon Edvinsson $95,000 (1)
Angus Crookshank $90,000 (1)
Hunter Jones $90,000 (1)
Brandon Halverson $90,000 (1)
Eemil Viro $85,000 (1)
Luca Cagnoni $80,000 (3)
Ty Mueller $80,000 (3)
Matt Rempe $75,000 (1)
Jackson Edward $75,000 (3)
Jesper Vikman $75,000 (2)
Matthew Strome $75,000 (1)
Francesco Arcuri $75,000 (2)
James Malatesta $75,000 (2)
Domenic DiVincentiis $75,000 (3)
Victor Mancini $75,000 (3)
John Leonard $0 (0)
Zack MacEwen $0 (0)
Jeffrey Viel $0 (0)
Carsen Twarynski $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,300,000
Year 2026 : $1,060,000
Year 2027 : $590,000
Year 2028 : $205,000
Salary Average Commitment
Year 2025 : $2,295,000
Year 2026 : $1,060,000
Year 2027 : $590,000
Year 2028 : $205,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,437,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$145,371,296
Projected Bank Account$145,371,296

Pro Players Salaries

Jake Oettinger $8,000,000 (4)
Miro Heiskanen $8,000,000 (1)
Roope Hintz $8,000,000 (2)
Jason Robertson $7,500,000 (1)
Esa Lindell $5,300,000 (2)
Thomas Harley $4,000,000 (2)
Radek Faksa $3,000,000 (3)
Stefan Noesen $2,750,000 (4)
Trevor van Riemsdyk $2,000,000 (3)
Scott Wedgewood $1,250,000 (1)
Joel Kiviranta $1,200,000 (2)
Jon Merrill $1,200,000 (2)
Brayden Pachal $1,187,000 (1)
Mavrik Bourque $950,000 (1)
Wyatt Johnston $950,000 (1)
Ville Koivunen $900,000 (3)
A.J. Greer $850,000 (2)
Oskar Back $825,000 (2)
Matej Blumel $800,000 (1)
Justin Dowling $775,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $59,437,000
Year 2026 : $38,800,000
Year 2027 : $17,425,000
Year 2028 : $10,750,000
Salary Average Commitment
Year 2025 : $37,192,833
Year 2026 : $30,861,667
Year 2027 : $16,625,000
Year 2028 : $10,750,000
Salary Cap with 1 Way Contract
Year 2025 : $59,437,000
Year 2026 : $38,800,000
Year 2027 : $17,425,000
Year 2028 : $10,750,000

Farm Players Salaries

Jake Christiansen $97,500 (4)
Trey Taylor $97,000 (3)
Arttu Hyry $95,000 (3)
Paul Ludwinski $90,000 (3)
Adam Ginning $90,000 (1)
Luke Krys $87,000 (2)
Kyle McDonald $87,000 (2)
Justin Hryckowian $87,000 (3)
Chase Wheatcroft $86,250 (2)
Justin Ertel $85,000 (3)
Michael Buchinger $85,000 (3)
Antonio Stranges $85,000 (3)
Samu Tuomaala $83,083 (1)
Gavin White $80,000 (2)
Jon-Randall Avon $80,000 (2)
Matt D Murray $77,500 (4)
Alexander Petrovic $77,500 (1)
Ben Kraws $77,500 (1)
Rory Kerins $75,000 (1)
Kyle Looft $75,000 (3)
Parker Gahagen $75,000 (2)
Alexis Gendron $75,000 (3)
Olle Lycksell $75,000 (1)
Ethan Samson $75,000 (2)
Justin Robidas $75,000 (2)
Remi Poirier $75,000 (1)
Scott Reedy $0 (0)
Fredrik Karlstrom $0 (0)
Riley Tufte $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,147,333
Year 2026 : $1,594,250
Year 2027 : $949,000
Year 2028 : $175,000
Salary Average Commitment
Year 2025 : $2,127,333
Year 2026 : $1,589,250
Year 2027 : $949,000
Year 2028 : $175,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,475,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $55,000,000 $0
Current Bank Account$64,579,086
Projected Bank Account$64,579,086

Pro Players Salaries

Sergei Bobrovsky $10,500,000 (1)
Tyler Seguin $9,000,000 (2)
Kyle Connor $6,950,000 (2)
Matt Boldy $6,800,000 (3)
William Eklund $5,600,000 (3)
Mason Marchment $5,500,000 (1)
Anton Lundell $5,000,000 (3)
Braden Schneider $4,500,000 (3)
Pius Suter $4,500,000 (4)
Mikey Anderson $4,125,000 (2)
Joseph Woll $4,000,000 (4)
Marcus Foligno $3,000,000 (1)
Ivan Barbashev $2,250,000 (1)
Cole Perfetti $1,750,000 (2)
Jake Evans $1,700,000 (1)
Dylan Samberg $1,400,000 (1)
Daniil Miromanov $1,250,000 (1)
Pavel Mintyukov $950,000 (2)
Jackson LaCombe $900,000 (2)
Shane Pinto $800,000 (1)
Carter Hart $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $80,475,000
Year 2026 : $54,075,000
Year 2027 : $30,400,000
Year 2028 : $8,500,000
Salary Average Commitment
Year 2025 : $68,725,000
Year 2026 : $44,150,000
Year 2027 : $24,350,000
Year 2028 : $8,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,475,000
Year 2026 : $54,075,000
Year 2027 : $30,400,000
Year 2028 : $8,500,000

Farm Players Salaries

Brandon Duhaime $100,000 (2)
Jet Greaves $97,500 (1)
Liam Ohgren $95,000 (3)
Emil Heineman $90,000 (2)
Nico Myatovic $90,000 (3)
Adam Beckman $90,000 (3)
Luke Tuch $90,000 (3)
Drew Commesso $90,000 (2)
Fraser Minten $90,000 (3)
Hunter Haight $90,000 (3)
Ryan ORourke $85,000 (1)
Wyatt Kaiser $85,000 (2)
Jean-Luc Foudy $85,000 (2)
Dylan Garand $85,000 (3)
Ty Nelson $85,000 (3)
Justin Sourdif $85,000 (1)
Lucas Edmonds $85,000 (1)
Noel Gunler $81,300 (1)
Alec Regula $80,000 (2)
Florian Xhekaj $80,000 (3)
Lukas Svejkovsky $80,000 (1)
Sean Farrell $80,000 (2)
Mathias Emilio Pettersen $77,500 (1)
Alex Barre-Boulet $76,000 (2)
Marshall Warren $75,000 (3)
Artem Guryev $75,000 (2)
Martin Chromiak $75,000 (1)
Jacob Melanson $75,000 (2)
Nikita Nesterenko $75,000 (2)
Fabian Wagner $75,000 (3)
Nicolas Deslauriers $0 (0)
Damien Giroux $0 (0)
Louie Belpedio $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $2,522,300
Year 2026 : $1,856,000
Year 2027 : $945,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,352,300
Year 2026 : $1,746,000
Year 2027 : $920,000
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

Avalanche $160,468,371 $75,425,000 $20,075,000 $20,425,000 201737
Blackhawks $115,617,996 $57,650,000 $37,850,000 $2,650,000 202141
Blue Jackets $66,359,626 $57,300,000 $38,200,000 $2,300,000 24731
Blues $41,880,292 $89,900,000 $5,600,000 $34,900,000 211940
Bruins $51,005,596 $88,287,000 $7,213,000 $33,287,000 202444
Canadiens $78,057,992 $87,617,857 $7,882,143 $32,617,857 203353
Canucks $40,963,024 $79,275,000 $16,225,000 $24,275,000 203050
Capitals $100,821,021 $58,675,000 $36,825,000 $3,675,000 202545
Devils $41,711,332 $88,575,000 $6,925,000 $33,575,000 203454
Ducks $77,744,965 $87,250,000 $8,250,000 $32,250,000 211132
Flames $78,017,869 $69,329,000 $26,171,000 $14,329,000 203858
Flyers $100,729,006 $95,362,000 $138,000 $40,362,000 213253
Golden Knights $61,710,713 $67,800,000 $27,700,000 $12,800,000 211536
Hurricanes $108,746,818 $79,450,000 $16,050,000 $24,450,000 201939
Islanders $85,539,115 $70,400,000 $25,100,000 $15,400,000 221234
Jets $71,736,094 $80,600,000 $14,900,000 $25,600,000 212445
Kings $107,398,818 $93,900,000 $1,600,000 $38,900,000 203454
Kraken $106,776,271 $60,425,000 $35,075,000 $5,425,000 212344
Lightning $59,853,855 $89,675,000 $5,825,000 $34,675,000 203050
Mammoth $99,884,786 $96,775,000 -$1,275,000 $41,775,000 223254
Maple Leafs $82,965,790 $62,150,000 $33,350,000 $7,150,000 182745
Oilers $82,140,124 $91,225,000 $4,275,000 $36,225,000 212243
Panthers $61,673,617 $85,150,000 $10,350,000 $30,150,000 202040
Penguins $83,028,313 $66,825,000 $28,675,000 $11,825,000 202444
Predators $105,051,626 $66,050,000 $29,450,000 $11,050,000 231336
Rangers $54,752,394 $57,417,400 $38,082,600 $2,417,400 202141
Red Wings $95,448,618 $62,000,000 $33,500,000 $7,000,000 262147
Sabres $91,615,580 $91,225,000 $4,275,000 $36,225,000 201030
Senators $126,366,459 $81,819,500 $13,680,500 $26,819,500 213152
Sharks $40,961,638 $92,500,000 $3,000,000 $37,500,000 212849
Stars $145,371,296 $59,437,000 $36,063,000 $4,437,000 202949
Wild $64,579,086 $80,475,000 $15,025,000 $25,475,000 213354