Team FinanceLast Update - March 24, 2026 at 06:55
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 - $98 - 5,733 - 95.54%
Level 2: 5000 - $70 - 4,619 - 92.37%
Level 3: 2000 - $45 - 1,896 - 94.79%
Level 4: 4000 - $26 - 3,827 - 95.67%
Luxury : 1000 - $200 - 967 - 96.69%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17,041 - 94.67%
Average Income per Game$1,230,838
Year to Date Revenue$41,848,503

Expense

Pro Players Total Salaries$95,150,000
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$85,101,197
Farm Year To Date Expenses$0
Pro Salary Cap To Date$82,460,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,615,868
Pro Remaining Season Days23
Pro Expenses Per Days$511,198
Pro Estimated Expenses$11,757,554
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,757,554
Season Salary Cap$95,150,000
Estimate Under Maximum Salary Cap of $95,500,000$350,000
Estimate Over Minimum Salary Cap of $55,000,000 $40,150,000
Current Bank Account$117,215,677
Projected Bank Account$114,073,991

Pro Players Salaries

Auston Matthews $13,000,000 (3)
Moritz Seider $8,250,000 (3)
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)
Anthony Mantha $2,500,000 (2)
Jonathan Drouin $2,500,000 (2)
Henri Jokiharju $2,000,000 (1)
Andreas Englund $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $95,150,000
Year 2026 : $70,800,000
Year 2027 : $39,400,000
Year 2028 : $15,500,000
Salary Average Commitment
Year 2025 : $85,450,000
Year 2026 : $61,100,000
Year 2027 : $31,850,000
Year 2028 : $15,500,000
Salary Cap with 1 Way Contract
Year 2025 : $95,150,000
Year 2026 : $70,800,000
Year 2027 : $39,400,000
Year 2028 : $15,500,000

Farm Players Salaries

Tyson Jost $175,000 (3)
Max Jones $110,000 (3)
Connor Dewar $100,000 (2)
Brendan Smith $100,000 (1)
Viktor Neuchev $85,000 (2)
Dennis Gilbert $82,500 (1)
Josh Lopina $80,000 (1)
Garin Bjorklund $77,500 (1)
Kyle Capobianco $76,250 (3)
Walker Duehr $75,000 (1)
Niko Huuhtanen $75,000 (3)
Nikita Prishchepov $75,000 (3)
Total Farm Players12
Salary Commitment
Year 2025 : $1,111,250
Year 2026 : $696,250
Year 2027 : $511,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,051,250
Year 2026 : $636,250
Year 2027 : $486,250
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,806 - 96.76%
Level 2: 5000 - $60 - 4,788 - 95.77%
Level 3: 2000 - $35 - 1,905 - 95.23%
Level 4: 4000 - $25 - 3,844 - 96.10%
Luxury : 1000 - $200 - 952 - 95.21%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,295 - 96.08%
Average Income per Game$1,286,742
Year to Date Revenue$46,322,703

Expense

Pro Players Total Salaries$55,200,000
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$52,872,720
Farm Year To Date Expenses$0
Pro Salary Cap To Date$51,112,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,433,709
Pro Remaining Season Days23
Pro Expenses Per Days$297,917
Pro Estimated Expenses$6,852,091
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,852,091
Season Salary Cap$55,200,000
Estimate Under Maximum Salary Cap of $95,500,000$40,300,000
Estimate Over Minimum Salary Cap of $55,000,000 $200,000
Current Bank Account$109,067,979
Projected Bank Account$108,649,597

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)
David Kampf $2,500,000 (2)
Jani Hakanpaa $2,000,000 (2)
Tyson Barrie $2,000,000 (1)
Julien Gauthier $1,750,000 (1)
Philipp Grubauer $1,500,000 (1)
Milan Lucic $1,500,000 (1)
Kurtis MacDermid $1,150,000 (2)
Liam OBrien $1,100,000 (2)
Kale Clague $950,000 (1)
Jiri Kulich $950,000 (1)
Eric Robinson $950,000 (3)
Connor Bedard $950,000 (2)
Niklas Kokko $900,000 (3)
Brock Faber $900,000 (2)
Ukko-Pekka Luukkonen $900,000 (1)
Jack St. Ivany $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $55,200,000
Year 2026 : $30,200,000
Year 2027 : $12,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $55,050,000
Year 2026 : $29,850,000
Year 2027 : $12,100,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $55,200,000
Year 2026 : $30,200,000
Year 2027 : $12,100,000
Year 2028 : $0

Farm Players Salaries

William Stromgren $90,000 (2)
Josh Doan $90,000 (2)
Francesco Pinelli $90,000 (2)
Shai Buium $90,000 (3)
Elias Salomonsson $90,000 (3)
Calle Odelius $90,000 (3)
Erik Portillo $85,000 (2)
Topi Niemela $85,000 (2)
Landon Slaggert $85,000 (2)
Carter Savoie $85,000 (1)
Matthew Robertson $85,000 (4)
Klim Kostin $85,000 (1)
Ville Ottavainen $80,000 (2)
Reese Johnson $80,000 (1)
Nils aman $75,000 (1)
Nikita Grebyonkin $75,000 (3)
Total Farm Players16
Salary Commitment
Year 2025 : $1,360,000
Year 2026 : $1,035,000
Year 2027 : $430,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $1,275,000
Year 2026 : $955,000
Year 2027 : $430,000
Year 2028 : $85,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,635 - 93.91%
Level 2: 5000 - $60 - 4,766 - 95.33%
Level 3: 2000 - $35 - 1,934 - 96.68%
Level 4: 4000 - $25 - 3,827 - 95.67%
Luxury : 1000 - $200 - 942 - 94.17%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,103 - 95.02%
Average Income per Game$1,252,020
Year to Date Revenue$43,820,699

Expense

Pro Players Total Salaries$69,850,000
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$58,119,282
Farm Year To Date Expenses$0
Pro Salary Cap To Date$54,598,471
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,512,120
Pro Remaining Season Days23
Pro Expenses Per Days$384,635
Pro Estimated Expenses$8,846,605
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$8,846,605
Season Salary Cap$71,725,000
Estimate Under Maximum Salary Cap of $95,500,000$23,775,000
Estimate Over Minimum Salary Cap of $55,000,000 $16,725,000
Current Bank Account$52,061,043
Projected Bank Account$50,726,558

Pro Players Salaries

Jeff Skinner $7,500,000 (1)
Ondrej Palat $6,250,000 (1)
Vladislav Gavrikov $6,000,000 (1)
Jean-Gabriel Pageau $5,000,000 (1)
Nino Niederreiter $5,000,000 (1)
Marcus Pettersson $4,750,000 (1)
Christian Dvorak $3,950,000 (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)
Jason Dickinson $2,650,000 (1)
Noel Acciari $2,225,000 (1)
Evgenii Dadonov $2,000,000 (1)
Emil Lilleberg $2,000,000 (3)
Marco Scandella $2,000,000 (1)
Justin Danforth $1,500,000 (1)
Noah Gregor $1,150,000 (1)
Phil Kessel $1,000,000 (1)
Nicolas Deslauriers $875,000 (1)
Mike Reilly $875,000 (1)
Phillip Di Giuseppe $875,000 (1)
Ivan Fedotov $750,000 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $69,850,000
Year 2026 : $2,750,000
Year 2027 : $2,750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,800,000
Year 2026 : $2,750,000
Year 2027 : $2,750,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,850,000
Year 2026 : $2,750,000
Year 2027 : $2,750,000
Year 2028 : $0

Farm Players Salaries

Kevin Labanc $400,000 (1)
Travis Boyd $250,000 (1)
Zemgus Girgensons $200,000 (1)
Ryan Reaves $175,000 (1)
Ilya Solovyov $100,000 (2)
Matt Nieto $87,500 (1)
Dylan McIlrath $87,500 (1)
Alex Belzile $87,500 (1)
Martin Frk $87,500 (1)
Ross Johnston $87,500 (1)
Tanner Laczynski $87,500 (1)
Jeff Malott $87,500 (1)
Lucas Condotta $87,500 (1)
Henrik Tikkanen $77,500 (1)
Kyle Jackson $75,000 (2)
Dino Kambeitz $75,000 (1)
Montana Onyebuchi $75,000 (1)
Billy Constantinou $75,000 (1)
Ben McCartney $75,000 (1)
Santeri Hatakka $75,000 (1)
Frederic Brunet $75,000 (2)
Total Farm Players21
Salary Commitment
Year 2025 : $2,427,500
Year 2026 : $250,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,427,500
Year 2026 : $250,000
Year 2027 : $0
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,848 - 97.46%
Level 2: 5000 - $50 - 4,898 - 97.97%
Level 3: 2000 - $30 - 1,937 - 96.85%
Level 4: 4000 - $18 - 3,927 - 98.18%
Luxury : 1000 - $179 - 966 - 96.62%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,577 - 97.65%
Average Income per Game$1,032,926
Year to Date Revenue$36,152,399

Expense

Pro Players Total Salaries$92,225,000
Farm Players Total Salaries$0
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,374,644
Farm Year To Date Expenses$0
Pro Salary Cap To Date$75,538,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,197,554
Pro Remaining Season Days23
Pro Expenses Per Days$485,286
Pro Estimated Expenses$11,161,578
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,161,578
Season Salary Cap$92,225,000
Estimate Under Maximum Salary Cap of $95,500,000$3,275,000
Estimate Over Minimum Salary Cap of $55,000,000 $37,225,000
Current Bank Account$1,658,047
Projected Bank Account($3,305,977)

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)
Josh Norris $7,750,000 (2)
Rasmus Dahlin $7,500,000 (1)
Tage Thompson $7,200,000 (4)
Colton Parayko $5,900,000 (5)
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)
Alexey Toropchenko $1,500,000 (4)
Brett Howden $1,500,000 (3)
Kirill Marchenko $900,000 (1)
Lukas Dostal $850,000 (2)
Jonatan Berggren $825,000 (2)
Parker Kelly $800,000 (2)
Tyler Tucker $750,000 (1)
Joel Hofer $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $92,225,000
Year 2026 : $64,225,000
Year 2027 : $30,400,000
Year 2028 : $17,200,000
Salary Average Commitment
Year 2025 : $77,050,000
Year 2026 : $55,675,000
Year 2027 : $25,250,000
Year 2028 : $16,700,000
Salary Cap with 1 Way Contract
Year 2025 : $92,225,000
Year 2026 : $64,125,000
Year 2027 : $30,300,000
Year 2028 : $17,100,000

Farm Players Salaries

Samuel Blais $110,000 (1)
David Jiricek $95,000 (1)
Evan Nause $90,000 (2)
Aleksei Kolosov $85,000 (3)
Bogdan Trineyev $80,000 (2)
Colten Ellis $77,500 (1)
Matt Kiersted $77,500 (4)
Jimmy Schuldt $77,500 (4)
Vadim Zherenko $75,000 (1)
Miguel Tourigny $75,000 (2)
Matthew Seminoff $75,000 (2)
Gianni Fairbrother $75,000 (1)
Hugh McGing $75,000 (3)
Austin Poganski $75,000 (1)
Keean Washkurak $0 (0)
Total Farm Players15
Salary Commitment
Year 2025 : $1,142,500
Year 2026 : $635,000
Year 2027 : $315,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,072,500
Year 2026 : $615,000
Year 2027 : $315,000
Year 2028 : $155,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,675 - 94.59%
Level 2: 5000 - $60 - 4,763 - 95.26%
Level 3: 2000 - $35 - 1,914 - 95.70%
Level 4: 4000 - $25 - 3,849 - 96.23%
Luxury : 1000 - $200 - 953 - 95.27%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,154 - 95.30%
Average Income per Game$1,254,021
Year to Date Revenue$46,398,791

Expense

Pro Players Total Salaries$90,137,000
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$81,012,573
Farm Year To Date Expenses$0
Pro Salary Cap To Date$78,371,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,016,086
Pro Remaining Season Days23
Pro Expenses Per Days$485,089
Pro Estimated Expenses$11,157,047
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,157,047
Season Salary Cap$90,137,000
Estimate Under Maximum Salary Cap of $95,500,000$5,363,000
Estimate Over Minimum Salary Cap of $55,000,000 $35,137,000
Current Bank Account$16,391,814
Projected Bank Account$10,250,853

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)
Rickard Rakell $5,000,000 (1)
Trevor Moore $5,000,000 (3)
Nick Seeler $2,500,000 (3)
Danton Heinen $2,000,000 (2)
Casey Cizikas $2,000,000 (2)
Nick Bjugstad $2,000,000 (2)
Anton Forsberg $1,950,000 (3)
Cale Fleury $1,750,000 (4)
Sean Kuraly $1,500,000 (2)
Parker Wotherspoon $1,500,000 (3)
William Lagesson $1,100,000 (1)
Trevor Lewis $800,000 (1)
Vinni Lettieri $780,000 (1)
Tyler Motte $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $90,137,000
Year 2026 : $65,207,000
Year 2027 : $18,200,000
Year 2028 : $1,750,000
Salary Average Commitment
Year 2025 : $64,530,000
Year 2026 : $40,050,000
Year 2027 : $13,450,000
Year 2028 : $1,750,000
Salary Cap with 1 Way Contract
Year 2025 : $90,137,000
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)
Robin Lehner $100,000 (1)
MacKenzie Entwistle $95,000 (1)
Luke Toporowski $95,000 (2)
Marc McLaughlin $95,000 (1)
Brandon Bussi $95,000 (1)
Corey Schueneman $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)
Chris Wagner $75,000 (1)
Logan Morrison $75,000 (2)
Ryan Mast $75,000 (2)
Pavel Shen $0 (0)
Curtis Hall $0 (0)
Cedric Pare $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,750,000
Year 2026 : $917,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,542,500
Year 2026 : $760,000
Year 2027 : $0
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,622 - 93.70%
Level 2: 5000 - $60 - 4,779 - 95.58%
Level 3: 2000 - $35 - 1,910 - 95.49%
Level 4: 4000 - $25 - 3,837 - 95.92%
Luxury : 1000 - $200 - 951 - 95.07%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,099 - 94.99%
Average Income per Game$1,249,292
Year to Date Revenue$44,974,499

Expense

Pro Players Total Salaries$94,742,857
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$84,100,904
Farm Year To Date Expenses$0
Pro Salary Cap To Date$80,579,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,246,458
Pro Remaining Season Days23
Pro Expenses Per Days$514,286
Pro Estimated Expenses$11,828,578
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,828,578
Season Salary Cap$94,742,857
Estimate Under Maximum Salary Cap of $95,500,000$757,143
Estimate Over Minimum Salary Cap of $55,000,000 $39,742,857
Current Bank Account$38,931,587
Projected Bank Account$33,349,467

Pro Players Salaries

Pavel Buchnevich $8,000,000 (4)
Josh Morrissey $7,950,000 (4)
Nick Suzuki $7,875,000 (5)
Cole Caufield $7,850,000 (2)
Devon Toews $7,200,000 (4)
Matty Beniers $7,142,857 (4)
Anze Kopitar $7,000,000 (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)
Artem Zub $4,200,000 (3)
Alexandre Carrier $2,500,000 (5)
Lars Eller $2,500,000 (1)
Tristan Jarry $2,500,000 (4)
Ryan Donato $2,175,000 (3)
Drew OConnor $1,450,000 (2)
Michael Amadio $1,000,000 (1)
Jake Sanderson $950,000 (3)
Adam Fantilli $950,000 (2)
Logan Stankoven $900,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $94,742,857
Year 2026 : $99,842,857
Year 2027 : $71,442,857
Year 2028 : $51,667,857
Salary Average Commitment
Year 2025 : $77,076,190
Year 2026 : $73,576,190
Year 2027 : $52,926,190
Year 2028 : $41,276,190
Salary Cap with 1 Way Contract
Year 2025 : $94,742,857
Year 2026 : $91,242,857
Year 2027 : $62,842,857
Year 2028 : $50,167,857

Farm Players Salaries

Samuel Ersson $275,000 (4)
Mathieu Joseph $275,000 (2)
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 (3)
Jesper Wallstedt $95,000 (3)
Matt Stienburg $95,000 (2)
Georgii Merkulov $95,000 (2)
Daniil Chayka $90,000 (1)
Jack Finley $90,000 (3)
Nikita Chibrikov $90,000 (2)
Jayden Struble $90,000 (2)
Helge Grans $90,000 (2)
Yaniv Perets $87,500 (2)
Simon Robertsson $85,000 (3)
Roman Schmidt $85,000 (3)
Declan Carlile $85,000 (5)
Jack Thompson $85,000 (3)
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)
Filip Roos $0 (0)
Brian Halonen $0 (0)
Jason Polin $0 (0)
Ondrej Pavel $0 (0)
Akito Hirose $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $2,942,500
Year 2026 : $3,227,500
Year 2027 : $1,977,500
Year 2028 : $920,000
Salary Average Commitment
Year 2025 : $2,792,500
Year 2026 : $2,717,500
Year 2027 : $1,537,500
Year 2028 : $907,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,661 - 94.35%
Level 2: 5000 - $60 - 4,783 - 95.67%
Level 3: 2000 - $35 - 1,914 - 95.68%
Level 4: 4000 - $25 - 3,803 - 95.08%
Luxury : 1000 - $200 - 960 - 95.95%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,121 - 95.12%
Average Income per Game$1,239,408
Year to Date Revenue$45,858,105

Expense

Pro Players Total Salaries$74,200,000
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$69,253,898
Farm Year To Date Expenses$0
Pro Salary Cap To Date$67,493,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,957,633
Pro Remaining Season Days23
Pro Expenses Per Days$396,875
Pro Estimated Expenses$9,128,125
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$9,128,125
Season Salary Cap$74,200,000
Estimate Under Maximum Salary Cap of $95,500,000$21,300,000
Estimate Over Minimum Salary Cap of $55,000,000 $19,200,000
Current Bank Account$17,567,231
Projected Bank Account$13,396,739

Pro Players Salaries

Alex DeBrincat $7,875,000 (3)
Quinn Hughes $7,850,000 (1)
Chandler Stephenson $7,500,000 (4)
Ivan Provorov $6,250,000 (3)
Thatcher Demko $5,000,000 (1)
Conor Garland $4,500,000 (3)
Chris Tanev $4,500,000 (2)
Dawson Mercer $3,975,000 (3)
Marcus Foligno $3,000,000 (1)
Colton Sissons $2,800,000 (2)
Brandon Tanev $2,750,000 (1)
Casey DeSmith $2,500,000 (3)
Zach Whitecloud $2,500,000 (2)
Timothy Liljegren $2,500,000 (3)
Alexander Kerfoot $2,500,000 (1)
Nils Hoglander $2,000,000 (1)
Nic Dowd $1,500,000 (1)
Lian Bichsel $950,000 (3)
Zac Jones $950,000 (1)
Marco Kasper $950,000 (2)
Macklin Celebrini $950,000 (3)
Adam Gaudette $900,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $74,200,000
Year 2026 : $47,750,000
Year 2027 : $37,000,000
Year 2028 : $7,500,000
Salary Average Commitment
Year 2025 : $54,641,666
Year 2026 : $40,675,000
Year 2027 : $30,125,000
Year 2028 : $7,500,000
Salary Cap with 1 Way Contract
Year 2025 : $74,200,000
Year 2026 : $47,750,000
Year 2027 : $37,000,000
Year 2028 : $7,500,000

Farm Players Salaries

Vasily Podkolzin $175,000 (1)
Jonah Gadjovich $100,000 (2)
Jonathan Lekkerimaki $95,000 (3)
Parker Ford $95,000 (1)
Tristen Nielsen $95,000 (1)
Trent Miner $95,000 (1)
Cole McWard $90,000 (1)
Artyom Grushnikov $90,000 (2)
Tanner Dickinson $90,000 (1)
Ben Steeves $90,000 (1)
Cooper Black $85,000 (1)
Jalen Luypen $85,000 (1)
Christoffer Sedoff $80,000 (1)
Devin Cooley $80,000 (2)
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)
Carson Focht $0 (0)
David Tendeck $0 (0)
Beck Warm $0 (0)
Ethan Keppen $0 (0)
Total Farm Players23
Salary Commitment
Year 2025 : $1,725,000
Year 2026 : $595,000
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,668,333
Year 2026 : $558,333
Year 2027 : $95,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,660 - 94.33%
Level 2: 5000 - $60 - 4,780 - 95.60%
Level 3: 2000 - $35 - 1,910 - 95.49%
Level 4: 4000 - $25 - 3,789 - 94.72%
Luxury : 1000 - $200 - 945 - 94.53%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,084 - 94.91%
Average Income per Game$1,267,602
Year to Date Revenue$48,168,887

Expense

Pro Players Total Salaries$60,275,000
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$54,775,919
Farm Year To Date Expenses$0
Pro Salary Cap To Date$53,015,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,802,807
Pro Remaining Season Days23
Pro Expenses Per Days$324,349
Pro Estimated Expenses$7,460,027
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,460,027
Season Salary Cap$60,275,000
Estimate Under Maximum Salary Cap of $95,500,000$35,225,000
Estimate Over Minimum Salary Cap of $55,000,000 $5,275,000
Current Bank Account$94,213,989
Projected Bank Account$90,556,769

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 (5)
Laurent Brossoit $3,750,000 (3)
Scott Laughton $3,500,000 (1)
Aliaksei Protas $3,000,000 (3)
Vladislav Namestnikov $3,000,000 (2)
Nick Perbix $2,550,000 (3)
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 (5)
David Rittich $850,000 (1)
Alex Laferriere $850,000 (2)
Brett Leason $800,000 (3)
Tyler Pitlick $775,000 (1)
Tyson Kozak $750,000 (4)
Total Pro Players20
Salary Commitment
Year 2025 : $60,275,000
Year 2026 : $50,875,000
Year 2027 : $30,625,000
Year 2028 : $13,275,000
Salary Average Commitment
Year 2025 : $56,041,666
Year 2026 : $40,216,666
Year 2027 : $21,716,666
Year 2028 : $6,666,666
Salary Cap with 1 Way Contract
Year 2025 : $60,275,000
Year 2026 : $44,450,000
Year 2027 : $24,200,000
Year 2028 : $6,850,000

Farm Players Salaries

Adam Klapka $125,000 (2)
Tyrel Bauer $115,000 (3)
Axel Jonsson Fjallby $100,000 (1)
Tucker Poolman $100,000 (1)
Alexander Alexeyev $100,000 (4)
Milos Kelemen $100,000 (2)
Sebastian Cossa $95,000 (4)
Owen Pickering $95,000 (3)
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 Players26
Salary Commitment
Year 2025 : $2,330,000
Year 2026 : $1,837,500
Year 2027 : $965,000
Year 2028 : $177,500
Salary Average Commitment
Year 2025 : $2,248,500
Year 2026 : $1,797,500
Year 2027 : $960,000
Year 2028 : $150,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,650 - 94.17%
Level 2: 5000 - $60 - 4,750 - 94.99%
Level 3: 2000 - $35 - 1,904 - 95.22%
Level 4: 4000 - $25 - 3,819 - 95.47%
Luxury : 1000 - $200 - 946 - 94.60%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,069 - 94.83%
Average Income per Game$1,235,869
Year to Date Revenue$43,255,428

Expense

Pro Players Total Salaries$89,525,000
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$80,457,388
Farm Year To Date Expenses$0
Pro Salary Cap To Date$76,408,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,415,216
Pro Remaining Season Days23
Pro Expenses Per Days$490,234
Pro Estimated Expenses$11,275,382
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,275,382
Season Salary Cap$89,525,000
Estimate Under Maximum Salary Cap of $95,500,000$5,975,000
Estimate Over Minimum Salary Cap of $55,000,000 $34,525,000
Current Bank Account$4,509,372
Projected Bank Account$649,206

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)
Pavel Zacha $4,750,000 (2)
Kyle Palmieri $4,750,000 (4)
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)
Yaroslav Askarov $950,000 (1)
Michael McCarron $900,000 (4)
Joey Anderson $750,000 (1)
Fabian Zetterlund $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $89,525,000
Year 2026 : $75,525,000
Year 2027 : $32,775,000
Year 2028 : $25,275,000
Salary Average Commitment
Year 2025 : $89,325,000
Year 2026 : $75,525,000
Year 2027 : $32,775,000
Year 2028 : $25,275,000
Salary Cap with 1 Way Contract
Year 2025 : $89,525,000
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)
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)
Xavier Bernard $0 (0)
Zack Hayes $0 (0)
Total Farm Players32
Salary Commitment
Year 2025 : $2,819,812
Year 2026 : $2,504,812
Year 2027 : $1,243,700
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,734,812
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 - 5,718 - 95.30%
Level 2: 5000 - $65 - 4,679 - 93.58%
Level 3: 2000 - $34 - 1,942 - 97.08%
Level 4: 4000 - $27 - 3,752 - 93.80%
Luxury : 1000 - $225 - 728 - 72.80%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %16,818 - 93.44%
Average Income per Game$1,228,316
Year to Date Revenue$42,991,049

Expense

Pro Players Total Salaries$92,250,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,450,000
Pro Year To Date Expenses$81,708,285
Farm Year To Date Expenses$0
Pro Salary Cap To Date$78,187,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,369,894
Pro Remaining Season Days23
Pro Expenses Per Days$501,302
Pro Estimated Expenses$11,529,946
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,529,946
Season Salary Cap$94,700,000
Estimate Under Maximum Salary Cap of $95,500,000$800,000
Estimate Over Minimum Salary Cap of $55,000,000 $39,700,000
Current Bank Account$39,027,729
Projected Bank Account$34,867,677

Pro Players Salaries

Neal Pionk $7,000,000 (4)
Ryan McDonagh $6,750,000 (1)
Adam Pelech $6,500,000 (1)
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)
Mark Stone $4,800,000 (2)
Jamie Oleksiak $4,750,000 (4)
Seth Jarvis $4,500,000 (1)
Mark Scheifele $4,250,000 (2)
Gustav Forsling $3,850,000 (4)
Filip Gustavsson $3,750,000 (3)
Shayne Gostisbehere $3,500,000 (3)
Mathieu Olivier $3,000,000 (4)
Jonathan Marchessault $2,250,000 (1)
Ross Colton $1,500,000 (2)
Charlie Lindgren $1,500,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $92,250,000
Year 2026 : $54,750,000
Year 2027 : $27,350,000
Year 2028 : $18,600,000
Salary Average Commitment
Year 2025 : $84,800,000
Year 2026 : $51,050,000
Year 2027 : $23,650,000
Year 2028 : $18,600,000
Salary Cap with 1 Way Contract
Year 2025 : $92,250,000
Year 2026 : $54,750,000
Year 2027 : $27,350,000
Year 2028 : $18,600,000

Farm Players Salaries

Erik Brannstrom $100,000 (4)
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)
Jonathan Aspirot $75,000 (3)
Adam Wilsby $75,000 (3)
Seth Griffith $75,000 (3)
T.J. Tynan $75,000 (3)
Kevin Rooney $75,000 (3)
Josiah Slavin $0 (0)
Total Farm Players12
Salary Commitment
Year 2025 : $850,000
Year 2026 : $850,000
Year 2027 : $850,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $850,000
Year 2026 : $850,000
Year 2027 : $850,000
Year 2028 : $100,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,706 - 95.11%
Level 2: 5000 - $60 - 4,738 - 94.76%
Level 3: 2000 - $35 - 1,909 - 95.46%
Level 4: 4000 - $25 - 3,805 - 95.13%
Luxury : 1000 - $200 - 947 - 94.71%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,106 - 95.03%
Average Income per Game$1,238,444
Year to Date Revenue$44,583,991

Expense

Pro Players Total Salaries$72,809,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,010,000
Pro Year To Date Expenses$64,369,742
Farm Year To Date Expenses$0
Pro Salary Cap To Date$61,289,041
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,192,221
Pro Remaining Season Days23
Pro Expenses Per Days$397,443
Pro Estimated Expenses$9,141,189
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$9,141,189
Season Salary Cap$77,819,000
Estimate Under Maximum Salary Cap of $95,500,000$17,681,000
Estimate Over Minimum Salary Cap of $55,000,000 $22,819,000
Current Bank Account$58,232,118
Projected Bank Account$55,283,150

Pro Players Salaries

Jacob Trouba $9,500,000 (4)
Nazem Kadri $7,500,000 (1)
Timo Meier $6,500,000 (2)
Brayden Schenn $6,000,000 (3)
Marco Rossi $5,000,000 (3)
Ryan Strome $5,000,000 (3)
Andrew Mangiapane $4,750,000 (1)
Reilly Smith $4,500,000 (1)
Brett Pesce $4,500,000 (2)
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)
Scott Perunovich $1,000,000 (4)
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 Players21
Salary Commitment
Year 2025 : $72,809,000
Year 2026 : $48,934,000
Year 2027 : $34,845,000
Year 2028 : $13,850,000
Salary Average Commitment
Year 2025 : $68,653,333
Year 2026 : $45,178,333
Year 2027 : $31,708,333
Year 2028 : $13,850,000
Salary Cap with 1 Way Contract
Year 2025 : $72,809,000
Year 2026 : $48,934,000
Year 2027 : $34,845,000
Year 2028 : $13,850,000

Farm Players Salaries

Nicolas Hague $230,000 (4)
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)
Braeden Bowman $97,500 (2)
Danil Gushchin $97,500 (2)
Jordan Harris $97,500 (3)
Justin Kirkland $97,500 (2)
Conor Geekie $95,000 (3)
Georgi Romanov $92,500 (1)
Jakob Pelletier $92,500 (3)
Cam Lund $90,000 (3)
Cross Hanas $90,000 (1)
Scott Morrow $90,000 (3)
Mikhail Abramov $90,000 (4)
Vladislav Kolyachonok $90,000 (1)
Caedan Bankier $85,000 (2)
Lassi Thomson $85,000 (1)
Samuel Hlavaj $85,000 (3)
Coulson Pitre $85,000 (3)
Ryan Winterton $85,000 (2)
Jayden Grubbe $85,000 (2)
Lukas Cormier $85,000 (1)
Ben King $85,000 (2)
Ilya Nikolayev $85,000 (1)
Talyn Boyko $80,000 (2)
Matthew Phillips $77,500 (4)
Glenn Gawdin $77,500 (2)
Jake Furlong $75,000 (3)
Xavier Simoneau $75,000 (1)
Daylan Kuefler $75,000 (2)
Lucas Ciona $75,000 (2)
Gage Alexander $75,000 (1)
Carl Lindbom $75,000 (3)
Total Farm Players37
Salary Commitment
Year 2025 : $3,782,500
Year 2026 : $2,980,000
Year 2027 : $2,040,000
Year 2028 : $930,000
Salary Average Commitment
Year 2025 : $3,620,000
Year 2026 : $2,927,500
Year 2027 : $2,040,000
Year 2028 : $930,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,762 - 96.03%
Level 2: 5000 - $60 - 4,802 - 96.03%
Level 3: 2000 - $35 - 1,903 - 95.16%
Level 4: 4000 - $25 - 3,868 - 96.69%
Luxury : 1000 - $200 - 958 - 95.80%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,292 - 96.07%
Average Income per Game$1,270,395
Year to Date Revenue$44,463,823

Expense

Pro Players Total Salaries$95,025,000
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$86,957,180
Farm Year To Date Expenses$0
Pro Salary Cap To Date$83,876,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,622,370
Pro Remaining Season Days23
Pro Expenses Per Days$513,151
Pro Estimated Expenses$11,802,473
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,802,473
Season Salary Cap$95,025,000
Estimate Under Maximum Salary Cap of $95,500,000$475,000
Estimate Over Minimum Salary Cap of $55,000,000 $40,025,000
Current Bank Account$58,235,649
Projected Bank Account$54,055,546

Pro Players Salaries

Adam Fox $9,000,000 (2)
Seth Jones $9,000,000 (1)
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)
Frederick Gaudreau $3,550,000 (3)
Jordan Martinook $3,550,000 (3)
Nick Paul $3,500,000 (2)
Nicolas Roy $3,000,000 (2)
Joey Daccord $1,800,000 (1)
Egor Zamula $1,600,000 (1)
Kevin Bahl $1,500,000 (2)
Kiefer Sherwood $1,500,000 (2)
Kaedan Korczak $975,000 (1)
Logan Cooley $950,000 (2)
Bobby McMann $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $95,025,000
Year 2026 : $80,850,000
Year 2027 : $35,500,000
Year 2028 : $13,150,000
Salary Average Commitment
Year 2025 : $84,500,000
Year 2026 : $71,400,000
Year 2027 : $27,000,000
Year 2028 : $13,150,000
Salary Cap with 1 Way Contract
Year 2025 : $95,025,000
Year 2026 : $80,850,000
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)
Justus Annunen $83,700 (2)
Matthew Kessel $80,000 (2)
Henry Thrun $80,000 (2)
Tucker Robertson $80,000 (2)
William Trudeau $80,000 (1)
Dylan Duke $80,000 (3)
Artur Akhtyamov $80,000 (3)
Kirill Kudryavtsev $75,000 (3)
Isaac Belliveau $75,000 (2)
Elliot Desnoyers $75,000 (1)
Jorian Donovan $75,000 (3)
Joe Vrbetic $75,000 (1)
Ole Julian Bjorgvik Holm $75,000 (2)
David Spacek $75,000 (2)
Mason Millman $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $3,478,700
Year 2026 : $2,473,700
Year 2027 : $1,157,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,300,000
Year 2026 : $2,385,000
Year 2027 : $1,157,500
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameMGM Grand
Level 1: 6000 - $125 - 3,949 - 65.82%
Level 2: 5000 - $85 - 3,027 - 60.55%
Level 3: 2000 - $50 - 1,222 - 61.12%
Level 4: 4000 - $45 - 2,039 - 50.97%
Luxury : 1000 - $235 - 692 - 69.19%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %10,930 - 60.72%
Average Income per Game$1,112,093
Year to Date Revenue$38,923,260

Expense

Pro Players Total Salaries$66,900,000
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$63,872,396
Farm Year To Date Expenses$0
Pro Salary Cap To Date$59,647,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,672,559
Pro Remaining Season Days23
Pro Expenses Per Days$373,438
Pro Estimated Expenses$8,589,074
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$8,589,074
Season Salary Cap$66,900,000
Estimate Under Maximum Salary Cap of $95,500,000$28,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $11,900,000
Current Bank Account$36,761,577
Projected Bank Account$34,845,062

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 (Out of Payroll) $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)
Total Pro Players20
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)
Xavier Bouchard $0 (0)
Mason Primeau $0 (0)
Ben Jones $0 (0)
Total Farm Players10
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 - 4,083 - 68.06%
Level 2: 5000 - $70 - 3,662 - 73.23%
Level 3: 2000 - $45 - 1,404 - 70.22%
Level 4: 4000 - $35 - 2,522 - 63.04%
Luxury : 1000 - $220 - 749 - 74.88%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %12,420 - 69.00%
Average Income per Game$1,091,525
Year to Date Revenue$39,294,893

Expense

Pro Players Total Salaries$80,450,000
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$71,942,990
Farm Year To Date Expenses$0
Pro Salary Cap To Date$70,622,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,457,624
Pro Remaining Season Days23
Pro Expenses Per Days$426,823
Pro Estimated Expenses$9,816,929
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$9,816,929
Season Salary Cap$80,450,000
Estimate Under Maximum Salary Cap of $95,500,000$15,050,000
Estimate Over Minimum Salary Cap of $55,000,000 $25,450,000
Current Bank Account$76,098,721
Projected Bank Account$71,739,416

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)
Nathan Walker $1,000,000 (4)
Jaycob Megna $900,000 (3)
Jackson Blake $800,000 (3)
Ethan Del Mastro $800,000 (2)
Louis Domingue $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $80,450,000
Year 2026 : $68,750,000
Year 2027 : $49,450,000
Year 2028 : $10,750,000
Salary Average Commitment
Year 2025 : $61,575,000
Year 2026 : $49,875,000
Year 2027 : $37,200,000
Year 2028 : $10,750,000
Salary Cap with 1 Way Contract
Year 2025 : $80,450,000
Year 2026 : $68,750,000
Year 2027 : $49,450,000
Year 2028 : $10,750,000

Farm Players Salaries

Matias Maccelli $350,000 (4)
Jamieson Rees $95,000 (2)
Vasili Ponomarev $90,000 (2)
Jack Peart $90,000 (3)
Ryder Korczak $85,000 (2)
Domenick Fensore $85,000 (2)
Tuukka Tieksola $80,000 (1)
Isaiah George $80,000 (3)
William Villeneuve $80,000 (1)
Cade Webber $80,000 (3)
Ty Young $75,000 (3)
Kevin Wall $75,000 (2)
Blake Murray $75,000 (1)
Sam Lipkin $75,000 (3)
Riley Duran $75,000 (3)
Massimo Rizzo $75,000 (3)
Total Farm Players16
Salary Commitment
Year 2025 : $1,565,000
Year 2026 : $1,330,000
Year 2027 : $900,000
Year 2028 : $350,000
Salary Average Commitment
Year 2025 : $1,515,000
Year 2026 : $1,290,000
Year 2027 : $900,000
Year 2028 : $350,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,721 - 95.35%
Level 2: 5000 - $60 - 4,787 - 95.74%
Level 3: 2000 - $35 - 1,931 - 96.55%
Level 4: 4000 - $25 - 3,828 - 95.71%
Luxury : 1000 - $200 - 939 - 93.90%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17,206 - 95.59%
Average Income per Game$1,264,689
Year to Date Revenue$41,734,724

Expense

Pro Players Total Salaries$87,850,000
Farm Players Total Salaries$0
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,270,066
Farm Year To Date Expenses$0
Pro Salary Cap To Date$69,477,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,117,509
Pro Remaining Season Days23
Pro Expenses Per Days$462,240
Pro Estimated Expenses$10,631,520
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$10,631,520
Season Salary Cap$87,850,000
Estimate Under Maximum Salary Cap of $95,500,000$7,650,000
Estimate Over Minimum Salary Cap of $55,000,000 $32,850,000
Current Bank Account$57,003,773
Projected Bank Account$56,489,762

Pro Players Salaries

Dougie Hamilton $10,000,000 (4)
Pierre-Luc Dubois $8,000,000 (4)
Thomas Chabot $8,000,000 (3)
J.T. Miller $7,500,000 (2)
Morgan Rielly $7,000,000 (1)
Anthony Stolarz $6,500,000 (4)
Ryan Pulock $6,000,000 (5)
Dylan Strome $5,000,000 (4)
Jonas Siegenthaler $4,700,000 (4)
Joel Farabee $4,000,000 (5)
Brendan Gallagher $3,500,000 (2)
Alex Lyon $3,000,000 (3)
Evan Rodrigues $3,000,000 (2)
Luke Kunin $2,250,000 (3)
Erik Johnson $1,500,000 (1)
Johnathan Kovacevic $1,500,000 (1)
Nicholas Robertson $950,000 (3)
Matvei Michkov $950,000 (3)
Shane Wright $950,000 (2)
Chase Stillman $950,000 (2)
Matthew Knies $900,000 (2)
Julian Lutz $900,000 (3)
Sebastian J Aho $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $87,850,000
Year 2026 : $77,700,000
Year 2027 : $60,900,000
Year 2028 : $44,850,000
Salary Average Commitment
Year 2025 : $73,883,333
Year 2026 : $63,113,333
Year 2027 : $49,113,333
Year 2028 : $40,200,000
Salary Cap with 1 Way Contract
Year 2025 : $87,850,000
Year 2026 : $77,050,000
Year 2027 : $60,250,000
Year 2028 : $44,200,000

Farm Players Salaries

Pheonix Copley $95,000 (2)
Corson Ceulemans $95,000 (2)
Matt Tomkins $90,000 (2)
Dmitri Kuzmin $85,000 (2)
Hunter Brzustewicz $85,000 (3)
Hunter Shepard $77,500 (1)
Logan Cockerill $75,000 (2)
Emil Martinsen Lilleberg $75,000 (2)
Eetu Liukas $75,000 (2)
Christian Krygier $75,000 (2)
Bryce Montgomery $75,000 (2)
Total Farm Players11
Salary Commitment
Year 2025 : $902,500
Year 2026 : $825,000
Year 2027 : $85,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $872,500
Year 2026 : $795,000
Year 2027 : $85,000
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $200 - 2,508 - 41.79%
Level 2: 5000 - $175 - 2,000 - 40.00%
Level 3: 2000 - $125 - 800 - 40.00%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $300 - 535 - 53.48%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %7,442 - 41.35%
Average Income per Game$1,323,330
Year to Date Revenue$48,963,194

Expense

Pro Players Total Salaries$72,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$76,160,952
Farm Year To Date Expenses$0
Pro Salary Cap To Date$71,935,952
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,293,318
Pro Remaining Season Days23
Pro Expenses Per Days$400,000
Pro Estimated Expenses$9,200,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$9,200,000
Season Salary Cap$74,750,000
Estimate Under Maximum Salary Cap of $95,500,000$20,750,000
Estimate Over Minimum Salary Cap of $55,000,000 $19,750,000
Current Bank Account$44,538,336
Projected Bank Account$40,631,654

Pro Players Salaries

John Tavares $10,000,000 (4)
Tyler Toffoli $6,500,000 (3)
Phillip Danault $6,000,000 (4)
Alexander Wennberg $5,000,000 (2)
Ryan OReilly $5,000,000 (1)
Dan Vladar $4,000,000 (4)
Joel Edmundson $3,500,000 (3)
Tommy Novak $3,500,000 (4)
Vincent Desharnais $3,500,000 (3)
Derek Forbort $3,000,000 (3)
Frederik Andersen $3,000,000 (2)
Marcus Johansson $3,000,000 (2)
Collin Graf $3,000,000 (4)
Matt Grzelcyk $3,000,000 (3)
Andrew Peeke $2,400,000 (1)
Carson Soucy $2,000,000 (3)
Jeremy Lauzon $2,000,000 (2)
Nick Cousins $1,000,000 (1)
Matt Coronato $950,000 (2)
Jani Nyman $900,000 (3)
Declan Chisholm $750,000 (2)
Mike Hardman (1 Way Contract) $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $72,000,000
Year 2026 : $63,600,000
Year 2027 : $48,900,000
Year 2028 : $26,500,000
Salary Average Commitment
Year 2025 : $70,547,500
Year 2026 : $62,147,500
Year 2027 : $48,900,000
Year 2028 : $26,500,000
Salary Cap with 1 Way Contract
Year 2025 : $72,000,000
Year 2026 : $63,600,000
Year 2027 : $48,900,000
Year 2028 : $26,500,000

Farm Players Salaries

Atley Calvert $100,000 (4)
Matyas Sapovaliv $100,000 (4)
Nick DeSimone $100,000 (1)
Noah Ostlund $95,000 (3)
Jagger Firkus $90,000 (3)
Tristan Broz $90,000 (3)
David Goyette $90,000 (3)
Jansen Harkins $85,000 (1)
Oskar Pettersson $85,000 (2)
Marek Alscher $85,000 (3)
Curtis Douglas $80,000 (2)
David Gustafsson $80,000 (1)
Kaapo Kahkonen $80,000 (1)
William Carrier $80,000 (2)
Robert Bortuzzo $80,000 (1)
Simon Lundmark $77,500 (1)
Max McCue $75,000 (3)
Jared Moe $75,000 (2)
Nathan Smith $0 (0)
Henri Nikkanen $0 (0)
Wyatte Wylie $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,547,500
Year 2026 : $1,045,000
Year 2027 : $725,000
Year 2028 : $200,000
Salary Average Commitment
Year 2025 : $1,532,500
Year 2026 : $1,030,000
Year 2027 : $725,000
Year 2028 : $200,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,671 - 94.52%
Level 2: 5000 - $60 - 4,794 - 95.88%
Level 3: 2000 - $35 - 1,902 - 95.09%
Level 4: 4000 - $25 - 3,807 - 95.17%
Luxury : 1000 - $200 - 948 - 94.85%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17,122 - 95.12%
Average Income per Game$1,257,102
Year to Date Revenue$42,741,484

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$86,172,424
Farm Year To Date Expenses$0
Pro Salary Cap To Date$82,651,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,799,717
Pro Remaining Season Days23
Pro Expenses Per Days$509,896
Pro Estimated Expenses$11,727,608
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,727,608
Season Salary Cap$93,900,000
Estimate Under Maximum Salary Cap of $95,500,000$1,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $38,900,000
Current Bank Account$63,967,878
Projected Bank Account$61,039,987

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 (5)
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 : $88,450,000
Year 2027 : $52,500,000
Year 2028 : $37,250,000
Salary Average Commitment
Year 2025 : $72,250,000
Year 2026 : $63,900,000
Year 2027 : $41,100,000
Year 2028 : $32,850,000
Salary Cap with 1 Way Contract
Year 2025 : $93,900,000
Year 2026 : $85,450,000
Year 2027 : $49,500,000
Year 2028 : $34,250,000

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 - 5,658 - 94.29%
Level 2: 5000 - $60 - 4,777 - 95.54%
Level 3: 2000 - $35 - 1,917 - 95.83%
Level 4: 4000 - $25 - 3,795 - 94.87%
Luxury : 1000 - $200 - 959 - 95.89%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,105 - 95.03%
Average Income per Game$1,237,956
Year to Date Revenue$44,566,416

Expense

Pro Players Total Salaries$55,800,000
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$52,071,094
Farm Year To Date Expenses$0
Pro Salary Cap To Date$50,310,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,189,780
Pro Remaining Season Days23
Pro Expenses Per Days$301,042
Pro Estimated Expenses$6,923,966
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,923,966
Season Salary Cap$58,800,000
Estimate Under Maximum Salary Cap of $95,500,000$36,700,000
Estimate Over Minimum Salary Cap of $55,000,000 $3,800,000
Current Bank Account$99,271,593
Projected Bank Account$98,537,407

Pro Players Salaries

Jonas Brodin $6,900,000 (4)
John Gibson $6,400,000 (2)
John Klingberg $6,000,000 (1)
Frank Vatrano $5,500,000 (3)
Elvis Merzlikins $5,400,000 (2)
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)
Ben Meyers $925,000 (3)
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)
Total Pro Players20
Salary Commitment
Year 2025 : $55,800,000
Year 2026 : $41,975,000
Year 2027 : $16,575,000
Year 2028 : $6,900,000
Salary Average Commitment
Year 2025 : $58,250,000
Year 2026 : $41,925,000
Year 2027 : $16,575,000
Year 2028 : $6,900,000
Salary Cap with 1 Way Contract
Year 2025 : $55,800,000
Year 2026 : $41,975,000
Year 2027 : $16,575,000
Year 2028 : $6,900,000

Farm Players Salaries

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)
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)
Devon Levi $75,000 (1)
Matt Benning $75,000 (2)
Wilmer Skoog $75,000 (2)
Ben Brinkman $75,000 (2)
William Dufour $75,000 (1)
Dylan Roobroeck $75,000 (3)
Total Farm Players20
Salary Commitment
Year 2025 : $1,924,900
Year 2026 : $1,697,400
Year 2027 : $627,400
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,899,900
Year 2026 : $1,672,400
Year 2027 : $627,400
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,710 - 95.17%
Level 2: 5000 - $60 - 4,725 - 94.49%
Level 3: 2000 - $35 - 1,930 - 96.51%
Level 4: 4000 - $25 - 3,844 - 96.09%
Luxury : 1000 - $200 - 954 - 95.42%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17,163 - 95.35%
Average Income per Game$1,245,669
Year to Date Revenue$41,107,088

Expense

Pro Players Total Salaries$87,100,000
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$85,066,366
Farm Year To Date Expenses$0
Pro Salary Cap To Date$81,105,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,965,355
Pro Remaining Season Days23
Pro Expenses Per Days$477,083
Pro Estimated Expenses$10,972,909
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$10,972,909
Season Salary Cap$87,100,000
Estimate Under Maximum Salary Cap of $95,500,000$8,400,000
Estimate Over Minimum Salary Cap of $55,000,000 $32,100,000
Current Bank Account$15,894,577
Projected Bank Account$14,887,023

Pro Players Salaries

Andrei Vasilevskiy $9,000,000 (3)
Brayden Point $9,000,000 (4)
Nikita Kucherov $9,000,000 (5)
Victor Hedman $7,500,000 (2)
Evgeni Malkin $7,250,000 (1)
Jared Spurgeon $7,100,000 (1)
Brandon Montour $5,750,000 (3)
Erik Cernak $5,000,000 (2)
Brandon Saad $4,500,000 (1)
Artturi Lehkonen $3,550,000 (1)
Alex Killorn $3,000,000 (1)
Josh Anderson $3,000,000 (2)
Jack Quinn $2,500,000 (1)
Quinton Byfield $2,500,000 (1)
Corey Perry $2,300,000 (2)
Jack McBain $1,500,000 (1)
Juraj Slafkovsky $950,000 (1)
Philipp Kurashev $950,000 (2)
Kaiden Guhle $950,000 (1)
Arvid Soderblom $900,000 (1)
Lane Hutson $900,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $87,100,000
Year 2026 : $53,650,000
Year 2027 : $34,900,000
Year 2028 : $19,250,000
Salary Average Commitment
Year 2025 : $76,275,000
Year 2026 : $44,875,000
Year 2027 : $26,125,000
Year 2028 : $18,000,000
Salary Cap with 1 Way Contract
Year 2025 : $87,100,000
Year 2026 : $52,400,000
Year 2027 : $33,650,000
Year 2028 : $18,000,000

Farm Players Salaries

Drew Helleson $285,000 (4)
Brandon Duhaime $100,000 (2)
Jett Woo $95,000 (2)
Reid Schaefer $95,000 (2)
Riley Kidney $90,000 (2)
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)
Matvei Petrov $75,000 (2)
Sandis Vilmanis $75,000 (3)
Arber Xhekaj $75,000 (1)
Topias Vilen $75,000 (2)
Magnus Chrona $75,000 (2)
Maxim Cajkovic $0 (0)
Brett Brochu $0 (0)
Gabriel Fortier $0 (0)
Jack Rathbone $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,092,500
Year 2026 : $1,610,000
Year 2027 : $615,000
Year 2028 : $285,000
Salary Average Commitment
Year 2025 : $1,997,500
Year 2026 : $1,535,000
Year 2027 : $615,000
Year 2028 : $285,000

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Delta Center
Level 1: 6000 - $100 - 5,674 - 94.57%
Level 2: 5000 - $60 - 4,749 - 94.99%
Level 3: 2000 - $35 - 1,949 - 97.43%
Level 4: 4000 - $25 - 3,847 - 96.18%
Luxury : 1000 - $200 - 951 - 95.09%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,170 - 95.39%
Average Income per Game$1,258,143
Year to Date Revenue$44,035,014

Expense

Pro Players Total Salaries$89,525,000
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$82,643,643
Farm Year To Date Expenses$0
Pro Salary Cap To Date$79,122,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,548,860
Pro Remaining Season Days23
Pro Expenses Per Days$487,109
Pro Estimated Expenses$11,203,507
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,203,507
Season Salary Cap$94,325,000
Estimate Under Maximum Salary Cap of $95,500,000$1,175,000
Estimate Over Minimum Salary Cap of $55,000,000 $39,325,000
Current Bank Account$61,276,157
Projected Bank Account$57,621,510

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)
Kevin Hayes $4,550,000 (1)
Mason McTavish $4,500,000 (4)
Mattias Samuelsson $3,500,000 (2)
Barrett Hayton $2,000,000 (2)
Alexandre Texier $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)
Sam Malinski $950,000 (2)
Michael Pezzetta $815,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $89,525,000
Year 2026 : $73,215,000
Year 2027 : $51,315,000
Year 2028 : $42,250,000
Salary Average Commitment
Year 2025 : $75,900,000
Year 2026 : $62,990,000
Year 2027 : $45,290,000
Year 2028 : $42,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,525,000
Year 2026 : $73,215,000
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)
Colin White $100,000 (2)
Alex Steeves $100,000 (4)
Fedor Svechkov $95,000 (2)
Filip Bystedt $95,000 (3)
Filip Mesar $95,000 (3)
Shakir Mukhamadullin $95,000 (2)
Dalibor Dvorsky $95,000 (3)
Pontus Holmberg $90,000 (3)
Philippe Myers $90,000 (2)
John Farinacci $85,000 (2)
Ondrej Becher $85,000 (3)
Lucas Carlsson $83,500 (3)
Ryan Murray $82,500 (1)
Ethan Bear $82,500 (2)
Mitchell Stephens $80,000 (1)
Michael Callahan $80,000 (1)
Dennis Hildeby $80,000 (2)
Ryan Tverberg $77,500 (3)
Chas Sharpe $77,500 (3)
Alexander Nylander $77,500 (3)
Aku Raty $75,000 (2)
Hudson Fasching $75,000 (1)
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)
Dmitri Ovchinnikov $0 (0)
Total Farm Players33
Salary Commitment
Year 2025 : $3,221,000
Year 2026 : $2,778,500
Year 2027 : $1,101,000
Year 2028 : $100,000
Salary Average Commitment
Year 2025 : $3,508,889
Year 2026 : $3,116,389
Year 2027 : $1,026,000
Year 2028 : $100,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,659 - 94.32%
Level 2: 5000 - $60 - 4,764 - 95.28%
Level 3: 2000 - $35 - 1,917 - 95.87%
Level 4: 4000 - $25 - 3,859 - 96.47%
Luxury : 1000 - $200 - 945 - 94.45%
Total Capacity :18000

Income

Home Games Left4
Average Attendance - %17,144 - 95.24%
Average Income per Game$1,283,698
Year to Date Revenue$47,496,816

Expense

Pro Players Total Salaries$56,150,000
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$53,820,863
Farm Year To Date Expenses$0
Pro Salary Cap To Date$49,947,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,134,791
Pro Remaining Season Days23
Pro Expenses Per Days$315,365
Pro Estimated Expenses$7,253,395
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,253,395
Season Salary Cap$61,650,000
Estimate Under Maximum Salary Cap of $95,500,000$33,850,000
Estimate Over Minimum Salary Cap of $55,000,000 $6,650,000
Current Bank Account$76,641,743
Projected Bank Account$74,523,139

Pro Players Salaries

Christian Wolanin $10,000,000 (1)
Mathew Dumba $6,500,000 (2)
Lawson Crouse $4,500,000 (4)
Barclay Goodrow $3,750,000 (4)
Alexandar Georgiev $3,500,000 (3)
Jordan Greenway $3,000,000 (2)
Michael Rasmussen $3,000,000 (3)
Alexander Romanov $2,500,000 (1)
Luke Evangelista $2,500,000 (1)
Max Pacioretty $2,250,000 (2)
Justin Brazeau $2,000,000 (4)
Logan Stanley $2,000,000 (4)
Nick Blankenburg $1,500,000 (4)
Jonathan Quick $1,500,000 (2)
Daniel Sprong $1,500,000 (2)
Logan OConnor $1,500,000 (2)
Peyton Krebs $1,000,000 (2)
Isac Lundestrom $1,000,000 (1)
Zach Benson $950,000 (2)
Mason Lohrei $900,000 (2)
Keaton Middleton $800,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $56,150,000
Year 2026 : $40,150,000
Year 2027 : $20,250,000
Year 2028 : $13,750,000
Salary Average Commitment
Year 2025 : $53,000,000
Year 2026 : $38,750,000
Year 2027 : $20,250,000
Year 2028 : $13,750,000
Salary Cap with 1 Way Contract
Year 2025 : $56,150,000
Year 2026 : $40,150,000
Year 2027 : $20,250,000
Year 2028 : $13,750,000

Farm Players Salaries

Dysin Mayo $1,000,000 (1)
Miles Wood $300,000 (3)
Shane Bowers $100,000 (4)
Jakub Skarek $100,000 (4)
Eduard Sale $95,000 (3)
Nate Danielson $95,000 (3)
Gavin Brindley $90,000 (3)
Matt Murray $90,000 (3)
Zack Ostapchuk $90,000 (2)
Noah Warren $90,000 (3)
Kailer Yamamoto $85,000 (4)
Rasmus Korhonen $85,000 (3)
Samuel Bolduc $85,000 (4)
Jeremie Biakabutuka $85,000 (3)
Anson Thornton $85,000 (3)
Jack Campbell $85,000 (3)
Felix Sandstrom $80,000 (2)
Keith Kinkaid $80,000 (2)
Amadeus Lombardi $80,000 (2)
Keenan Suthers $75,000 (2)
Ryan McGregor $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $2,875,000
Year 2026 : $1,875,000
Year 2027 : $1,470,000
Year 2028 : $370,000
Salary Average Commitment
Year 2025 : $2,855,000
Year 2026 : $1,855,000
Year 2027 : $1,470,000
Year 2028 : $370,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,716 - 95.26%
Level 2: 5000 - $60 - 4,714 - 94.27%
Level 3: 2000 - $35 - 1,928 - 96.41%
Level 4: 4000 - $25 - 3,797 - 94.93%
Luxury : 1000 - $200 - 951 - 95.14%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17,106 - 95.03%
Average Income per Game$1,240,932
Year to Date Revenue$43,432,627

Expense

Pro Players Total Salaries$93,775,000
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$81,263,373
Farm Year To Date Expenses$0
Pro Salary Cap To Date$80,207,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,445,593
Pro Remaining Season Days23
Pro Expenses Per Days$494,661
Pro Estimated Expenses$11,377,203
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,377,203
Season Salary Cap$93,775,000
Estimate Under Maximum Salary Cap of $95,500,000$1,725,000
Estimate Over Minimum Salary Cap of $55,000,000 $38,775,000
Current Bank Account$44,309,378
Projected Bank Account$40,377,768

Pro Players Salaries

Connor McDavid $12,500,000 (5)
Darnell Nurse $8,750,000 (3)
Leon Draisaitl $8,500,000 (2)
Evan Bouchard $7,500,000 (4)
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)
Ryan Johansen $3,500,000 (1)
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)
Total Pro Players21
Salary Commitment
Year 2025 : $93,775,000
Year 2026 : $85,900,000
Year 2027 : $60,425,000
Year 2028 : $39,625,000
Salary Average Commitment
Year 2025 : $79,176,666
Year 2026 : $66,801,666
Year 2027 : $45,089,166
Year 2028 : $35,125,000
Salary Cap with 1 Way Contract
Year 2025 : $93,775,000
Year 2026 : $81,400,000
Year 2027 : $55,925,000
Year 2028 : $35,125,000

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 (5)
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 (3)
Vincent Iorio $90,000 (4)
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 : $2,185,000
Year 2027 : $1,595,000
Year 2028 : $830,000
Salary Average Commitment
Year 2025 : $2,080,000
Year 2026 : $2,080,000
Year 2027 : $1,515,000
Year 2028 : $765,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,727 - 95.45%
Level 2: 5000 - $60 - 4,725 - 94.49%
Level 3: 2000 - $35 - 1,901 - 95.05%
Level 4: 4000 - $25 - 3,860 - 96.49%
Luxury : 1000 - $200 - 963 - 96.30%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,175 - 95.42%
Average Income per Game$1,261,142
Year to Date Revenue$45,401,129

Expense

Pro Players Total Salaries$93,380,000
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$80,550,727
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,381,977
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,305,712
Pro Remaining Season Days23
Pro Expenses Per Days$505,104
Pro Estimated Expenses$11,617,392
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,617,392
Season Salary Cap$93,380,000
Estimate Under Maximum Salary Cap of $95,500,000$2,120,000
Estimate Over Minimum Salary Cap of $55,000,000 $38,380,000
Current Bank Account$26,524,019
Projected Bank Account$21,212,339

Pro Players Salaries

Sergei Bobrovsky $10,500,000 (1)
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)
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)
Ivan Barbashev $2,250,000 (1)
Teddy Blueger $2,000,000 (3)
Pierre Engvall $2,000,000 (2)
Jake Bean $1,750,000 (2)
TJ Brodie $1,500,000 (1)
Oskar Sundqvist $1,500,000 (2)
Brandt Clarke $950,000 (2)
Kyle MacLean $930,000 (4)
Tomas Nosek $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $93,380,000
Year 2026 : $55,080,000
Year 2027 : $23,880,000
Year 2028 : $7,130,000
Salary Average Commitment
Year 2025 : $67,583,333
Year 2026 : $37,133,333
Year 2027 : $11,480,000
Year 2028 : $7,130,000
Salary Cap with 1 Way Contract
Year 2025 : $93,380,000
Year 2026 : $55,080,000
Year 2027 : $23,880,000
Year 2028 : $7,130,000

Farm Players Salaries

Nikita Tolopilo $95,000 (1)
Graeme Clarke $95,000 (2)
Konsta Helenius $95,000 (3)
Michael DiPietro $90,000 (3)
Cole Schwindt $87,500 (1)
Nathan Staios $85,000 (2)
Dryden Hunt $85,000 (1)
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)
Henrik Rybinski $75,000 (1)
Evan Vierling $75,000 (2)
Jaroslav Chmelar $75,000 (3)
Cole Krygier $75,000 (2)
Tyler Inamoto $0 (0)
Total Farm Players17
Salary Commitment
Year 2025 : $1,330,000
Year 2026 : $755,000
Year 2027 : $345,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,304,000
Year 2026 : $740,000
Year 2027 : $345,000
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,696 - 94.93%
Level 2: 5000 - $60 - 4,718 - 94.37%
Level 3: 2000 - $35 - 1,915 - 95.75%
Level 4: 4000 - $25 - 3,805 - 95.12%
Luxury : 1000 - $200 - 954 - 95.38%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,088 - 94.93%
Average Income per Game$1,237,713
Year to Date Revenue$44,557,666

Expense

Pro Players Total Salaries$69,375,000
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$61,020,355
Farm Year To Date Expenses$0
Pro Salary Cap To Date$57,147,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,188,565
Pro Remaining Season Days23
Pro Expenses Per Days$384,245
Pro Estimated Expenses$8,837,635
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$8,837,635
Season Salary Cap$71,750,000
Estimate Under Maximum Salary Cap of $95,500,000$23,750,000
Estimate Over Minimum Salary Cap of $55,000,000 $16,750,000
Current Bank Account$66,565,624
Projected Bank Account$63,916,554

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)
Cam York $5,000,000 (2)
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)
Ryan Poehling $925,000 (1)
Michael Kesselring $900,000 (1)
Tye Kartye $875,000 (2)
Sam Montembeault $850,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $69,375,000
Year 2026 : $50,525,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000
Salary Average Commitment
Year 2025 : $69,125,000
Year 2026 : $50,525,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000
Salary Cap with 1 Way Contract
Year 2025 : $69,375,000
Year 2026 : $50,525,000
Year 2027 : $28,750,000
Year 2028 : $10,250,000

Farm Players Salaries

Calen Addison $100,000 (1)
Zach Dean $95,000 (2)
Fabian Lysell $95,000 (1)
Matt Savoie $95,000 (3)
Otto Stenberg $95,000 (3)
Adam Sykora $90,000 (2)
Oliver Kapanen $90,000 (3)
Cole Smith $90,000 (1)
Jakub Dvorak $90,000 (3)
Christian Kyrou $90,000 (2)
Arturs Silovs $90,000 (1)
Aatu Raty $87,500 (3)
Michael Milne $85,000 (1)
Jeremie Poirier $85,000 (1)
Yegor Sidorov $85,000 (3)
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)
Total Farm Players23
Salary Commitment
Year 2025 : $1,892,500
Year 2026 : $1,272,500
Year 2027 : $617,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,785,000
Year 2026 : $1,222,500
Year 2027 : $617,500
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,649 - 94.15%
Level 2: 5000 - $60 - 4,806 - 96.12%
Level 3: 2000 - $35 - 1,915 - 95.76%
Level 4: 4000 - $25 - 3,814 - 95.34%
Luxury : 1000 - $200 - 960 - 96.01%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,145 - 95.25%
Average Income per Game$1,241,625
Year to Date Revenue$44,698,502

Expense

Pro Players Total Salaries$68,600,000
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$62,597,862
Farm Year To Date Expenses$0
Pro Salary Cap To Date$60,309,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,208,125
Pro Remaining Season Days23
Pro Expenses Per Days$370,833
Pro Estimated Expenses$8,529,159
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$8,529,159
Season Salary Cap$68,600,000
Estimate Under Maximum Salary Cap of $95,500,000$26,900,000
Estimate Over Minimum Salary Cap of $55,000,000 $13,600,000
Current Bank Account$87,152,266
Projected Bank Account$84,831,232

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)
Yakov Trenin $3,500,000 (2)
Scott Mayfield $3,500,000 (2)
James van Riemsdyk $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)
Cayden Primeau $1,000,000 (2)
Ivan Miroshnichenko $950,000 (2)
Joakim Kemell $950,000 (2)
Logan Mailloux $950,000 (2)
Isak Rosen $950,000 (1)
Felix Unger Sorum $900,000 (3)
Ty Smilanic $850,000 (2)
Mike Benning $800,000 (2)
Juuso Parssinen $750,000 (1)
Ryder Rolston $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $68,600,000
Year 2026 : $62,650,000
Year 2027 : $35,400,000
Year 2028 : $21,500,000
Salary Average Commitment
Year 2025 : $67,959,167
Year 2026 : $64,159,167
Year 2027 : $35,400,000
Year 2028 : $21,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,600,000
Year 2026 : $62,650,000
Year 2027 : $35,400,000
Year 2028 : $21,500,000

Farm Players Salaries

Cal Petersen $400,000 (1)
Nico Daws $100,000 (2)
Spencer Stastney $100,000 (2)
Artyom Levshunov $95,000 (3)
Leo Loof $85,000 (2)
Angus Booth $80,000 (3)
Ethan Haider $75,000 (3)
Hardy Haman Aktell $75,000 (2)
Hunter McDonald $75,000 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $1,085,000
Year 2026 : $685,000
Year 2027 : $325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,075,000
Year 2026 : $675,000
Year 2027 : $325,000
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 3,938 - 65.63%
Level 2: 5000 - $75 - 3,442 - 68.84%
Level 3: 2000 - $45 - 1,383 - 69.13%
Level 4: 4000 - $30 - 2,928 - 73.19%
Luxury : 1000 - $250 - 671 - 67.12%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %12,361 - 68.67%
Average Income per Game$1,113,891
Year to Date Revenue$37,872,277

Expense

Pro Players Total Salaries$49,104,400
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,050,000
Pro Year To Date Expenses$50,860,819
Farm Year To Date Expenses$0
Pro Salary Cap To Date$46,459,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,797,234
Pro Remaining Season Days23
Pro Expenses Per Days$281,794
Pro Estimated Expenses$6,481,262
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,481,262
Season Salary Cap$55,154,400
Estimate Under Maximum Salary Cap of $95,500,000$40,345,600
Estimate Over Minimum Salary Cap of $55,000,000 $154,400
Current Bank Account$41,763,852
Projected Bank Account$43,079,824

Pro Players Salaries

Vladimir Tarasenko $5,017,400 (1)
Ben Chiarot $5,000,000 (1)
Mats Zuccarello $5,000,000 (3)
Mikael Backlund $4,500,000 (2)
KAndre Miller $4,000,000 (3)
Ryan Lindgren $3,000,000 (3)
Alex Newhook $2,900,000 (2)
Kaapo Kakko $2,500,000 (2)
Cole Sillinger $2,250,000 (2)
Ilya Samsonov $2,187,000 (3)
Gage Goncalves $2,000,000 (2)
Darren Raddysh $2,000,000 (1)
Justin Barron $1,300,000 (1)
Morgan Barron $1,250,000 (2)
Nils Lundkvist $1,000,000 (1)
Simon Holmstrom $950,000 (1)
Rutger McGroarty $950,000 (3)
Sam Colangelo $900,000 (3)
Brendan Brisson $900,000 (1)
Adam Edstrom $750,000 (2)
Jakub Dobes $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $49,104,400
Year 2026 : $32,937,000
Year 2027 : $16,037,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $38,879,400
Year 2026 : $24,962,000
Year 2027 : $10,712,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $49,104,400
Year 2026 : $32,937,000
Year 2027 : $16,037,000
Year 2028 : $0

Farm Players Salaries

Ozzy Wiesblatt $95,000 (1)
Brad Lambert $95,000 (2)
Tristan Luneau $90,000 (3)
Karl Henriksson $90,000 (1)
Samuel Savoie $85,000 (3)
Brayden Tracey $85,000 (2)
Miko Matikka $85,000 (3)
Sergei Murashov $80,000 (3)
Hunter Skinner $80,000 (2)
Jonathan Gruden $77,500 (1)
Brandon Scanlin $77,500 (1)
Jake Wise $75,000 (2)
Parker Bell $75,000 (3)
Tyler Tullio $75,000 (1)
Charles-Alexis Legault $75,000 (3)
Riley Hughes $0 (0)
Zach Uens $0 (0)
Timmy Gettinger $0 (0)
Total Farm Players18
Salary Commitment
Year 2025 : $1,240,000
Year 2026 : $825,000
Year 2027 : $490,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,167,500
Year 2026 : $790,000
Year 2027 : $490,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,629 - 93.82%
Level 2: 5000 - $60 - 4,753 - 95.06%
Level 3: 2000 - $35 - 1,919 - 95.93%
Level 4: 4000 - $25 - 3,825 - 95.63%
Luxury : 1000 - $200 - 957 - 95.74%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,083 - 94.91%
Average Income per Game$1,284,833
Year to Date Revenue$46,253,992

Expense

Pro Players Total Salaries$51,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,850,000
Pro Year To Date Expenses$49,094,798
Farm Year To Date Expenses$0
Pro Salary Cap To Date$47,334,383
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,424,166
Pro Remaining Season Days23
Pro Expenses Per Days$276,302
Pro Estimated Expenses$6,354,946
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$6,354,946
Season Salary Cap$59,900,000
Estimate Under Maximum Salary Cap of $95,500,000$35,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $4,900,000
Current Bank Account$92,607,812
Projected Bank Account$92,677,032

Pro Players Salaries

Elias Pettersson $10,500,000 (3)
Trevor Carrick $5,000,000 (1)
Braden Schneider $4,500,000 (3)
Radko Gudas $4,250,000 (2)
Cam Talbot $3,500,000 (2)
Jan Rutta $3,000,000 (1)
Niko Mikkola $2,850,000 (1)
Calle Jarnkrok $2,100,000 (1)
Connor Zary $2,000,000 (3)
Joe Veleno $1,500,000 (1)
Joel Blomqvist $1,400,000 (4)
Mason Appleton $1,200,000 (1)
Will Smith $950,000 (3)
Mackie Samoskevich $950,000 (2)
Brennan Othmann $950,000 (2)
Zachary LHeureux $950,000 (2)
Zachary Bolduc $950,000 (2)
Frank Nazar $950,000 (3)
Cutter Gauthier $950,000 (3)
Ethen Frank $900,000 (2)
Albert Johansson $900,000 (1)
Dennis Cholowski $800,000 (2)
Jesse Ylonen $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $51,050,000
Year 2026 : $34,500,000
Year 2027 : $21,250,000
Year 2028 : $1,400,000
Salary Average Commitment
Year 2025 : $39,425,000
Year 2026 : $24,125,000
Year 2027 : $11,675,000
Year 2028 : $1,400,000
Salary Cap with 1 Way Contract
Year 2025 : $51,050,000
Year 2026 : $34,500,000
Year 2027 : $21,250,000
Year 2028 : $1,400,000

Farm Players Salaries

Thomas Bordeleau $200,000 (4)
Jarred Tinordi $100,000 (1)
Antti Saarela $100,000 (1)
Nathan Gaucher $95,000 (2)
Bradly Nadeau $95,000 (3)
William Wallinder $90,000 (2)
Nikolas Matinpalo $90,000 (4)
Antti Tuomisto $90,000 (2)
Sawyer Boulton $90,000 (4)
Avery Hayes $85,000 (3)
Luke Prokop $85,000 (2)
Pavel Cajan $80,000 (2)
Djibril Toure $80,000 (3)
Cole Reinhardt $80,000 (3)
Hugo Alnefelt $80,000 (2)
Vinnie Hinostroza $80,000 (1)
Rodrigo Abols $80,000 (3)
Zack MacEwen $80,000 (2)
Ben Gaudreau $76,000 (1)
Dyllan Gill $75,000 (3)
Ronnie Attard $75,000 (1)
Jacob Gaucher $75,000 (1)
Elmer Soderblom $75,000 (1)
Pavol Regenda $75,000 (1)
Zach Metsa $75,000 (3)
Carter Gylander $75,000 (3)
Luke Cavallin $75,000 (2)
Jake Livingstone $0 (0)
Keith Petruzzelli $0 (0)
Total Farm Players29
Salary Commitment
Year 2025 : $2,356,000
Year 2026 : $1,700,000
Year 2027 : $1,025,000
Year 2028 : $380,000
Salary Average Commitment
Year 2025 : $2,296,000
Year 2026 : $1,640,000
Year 2027 : $1,025,000
Year 2028 : $380,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,684 - 94.74%
Level 2: 5000 - $65 - 4,725 - 94.49%
Level 3: 2000 - $40 - 1,544 - 77.20%
Level 4: 4000 - $20 - 3,916 - 97.91%
Luxury : 1000 - $225 - 729 - 72.86%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %16,598 - 92.21%
Average Income per Game$1,245,776
Year to Date Revenue$42,356,384

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$81,583,512
Farm Year To Date Expenses$0
Pro Salary Cap To Date$80,263,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,720,432
Pro Remaining Season Days23
Pro Expenses Per Days$482,943
Pro Estimated Expenses$11,107,689
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,107,689
Season Salary Cap$91,225,000
Estimate Under Maximum Salary Cap of $95,500,000$4,275,000
Estimate Over Minimum Salary Cap of $55,000,000 $36,225,000
Current Bank Account$52,388,452
Projected Bank Account$50,001,195

Pro Players Salaries

Filip Forsberg $9,000,000 (5)
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 : $77,100,000
Year 2027 : $48,600,000
Year 2028 : $22,750,000
Salary Average Commitment
Year 2025 : $69,813,333
Year 2026 : $55,188,333
Year 2027 : $31,013,333
Year 2028 : $22,250,000
Salary Cap with 1 Way Contract
Year 2025 : $91,225,000
Year 2026 : $76,600,000
Year 2027 : $48,100,000
Year 2028 : $22,250,000

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)
Total Farm Players8
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 - 5,683 - 94.71%
Level 2: 5000 - $60 - 4,749 - 94.99%
Level 3: 2000 - $35 - 1,900 - 94.99%
Level 4: 4000 - $25 - 3,844 - 96.09%
Luxury : 1000 - $200 - 951 - 95.14%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17,127 - 95.15%
Average Income per Game$1,257,050
Year to Date Revenue$42,739,695

Expense

Pro Players Total Salaries$71,477,500
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$80,107,752
Farm Year To Date Expenses$0
Pro Salary Cap To Date$75,706,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,799,349
Pro Remaining Season Days23
Pro Expenses Per Days$398,320
Pro Estimated Expenses$9,161,360
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$9,161,360
Season Salary Cap$71,477,500
Estimate Under Maximum Salary Cap of $95,500,000$24,022,500
Estimate Over Minimum Salary Cap of $55,000,000 $16,477,500
Current Bank Account$88,998,402
Projected Bank Account$88,636,391

Pro Players Salaries

Andrei Kuzmenko $6,750,000 (2)
William Karlsson $6,000,000 (2)
Jesperi Kotkaniemi $4,820,000 (3)
Ilya Mikheyev $4,750,000 (2)
Linus Ullmark $4,750,000 (3)
Michael Bunting $4,557,500 (2)
Rasmus Sandin $4,500,000 (1)
Rasmus Andersson $4,500,000 (2)
Brandon Carlo $4,000,000 (2)
Mario Ferraro $4,000,000 (4)
Morgan Frost $4,000,000 (1)
Dmitry Kulikov $3,500,000 (2)
Robby Fabbri $3,500,000 (1)
Ryan McLeod $2,750,000 (1)
Jamie Drysdale $2,300,000 (1)
Conor Timmins $1,500,000 (2)
Blake Lizotte $1,200,000 (2)
Jacob Bernard-Docker $1,200,000 (1)
Mads Sogaard $1,000,000 (3)
Jake Middleton $950,000 (5)
Ridly Greig $950,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $71,477,500
Year 2026 : $56,527,500
Year 2027 : $18,820,000
Year 2028 : $8,250,000
Salary Average Commitment
Year 2025 : $67,527,500
Year 2026 : $54,077,500
Year 2027 : $15,520,000
Year 2028 : $4,950,000
Salary Cap with 1 Way Contract
Year 2025 : $71,477,500
Year 2026 : $53,227,500
Year 2027 : $15,520,000
Year 2028 : $4,950,000

Farm Players Salaries

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)
Artemi Kniazev $100,000 (3)
Isaac Ratcliffe $100,000 (2)
Maxence Guenette $100,000 (3)
Kevin Mandolese $100,000 (2)
Hendrix Lapierre $100,000 (1)
Jack Ahcan $100,000 (1)
Yan Kuznetsov $97,500 (2)
Mark Kastelic $97,500 (4)
Oskar Olausson $95,000 (1)
Xavier Bourgault $95,000 (1)
Carson Lambos $95,000 (2)
Dylan Coghlan $95,000 (1)
Yegor Sokolov $95,000 (3)
Benoit-Olivier Groulx $95,000 (3)
Jacob Quillan $92,500 (2)
Jacob Bryson $90,000 (3)
Luca Del Bel Belluz $90,000 (2)
Tyler Kleven $90,000 (2)
Ty Dellandrea $86,333 (1)
Billy Sweezey $85,000 (1)
Leevi Merilainen $85,000 (2)
Stephen Halliday $80,000 (3)
Jake Chiasson $80,000 (2)
Robbie Stucker $75,000 (2)
Total Farm Players29
Salary Commitment
Year 2025 : $2,958,833
Year 2026 : $2,057,500
Year 2027 : $1,152,500
Year 2028 : $97,500
Salary Average Commitment
Year 2025 : $2,801,917
Year 2026 : $1,992,500
Year 2027 : $1,152,500
Year 2028 : $97,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $94 - 5,777 - 96.29%
Level 2: 5000 - $56 - 4,862 - 97.23%
Level 3: 2000 - $32 - 1,937 - 96.86%
Level 4: 4000 - $22 - 3,844 - 96.11%
Luxury : 1000 - $190 - 946 - 94.57%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17,366 - 96.48%
Average Income per Game$1,207,395
Year to Date Revenue$41,051,419

Expense

Pro Players Total Salaries$94,710,000
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$84,821,114
Farm Year To Date Expenses$0
Pro Salary Cap To Date$81,300,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,451,763
Pro Remaining Season Days23
Pro Expenses Per Days$514,115
Pro Estimated Expenses$11,824,645
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$11,824,645
Season Salary Cap$94,710,000
Estimate Under Maximum Salary Cap of $95,500,000$790,000
Estimate Over Minimum Salary Cap of $55,000,000 $39,710,000
Current Bank Account$47,191,943
Projected Bank Account$43,819,061

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)
Zach Hyman $5,500,000 (4)
Mitch Marner $5,500,000 (1)
Adam Lowry $5,000,000 (4)
Josh Manson $4,500,000 (1)
Jordan Staal $3,000,000 (2)
Tyler Myers $3,000,000 (3)
Rasmus Ristolainen $2,760,000 (1)
Vincent Trocheck $2,750,000 (1)
Jake Neighbours $2,500,000 (2)
Tyson Foerster $2,500,000 (2)
Kent Johnson $1,800,000 (2)
Dakota Joshua $1,000,000 (1)
Eric Comrie $1,000,000 (2)
Simon Edvinsson $950,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $94,710,000
Year 2026 : $69,050,000
Year 2027 : $20,000,000
Year 2028 : $10,500,000
Salary Average Commitment
Year 2025 : $92,543,333
Year 2026 : $67,333,333
Year 2027 : $18,333,333
Year 2028 : $10,500,000
Salary Cap with 1 Way Contract
Year 2025 : $94,710,000
Year 2026 : $69,050,000
Year 2027 : $20,000,000
Year 2028 : $10,500,000

Farm Players Salaries

Conor Sheary $250,000 (1)
Philip Tomasino $150,000 (2)
Rafael Harvey-Pinard $110,000 (4)
Travis Dermott $100,000 (1)
Jake Leschyshyn $95,000 (4)
Nick Abruzzese $95,000 (2)
Luke Hughes $95,000 (2)
Layton Ahac $95,000 (1)
Ryan Suzuki $95,000 (1)
Brandon Halverson $90,000 (1)
Angus Crookshank $90,000 (1)
Hunter Jones $90,000 (1)
Eemil Viro $85,000 (1)
Ty Mueller $80,000 (3)
Luca Cagnoni $80,000 (3)
Matthew Strome $75,000 (1)
Victor Mancini $75,000 (3)
Francesco Arcuri $75,000 (2)
James Malatesta $75,000 (2)
Domenic DiVincentiis $75,000 (3)
Matt Rempe $75,000 (1)
Jackson Edward $75,000 (3)
Jesper Vikman $75,000 (2)
Total Farm Players23
Salary Commitment
Year 2025 : $2,200,000
Year 2026 : $1,155,000
Year 2027 : $590,000
Year 2028 : $205,000
Salary Average Commitment
Year 2025 : $2,220,000
Year 2026 : $1,135,000
Year 2027 : $590,000
Year 2028 : $205,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,752 - 95.86%
Level 2: 5000 - $60 - 4,755 - 95.10%
Level 3: 2000 - $35 - 1,935 - 96.76%
Level 4: 4000 - $25 - 3,830 - 95.76%
Luxury : 1000 - $200 - 948 - 94.84%
Total Capacity :18000

Income

Home Games Left5
Average Attendance - %17,221 - 95.67%
Average Income per Game$1,246,743
Year to Date Revenue$44,882,761

Expense

Pro Players Total Salaries$61,162,000
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$56,928,100
Farm Year To Date Expenses$0
Pro Salary Cap To Date$53,847,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,233,717
Pro Remaining Season Days23
Pro Expenses Per Days$336,781
Pro Estimated Expenses$7,745,963
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$7,745,963
Season Salary Cap$61,162,000
Estimate Under Maximum Salary Cap of $95,500,000$34,338,000
Estimate Over Minimum Salary Cap of $55,000,000 $6,162,000
Current Bank Account$133,325,957
Projected Bank Account$131,813,711

Pro Players Salaries

Miro Heiskanen $8,000,000 (5)
Roope Hintz $8,000,000 (2)
Jake Oettinger $8,000,000 (4)
Jason Robertson $7,500,000 (5)
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 (5)
Joel Kiviranta $1,200,000 (2)
Jon Merrill $1,200,000 (2)
Brayden Pachal $1,187,000 (5)
Jake Christiansen $975,000 (4)
Mavrik Bourque $950,000 (2)
Wyatt Johnston $950,000 (5)
Ville Koivunen $900,000 (3)
A.J. Greer $850,000 (2)
Oskar Back $825,000 (2)
Matej Blumel $800,000 (2)
Justin Dowling $775,000 (3)
Olle Lycksell $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $61,162,000
Year 2026 : $70,037,500
Year 2027 : $46,937,500
Year 2028 : $40,262,500
Salary Average Commitment
Year 2025 : $38,917,833
Year 2026 : $38,167,833
Year 2027 : $22,431,166
Year 2028 : $16,556,166
Salary Cap with 1 Way Contract
Year 2025 : $61,162,000
Year 2026 : $60,412,000
Year 2027 : $37,287,000
Year 2028 : $30,612,000

Farm Players Salaries

Trey Taylor $97,000 (3)
Arttu Hyry $95,000 (3)
Paul Ludwinski $90,000 (3)
Adam Ginning $90,000 (4)
Justin Hryckowian $87,000 (3)
Luke Krys $87,000 (2)
Kyle McDonald $87,000 (2)
Chase Wheatcroft $86,250 (2)
Antonio Stranges $85,000 (3)
Justin Ertel $85,000 (3)
Michael Buchinger $85,000 (3)
Samu Tuomaala $83,083 (2)
Gavin White $80,000 (2)
Jon-Randall Avon $80,000 (2)
Michael Karow $77,500 (4)
Matt D Murray $77,500 (4)
Alexander Petrovic $77,500 (1)
Cameron Hughes $77,500 (4)
Ben Kraws $77,500 (2)
Parker Gahagen $75,000 (2)
Rory Kerins $75,000 (2)
Alexis Gendron $75,000 (3)
Kyle Looft $75,000 (3)
Ethan Samson $75,000 (2)
Justin Robidas $75,000 (2)
Remi Poirier $75,000 (3)
Scott Reedy $0 (0)
Total Farm Players27
Salary Commitment
Year 2025 : $2,129,833
Year 2026 : $2,040,500
Year 2027 : $1,162,750
Year 2028 : $311,250
Salary Average Commitment
Year 2025 : $2,109,833
Year 2026 : $2,032,333
Year 2027 : $1,156,500
Year 2028 : $307,500

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,665 - 94.42%
Level 2: 5000 - $60 - 4,798 - 95.97%
Level 3: 2000 - $35 - 1,881 - 94.05%
Level 4: 4000 - $25 - 3,822 - 95.54%
Luxury : 1000 - $200 - 946 - 94.61%
Total Capacity :18000

Income

Home Games Left3
Average Attendance - %17,112 - 95.07%
Average Income per Game$1,235,962
Year to Date Revenue$46,966,552

Expense

Pro Players Total Salaries$82,625,000
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$71,781,383
Farm Year To Date Expenses$0
Pro Salary Cap To Date$68,436,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,707,886
Pro Remaining Season Days23
Pro Expenses Per Days$450,130
Pro Estimated Expenses$10,352,990
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$10,352,990
Season Salary Cap$82,625,000
Estimate Under Maximum Salary Cap of $95,500,000$12,875,000
Estimate Over Minimum Salary Cap of $55,000,000 $27,625,000
Current Bank Account$39,764,255
Projected Bank Account$33,119,151

Pro Players Salaries

Tyler Seguin $9,000,000 (2)
Kyle Connor $6,950,000 (2)
Matt Boldy $6,800,000 (3)
Brock Boeser $6,000,000 (2)
William Eklund $5,600,000 (3)
Mason Marchment $5,500,000 (1)
Jordan Binnington $5,250,000 (4)
Ryan Suter $5,000,000 (1)
Anton Lundell $5,000,000 (3)
Connor Murphy $4,500,000 (2)
Pius Suter $4,500,000 (4)
Mikey Anderson $4,125,000 (2)
Joseph Woll $4,000,000 (4)
Cole Perfetti $1,750,000 (2)
Jake Evans $1,700,000 (1)
Dylan Samberg $1,400,000 (5)
Daniil Miromanov $1,250,000 (1)
Pavel Mintyukov $950,000 (2)
Emil Heineman $900,000 (2)
Jackson LaCombe $900,000 (2)
Shane Pinto $800,000 (2)
Nikita Nesterenko $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $82,625,000
Year 2026 : $76,475,000
Year 2027 : $36,900,000
Year 2028 : $19,500,000
Salary Average Commitment
Year 2025 : $70,725,000
Year 2026 : $58,400,000
Year 2027 : $25,850,000
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $82,625,000
Year 2026 : $69,175,000
Year 2027 : $32,550,000
Year 2028 : $15,150,000

Farm Players Salaries

Jet Greaves $97,500 (2)
Liam Ohgren $95,000 (3)
Fraser Minten $90,000 (3)
Adam Beckman $90,000 (3)
Luke Tuch $90,000 (3)
Hunter Haight $90,000 (3)
Drew Commesso $90,000 (2)
Nico Myatovic $90,000 (3)
Ryan ORourke $85,000 (1)
Justin Sourdif $85,000 (2)
Jean-Luc Foudy $85,000 (2)
Wyatt Kaiser $85,000 (2)
Ty Nelson $85,000 (3)
Dylan Garand $85,000 (3)
Lucas Edmonds $85,000 (1)
Noel Gunler $81,300 (2)
Florian Xhekaj $80,000 (3)
Lukas Svejkovsky $80,000 (1)
Alec Regula $80,000 (2)
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 (2)
Jacob Melanson $75,000 (2)
Fabian Wagner $75,000 (3)
Damien Giroux $0 (0)
Total Farm Players28
Salary Commitment
Year 2025 : $2,257,300
Year 2026 : $1,951,000
Year 2027 : $945,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,127,300
Year 2026 : $1,827,300
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 $117,215,677 $95,150,000 $350,000 $40,150,000 201232
Blackhawks $109,067,979 $55,200,000 $40,300,000 $200,000 221638
Blue Jackets $52,061,043 $71,725,000 $23,775,000 $16,725,000 232144
Blues $1,658,047 $92,225,000 $3,275,000 $37,225,000 231538
Bruins $16,391,814 $90,137,000 $5,363,000 $35,137,000 222143
Canadiens $38,931,587 $94,742,857 $757,143 $39,742,857 213253
Canucks $17,567,231 $74,200,000 $21,300,000 $19,200,000 222345
Capitals $94,213,989 $60,275,000 $35,225,000 $5,275,000 202646
Devils $4,509,372 $89,525,000 $5,975,000 $34,525,000 213253
Ducks $39,027,729 $94,700,000 $800,000 $39,700,000 201232
Flames $58,232,118 $77,819,000 $17,681,000 $22,819,000 213758
Flyers $58,235,649 $95,025,000 $475,000 $40,025,000 213354
Golden Knights $36,761,577 $66,900,000 $28,600,000 $11,900,000 201030
Hurricanes $76,098,721 $80,450,000 $15,050,000 $25,450,000 211637
Islanders $57,003,773 $87,850,000 $7,650,000 $32,850,000 231134
Jets $44,538,336 $74,750,000 $20,750,000 $19,750,000 222143
Kings $63,967,878 $93,900,000 $1,600,000 $38,900,000 203454
Kraken $99,271,593 $58,800,000 $36,700,000 $3,800,000 202040
Lightning $15,894,577 $87,100,000 $8,400,000 $32,100,000 212748
Mammoth $61,276,157 $94,325,000 $1,175,000 $39,325,000 203353
Maple Leafs $76,641,743 $61,650,000 $33,850,000 $6,650,000 212142
Oilers $44,309,378 $93,775,000 $1,725,000 $38,775,000 212243
Panthers $26,524,019 $93,380,000 $2,120,000 $38,380,000 221739
Penguins $66,565,624 $71,750,000 $23,750,000 $16,750,000 212344
Predators $87,152,266 $68,600,000 $26,900,000 $13,600,000 23932
Rangers $41,763,852 $55,154,400 $40,345,600 $154,400 211839
Red Wings $92,607,812 $59,900,000 $35,600,000 $4,900,000 232952
Sabres $52,388,452 $91,225,000 $4,275,000 $36,225,000 20828
Senators $88,998,402 $71,477,500 $24,022,500 $16,477,500 212950
Sharks $47,191,943 $94,710,000 $790,000 $39,710,000 212344
Stars $133,325,957 $61,162,000 $34,338,000 $6,162,000 222749
Wild $39,764,255 $82,625,000 $12,875,000 $27,625,000 222850