Team Finance for Ligue PowerPlay00

Update - 30 octobre 2025 at 23:07

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $400 - 3 008 - 50,13%
Level 2: 5500 - $250 - 2 682 - 48,76%
Level 3: 3000 - $150 - 1 271 - 42,37%
Level 4: 6500 - $100 - 2 630 - 40,46%
Luxury : 3000 - $800 - 1 200 - 40,00%
Total Capacity :24000
Team Popularity : 117,00%
Farm
Farm Level 1: 6000 - $90 - 2 592 - 43,21%
Farm Level 2: 3000 - $45 - 1 242 - 41,41%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %10 791 - 44,96%
Average Income per Game$4,273,568
Year to Date Revenue$21,367,840
Farm
Home Games Left36
Average Attendance - %3 835 - 42,61%
Average Income per Game$375,991
Year to Date Revenue$1,879,955

Expense

Pro Players Total Salaries$66,635,000
Farm Players Total Salaries$3,215,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,700,000
Pro Year To Date Expenses$8,343,822
Farm Year To Date Expenses$400,434
Pro Salary Cap To Date$8,343,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$153,848,448
Farm Estimated Season Revenue$13,535,676
Pro Remaining Season Days168
Pro Expenses Per Days$347,057
Pro Estimated Expenses$58,305,576
Farm Remaining Season Days168
Farm Expenses Per Days$16,745
Farm Estimated Expenses$2,813,160
Estimated Season Expenses$61,118,736
Season Salary Cap$74,335,000
Estimate Under Maximum Salary Cap of $95,500,000$21,165,000
Estimate Over Minimum Salary Cap of $70,600,000 $3,735,000
Current Bank Account$559,783,109
Projected Bank Account$666,048,497

Pro Players Salaries

Anthony Cirelli $7,500,000 (4)
Michael Bunting $6,300,000 (2)
Josh Manson $5,800,000 (3)
Thomas Chabot $5,800,000 (4)
Tristan Jarry $5,250,000 (2)
Ryan Graves $4,860,000 (2)
Lars Eller $4,300,000 (1)
Josh Norris $4,200,000 (2)
Brandon Tanev $4,200,000 (3)
Casey DeSmith $2,500,000 (1)
Matty Beniers $2,500,000 (4)
Jake Middleton $2,500,000 (3)
Garnet Hathaway $2,000,000 (3)
Will Borgen $2,000,000 (4)
Keegan Kolesar $1,250,000 (4)
Derek Ryan $1,250,000 (1)
Wyatt Johnston $950,000 (1)
Beck Malenstyn $925,000 (1)
Steven Lorentz $925,000 (3)
Denton Mateychuk $850,000 (3)
Leevi Merilainen $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $66,635,000
Year 2026 : $55,935,000
Year 2027 : $35,325,000
Year 2028 : $19,050,000
Salary Average Commitment
Year 2025 : $69,875,000
Year 2026 : $57,975,000
Year 2027 : $35,325,000
Year 2028 : $19,050,000
Salary Cap with 1 Way Contract
Year 2025 : $66,635,000
Year 2026 : $55,935,000
Year 2027 : $35,325,000
Year 2028 : $19,050,000

Farm Players Salaries

Ben Harpur $97,500 (2)
Samuel Hlavaj $92,500 (4)
Pavel Cajan $92,500 (2)
Adam Gaudette $92,500 (4)
Jeff Malott $87,500 (3)
Mark Kastelic $87,500 (2)
Andreas Englund $87,500 (3)
Dryden Hunt $87,500 (3)
Ryan Shea $87,500 (4)
Ethan Frisch $87,500 (3)
Bokondji Imama $87,500 (3)
Andy Welinski $85,000 (1)
Garrett Pilon $85,000 (1)
Nathan Walker $85,000 (1)
Dan Renouf $85,000 (1)
Owen Pickering $82,500 (3)
Mathias Laferriere $82,500 (3)
Adam Ginning $82,500 (3)
Oskar Back $82,500 (1)
Tyce Thompson $82,500 (2)
Joona Koppanen $80,000 (1)
Colton Dach $77,500 (2)
Adam Edstrom $77,500 (1)
Samuel Honzek $77,500 (3)
Aatu Raty $77,500 (1)
Aku Raty $77,500 (1)
Brett Berard $77,500 (2)
Julian Lutz $77,500 (3)
Montana Onyebuchi $77,500 (1)
Ben Meehan $77,500 (2)
Fedor Svechkov $77,500 (2)
Gavin White $77,500 (2)
Zack Ostapchuk $77,500 (2)
Carson Bantle $77,500 (2)
Nico Myatovic $77,500 (3)
Quinn Olson $77,500 (2)
Lian Bichsel $77,500 (2)
Mason Primeau $77,500 (1)
Isaiah George $77,500 (3)
Total Farm Players39
Salary Commitment
Year 2025 : $3,215,000
Year 2026 : $2,325,000
Year 2027 : $1,267,500
Year 2028 : $272,500
Salary Average Commitment
Year 2025 : $3,215,000
Year 2026 : $2,325,000
Year 2027 : $1,267,500
Year 2028 : $272,500

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7600 - $400 - 3 040 - 40,00%
Level 2: 6600 - $250 - 2 640 - 40,00%
Level 3: 3952 - $150 - 1 581 - 40,01%
Level 4: 4260 - $100 - 2 229 - 52,33%
Luxury : 1588 - $800 - 635 - 39,99%
Total Capacity :24000
Team Popularity : 105,00%
Farm
Farm Level 1: 6000 - $90 - 2 491 - 41,52%
Farm Level 2: 3000 - $45 - 1 212 - 40,38%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %10 125 - 42,19%
Average Income per Game$3,697,287
Year to Date Revenue$22,183,720
Farm
Home Games Left35
Average Attendance - %3 703 - 41,14%
Average Income per Game$362,339
Year to Date Revenue$2,174,035

Expense

Pro Players Total Salaries$69,950,000
Farm Players Total Salaries$2,501,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,720,000
Pro Year To Date Expenses$8,915,497
Farm Year To Date Expenses$305,672
Pro Salary Cap To Date$8,915,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$129,405,033
Farm Estimated Season Revenue$12,681,871
Pro Remaining Season Days168
Pro Expenses Per Days$364,323
Pro Estimated Expenses$61,206,264
Farm Remaining Season Days168
Farm Expenses Per Days$13,029
Farm Estimated Expenses$2,188,872
Estimated Season Expenses$63,395,136
Season Salary Cap$72,670,000
Estimate Under Maximum Salary Cap of $95,500,000$22,830,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,070,000
Current Bank Account$352,525,718
Projected Bank Account$431,217,486

Pro Players Salaries

Sebastian Aho $9,200,000 (4)
Seth Jones $7,700,000 (2)
Nazem Kadri $7,200,000 (2)
Travis Sanheim $7,000,000 (3)
Jean-Gabriel Pageau $5,800,000 (4)
Pierre-Luc Dubois $5,250,000 (1)
Derek Forbort $4,200,000 (3)
Tyler Bertuzzi $3,150,000 (2)
Jesperi Kotkaniemi $2,600,000 (1)
Ryan Strome $2,500,000 (4)
Nicolas Roy $2,500,000 (4)
Jordan Martinook $2,500,000 (3)
Mattias Janmark $1,800,000 (4)
Evan Rodrigues $1,800,000 (4)
Evgenii Dadonov $1,800,000 (3)
Connor Ingram $1,200,000 (4)
Nick Perbix $975,000 (1)
Spencer Knight $925,000 (3)
Kevin Korchinski $925,000 (2)
Zach Bogosian $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $69,950,000
Year 2026 : $60,200,000
Year 2027 : $41,225,000
Year 2028 : $24,800,000
Salary Average Commitment
Year 2025 : $73,100,000
Year 2026 : $63,350,000
Year 2027 : $41,225,000
Year 2028 : $24,800,000
Salary Cap with 1 Way Contract
Year 2025 : $69,950,000
Year 2026 : $60,200,000
Year 2027 : $41,225,000
Year 2028 : $24,800,000

Farm Players Salaries

Jack Campbell $99,000 (3)
Jimmy Schuldt $97,500 (2)
Lukas Reichel $92,500 (4)
A.J. Greer $92,500 (4)
Brandon Halverson $92,500 (3)
Austin Strand $87,500 (4)
Cole Schwindt $87,500 (3)
Gavin Hain $87,500 (3)
Dysin Mayo $87,500 (3)
Gabriel Fortier $87,500 (4)
Jesse Puljujarvi $87,500 (4)
Cam Dineen $85,000 (1)
Jonah Gadjovich $85,000 (1)
Adam Scheel $82,500 (2)
Ondrej Pavel $80,000 (1)
Scott Walford $80,000 (2)
Fredrik Karlstrom $80,000 (1)
Jonathan Aspirot $80,000 (1)
Nolan Allan $77,500 (2)
Aleksandr Kisakov $77,500 (1)
Brett Harrison $77,500 (2)
Artem Duda $77,500 (3)
Max McCue $77,500 (3)
Chase Stillman $77,500 (2)
Daemon Hunt $77,500 (1)
Henri Nikkanen $77,500 (1)
Matyas Sapovaliv $77,500 (3)
Mackie Samoskevich $77,500 (2)
Jaydon Dureau $77,500 (2)
Aleksi Heimosalmi $77,500 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $2,501,500
Year 2026 : $1,859,000
Year 2027 : $1,211,500
Year 2028 : $447,500
Salary Average Commitment
Year 2025 : $2,501,500
Year 2026 : $1,859,000
Year 2027 : $1,211,500
Year 2028 : $447,500

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $125 - 6 000 - 100,00%
Level 2: 5000 - $80 - 5 000 - 100,00%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 113,00%
Farm
Farm Level 1: 6000 - $40 - 5 817 - 96,96%
Farm Level 2: 3000 - $20 - 2 887 - 96,25%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %18 000 - 100,00%
Average Income per Game$2,353,000
Year to Date Revenue$11,765,000
Farm
Home Games Left36
Average Attendance - %8 705 - 96,72%
Average Income per Game$377,577
Year to Date Revenue$1,887,886

Expense

Pro Players Total Salaries$66,165,000
Farm Players Total Salaries$1,625,000
Coaches Total Salaries$2,775,000
Luxury Taxe Total$0
Special Salary Cap Value$6,025,000
Pro Year To Date Expenses$8,270,616
Farm Year To Date Expenses$203,136
Pro Salary Cap To Date$8,270,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,708,000
Farm Estimated Season Revenue$13,592,779
Pro Remaining Season Days168
Pro Expenses Per Days$344,609
Pro Estimated Expenses$57,894,312
Farm Remaining Season Days168
Farm Expenses Per Days$8,464
Farm Estimated Expenses$1,421,952
Estimated Season Expenses$59,316,264
Season Salary Cap$72,190,000
Estimate Under Maximum Salary Cap of $95,500,000$23,310,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,590,000
Current Bank Account$277,885,508
Projected Bank Account$316,870,023

Pro Players Salaries

Mark Stone $8,000,000 (3)
Logan Thompson $6,250,000 (4)
Anders Lee $5,500,000 (1)
Artturi Lehkonen $5,220,000 (2)
Brent Burns $4,970,000 (4)
Yegor Sharangovich (1 Way Contract) $4,550,000 (5)
Nick Paul $4,250,000 (2)
Nic Dowd $4,225,000 (1)
Stuart Skinner $3,550,000 (2)
Jake Walman $3,500,000 (3)
Alex Wennberg $3,500,000 (1)
Marc-Edouard Vlasic $2,900,000 (1)
Vincent Desharnais $1,500,000 (3)
Ryan McLeod $1,350,000 (2)
Erik Brannstrom $1,300,000 (1)
Alex Lyon $1,200,000 (3)
William Carrier $975,000 (1)
Morgan Geekie $950,000 (1)
Kyle Burroughs $925,000 (4)
Will Cuylle $775,000 (1)
Cam Atkinson $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $66,165,000
Year 2026 : $45,265,000
Year 2027 : $30,895,000
Year 2028 : $16,695,000
Salary Average Commitment
Year 2025 : $71,925,000
Year 2026 : $51,025,000
Year 2027 : $33,625,000
Year 2028 : $19,425,000
Salary Cap with 1 Way Contract
Year 2025 : $66,165,000
Year 2026 : $45,265,000
Year 2027 : $30,895,000
Year 2028 : $16,695,000

Farm Players Salaries

Zach Sanford $97,500 (2)
Anton Blidh $97,500 (2)
Ethan Prow $97,500 (2)
Ken Appleby $92,500 (3)
Robert Bortuzzo $87,500 (1)
Jackson Cates $87,500 (4)
John Stevens $85,000 (1)
Sheldon Dries $85,000 (1)
Curtis McKenzie $85,000 (1)
Cedric Pare $85,000 (1)
Nick Swaney $82,500 (3)
Shawn Element $82,500 (3)
Tommy Miller $82,500 (2)
Mark Friedman $80,000 (1)
Wilmer Skoog $80,000 (2)
Ty Glover $80,000 (2)
Chase Bradley $80,000 (2)
Derrick Pouliot $80,000 (1)
Mikko Kokkonen $77,500 (1)
Total Farm Players19
Salary Commitment
Year 2025 : $1,625,000
Year 2026 : $960,000
Year 2027 : $345,000
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $1,625,000
Year 2026 : $960,000
Year 2027 : $345,000
Year 2028 : $87,500

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 8000 - $120 - 7 005 - 87,57%
Level 2: 6665 - $85 - 6 119 - 91,81%
Level 3: 2670 - $60 - 2 528 - 94,67%
Level 4: 5335 - $40 - 4 842 - 90,75%
Luxury : 1330 - $245 - 1 315 - 98,88%
Total Capacity :24000
Team Popularity : 108,00%
Farm
Farm Level 1: 6000 - $45 - 5 780 - 96,34%
Farm Level 2: 3000 - $25 - 2 247 - 74,90%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %21 809 - 90,87%
Average Income per Game$2,636,794
Year to Date Revenue$18,457,556
Farm
Home Games Left34
Average Attendance - %8 028 - 89,20%
Average Income per Game$411,187
Year to Date Revenue$2,878,311

Expense

Pro Players Total Salaries$90,545,000
Farm Players Total Salaries$1,765,500
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,318,136
Farm Year To Date Expenses$220,680
Pro Salary Cap To Date$11,318,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,650,986
Farm Estimated Season Revenue$13,980,368
Pro Remaining Season Days168
Pro Expenses Per Days$471,589
Pro Estimated Expenses$79,226,952
Farm Remaining Season Days168
Farm Expenses Per Days$9,195
Farm Estimated Expenses$1,544,760
Estimated Season Expenses$80,771,712
Season Salary Cap$90,545,000
Estimate Under Maximum Salary Cap of $95,500,000$4,955,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,945,000
Current Bank Account$187,900,002
Projected Bank Account$210,759,644

Pro Players Salaries

Mark Scheifele $8,750,000 (2)
Cam Fowler $7,000,000 (3)
Jaccob Slavin (1 Way Contract) $7,000,000 (2)
Brayden Schenn (1 Way Contract) $6,900,000 (3)
Zach Werenski (1 Way Contract) $6,800,000 (3)
Mika Zibanejad $5,900,000 (3)
Phillip Danault $5,620,000 (4)
Alex Tuch (1 Way Contract) $5,400,000 (6)
Mats Zuccarello $5,075,000 (2)
Mario Ferraro $4,800,000 (1)
Sergei Bobrovsky (1 Way Contract) $4,800,000 (1)
Alexandre Carrier $3,500,000 (3)
John Marino $3,500,000 (4)
Claude Giroux $3,500,000 (2)
Lukas Dostal $2,250,000 (3)
Jack Quinn $1,800,000 (4)
Nils Hoglander $1,800,000 (3)
Barclay Goodrow $1,800,000 (3)
Yakov Trenin $1,600,000 (2)
Noah Cates $1,500,000 (2)
Kevin Stenlund $1,250,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $90,545,000
Year 2026 : $81,135,000
Year 2027 : $54,230,000
Year 2028 : $17,220,000
Salary Average Commitment
Year 2025 : $93,835,000
Year 2026 : $84,235,000
Year 2027 : $54,580,000
Year 2028 : $17,050,000
Salary Cap with 1 Way Contract
Year 2025 : $90,545,000
Year 2026 : $80,945,000
Year 2027 : $53,520,000
Year 2028 : $16,320,000

Farm Players Salaries

John Hayden $97,500 (2)
Vinni Lettieri $88,000 (1)
Glenn Gawdin $87,500 (4)
Bradley Marek $87,500 (4)
Martin Frk $87,500 (4)
Dylan McIlrath $87,500 (4)
Matt Luff $87,500 (4)
Austin Poganski $87,500 (4)
Hayden Hodgson $87,500 (4)
Colton White $87,500 (4)
Rhett Gardner $87,500 (3)
Dylan Wells $82,500 (1)
Spencer Stastney $82,500 (3)
Olen Zellweger $82,500 (2)
Sam Bitten $80,000 (1)
Josh Bloom $77,500 (2)
Ville Ottavainen $77,500 (2)
Tyson Jost $77,500 (1)
Jorian Donovan $77,500 (3)
Reese Johnson $77,500 (1)
Amadeus Lombardi $77,500 (2)
Total Farm Players21
Salary Commitment
Year 2025 : $1,765,500
Year 2026 : $1,360,000
Year 2027 : $947,500
Year 2028 : $700,000
Salary Average Commitment
Year 2025 : $1,765,500
Year 2026 : $1,360,000
Year 2027 : $947,500
Year 2028 : $700,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $175 - 5 736 - 95,60%
Level 2: 5000 - $90 - 4 988 - 99,76%
Level 3: 2000 - $74 - 2 000 - 100,00%
Level 4: 4000 - $57 - 3 906 - 97,64%
Luxury : 1000 - $270 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 96,00%
Farm
Farm Level 1: 6000 - $35 - 5 971 - 99,52%
Farm Level 2: 3000 - $15 - 2 965 - 98,84%
Farm Total Capacity :9000

Income

Home Games Left33
Average Attendance - %17 630 - 97,94%
Average Income per Game$2,721,357
Year to Date Revenue$21,770,854
Farm
Home Games Left33
Average Attendance - %8 936 - 99,29%
Average Income per Game$329,512
Year to Date Revenue$2,636,096

Expense

Pro Players Total Salaries$89,865,000
Farm Players Total Salaries$1,741,000
Coaches Total Salaries$2,475,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,233,128
Farm Year To Date Expenses$211,572
Pro Salary Cap To Date$11,233,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,804,773
Farm Estimated Season Revenue$10,873,896
Pro Remaining Season Days168
Pro Expenses Per Days$468,047
Pro Estimated Expenses$78,631,896
Farm Remaining Season Days168
Farm Expenses Per Days$9,068
Farm Estimated Expenses$1,523,424
Estimated Season Expenses$80,155,320
Season Salary Cap$89,865,000
Estimate Under Maximum Salary Cap of $95,500,000$5,635,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,265,000
Current Bank Account$153,749,156
Projected Bank Account$174,272,505

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,000,000 (4)
Juuse Saros $7,500,000 (2)
Josh Morrissey $7,400,000 (2)
Jesper Bratt $7,200,000 (1)
Nick Schmaltz $7,000,000 (3)
Brady Tkachuk $6,900,000 (1)
Jake Guentzel $6,800,000 (2)
Noah Dobson $6,750,000 (3)
Vincent Trocheck $5,750,000 (3)
Alex Killorn $5,300,000 (1)
Connor Murphy $3,500,000 (4)
Boone Jenner $3,500,000 (4)
Scott Mayfield $2,800,000 (3)
Anthony Stolarz $2,165,000 (1)
Joel Armia $2,000,000 (4)
Niko Mikkola $2,000,000 (3)
Bobby McMann $1,250,000 (4)
Darren Raddysh $1,250,000 (3)
Daniel Sprong $925,000 (4)
Joel Kiviranta $875,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $89,865,000
Year 2026 : $68,300,000
Year 2027 : $46,600,000
Year 2028 : $20,175,000
Salary Average Commitment
Year 2025 : $95,365,000
Year 2026 : $69,665,000
Year 2027 : $46,765,000
Year 2028 : $20,175,000
Salary Cap with 1 Way Contract
Year 2025 : $89,865,000
Year 2026 : $68,300,000
Year 2027 : $46,600,000
Year 2028 : $20,175,000

Farm Players Salaries

Dominic Toninato $100,000 (1)
Alexandre Texier $97,500 (2)
Tyson Kozak $88,000 (1)
Taylor Gauthier $88,000 (1)
Avery Hayes $87,500 (3)
Nathan Aspinall $87,500 (4)
Benoit-Olivier Groulx (Out of Payroll) $87,500 (3)
Jalen Luypen $87,500 (3)
Kyle MacLean $85,000 (1)
Olivier Rodrigue $82,500 (1)
Elias Petterson $82,500 (3)
Filip Roos $80,000 (2)
Eetu Liukas $77,500 (2)
Blade Jenkins $77,500 (1)
Eemil Viro $77,500 (1)
Will Cranley $77,500 (2)
Parker Ford $77,500 (1)
Ryan Winterton $77,500 (2)
Zach Dean $77,500 (2)
Noah Warren $77,500 (3)
Samuel Savoie $77,500 (3)
Nathan Gaucher $77,500 (2)
Total Farm Players22
Salary Commitment
Year 2025 : $1,828,500
Year 2026 : $1,152,500
Year 2027 : $587,500
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $1,828,500
Year 2026 : $1,152,500
Year 2027 : $587,500
Year 2028 : $87,500

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $120 - 5 994 - 99,89%
Level 2: 5000 - $60 - 4 996 - 99,92%
Level 3: 2000 - $40 - 2 000 - 100,00%
Level 4: 4000 - $20 - 4 000 - 100,00%
Luxury : 1000 - $500 - 789 - 78,85%
Total Capacity :18000
Team Popularity : 95,00%
Farm
Farm Level 1: 6000 - $35 - 5 899 - 98,32%
Farm Level 2: 3000 - $15 - 2 976 - 99,21%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %17 778 - 98,77%
Average Income per Game$2,045,180
Year to Date Revenue$8,180,718
Farm
Home Games Left37
Average Attendance - %8 875 - 98,61%
Average Income per Game$326,441
Year to Date Revenue$1,305,765

Expense

Pro Players Total Salaries$65,080,500
Farm Players Total Salaries$2,235,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$6,350,000
Pro Year To Date Expenses$8,135,064
Farm Year To Date Expenses$279,384
Pro Salary Cap To Date$8,135,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,671,642
Farm Estimated Season Revenue$12,078,326
Pro Remaining Season Days168
Pro Expenses Per Days$338,961
Pro Estimated Expenses$56,945,448
Farm Remaining Season Days168
Farm Expenses Per Days$11,641
Farm Estimated Expenses$1,955,688
Estimated Season Expenses$58,901,136
Season Salary Cap$71,430,500
Estimate Under Maximum Salary Cap of $95,500,000$24,069,500
Estimate Over Minimum Salary Cap of $70,600,000 $830,500
Current Bank Account$176,143,662
Projected Bank Account$204,992,494

Pro Players Salaries

Aliaksei Protas $7,500,000 (4)
Pavel Zacha $6,900,000 (4)
Adam Larsson $6,400,000 (3)
Owen Power $6,400,000 (4)
Reilly Smith $6,400,000 (1)
Oliver Bjorkstrand $5,800,000 (4)
John Gibson $5,250,000 (4)
Brandon Saad $4,200,000 (3)
Quinton Byfield $2,800,500 (1)
Olli Maatta $2,000,000 (4)
Nick DeSimone $975,000 (2)
Liam Foudy $975,000 (2)
Leo Carlsson $975,000 (2)
Jonatan Berggren $975,000 (3)
Spencer Martin $925,000 (2)
Emil Bemstrom $880,000 (1)
Tye Felhaber $875,000 (3)
Kailer Yamamoto $875,000 (4)
Mason Lohrei $850,000 (1)
Justin Brazeau $800,000 (1)
Jiri Kulich $775,000 (1)
Juraj Slafkovsky $775,000 (1)
Simon Edvinsson $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $65,080,500
Year 2026 : $51,025,000
Year 2027 : $47,175,000
Year 2028 : $34,725,000
Salary Average Commitment
Year 2025 : $65,080,500
Year 2026 : $51,025,000
Year 2027 : $47,175,000
Year 2028 : $34,725,000
Salary Cap with 1 Way Contract
Year 2025 : $65,080,500
Year 2026 : $51,025,000
Year 2027 : $47,175,000
Year 2028 : $34,725,000

Farm Players Salaries

Adam Beckman $87,500 (4)
Sam Poulin $87,500 (4)
Hendrix Lapierre $87,500 (4)
Arthur Kaliyev $87,500 (4)
Ryan McGregor $82,500 (2)
Raphael Lavoie $82,500 (3)
Jake Livingstone $82,500 (2)
Jack Rathbone $82,500 (2)
Tyler Inamoto $80,000 (2)
Noel Hoefenmayer $80,000 (2)
Anton Wahlberg $77,500 (2)
Carson Rehkopf $77,500 (3)
David Jiricek $77,500 (1)
David Spacek $77,500 (2)
Akil Thomas $77,500 (1)
Adam Sykora $77,500 (2)
Calle Odelius $77,500 (3)
Ryan O'Rourke $77,500 (1)
Oliver Okuliar $77,500 (1)
Maxwell Crozier $77,500 (1)
Tyrel Bauer $77,500 (1)
Reece Newkirk $77,500 (1)
Eduard Sale $77,500 (3)
Sam Colangelo $77,500 (2)
Graham Sward $77,500 (3)
Jordan Dumais $77,500 (3)
Luca Cagnoni $77,500 (3)
Nathan Legare $77,500 (2)
Total Farm Players28
Salary Commitment
Year 2025 : $2,235,000
Year 2026 : $1,692,500
Year 2027 : $897,500
Year 2028 : $350,000
Salary Average Commitment
Year 2025 : $2,222,500
Year 2026 : $1,692,500
Year 2027 : $897,500
Year 2028 : $350,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $200 - 5 815 - 96,92%
Level 2: 5000 - $140 - 3 744 - 74,88%
Level 3: 2000 - $100 - 1 636 - 81,80%
Level 4: 4000 - $55 - 3 965 - 99,12%
Luxury : 1000 - $300 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 98,00%
Farm
Farm Level 1: 6000 - $35 - 5 976 - 99,60%
Farm Level 2: 3000 - $15 - 2 974 - 99,13%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %16 160 - 89,78%
Average Income per Game$3,079,612
Year to Date Revenue$15,398,058
Farm
Home Games Left36
Average Attendance - %8 950 - 99,44%
Average Income per Game$329,901
Year to Date Revenue$1,649,505

Expense

Pro Players Total Salaries$90,985,000
Farm Players Total Salaries$2,435,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,373,120
Farm Year To Date Expenses$302,844
Pro Salary Cap To Date$11,373,120
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$110,866,018
Farm Estimated Season Revenue$11,876,436
Pro Remaining Season Days168
Pro Expenses Per Days$473,880
Pro Estimated Expenses$79,611,840
Farm Remaining Season Days168
Farm Expenses Per Days$12,682
Farm Estimated Expenses$2,130,576
Estimated Season Expenses$81,742,416
Season Salary Cap$90,985,000
Estimate Under Maximum Salary Cap of $95,500,000$4,515,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,385,000
Current Bank Account$99,390,975
Projected Bank Account$140,391,013

Pro Players Salaries

Brayden Point $9,250,000 (3)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (4)
Victor Hedman $8,400,000 (2)
Anze Kopitar $7,700,000 (2)
Kirill Kaprizov $7,600,000 (5)
Filip Forsberg $7,500,000 (1)
Moritz Seider $6,900,000 (4)
Mikhail Sergachev $6,750,000 (1)
Joel Eriksson Ek $5,300,000 (7)
Jason Robertson $4,100,000 (2)
Brock Nelson (1 Way Contract) $3,100,000 (3)
Sam Bennett $2,900,000 (3)
Mason Marchment $2,800,000 (2)
Matias Maccelli $2,000,000 (4)
Dmitry Kulikov $1,855,000 (3)
James van Riemsdyk $1,800,000 (2)
Noel Acciari $1,500,000 (1)
Conor Timmins $880,000 (1)
William Lagesson $875,000 (3)
Jakub Dobes $775,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $90,985,000
Year 2026 : $79,155,000
Year 2027 : $50,430,000
Year 2028 : $32,450,000
Salary Average Commitment
Year 2025 : $104,980,000
Year 2026 : $88,350,000
Year 2027 : $58,675,000
Year 2028 : $32,850,000
Salary Cap with 1 Way Contract
Year 2025 : $90,985,000
Year 2026 : $74,355,000
Year 2027 : $48,780,000
Year 2028 : $30,800,000

Farm Players Salaries

Alex Belzile $97,500 (2)
Luke Toporowski $97,500 (2)
Charles Hudon $97,500 (2)
Corey Schueneman $97,500 (2)
Miles Wood $97,500 (2)
Brandon Baddock $97,500 (2)
Maxim Tsyplakov $97,500 (4)
Ben Hutton $92,500 (4)
Aaron Ness $92,500 (2)
Jackson Edward $87,500 (4)
Michael Pezzetta $87,500 (4)
Tory Dello $87,500 (4)
Mason Morelli $87,500 (3)
Jonny Brodzinski $87,500 (4)
Alex Suzdalev $87,500 (4)
Justin Dowling $87,500 (3)
Connor Clattenburg $87,500 (4)
Chase Priskie $87,500 (3)
Ryan Reaves $82,500 (4)
Karsen Dorwart $77,500 (2)
Nikita Grebenkin $77,500 (3)
Connor Corcoran $77,500 (1)
Jere Innala $77,500 (1)
Marat Khusnutdinov $77,500 (2)
Mason Millman $77,500 (1)
Jesper Wallstedt $77,500 (1)
Robert Mastrosimone $77,500 (1)
Ruslan Khazheyev $77,500 (3)
Total Farm Players28
Salary Commitment
Year 2025 : $2,435,000
Year 2026 : $2,047,500
Year 2027 : $1,215,000
Year 2028 : $797,500
Salary Average Commitment
Year 2025 : $2,435,000
Year 2026 : $2,047,500
Year 2027 : $1,215,000
Year 2028 : $797,500

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $135 - 5 636 - 93,94%
Level 2: 5000 - $125 - 4 681 - 93,62%
Level 3: 2000 - $95 - 1 577 - 78,87%
Level 4: 4000 - $65 - 2 938 - 73,45%
Luxury : 1000 - $600 - 611 - 61,07%
Total Capacity :18000
Team Popularity : 89,00%
Farm
Farm Level 1: 6000 - $50 - 4 469 - 74,48%
Farm Level 2: 3000 - $35 - 1 521 - 50,71%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %15 443 - 85,80%
Average Income per Game$2,669,208
Year to Date Revenue$16,015,246
Farm
Home Games Left35
Average Attendance - %5 990 - 66,56%
Average Income per Game$359,687
Year to Date Revenue$2,158,122

Expense

Pro Players Total Salaries$91,450,000
Farm Players Total Salaries$1,810,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,411,718
Farm Year To Date Expenses$228,201
Pro Salary Cap To Date$11,411,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,422,268
Farm Estimated Season Revenue$12,589,045
Pro Remaining Season Days168
Pro Expenses Per Days$476,302
Pro Estimated Expenses$80,018,736
Farm Remaining Season Days168
Farm Expenses Per Days$9,427
Farm Estimated Expenses$1,583,736
Estimated Season Expenses$81,602,472
Season Salary Cap$91,450,000
Estimate Under Maximum Salary Cap of $95,500,000$4,050,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,850,000
Current Bank Account$138,625,187
Projected Bank Account$163,034,028

Pro Players Salaries

William Nylander $9,350,000 (2)
Morgan Rielly $7,700,000 (1)
Bryan Rust $6,700,000 (3)
Zach Hyman $6,600,000 (2)
Charlie Coyle $6,500,000 (2)
Dylan Strome $6,400,000 (4)
Mikael Backlund $6,250,000 (1)
Alexandar Georgiev $5,750,000 (3)
Andrew Mangiapane $5,250,000 (2)
Brenden Dillon $4,500,000 (1)
Matt Roy $3,850,000 (1)
Andrew Copp $3,300,000 (1)
Esa Lindell $3,300,000 (1)
Marcus Pettersson $3,200,000 (2)
Logan OConnor $2,500,000 (3)
Johnathan Kovacevic $2,500,000 (4)
Mathieu Joseph $2,500,000 (4)
Joonas Korpisalo $1,500,000 (1)
Mark Jankowski $1,300,000 (1)
Michael Amadio $1,250,000 (3)
Jalen Chatfield $1,250,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $91,450,000
Year 2026 : $59,750,000
Year 2027 : $28,850,000
Year 2028 : $11,400,000
Salary Average Commitment
Year 2025 : $101,750,000
Year 2026 : $63,450,000
Year 2027 : $30,950,000
Year 2028 : $13,500,000
Salary Cap with 1 Way Contract
Year 2025 : $91,450,000
Year 2026 : $59,750,000
Year 2027 : $28,850,000
Year 2028 : $11,400,000

Farm Players Salaries

Brogan Rafferty $97,500 (2)
Colin Blackwell $97,500 (4)
Gage Quinney $97,500 (2)
Ryan Fanti $92,500 (4)
Pavel Mintyukov $92,500 (2)
Vitek Vanecek $92,500 (3)
Zack MacEwen $87,500 (3)
Carl Grundstrom $87,500 (4)
Guillaume Brisebois $87,500 (4)
Alex Jefferies $87,500 (3)
Taylor Ward $85,000 (1)
Cole Clayton $85,000 (1)
Ben Gleason $85,000 (1)
Nikke Kokko $82,500 (3)
Cameron Butler $82,500 (2)
Eetu Makiniemi $82,500 (2)
William Villeneuve $77,500 (1)
Martin Chromiak $77,500 (1)
Jake Wise $77,500 (1)
Hunter Haight $77,500 (3)
Angus Booth $77,500 (3)
Total Farm Players21
Salary Commitment
Year 2025 : $1,810,000
Year 2026 : $1,322,500
Year 2027 : $870,000
Year 2028 : $365,000
Salary Average Commitment
Year 2025 : $1,810,000
Year 2026 : $1,322,500
Year 2027 : $870,000
Year 2028 : $365,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $200 - 5 677 - 94,62%
Level 2: 5000 - $100 - 4 897 - 97,94%
Level 3: 2000 - $75 - 1 995 - 99,75%
Level 4: 4000 - $55 - 3 865 - 96,62%
Luxury : 1000 - $450 - 879 - 87,94%
Total Capacity :18000
Team Popularity : 95,00%
Farm
Farm Level 1: 6000 - $35 - 5 789 - 96,49%
Farm Level 2: 3000 - $15 - 2 987 - 99,57%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %17 313 - 96,18%
Average Income per Game$3,097,925
Year to Date Revenue$15,489,624
Farm
Home Games Left36
Average Attendance - %8 776 - 97,52%
Average Income per Game$321,664
Year to Date Revenue$1,608,321

Expense

Pro Players Total Salaries$66,100,625
Farm Players Total Salaries$3,035,000
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$8,146,176
Farm Year To Date Expenses$377,220
Pro Salary Cap To Date$8,146,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,525,293
Farm Estimated Season Revenue$11,579,911
Pro Remaining Season Days168
Pro Expenses Per Days$344,274
Pro Estimated Expenses$57,838,032
Farm Remaining Season Days168
Farm Expenses Per Days$15,807
Farm Estimated Expenses$2,655,576
Estimated Season Expenses$60,493,608
Season Salary Cap$71,100,625
Estimate Under Maximum Salary Cap of $95,500,000$24,399,375
Estimate Over Minimum Salary Cap of $70,600,000 $500,625
Current Bank Account$94,726,511
Projected Bank Account$157,338,107

Pro Players Salaries

Rasmus Ristolainen $6,500,000 (2)
Alex DeBrincat $6,000,000 (1)
Cody Ceci $5,800,000 (4)
Frederick Gaudreau $5,750,000 (1)
David Rittich $5,250,000 (3)
Casey Cizikas $4,000,000 (2)
Victor Olofsson $3,500,000 (1)
Kevin Hayes $3,200,000 (1)
Zach Aston-Reese $3,000,000 (1)
John Klingberg (1 Way Contract) $2,725,625 (1)
David Perron $2,500,000 (4)
Brendan Gallagher $2,000,000 (3)
Erik Gustafsson $2,000,000 (2)
Carson Soucy $2,000,000 (4)
Tyler Motte $1,925,000 (1)
Travis Hamonic $1,800,000 (4)
Drake Caggiula $1,300,000 (1)
Sonny Milano $1,250,000 (3)
Troy Stecher $1,250,000 (4)
Corey Perry $1,250,000 (2)
Dan Vladar $1,200,000 (4)
Michael Eyssimont $975,000 (3)
Jonas Johansson $925,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $66,100,625
Year 2026 : $38,700,000
Year 2027 : $24,025,000
Year 2028 : $14,550,000
Salary Average Commitment
Year 2025 : $73,387,500
Year 2026 : $38,700,000
Year 2027 : $24,025,000
Year 2028 : $14,550,000
Salary Cap with 1 Way Contract
Year 2025 : $66,100,625
Year 2026 : $38,700,000
Year 2027 : $24,025,000
Year 2028 : $14,550,000

Farm Players Salaries

Scott Harrington $130,000 (1)
Trey Fix-Wolansky $97,500 (2)
Calen Addison $97,500 (3)
Jacob MacDonald $97,500 (2)
Brett Murray $97,500 (2)
Rasmus Kupari $97,500 (2)
Oscar Dansk $92,500 (2)
Kevin Rooney $92,500 (4)
Matt Nieto $92,500 (4)
Wyatt Bongiovanni $92,500 (2)
Philippe Myers $92,500 (4)
Matej Blumel $87,500 (4)
Vladislav Kolyachonok $87,500 (4)
Brendan Lemieux $87,500 (3)
Chase Wouters $87,500 (3)
Vasily Ponomarev $87,500 (4)
Matthew Highmore $87,500 (3)
Malcolm Subban $85,000 (1)
Mason Geertsen $85,000 (1)
Andrew Poturalski $82,500 (2)
Kole Lind $82,500 (2)
Ben Jones $82,500 (2)
Will Lockwood $80,000 (2)
Wyatt Aamodt $80,000 (2)
Topias Vilen $77,500 (2)
Nikita Chibrikov $77,500 (2)
Jake Furlong $77,500 (3)
Riley Kidney $77,500 (2)
Marc-Andre Gaudet $77,500 (3)
Jan Mysak $77,500 (1)
Jack Finley $77,500 (1)
Ryder Rolston $77,500 (2)
Parker Bell $77,500 (3)
Samu Tuomaala $77,500 (2)
Matthew Stienburg $77,500 (1)
Total Farm Players35
Salary Commitment
Year 2025 : $3,035,000
Year 2026 : $2,502,500
Year 2027 : $1,132,500
Year 2028 : $540,000
Salary Average Commitment
Year 2025 : $3,035,000
Year 2026 : $2,502,500
Year 2027 : $1,132,500
Year 2028 : $540,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $225 - 5 078 - 84,63%
Level 2: 5000 - $150 - 4 458 - 89,16%
Level 3: 2000 - $87 - 2 000 - 100,00%
Level 4: 4000 - $50 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 119,00%
Farm
Farm Level 1: 6000 - $35 - 5 807 - 96,78%
Farm Level 2: 3000 - $15 - 3 000 - 100,00%
Farm Total Capacity :9000

Income

Home Games Left39
Average Attendance - %16 536 - 91,87%
Average Income per Game$3,360,825
Year to Date Revenue$6,721,650
Farm
Home Games Left39
Average Attendance - %8 807 - 97,85%
Average Income per Game$322,696
Year to Date Revenue$645,391

Expense

Pro Players Total Salaries$79,795,000
Farm Players Total Salaries$1,500,000
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$3,200,000
Pro Year To Date Expenses$10,071,252
Farm Year To Date Expenses$177,804
Pro Salary Cap To Date$10,071,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$131,072,175
Farm Estimated Season Revenue$12,585,124
Pro Remaining Season Days168
Pro Expenses Per Days$415,599
Pro Estimated Expenses$69,820,632
Farm Remaining Season Days168
Farm Expenses Per Days$7,812
Farm Estimated Expenses$1,312,416
Estimated Season Expenses$71,133,048
Season Salary Cap$82,995,000
Estimate Under Maximum Salary Cap of $95,500,000$12,505,000
Estimate Over Minimum Salary Cap of $70,600,000 $12,395,000
Current Bank Account$362,007,354
Projected Bank Account$434,531,605

Pro Players Salaries

Dylan Larkin $9,250,000 (3)
Roman Josi (1 Way Contract) $9,000,000 (4)
Nikita Kucherov $8,400,000 (2)
Rasmus Andersson $7,500,000 (4)
Mattias Ekholm $6,750,000 (3)
Elias Lindholm $6,470,000 (2)
Andrei Kuzmenko $5,800,000 (3)
Thatcher Demko $5,500,000 (3)
Dawson Mercer $3,500,000 (4)
Ryan Hartman $3,250,000 (1)
Isac Lundestrom $3,000,000 (1)
Stefan Noesen $2,500,000 (4)
Morgan Frost $1,600,000 (2)
Ilya Mikheyev $1,600,000 (2)
Sam Steel $1,300,000 (1)
Jake Sanderson $950,000 (1)
Tanner Pearson $925,000 (3)
Joseph Woll $875,000 (1)
Dennis Gilbert $850,000 (1)
Brandt Clarke $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $79,795,000
Year 2026 : $68,295,000
Year 2027 : $49,025,000
Year 2028 : $20,800,000
Salary Average Commitment
Year 2025 : $86,125,000
Year 2026 : $71,475,000
Year 2027 : $50,975,000
Year 2028 : $22,000,000
Salary Cap with 1 Way Contract
Year 2025 : $79,795,000
Year 2026 : $68,795,000
Year 2027 : $50,725,000
Year 2028 : $22,500,000

Farm Players Salaries

Jack Studnicka $97,500 (2)
John Ludvig $87,500 (4)
Nikita Pavlychev $87,500 (4)
Michael Karow $87,500 (4)
Angus Crookshank $87,500 (4)
Casey Fitzgerald $87,500 (4)
Adam Raska $85,000 (1)
Matthew Kessel $85,000 (1)
Jake Leschyshyn $82,500 (2)
Ian Mitchell $82,500 (2)
Jonas Rondbjerg $82,500 (2)
Lucas Johansen $80,000 (1)
Jett Woo $80,000 (1)
Cade Webber $77,500 (2)
John Beecher $77,500 (1)
Mavrik Bourque $77,500 (1)
Curtis Hall $77,500 (1)
Yegor Sidorov $77,500 (3)
Total Farm Players18
Salary Commitment
Year 2025 : $1,500,000
Year 2026 : $937,500
Year 2027 : $515,000
Year 2028 : $437,500
Salary Average Commitment
Year 2025 : $1,500,000
Year 2026 : $937,500
Year 2027 : $515,000
Year 2028 : $437,500

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $300 - 2 909 - 48,48%
Level 2: 5000 - $200 - 2 380 - 47,60%
Level 3: 2000 - $120 - 1 150 - 57,48%
Level 4: 4000 - $100 - 1 681 - 42,02%
Luxury : 1000 - $500 - 665 - 66,48%
Total Capacity :18000
Team Popularity : 82,00%
Farm
Farm Level 1: 6000 - $35 - 5 808 - 96,80%
Farm Level 2: 3000 - $15 - 2 970 - 98,99%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %8 784 - 48,80%
Average Income per Game$2,583,194
Year to Date Revenue$12,915,968
Farm
Home Games Left36
Average Attendance - %8 778 - 97,53%
Average Income per Game$322,166
Year to Date Revenue$1,610,830

Expense

Pro Players Total Salaries$91,463,000
Farm Players Total Salaries$2,360,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,432,880
Farm Year To Date Expenses$295,008
Pro Salary Cap To Date$11,432,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,994,970
Farm Estimated Season Revenue$11,597,976
Pro Remaining Season Days168
Pro Expenses Per Days$476,370
Pro Estimated Expenses$80,030,160
Farm Remaining Season Days168
Farm Expenses Per Days$12,292
Farm Estimated Expenses$2,065,056
Estimated Season Expenses$82,095,216
Season Salary Cap$91,463,000
Estimate Under Maximum Salary Cap of $95,500,000$4,037,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,863,000
Current Bank Account$169,614,344
Projected Bank Account$192,112,074

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $8,880,000 (4)
Ilya Sorokin $8,250,000 (1)
Sidney Crosby (1 Way Contract) $7,950,000 (2)
Quinn Hughes (1 Way Contract) $7,300,000 (5)
Roope Hintz $7,000,000 (7)
Noah Hanifin $6,000,000 (7)
Matt Duchene $5,973,000 (2)
Brandon Carlo $5,020,000 (4)
Tom Wilson $4,250,000 (4)
Kevin Fiala $3,750,000 (3)
Mikko Rantanen (1 Way Contract) $3,700,000 (2)
Ryan McDonagh $3,600,000 (1)
Colton Sissons $3,465,000 (1)
Martin Fehervary $2,800,000 (2)
Jordan Greenway $2,500,000 (4)
Jeremy Lauzon $2,500,000 (4)
Pyotr Kochetkov $2,450,000 (2)
Warren Foegele $2,225,000 (2)
Sean Monahan $2,000,000 (2)
Trent Frederic $975,000 (1)
Arvid Soderblom $875,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $91,463,000
Year 2026 : $76,083,000
Year 2027 : $50,320,000
Year 2028 : $52,320,000
Salary Average Commitment
Year 2025 : $115,435,000
Year 2026 : $94,510,000
Year 2027 : $59,940,000
Year 2028 : $52,440,000
Salary Cap with 1 Way Contract
Year 2025 : $91,463,000
Year 2026 : $75,173,000
Year 2027 : $47,200,000
Year 2028 : $43,450,000

Farm Players Salaries

Juuso Valimaki $125,000 (2)
Jarred Tinordi $97,500 (2)
Patrick Maroon $92,500 (2)
Joel Hanley $92,500 (4)
Jeremy Davies $87,500 (4)
Sam Gagner $82,500 (1)
Michael DiPietro $77,500 (1)
Roni Hirvonen $77,500 (2)
Fraser Minten $77,500 (2)
Gavin Brindley $77,500 (2)
Hunter Skinner $77,500 (1)
Cam Berg $77,500 (2)
Linus Karlsson $77,500 (1)
John Leonard $77,500 (1)
Tye Kartye $77,500 (1)
William Trudeau $77,500 (1)
Zayde Wisdom $77,500 (1)
Ethan Gauthier $77,500 (3)
Jan Bednar $77,500 (2)
Tanner Dickinson $77,500 (2)
Igor Chernyshov $77,500 (3)
Justin Gill $77,500 (3)
Nathan Villeneuve $77,500 (3)
Noel Gunler $77,500 (2)
Ole Bjorgvik-Holm $77,500 (2)
Trevor Janicke $77,500 (2)
Tristan Broz $77,500 (3)
Jacob Fowler $77,500 (3)
Adam Engstrom $77,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $2,360,000
Year 2026 : $1,735,000
Year 2027 : $722,500
Year 2028 : $180,000
Salary Average Commitment
Year 2025 : $2,360,000
Year 2026 : $1,735,000
Year 2027 : $722,500
Year 2028 : $180,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $300 - 3 521 - 58,69%
Level 2: 5000 - $160 - 3 404 - 68,08%
Level 3: 2000 - $150 - 1 063 - 53,16%
Level 4: 4000 - $100 - 2 075 - 51,88%
Luxury : 1000 - $700 - 555 - 55,47%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 6000 - $35 - 5 917 - 98,61%
Farm Level 2: 3000 - $25 - 2 189 - 72,97%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %10 618 - 58,99%
Average Income per Game$3,063,149
Year to Date Revenue$21,442,044
Farm
Home Games Left34
Average Attendance - %8 106 - 90,07%
Average Income per Game$340,360
Year to Date Revenue$2,382,517

Expense

Pro Players Total Salaries$69,051,000
Farm Players Total Salaries$2,507,500
Coaches Total Salaries$2,475,000
Luxury Taxe Total$0
Special Salary Cap Value$3,200,000
Pro Year To Date Expenses$8,631,384
Farm Year To Date Expenses$313,440
Pro Salary Cap To Date$8,631,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,147,071
Farm Estimated Season Revenue$11,572,225
Pro Remaining Season Days168
Pro Expenses Per Days$359,641
Pro Estimated Expenses$60,419,688
Farm Remaining Season Days168
Farm Expenses Per Days$13,060
Farm Estimated Expenses$2,194,080
Estimated Season Expenses$62,613,768
Season Salary Cap$72,251,000
Estimate Under Maximum Salary Cap of $95,500,000$23,249,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,651,000
Current Bank Account$132,283,165
Projected Bank Account$185,388,693

Pro Players Salaries

Ben Chiarot $6,900,000 (2)
Kris Letang $6,860,000 (1)
Ivan Provorov $6,400,000 (4)
Mathew Barzal (1 Way Contract) $6,100,000 (3)
Semyon Varlamov $5,250,000 (1)
Evgeni Malkin (1 Way Contract) $4,800,000 (2)
Shayne Gostisbehere $4,320,000 (4)
Tyler Toffoli $3,500,000 (3)
Alexis Lafreniere $2,800,500 (1)
Vladislav Namestnikov $2,500,000 (4)
Kevin Lankinen $2,320,000 (2)
Mathieu Olivier $2,000,000 (4)
TJ Brodie $2,000,000 (4)
Kyle Palmieri $2,000,000 (2)
Jonathan Drouin $2,000,000 (2)
Marc-Andre Fleury $1,500,000 (2)
Erik Johnson $1,500,000 (2)
Jack Johnson $1,500,000 (3)
Logan Cooley $975,000 (2)
Nick Cousins $975,000 (4)
Dmitri Voronkov $975,000 (1)
Bowen Byram $950,500 (1)
Taylor Raddysh $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $69,051,000
Year 2026 : $54,790,000
Year 2027 : $29,995,000
Year 2028 : $18,195,000
Salary Average Commitment
Year 2025 : $78,571,000
Year 2026 : $59,670,000
Year 2027 : $33,995,000
Year 2028 : $18,195,000
Salary Cap with 1 Way Contract
Year 2025 : $69,051,000
Year 2026 : $51,290,000
Year 2027 : $29,295,000
Year 2028 : $18,195,000

Farm Players Salaries

Alexander Petrovic $97,500 (3)
Dennis Cesana $97,500 (2)
Hunter McKown $97,500 (2)
Ty Young $92,500 (4)
Austin Watson $92,500 (3)
Ty Mueller $92,500 (4)
Mike Reilly $92,500 (4)
Nikolas Brouillard $92,500 (2)
Matt Kiersted $85,000 (1)
Jet Greaves $85,000 (1)
Ross Johnston $85,000 (1)
Phillip Di Giuseppe $85,000 (1)
Jack Williams $82,500 (3)
Carson Golder $82,500 (2)
Jaxson Stauber $82,500 (2)
Roman Ahcan $80,000 (1)
Cole Koepke $77,500 (1)
Joakim Kemell $77,500 (2)
Jack Matier $77,500 (2)
Matthew Seminoff $77,500 (2)
Jonathan Lekkerimaki $77,500 (2)
Dalibor Dvorsky $77,500 (3)
Talyn Boyko $77,500 (3)
Noah Ostlund $77,500 (2)
Viktor Neuchev $77,500 (2)
Jake Chiasson $77,500 (3)
Justin Robidas $77,500 (3)
Matthew Wood $77,500 (3)
Ty Nelson $77,500 (3)
Aleksanteri Kaskimaki $77,500 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $2,507,500
Year 2026 : $2,010,000
Year 2027 : $1,092,500
Year 2028 : $277,500
Salary Average Commitment
Year 2025 : $2,507,500
Year 2026 : $2,010,000
Year 2027 : $1,092,500
Year 2028 : $277,500

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $120 - 5 646 - 94,10%
Level 2: 5000 - $72 - 4 987 - 99,75%
Level 3: 2000 - $58 - 2 000 - 100,00%
Level 4: 4000 - $37 - 3 960 - 99,00%
Luxury : 1000 - $260 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 89,00%
Farm
Farm Level 1: 6000 - $35 - 6 000 - 100,00%
Farm Level 2: 3000 - $15 - 3 000 - 100,00%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %17 593 - 97,74%
Average Income per Game$1,960,754
Year to Date Revenue$7,843,017
Farm
Home Games Left37
Average Attendance - %9 000 - 100,00%
Average Income per Game$331,500
Year to Date Revenue$1,326,000

Expense

Pro Players Total Salaries$67,593,000
Farm Players Total Salaries$2,973,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,125,000
Pro Year To Date Expenses$8,449,128
Farm Year To Date Expenses$371,616
Pro Salary Cap To Date$8,449,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,547,907
Farm Estimated Season Revenue$12,265,500
Pro Remaining Season Days168
Pro Expenses Per Days$352,047
Pro Estimated Expenses$59,143,896
Farm Remaining Season Days168
Farm Expenses Per Days$15,484
Farm Estimated Expenses$2,601,312
Estimated Season Expenses$61,745,208
Season Salary Cap$70,718,000
Estimate Under Maximum Salary Cap of $95,500,000$24,782,000
Estimate Over Minimum Salary Cap of $70,600,000 $118,000
Current Bank Account$129,013,763
Projected Bank Account$152,081,962

Pro Players Salaries

Tyson Barrie $7,200,000 (2)
Jordan Eberle $6,900,000 (2)
Andre Burakovsky $6,300,000 (2)
Elvis Merzlikins $6,000,000 (1)
Ville Husso $5,560,000 (1)
Connor Brown $4,560,000 (1)
Chris Tanev $4,200,000 (4)
Luke Schenn $4,200,000 (2)
Marcus Johansson $4,000,000 (2)
Matt Benning $3,000,000 (1)
Cam York $1,960,000 (3)
Justin Holl $1,500,000 (2)
Tyler Johnson $1,500,000 (2)
Vinnie Hinostroza $1,308,000 (1)
Nick Blankenburg $1,250,000 (4)
Timothy Liljegren $1,250,000 (2)
Rem Pitlick $1,200,000 (2)
Jordan Oesterle $1,200,000 (2)
Rasmus Asplund $1,000,000 (1)
Vasily Podkolzin $975,000 (4)
Matt Rempe $880,000 (1)
Jacob Perreault $875,000 (3)
Luke Evangelista $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $67,593,000
Year 2026 : $44,510,000
Year 2027 : $9,260,000
Year 2028 : $6,425,000
Salary Average Commitment
Year 2025 : $70,340,000
Year 2026 : $45,050,000
Year 2027 : $9,800,000
Year 2028 : $6,425,000
Salary Cap with 1 Way Contract
Year 2025 : $67,593,000
Year 2026 : $44,510,000
Year 2027 : $9,260,000
Year 2028 : $6,425,000

Farm Players Salaries

MacKenzie Entwistle $97,500 (2)
Noah Juulsen $97,500 (4)
Alexander Alexeyev $97,500 (2)
Riley Tufte $88,000 (1)
Rodrigo Abols $87,500 (4)
Nils Lundkvist $82,500 (3)
Emil Lilleberg $82,500 (1)
Justin Kirkland $82,500 (4)
Arturs Silovs $82,500 (1)
Pontus Holmberg $82,500 (2)
David Reinbacher $77,500 (2)
Collin Graf $77,500 (2)
Nils Aman $77,500 (1)
Ivan Ivan $77,500 (2)
Ivan Miroshnichenko $77,500 (2)
Josh Doan $77,500 (2)
Arttu Hyry $77,500 (2)
Cole McWard $77,500 (1)
Liam Ohgren $77,500 (2)
Luke Krys $77,500 (1)
Luke Prokop $77,500 (2)
Erik Portillo $77,500 (1)
Cooper Black $77,500 (1)
Dylan Roobroeck $77,500 (3)
Ryan McAllister $77,500 (2)
Tyler Boucher $77,500 (2)
Tyson Hinds $77,500 (2)
Lucas Mercuri $77,500 (1)
Luke Haymes $77,500 (1)
Maros Jedlicka $77,500 (1)
Matt Savoie $77,500 (3)
Matt Stienburg $77,500 (1)
Niko Huuhtanen $77,500 (3)
Noah Philp $77,500 (1)
Tim Washe $77,500 (1)
Viliam Kmec $77,500 (1)
Brennan Othmann $77,500 (2)
Total Farm Players37
Salary Commitment
Year 2025 : $2,973,000
Year 2026 : $1,790,000
Year 2027 : $582,500
Year 2028 : $267,500
Salary Average Commitment
Year 2025 : $2,973,000
Year 2026 : $1,790,000
Year 2027 : $582,500
Year 2028 : $267,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameLenovo Center
Level 1: 6000 - $230 - 5 272 - 87,87%
Level 2: 5000 - $175 - 3 657 - 73,15%
Level 3: 2000 - $135 - 1 417 - 70,85%
Level 4: 4000 - $90 - 2 830 - 70,74%
Luxury : 1000 - $525 - 933 - 93,28%
Total Capacity :18000
Team Popularity : 119,00%
Farm
Farm Level 1: 6000 - $35 - 5 969 - 99,48%
Farm Level 2: 3000 - $15 - 2 942 - 98,06%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %14 109 - 78,38%
Average Income per Game$3,624,690
Year to Date Revenue$14,498,758
Farm
Home Games Left37
Average Attendance - %8 910 - 99,00%
Average Income per Game$328,931
Year to Date Revenue$1,315,723

Expense

Pro Players Total Salaries$93,575,500
Farm Players Total Salaries$2,101,000
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,696,928
Farm Year To Date Expenses$262,632
Pro Salary Cap To Date$11,696,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$134,113,512
Farm Estimated Season Revenue$12,170,438
Pro Remaining Season Days168
Pro Expenses Per Days$487,372
Pro Estimated Expenses$81,878,496
Farm Remaining Season Days168
Farm Expenses Per Days$10,943
Farm Estimated Expenses$1,838,424
Estimated Season Expenses$83,716,920
Season Salary Cap$93,575,500
Estimate Under Maximum Salary Cap of $95,500,000$1,924,500
Estimate Over Minimum Salary Cap of $70,600,000 $22,975,500
Current Bank Account$322,667,113
Projected Bank Account$385,234,143

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Brad Marchand (1 Way Contract) $9,475,000 (1)
Alex Pietrangelo (1 Way Contract) $8,850,000 (3)
Steven Stamkos $8,500,000 (2)
Jonathan Huberdeau $7,200,000 (4)
Brady Skjei $6,900,000 (1)
Gustav Forsling $6,450,000 (3)
Linus Ullmark $5,750,000 (4)
Chris Kreider $5,700,000 (4)
Rickard Rakell $4,250,000 (4)
Bo Horvat $3,450,000 (1)
Hampus Lindholm $3,000,000 (1)
Bobby Brink $2,500,000 (4)
Connor Clifton $2,000,000 (2)
Cole Smith $1,800,000 (3)
Conor Sheary $1,250,000 (2)
Alex Turcotte $1,250,000 (4)
Mattias Samuelsson $950,500 (1)
Trevor Lewis $925,000 (2)
Akira Schmid $875,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $93,575,500
Year 2026 : $71,325,000
Year 2027 : $48,195,000
Year 2028 : $30,450,000
Salary Average Commitment
Year 2025 : $105,465,500
Year 2026 : $76,240,000
Year 2027 : $51,065,000
Year 2028 : $32,640,000
Salary Cap with 1 Way Contract
Year 2025 : $93,575,500
Year 2026 : $69,800,000
Year 2027 : $44,625,000
Year 2028 : $26,650,000

Farm Players Salaries

David Gustafsson $97,500 (2)
Matt Murray $92,500 (4)
Filip Larsson $92,500 (4)
Dylan Ferguson $92,500 (4)
Felix Sandstrom $92,500 (4)
Collin Delia $90,000 (1)
Brandon Biro $88,000 (1)
Hugh McGing $88,000 (1)
Jack Ahcan $87,500 (4)
Nicolas Mattinen $87,500 (4)
Blake Smith $87,500 (4)
Connor Mackey $87,500 (3)
Magnus Chrona $82,500 (1)
Victor Ostman $80,000 (2)
Declan Carlile $80,000 (2)
Jakub Demek $77,500 (2)
Max Szuber $77,500 (2)
Stanislav Svozil $77,500 (1)
Xavier Bourgault $77,500 (1)
Guillaume Richard $77,500 (3)
Michael Buchinger $77,500 (3)
Otto Stenberg $77,500 (3)
Sam Rinzel $77,500 (3)
Remi Poirier $77,500 (1)
Blake McLaughlin $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,101,000
Year 2026 : $1,442,500
Year 2027 : $1,030,000
Year 2028 : $632,500
Salary Average Commitment
Year 2025 : $2,101,000
Year 2026 : $1,442,500
Year 2027 : $1,030,000
Year 2028 : $632,500

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7022 - $150 - 6 909 - 98,39%
Level 2: 6031 - $100 - 5 899 - 97,82%
Level 3: 4091 - $65 - 2 768 - 67,66%
Level 4: 5019 - $55 - 4 761 - 94,86%
Luxury : 1505 - $300 - 1 431 - 95,08%
Total Capacity :23668
Team Popularity : 115,00%
Farm
Farm Level 1: 6000 - $40 - 5 863 - 97,72%
Farm Level 2: 3000 - $20 - 2 858 - 95,26%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %21 768 - 91,97%
Average Income per Game$3,246,521
Year to Date Revenue$16,232,605
Farm
Home Games Left36
Average Attendance - %8 721 - 96,90%
Average Income per Game$379,200
Year to Date Revenue$1,895,998

Expense

Pro Players Total Salaries$64,280,000
Farm Players Total Salaries$2,845,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$6,800,000
Pro Year To Date Expenses$8,035,008
Farm Year To Date Expenses$355,632
Pro Salary Cap To Date$8,035,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$116,874,756
Farm Estimated Season Revenue$13,651,186
Pro Remaining Season Days168
Pro Expenses Per Days$334,792
Pro Estimated Expenses$56,245,056
Farm Remaining Season Days168
Farm Expenses Per Days$14,818
Farm Estimated Expenses$2,489,424
Estimated Season Expenses$58,734,480
Season Salary Cap$71,080,000
Estimate Under Maximum Salary Cap of $95,500,000$24,420,000
Estimate Over Minimum Salary Cap of $70,600,000 $480,000
Current Bank Account$231,461,694
Projected Bank Account$303,253,156

Pro Players Salaries

JJ Peterka $7,500,000 (4)
Ryan O'Reilly (1 Way Contract) $7,000,000 (5)
Nick Leddy $6,300,000 (2)
Gabriel Landeskog $6,200,000 (3)
Brian Dumoulin $5,800,000 (3)
John Carlson $5,700,000 (7)
Petr Mrazek $5,250,000 (3)
Blake Coleman $4,800,000 (6)
Kirby Dach $4,200,000 (2)
P.O. Joseph $1,200,000 (2)
Will Smith $975,000 (3)
Joe Veleno $975,000 (2)
Zach Benson $950,000 (2)
Patrick Brown $925,000 (4)
Mads Sogaard $925,000 (4)
Joey Anderson $880,000 (1)
Tyler Tucker $825,000 (2)
Tyler Kleven $775,000 (1)
Oliver Moore $775,000 (3)
Seth Griffith $775,000 (1)
Ryan Leonard $775,000 (3)
Brendan Gaunce $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $64,280,000
Year 2026 : $61,775,000
Year 2027 : $47,655,000
Year 2028 : $29,275,000
Salary Average Commitment
Year 2025 : $66,920,000
Year 2026 : $63,715,000
Year 2027 : $49,265,000
Year 2028 : $28,990,000
Salary Cap with 1 Way Contract
Year 2025 : $64,280,000
Year 2026 : $61,075,000
Year 2027 : $46,625,000
Year 2028 : $26,850,000

Farm Players Salaries

Devin Cooley $92,500 (4)
Stevie Leskovar $87,500 (4)
Vadim Zherenko $87,500 (1)
Josiah Slavin $85,000 (1)
Ronnie Attard $82,500 (2)
Akito Hirose $80,000 (2)
Michael Callahan $80,000 (2)
Brandon Gignac $80,000 (1)
Braden Hache $77,500 (1)
Jeremie Poirier $77,500 (1)
Ben Hemmerling $77,500 (3)
Louis Crevier $77,500 (1)
Cam Thiesing $77,500 (1)
John Farinacci $77,500 (1)
Axel Sandin-Pellikka $77,500 (3)
Logan Mailloux $77,500 (2)
Matthew Robertson $77,500 (2)
Daniel Torgersson $77,500 (1)
Albert Johansson $77,500 (1)
Frederic Brunet $77,500 (2)
Sebastian Cossa $77,500 (2)
Ozzy Wiesblatt $77,500 (1)
Dylan Peterson $77,500 (2)
Fabian Wagner $77,500 (3)
Tucker Robertson $77,500 (2)
Ty Tullio $77,500 (1)
Jack Malone $77,500 (2)
Josh Filmon $77,500 (3)
Konnor Smith $77,500 (3)
Simon Robertsson $77,500 (3)
Skyler Brind'Amour $77,500 (1)
Ben Kraws $77,500 (1)
Cameron Whitehead $77,500 (1)
Isak Posch $77,500 (1)
Matthew Murray $77,500 (1)
Djibril Toure $77,500 (3)
Total Farm Players36
Salary Commitment
Year 2025 : $2,845,000
Year 2026 : $1,507,500
Year 2027 : $722,500
Year 2028 : $180,000
Salary Average Commitment
Year 2025 : $2,845,000
Year 2026 : $1,507,500
Year 2027 : $722,500
Year 2028 : $180,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 6500 - $98 - 6 045 - 93,00%
Level 2: 6000 - $58 - 5 001 - 83,35%
Level 3: 5000 - $33 - 2 203 - 44,07%
Level 4: 4500 - $38 - 3 841 - 85,35%
Luxury : 2000 - $65 - 1 146 - 57,28%
Total Capacity :24000
Team Popularity : 87,00%
Farm
Farm Level 1: 6000 - $35 - 5 847 - 97,45%
Farm Level 2: 3000 - $16 - 2 952 - 98,41%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %18 236 - 75,98%
Average Income per Game$1,543,233
Year to Date Revenue$10,802,630
Farm
Home Games Left34
Average Attendance - %8 799 - 97,77%
Average Income per Game$327,443
Year to Date Revenue$2,292,098

Expense

Pro Players Total Salaries$69,425,000
Farm Players Total Salaries$1,986,000
Coaches Total Salaries$2,475,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$8,587,761
Farm Year To Date Expenses$257,281
Pro Salary Cap To Date$8,587,761
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,469,917
Farm Estimated Season Revenue$11,133,047
Pro Remaining Season Days168
Pro Expenses Per Days$361,589
Pro Estimated Expenses$60,746,952
Farm Remaining Season Days168
Farm Expenses Per Days$10,344
Farm Estimated Expenses$1,737,792
Estimated Season Expenses$62,484,744
Season Salary Cap$72,425,000
Estimate Under Maximum Salary Cap of $95,500,000$23,075,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,825,000
Current Bank Account$112,353,101
Projected Bank Account$113,471,321

Pro Players Salaries

Thomas Harley $9,075,000 (8)
Marco Rossi $8,250,000 (7)
Neal Pionk $6,500,000 (2)
Adam Pelech $6,250,000 (1)
Matt Dumba $6,000,000 (1)
Alex Vlasic $5,800,000 (4)
Vladislav Gavrikov $5,800,000 (3)
Owen Tippett $4,000,000 (2)
Philip Broberg $2,500,000 (4)
Logan Stanley $2,300,000 (1)
Jonathan Quick $2,250,000 (2)
Luke Kunin $1,500,000 (3)
Adam Fantilli $975,000 (2)
Macklin Celebrini $975,000 (3)
Jack Drury $925,000 (3)
Max Jones $850,000 (1)
Matt Coronato $825,000 (2)
Marco Kasper $775,000 (2)
Lucas Ciona $775,000 (2)
Tyson Foerster $775,000 (1)
Francesco Pinelli $775,000 (2)
Shane Wright $775,000 (2)
Drew Commesso $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $69,425,000
Year 2026 : $53,250,000
Year 2027 : $34,825,000
Year 2028 : $25,625,000
Salary Average Commitment
Year 2025 : $67,850,000
Year 2026 : $51,675,000
Year 2027 : $33,250,000
Year 2028 : $24,050,000
Salary Cap with 1 Way Contract
Year 2025 : $69,425,000
Year 2026 : $53,250,000
Year 2027 : $34,825,000
Year 2028 : $25,625,000

Farm Players Salaries

Adam Boqvist $200,000 (2)
Oliver Wahlstrom $130,000 (1)
Adam Klapka $97,500 (2)
Tobias Bjornfot $97,500 (2)
Dennis Cholowski $95,000 (1)
Max Lajoie $88,000 (1)
Julien Gauthier $88,000 (1)
Alexander Holtz $87,500 (4)
Keaton Middleton $85,000 (1)
Ryan Johnson $82,500 (1)
Scott Morrow $82,500 (3)
Thomas Bordeleau $77,500 (1)
Lukas Cormier $77,500 (1)
Jimmy Snuggerud $77,500 (3)
Henry Thrun $77,500 (1)
Nate Danielson $77,500 (3)
Daniil Chayka $77,500 (2)
Carson Lambos $77,500 (2)
Oliver Kapanen $77,500 (3)
Owen Beck $77,500 (3)
Alex Campbell $77,500 (1)
Sergei Murashov $77,500 (3)
Total Farm Players22
Salary Commitment
Year 2025 : $1,986,000
Year 2026 : $1,107,500
Year 2027 : $557,500
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $1,986,000
Year 2026 : $1,107,500
Year 2027 : $557,500
Year 2028 : $87,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - $115 - 6 000 - 100,00%
Level 2: 5000 - $77 - 5 000 - 100,00%
Level 3: 2000 - $45 - 2 000 - 100,00%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 1000 - $220 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 98,00%
Farm
Farm Level 1: 6000 - $35 - 5 934 - 98,89%
Farm Level 2: 3000 - $15 - 2 952 - 98,38%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %18 000 - 100,00%
Average Income per Game$1,956,500
Year to Date Revenue$7,826,000
Farm
Home Games Left37
Average Attendance - %8 885 - 98,72%
Average Income per Game$327,529
Year to Date Revenue$1,310,115

Expense

Pro Players Total Salaries$80,879,000
Farm Players Total Salaries$1,263,000
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$5,700,000
Pro Year To Date Expenses$10,109,880
Farm Year To Date Expenses$157,872
Pro Salary Cap To Date$10,109,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,390,500
Farm Estimated Season Revenue$12,118,564
Pro Remaining Season Days168
Pro Expenses Per Days$421,245
Pro Estimated Expenses$70,769,160
Farm Remaining Season Days168
Farm Expenses Per Days$6,578
Farm Estimated Expenses$1,105,104
Estimated Season Expenses$71,874,264
Season Salary Cap$86,579,000
Estimate Under Maximum Salary Cap of $95,500,000$8,921,000
Estimate Over Minimum Salary Cap of $70,600,000 $15,979,000
Current Bank Account$73,744,471
Projected Bank Account$86,379,271

Pro Players Salaries

Nico Hischier $8,400,000 (2)
Travis Konecny $8,250,000 (3)
Darnell Nurse $7,900,000 (2)
Elias Pettersson $7,200,000 (1)
Andrei Svechnikov $6,500,000 (4)
Kirill Marchenko $6,400,000 (3)
Oliver Ekman-Larsson $5,750,000 (1)
Jake McCabe $5,250,000 (3)
Adin Hill $4,500,000 (3)
Damon Severson $3,450,000 (1)
Yanni Gourde $3,354,000 (3)
Tony DeAngelo $2,500,000 (3)
Sean Kuraly $2,225,000 (3)
Trevor Moore $2,000,000 (2)
Viktor Arvidsson $1,500,000 (3)
Alex Nedeljkovic $1,500,000 (3)
Dakota Joshua $1,500,000 (4)
Brandon Duhaime $975,000 (2)
Christian Fischer $875,000 (1)
Nick Seeler $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $80,879,000
Year 2026 : $62,754,000
Year 2027 : $43,479,000
Year 2028 : $8,000,000
Salary Average Commitment
Year 2025 : $85,079,000
Year 2026 : $63,504,000
Year 2027 : $44,229,000
Year 2028 : $8,750,000
Salary Cap with 1 Way Contract
Year 2025 : $80,879,000
Year 2026 : $62,754,000
Year 2027 : $43,479,000
Year 2028 : $8,000,000

Farm Players Salaries

Kurtis MacDermid $100,000 (1)
Steven Santini $97,500 (2)
Max Willman $88,000 (1)
Chris Wagner $87,500 (3)
Tristen Nielsen $85,000 (1)
Greg Meireles $85,000 (1)
Alex Kannok Leipert $85,000 (1)
Corey Andonovski $82,500 (2)
Spencer Smallman $80,000 (1)
Dakota Mermis $80,000 (2)
Justin Bailey $80,000 (1)
Cameron Crotty $80,000 (2)
Rhett Pitlick $77,500 (2)
Filip Kral $77,500 (1)
Luke Henman $77,500 (1)
Total Farm Players15
Salary Commitment
Year 2025 : $1,263,000
Year 2026 : $505,000
Year 2027 : $87,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,263,000
Year 2026 : $505,000
Year 2027 : $87,500
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7000 - $350 - 3 501 - 50,01%
Level 2: 6000 - $200 - 3 182 - 53,03%
Level 3: 2000 - $120 - 1 545 - 77,26%
Level 4: 5000 - $75 - 3 375 - 67,49%
Luxury : 1000 - $600 - 780 - 77,98%
Total Capacity :21000
Team Popularity : 113,00%
Farm
Farm Level 1: 6000 - $80 - 2 912 - 48,53%
Farm Level 2: 3000 - $40 - 1 446 - 48,19%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %12 382 - 58,96%
Average Income per Game$3,598,309
Year to Date Revenue$14,393,235
Farm
Home Games Left37
Average Attendance - %4 357 - 48,41%
Average Income per Game$377,975
Year to Date Revenue$1,511,900

Expense

Pro Players Total Salaries$80,175,000
Farm Players Total Salaries$3,252,500
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,021,872
Farm Year To Date Expenses$406,560
Pro Salary Cap To Date$10,021,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$133,137,424
Farm Estimated Season Revenue$13,985,075
Pro Remaining Season Days168
Pro Expenses Per Days$417,578
Pro Estimated Expenses$70,153,104
Farm Remaining Season Days168
Farm Expenses Per Days$16,940
Farm Estimated Expenses$2,845,920
Estimated Season Expenses$72,999,024
Season Salary Cap$80,175,000
Estimate Under Maximum Salary Cap of $95,500,000$15,325,000
Estimate Over Minimum Salary Cap of $70,600,000 $9,575,000
Current Bank Account$243,002,760
Projected Bank Account$317,126,235

Pro Players Salaries

Adrian Kempe (1 Way Contract) $6,900,000 (6)
J.T. Compher $6,600,000 (1)
Valeri Nichushkin $6,500,000 (2)
Jared McCann $6,200,000 (3)
Jordan Staal $5,800,000 (4)
Tyler Myers $5,750,000 (1)
Frank Vatrano $5,500,000 (4)
Martin Necas $5,250,000 (2)
Nikita Zadorov $5,000,000 (2)
Mike Matheson $4,500,000 (1)
Artem Zub $4,200,000 (3)
Casey Mittelstadt $3,700,000 (2)
Filip Gustavsson $3,250,000 (1)
Jack Roslovic $2,500,000 (4)
Pius Suter $2,000,000 (3)
Michael Kesselring $1,500,000 (3)
Christian Dvorak $1,500,000 (1)
Sean Walker $1,350,000 (2)
Samuel Ersson $1,200,000 (3)
Jackson Blake $975,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $80,175,000
Year 2026 : $58,575,000
Year 2027 : $36,775,000
Year 2028 : $20,700,000
Salary Average Commitment
Year 2025 : $85,275,000
Year 2026 : $63,675,000
Year 2027 : $39,975,000
Year 2028 : $22,100,000
Salary Cap with 1 Way Contract
Year 2025 : $80,175,000
Year 2026 : $58,575,000
Year 2027 : $36,775,000
Year 2028 : $20,700,000

Farm Players Salaries

Nicolas Aube-Kubel $97,500 (3)
Jacob Lucchini $97,500 (2)
Patrick Giles $97,500 (2)
Jacob Ingham $92,500 (3)
Gabriel Carriere $92,500 (4)
Uvis Balinskis $87,500 (3)
Riley Duran $87,500 (3)
Jackson Dorrington $87,500 (4)
Jean-Luc Foudy $87,500 (4)
Joe Snively $87,500 (3)
Gabriel Szturc $87,500 (4)
Daniil Miromanov $87,500 (4)
Ryan Kirwan $87,500 (4)
Danila Klimovich $87,500 (4)
Ben McCartney $87,500 (4)
Brian Halonen $85,000 (1)
Brandon Scanlin $85,000 (1)
Magnus Hellberg $85,000 (1)
Jason Polin $82,500 (2)
Ben Meyers $82,500 (2)
Marcus Sylvegard $80,000 (2)
Nikolai Knyzhov $80,000 (1)
Nathan Clurman $80,000 (1)
Maveric Lamoureux $77,500 (3)
Dustin Tokarski $77,500 (1)
Zachary L'Heureux $77,500 (2)
Sam Lipkin $77,500 (3)
Corson Ceulemans $77,500 (2)
Ryan Mast $77,500 (3)
Nikita Prishchepov $77,500 (3)
Ryan Hofer $77,500 (2)
Gleb Trikozov $77,500 (3)
Logan Morrison $77,500 (2)
Walker Duehr $77,500 (1)
Juha Jaaska $77,500 (1)
David Goyette $77,500 (3)
Sean Farrell $77,500 (1)
Nikita Novikov $77,500 (2)
Sasha Pastujov $77,500 (2)
Total Farm Players39
Salary Commitment
Year 2025 : $3,252,500
Year 2026 : $2,527,500
Year 2027 : $1,622,500
Year 2028 : $705,000
Salary Average Commitment
Year 2025 : $3,252,500
Year 2026 : $2,527,500
Year 2027 : $1,622,500
Year 2028 : $705,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt-Garry Times Forum
Level 1: 7000 - $200 - 6 151 - 87,87%
Level 2: 6000 - $140 - 4 216 - 70,26%
Level 3: 3000 - $85 - 2 295 - 76,51%
Level 4: 4250 - $65 - 3 304 - 77,75%
Luxury : 1000 - $500 - 830 - 82,98%
Total Capacity :21250
Team Popularity : 101,00%
Farm
Farm Level 1: 6000 - $50 - 4 648 - 77,47%
Farm Level 2: 3000 - $25 - 2 275 - 75,84%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %16 796 - 79,04%
Average Income per Game$3,438,679
Year to Date Revenue$20,632,073
Farm
Home Games Left35
Average Attendance - %6 924 - 76,93%
Average Income per Game$376,090
Year to Date Revenue$2,256,541

Expense

Pro Players Total Salaries$70,655,000
Farm Players Total Salaries$2,745,500
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,831,880
Farm Year To Date Expenses$348,832
Pro Salary Cap To Date$8,831,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,353,759
Farm Estimated Season Revenue$13,163,156
Pro Remaining Season Days168
Pro Expenses Per Days$367,995
Pro Estimated Expenses$61,823,160
Farm Remaining Season Days168
Farm Expenses Per Days$14,299
Farm Estimated Expenses$2,402,232
Estimated Season Expenses$64,225,392
Season Salary Cap$70,655,000
Estimate Under Maximum Salary Cap of $95,500,000$24,845,000
Estimate Over Minimum Salary Cap of $70,600,000 $55,000
Current Bank Account$297,039,456
Projected Bank Account$366,330,979

Pro Players Salaries

Charlie McAvoy $7,750,000 (8)
Brayden McNabb $6,500,000 (2)
Tyler Seguin $6,250,000 (3)
Jake DeBrusk $5,800,000 (4)
Patrik Laine $5,250,000 (1)
David Savard $4,700,000 (2)
Max Domi $4,155,000 (2)
Frederik Andersen $3,960,000 (1)
Anthony Duclair $3,850,000 (1)
Taylor Hall $3,500,000 (3)
Karel Vejmelka $3,235,000 (1)
Barrett Hayton $2,800,000 (2)
Calle Jarnkrok $2,650,000 (1)
Kasperi Kapanen $1,800,000 (3)
Shane Pinto $1,800,000 (3)
Andrew Peeke $1,200,000 (1)
Kevin Bahl $975,000 (1)
Kiefer Sherwood $975,000 (2)
Brendan Smith $925,000 (1)
Ivan Fedotov $925,000 (3)
Arber Xhekaj $880,000 (1)
Devin Shore $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $70,655,000
Year 2026 : $46,955,000
Year 2027 : $27,825,000
Year 2028 : $13,550,000
Salary Average Commitment
Year 2025 : $77,055,000
Year 2026 : $50,900,000
Year 2027 : $27,825,000
Year 2028 : $13,550,000
Salary Cap with 1 Way Contract
Year 2025 : $70,655,000
Year 2026 : $46,955,000
Year 2027 : $27,825,000
Year 2028 : $13,550,000

Farm Players Salaries

Arshdeep Bains $88,000 (1)
Yaniv Perets $82,500 (1)
Clay Stevenson $82,500 (2)
Victor Mancini $82,500 (2)
Cole Reinhardt $82,500 (3)
Charles-Alexis Legault $80,000 (2)
Hunter McDonald $77,500 (2)
Michael Milne $77,500 (1)
Kyle McDonald $77,500 (2)
Carter Berger $77,500 (1)
Jayden Grubbe $77,500 (2)
Atley Calvert $77,500 (1)
Max Wanner $77,500 (2)
Christoffer Sedoff $77,500 (2)
Chase Wheatcroft $77,500 (2)
Andre Lee $77,500 (1)
Ben King $77,500 (2)
Alex Doucet $77,500 (2)
Marcel Marcel $77,500 (2)
Riley Bezeau $77,500 (1)
Mitch Gibson $77,500 (1)
Olivier Nadeau $77,500 (2)
Oskar Pettersson $77,500 (2)
Philippe Daoust $77,500 (1)
Florian Xhekaj $77,500 (3)
Valtteri Pulli $77,500 (1)
Jakub Dvorak $77,500 (3)
James Stefan $77,500 (3)
Jaroslav Chmelarr $77,500 (3)
Jeremie Biakabutuka $77,500 (2)
Matthew Sop $77,500 (1)
Mikulas Hovorka $77,500 (2)
Owen Lindmark $77,500 (2)
Rutger McGroarty $77,500 (3)
Zac Funk $77,500 (3)
Alexis Gendron $77,500 (2)
Total Farm Players36
Salary Commitment
Year 2025 : $2,823,000
Year 2026 : $1,955,000
Year 2027 : $547,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,823,000
Year 2026 : $1,955,000
Year 2027 : $547,500
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $110 - 5 835 - 97,25%
Level 2: 5000 - $75 - 4 929 - 98,59%
Level 3: 2000 - $45 - 2 000 - 100,00%
Level 4: 4000 - $30 - 3 986 - 99,65%
Luxury : 1000 - $225 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 89,00%
Farm
Farm Level 1: 6000 - $35 - 5 832 - 97,20%
Farm Level 2: 3000 - $15 - 3 000 - 100,00%
Farm Total Capacity :9000

Income

Home Games Left37
Average Attendance - %17 750 - 98,61%
Average Income per Game$1,879,961
Year to Date Revenue$7,519,843
Farm
Home Games Left37
Average Attendance - %8 832 - 98,13%
Average Income per Game$323,845
Year to Date Revenue$1,295,379

Expense

Pro Players Total Salaries$65,400,000
Farm Players Total Salaries$1,432,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,200,000
Pro Year To Date Expenses$8,175,000
Farm Year To Date Expenses$177,448
Pro Salary Cap To Date$8,175,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,558,548
Farm Estimated Season Revenue$11,982,256
Pro Remaining Season Days168
Pro Expenses Per Days$340,625
Pro Estimated Expenses$57,225,000
Farm Remaining Season Days168
Farm Expenses Per Days$7,461
Farm Estimated Expenses$1,253,448
Estimated Season Expenses$58,478,448
Season Salary Cap$72,600,000
Estimate Under Maximum Salary Cap of $95,500,000$22,900,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,000,000
Current Bank Account$259,973,399
Projected Bank Account$283,035,755

Pro Players Salaries

Jeff Petry $7,750,000 (1)
Lucas Raymond $7,200,000 (1)
Mackenzie Blackwood $7,000,000 (7)
Justin Faulk $6,700,000 (3)
Vince Dunn $6,400,000 (4)
Nick Foligno $4,200,000 (4)
Ondrej Palat $3,850,000 (1)
Brett Kulak $3,000,000 (1)
Oskar Sundqvist $2,600,000 (1)
Daniil Tarasov $2,500,000 (3)
Jujhar Khaira $2,300,000 (1)
Jon Merrill $1,250,000 (3)
Jakub Vrana $1,250,000 (3)
Travis Dermott $1,250,000 (3)
Ty Dellandrea $1,250,000 (3)
Lane Hutson $975,000 (3)
Jansen Harkins $925,000 (4)
Parker Wotherspoon $925,000 (4)
Egor Sokolov $875,000 (3)
Kevin Labanc $825,000 (1)
Ivan Demidov $825,000 (3)
Gage Goncalves $775,000 (1)
Wyatt Kaiser $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $65,400,000
Year 2026 : $36,325,000
Year 2027 : $35,825,000
Year 2028 : $18,450,000
Salary Average Commitment
Year 2025 : $64,400,000
Year 2026 : $35,325,000
Year 2027 : $35,325,000
Year 2028 : $18,450,000
Salary Cap with 1 Way Contract
Year 2025 : $65,400,000
Year 2026 : $36,325,000
Year 2027 : $36,325,000
Year 2028 : $19,450,000

Farm Players Salaries

Roland McKeown $87,500 (3)
Tim Gettinger $85,000 (1)
Josh Dunne $82,500 (2)
Brandon Bussi $82,500 (1)
Zach Sawchenko $82,500 (1)
Wyatte Wylie $82,500 (2)
Ian Moore $77,500 (2)
Hunter Brzustewicz $77,500 (3)
Tristen Robins $77,500 (1)
Luca Pinelli $77,500 (3)
Cole O'Hara $77,500 (2)
Landon Slaggert $77,500 (2)
Cam Lund $77,500 (3)
Trevor Connelly $77,500 (3)
Blake Biondi $77,500 (2)
Daniil Misyul $77,500 (1)
Caedan Bankier $77,500 (2)
Antonio Stranges $77,500 (2)
Total Farm Players18
Salary Commitment
Year 2025 : $1,432,500
Year 2026 : $1,027,500
Year 2027 : $397,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,432,500
Year 2026 : $1,027,500
Year 2027 : $397,500
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6066 - $400 - 3 054 - 50,34%
Level 2: 5587 - $250 - 2 511 - 44,94%
Level 3: 2470 - $150 - 1 229 - 49,74%
Level 4: 7088 - $100 - 2 835 - 40,00%
Luxury : 2789 - $800 - 1 116 - 40,01%
Total Capacity :24000
Team Popularity : 112,00%
Farm
Farm Level 1: 6000 - $90 - 2 467 - 41,12%
Farm Level 2: 3000 - $45 - 1 176 - 39,20%
Farm Total Capacity :9000

Income

Home Games Left33
Average Attendance - %10 744 - 44,77%
Average Income per Game$4,172,821
Year to Date Revenue$33,382,570
Farm
Home Games Left33
Average Attendance - %3 643 - 40,48%
Average Income per Game$357,472
Year to Date Revenue$2,859,773

Expense

Pro Players Total Salaries$65,925,000
Farm Players Total Salaries$2,425,000
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$6,050,000
Pro Year To Date Expenses$8,240,616
Farm Year To Date Expenses$303,120
Pro Salary Cap To Date$8,240,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$137,703,101
Farm Estimated Season Revenue$11,796,564
Pro Remaining Season Days168
Pro Expenses Per Days$343,359
Pro Estimated Expenses$57,684,312
Farm Remaining Season Days168
Farm Expenses Per Days$12,630
Farm Estimated Expenses$2,121,840
Estimated Season Expenses$59,806,152
Season Salary Cap$71,975,000
Estimate Under Maximum Salary Cap of $95,500,000$23,525,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,375,000
Current Bank Account$409,612,029
Projected Bank Account$499,305,542

Pro Players Salaries

Anton Lundell $6,400,000 (4)
Adam Henrique $6,300,000 (2)
Samuel Girard $5,750,000 (1)
K'Andre Miller $4,825,000 (3)
Chris Driedger $4,000,000 (1)
Alec Martinez $3,500,000 (3)
Cole Perfetti $3,500,000 (4)
Nicolas Hague $3,500,000 (1)
Andreas Athanasiou $3,500,000 (1)
Philipp Grubauer $3,250,000 (1)
Blake Lizotte $2,600,000 (1)
Riley Stillman $2,300,000 (1)
Cayden Primeau $2,250,000 (2)
Nate Schmidt $2,000,000 (3)
Nico Sturm $2,000,000 (2)
Cole Sillinger $2,000,000 (4)
Robert Hagg $1,500,000 (2)
Sam Carrick $1,500,000 (3)
Calvin de Haan $1,500,000 (2)
Connor McMichael $975,000 (3)
Nicolas Deslauriers $925,000 (3)
Matthew Phillips $925,000 (1)
Yegor Chinakhov $925,000 (4)
Total Pro Players23
Salary Commitment
Year 2025 : $65,925,000
Year 2026 : $40,100,000
Year 2027 : $26,550,000
Year 2028 : $12,825,000
Salary Average Commitment
Year 2025 : $65,925,000
Year 2026 : $40,100,000
Year 2027 : $26,550,000
Year 2028 : $12,825,000
Salary Cap with 1 Way Contract
Year 2025 : $65,925,000
Year 2026 : $40,100,000
Year 2027 : $26,550,000
Year 2028 : $12,825,000

Farm Players Salaries

Roby Jarventie $87,500 (3)
Nikolai Kovalenko $82,500 (1)
Devon Levi $80,000 (1)
Zach Metsa $80,000 (1)
Kieron Walton $80,000 (2)
Joel Blomqvist $77,500 (2)
Marc Gatcomb $77,500 (1)
Nick Abruzzese $77,500 (1)
Lleyton Roed $77,500 (1)
Chase Pietila $77,500 (1)
Jack Thompson $77,500 (1)
Jacob Moverare $77,500 (1)
Ronan Seeley $77,500 (1)
Carson Meyer $77,500 (1)
Cole Guttman $77,500 (1)
Ben Steeves $77,500 (1)
Alex Limoges $77,500 (1)
Nikita Nesterenko $77,500 (1)
Emmitt Finnie $77,500 (3)
Marc Del Gaizo $77,500 (1)
Dyllan Gill $77,500 (1)
Domenic DiVincentiis $77,500 (3)
Tanner Laczynski $77,500 (1)
Konsta Helenius $77,500 (3)
Kyle Masters $77,500 (3)
Luke Mistelbacher $77,500 (3)
Marshall Warren $77,500 (2)
Samuel Johannesson $77,500 (2)
Shai Buium $77,500 (3)
Callum Tung $77,500 (1)
Aatu Jamsen $77,500 (3)
Total Farm Players31
Salary Commitment
Year 2025 : $2,425,000
Year 2026 : $942,500
Year 2027 : $630,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,425,000
Year 2026 : $942,500
Year 2027 : $630,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOberson Place
Level 1: 6000 - $200 - 6 000 - 100,00%
Level 2: 5000 - $140 - 4 492 - 89,84%
Level 3: 2000 - $100 - 1 845 - 92,26%
Level 4: 4000 - $80 - 2 989 - 74,73%
Luxury : 1000 - $300 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 112,00%
Farm
Farm Level 1: 6000 - $35 - 6 000 - 100,00%
Farm Level 2: 3000 - $15 - 2 967 - 98,89%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %16 326 - 90,70%
Average Income per Game$3,318,276
Year to Date Revenue$16,591,380
Farm
Home Games Left36
Average Attendance - %8 967 - 99,63%
Average Income per Game$330,849
Year to Date Revenue$1,654,243

Expense

Pro Players Total Salaries$90,645,000
Farm Players Total Salaries$2,115,000
Coaches Total Salaries$2,775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,338,950
Farm Year To Date Expenses$263,550
Pro Salary Cap To Date$11,338,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$119,457,936
Farm Estimated Season Revenue$11,910,550
Pro Remaining Season Days168
Pro Expenses Per Days$472,109
Pro Estimated Expenses$79,314,312
Farm Remaining Season Days168
Farm Expenses Per Days$11,016
Farm Estimated Expenses$1,850,688
Estimated Season Expenses$81,165,000
Season Salary Cap$90,645,000
Estimate Under Maximum Salary Cap of $95,500,000$4,855,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,045,000
Current Bank Account$127,149,262
Projected Bank Account$177,352,748

Pro Players Salaries

Artemi Panarin (1 Way Contract) $12,000,000 (3)
J.T. Miller $9,600,000 (4)
Patrick Kane (1 Way Contract) $8,700,000 (2)
Clayton Keller $7,500,000 (1)
Filip Hronek $6,250,000 (1)
Jonathan Marchessault $5,960,000 (2)
Darcy Kuemper $5,650,000 (2)
Devon Toews $5,460,000 (1)
Jakob Chychrun $5,250,000 (1)
Alex Kerfoot $4,500,000 (1)
Erik Cernak $4,200,000 (4)
Radek Faksa $4,000,000 (1)
Ross Colton $2,500,000 (3)
Zach Whitecloud $2,000,000 (4)
Ryan Donato $1,800,000 (3)
Scott Wedgewood $1,500,000 (3)
Paul Cotter $975,000 (2)
Connor Zary $975,000 (1)
Simon Benoit $975,000 (1)
Justin Danforth $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $90,645,000
Year 2026 : $57,885,000
Year 2027 : $35,925,000
Year 2028 : $15,800,000
Salary Average Commitment
Year 2025 : $96,125,000
Year 2026 : $58,325,000
Year 2027 : $35,700,000
Year 2028 : $18,200,000
Salary Cap with 1 Way Contract
Year 2025 : $90,645,000
Year 2026 : $54,885,000
Year 2027 : $33,600,000
Year 2028 : $15,800,000

Farm Players Salaries

Matt Villalta $92,500 (3)
Nico Daws $92,500 (4)
Jan Jenik $87,500 (3)
Louie Belpedio $87,500 (3)
Keean Washkurak $87,500 (3)
Cale Fleury $85,000 (1)
Reilly Walsh $82,500 (2)
Isaac Ratcliffe $82,500 (2)
Conor Geekie $82,500 (3)
Matthew Poitras $82,500 (2)
Georgi Romanov $82,500 (1)
Klim Kostin $80,000 (2)
Scott Perunovich $80,000 (1)
Shane Bowers $80,000 (2)
William Wallinder $77,500 (2)
Kirill Kudryavtsev $77,500 (3)
Luke Reid $77,500 (2)
Luca Del Bel Belluz $77,500 (2)
Ryan Greene $77,500 (3)
Judd Caulfield $77,500 (1)
Ethan Haider $77,500 (2)
Bryce McConnell-Barker $77,500 (3)
Ilya Nikolaev $77,500 (1)
Helge Grans $77,500 (2)
Aydar Suniev $77,500 (3)
Brandon Coe $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,115,000
Year 2026 : $1,635,000
Year 2027 : $840,000
Year 2028 : $92,500
Salary Average Commitment
Year 2025 : $2,115,000
Year 2026 : $1,635,000
Year 2027 : $840,000
Year 2028 : $92,500

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 6000 - $185 - 5 980 - 99,67%
Level 2: 5000 - $150 - 4 203 - 84,06%
Level 3: 2000 - $100 - 1 739 - 86,94%
Level 4: 4000 - $75 - 2 962 - 74,04%
Luxury : 1000 - $245 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 105,00%
Farm
Farm Level 1: 6000 - $36 - 5 940 - 99,01%
Farm Level 2: 3000 - $16 - 3 000 - 100,00%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %15 884 - 88,24%
Average Income per Game$3,091,102
Year to Date Revenue$18,546,612
Farm
Home Games Left35
Average Attendance - %8 940 - 99,34%
Average Income per Game$340,408
Year to Date Revenue$2,042,446

Expense

Pro Players Total Salaries$86,285,000
Farm Players Total Salaries$2,530,000
Coaches Total Salaries$3,025,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,785,624
Farm Year To Date Expenses$316,248
Pro Salary Cap To Date$10,785,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,188,570
Farm Estimated Season Revenue$11,914,268
Pro Remaining Season Days168
Pro Expenses Per Days$449,401
Pro Estimated Expenses$75,499,368
Farm Remaining Season Days168
Farm Expenses Per Days$13,177
Farm Estimated Expenses$2,213,736
Estimated Season Expenses$77,713,104
Season Salary Cap$86,285,000
Estimate Under Maximum Salary Cap of $95,500,000$9,215,000
Estimate Over Minimum Salary Cap of $70,600,000 $15,685,000
Current Bank Account$349,589,061
Projected Bank Account$391,978,795

Pro Players Salaries

Sam Reinhart $9,975,000 (3)
Drew Doughty $7,750,000 (4)
Tomas Hertl $7,500,000 (1)
Dougie Hamilton (1 Way Contract) $7,500,000 (5)
Jeremy Swayman $6,200,000 (2)
John Tavares $5,910,000 (2)
Vladimir Tarasenko $5,800,000 (2)
Carter Verhaeghe $5,625,000 (7)
Jacob Trouba $4,200,000 (4)
Jason Dickinson $4,000,000 (2)
Brandon Montour $3,900,000 (1)
Eetu Luostarinen $3,500,000 (1)
MacKenzie Weegar $2,850,000 (1)
Kaapo Kakko $2,800,000 (2)
Ryan Lindgren $2,800,000 (1)
Mason Appleton $2,000,000 (3)
Nick Bjugstad $1,300,000 (1)
Justus Annunen $975,000 (3)
Brock McGinn $925,000 (1)
Cutter Gauthier $775,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $86,285,000
Year 2026 : $65,635,000
Year 2027 : $40,512,500
Year 2028 : $27,675,000
Salary Average Commitment
Year 2025 : $98,725,000
Year 2026 : $70,700,000
Year 2027 : $42,925,000
Year 2028 : $27,950,000
Salary Cap with 1 Way Contract
Year 2025 : $86,285,000
Year 2026 : $63,510,000
Year 2027 : $38,025,000
Year 2028 : $25,075,000

Farm Players Salaries

Haydn Fleury $97,500 (2)
Tristan Allard $87,500 (4)
Jacob Gaucher $87,500 (3)
Jordan Harris $87,500 (3)
Kevin Mandolese $87,500 (3)
Nathan Sucese $87,500 (3)
Tag Bertuzzi $87,500 (3)
Milo Roelens $87,500 (4)
Matt Tomkins $82,500 (1)
Caleb Jones $82,500 (3)
Laurent Dauphin $82,500 (3)
Mac Hollowell $80,000 (1)
Colin Felix $80,000 (1)
Daylan Kuefler $80,000 (1)
Matt Martin $80,000 (1)
Kevin Gravel $80,000 (1)
Matt Strome $80,000 (1)
Hunter Drew $80,000 (1)
Mason Jobst $80,000 (1)
Cooper Marody $80,000 (1)
Terik Parascak $77,500 (3)
Noah Laba $77,500 (3)
Zayne Parekh $77,500 (3)
Lucas Edmonds $77,500 (1)
Jared Davidson $77,500 (2)
Aleksei Kolosov $77,500 (2)
Calle Clang $77,500 (2)
Quentin Musty $77,500 (3)
Kale Clague $77,500 (1)
Rory Kerins $77,500 (2)
Aidan Thompson $77,500 (2)
Total Farm Players31
Salary Commitment
Year 2025 : $2,530,000
Year 2026 : $1,572,500
Year 2027 : $1,087,500
Year 2028 : $175,000
Salary Average Commitment
Year 2025 : $2,530,000
Year 2026 : $1,572,500
Year 2027 : $1,087,500
Year 2028 : $175,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $150 - 6 000 - 100,00%
Level 2: 5000 - $80 - 5 000 - 100,00%
Level 3: 2000 - $60 - 2 000 - 100,00%
Level 4: 4000 - $40 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 108,00%
Farm
Farm Level 1: 6000 - $35 - 5 930 - 98,83%
Farm Level 2: 3000 - $15 - 2 998 - 99,95%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %18 000 - 100,00%
Average Income per Game$2,379,000
Year to Date Revenue$11,895,000
Farm
Home Games Left36
Average Attendance - %8 928 - 99,20%
Average Income per Game$328,275
Year to Date Revenue$1,641,374

Expense

Pro Players Total Salaries$67,150,000
Farm Players Total Salaries$2,152,500
Coaches Total Salaries$2,775,000
Luxury Taxe Total$0
Special Salary Cap Value$6,500,000
Pro Year To Date Expenses$8,355,087
Farm Year To Date Expenses$272,426
Pro Salary Cap To Date$8,355,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,644,000
Farm Estimated Season Revenue$11,817,893
Pro Remaining Season Days168
Pro Expenses Per Days$349,740
Pro Estimated Expenses$58,756,320
Farm Remaining Season Days168
Farm Expenses Per Days$11,211
Farm Estimated Expenses$1,883,448
Estimated Season Expenses$60,639,768
Season Salary Cap$73,650,000
Estimate Under Maximum Salary Cap of $95,500,000$21,850,000
Estimate Over Minimum Salary Cap of $70,600,000 $3,050,000
Current Bank Account$137,948,333
Projected Bank Account$174,770,458

Pro Players Salaries

Mikael Granlund $7,500,000 (3)
Jonas Brodin $6,400,000 (1)
Timo Meier $6,400,000 (4)
William Eklund $5,800,000 (4)
Jordan Binnington $5,750,000 (4)
Marcus Foligno $4,200,000 (2)
Conor Garland $4,200,000 (3)
Jaden Schwartz $4,000,000 (2)
Braden Schneider $3,500,000 (4)
Jason Zucker $2,500,000 (3)
Ilya Samsonov $2,500,000 (4)
Alex Iafallo $2,500,000 (3)
Ilya Lyubushkin $2,000,000 (4)
Tommy Novak $1,800,000 (4)
Fabian Zetterlund $1,500,000 (2)
Dante Fabbro $1,400,000 (1)
Brett Howden $1,350,000 (1)
Rasmus Sandin $1,300,000 (1)
Philipp Kurashev $950,000 (1)
Martin Pospisil $825,000 (1)
Brock Faber $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $67,150,000
Year 2026 : $54,150,000
Year 2027 : $44,450,000
Year 2028 : $27,750,000
Salary Average Commitment
Year 2025 : $67,150,000
Year 2026 : $54,150,000
Year 2027 : $44,450,000
Year 2028 : $27,750,000
Salary Cap with 1 Way Contract
Year 2025 : $67,150,000
Year 2026 : $54,150,000
Year 2027 : $44,450,000
Year 2028 : $27,750,000

Farm Players Salaries

Henri Jokiharju $150,000 (2)
Gustav Lindstrom $97,500 (2)
Travis Boyd $97,500 (3)
Pheonix Copley $92,500 (3)
Craig Smith $92,500 (2)
Cody Glass $87,500 (2)
Jacob Quillan $87,500 (3)
Lucas Carlsson $87,500 (4)
Givani Smith $85,000 (1)
Jaret Anderson-Dolan $85,000 (1)
Juuso Parssinen $82,500 (1)
Valtteri Puustinen $82,500 (2)
Louis Domingue $82,500 (1)
Jesse Ylonen $80,000 (1)
Grigori Denisenko $80,000 (1)
Mitchell Chaffee $80,000 (1)
Jack St. Ivany $80,000 (2)
Boris Katchouk $80,000 (1)
Ryan Ufko $77,500 (2)
Jack Peart $77,500 (2)
Isaac Belliveau $77,500 (3)
Brent Johnson $77,500 (3)
Dylan Coghlan $77,500 (1)
Taylor Makar $77,500 (2)
Artur Akhtyamov $77,500 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,152,500
Year 2026 : $1,420,000
Year 2027 : $520,000
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $2,152,500
Year 2026 : $1,420,000
Year 2027 : $520,000
Year 2028 : $87,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $225 - 5 076 - 84,60%
Level 2: 5000 - $130 - 3 796 - 75,92%
Level 3: 2000 - $95 - 1 838 - 91,89%
Level 4: 4000 - $65 - 3 509 - 87,71%
Luxury : 1000 - $515 - 855 - 85,46%
Total Capacity :18000
Team Popularity : 113,00%
Farm
Farm Level 1: 6000 - $45 - 5 769 - 96,15%
Farm Level 2: 3000 - $25 - 2 185 - 72,83%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %15 073 - 83,74%
Average Income per Game$3,600,385
Year to Date Revenue$25,202,698
Farm
Home Games Left34
Average Attendance - %7 954 - 88,38%
Average Income per Game$408,490
Year to Date Revenue$2,859,433

Expense

Pro Players Total Salaries$94,635,000
Farm Players Total Salaries$2,192,500
Coaches Total Salaries$2,725,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,837,978
Farm Year To Date Expenses$276,831
Pro Salary Cap To Date$11,837,978
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$122,413,105
Farm Estimated Season Revenue$13,888,675
Pro Remaining Season Days168
Pro Expenses Per Days$492,891
Pro Estimated Expenses$82,805,688
Farm Remaining Season Days168
Farm Expenses Per Days$11,419
Farm Estimated Expenses$1,918,392
Estimated Season Expenses$84,724,080
Season Salary Cap$94,635,000
Estimate Under Maximum Salary Cap of $95,500,000$865,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,035,000
Current Bank Account$378,424,837
Projected Bank Account$430,002,537

Pro Players Salaries

David Pastrnak $11,000,000 (3)
Jack Eichel (1 Way Contract) $11,000,000 (4)
Kyle Connor $8,125,000 (4)
Rasmus Dahlin $7,900,000 (3)
Tage Thompson $6,750,000 (1)
Jake Oettinger $5,500,000 (2)
Brett Pesce $5,135,000 (1)
Adam Lowry $4,525,000 (2)
Drake Batherson $4,500,000 (1)
Shea Theodore $4,500,000 (2)
Lawson Crouse $4,200,000 (4)
Ivan Barbashev $4,200,000 (3)
Dylan DeMelo $3,500,000 (4)
Dylan Cozens $3,125,000 (3)
Mikey Anderson $2,800,000 (2)
Jamie Oleksiak $2,720,000 (3)
Teddy Blueger $1,505,000 (1)
Anton Forsberg $1,500,000 (4)
Morgan Barron $1,250,000 (2)
Ryan Poehling $900,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $94,635,000
Year 2026 : $75,845,000
Year 2027 : $57,270,000
Year 2028 : $28,325,000
Salary Average Commitment
Year 2025 : $110,875,000
Year 2026 : $87,700,000
Year 2027 : $65,850,000
Year 2028 : $29,800,000
Salary Cap with 1 Way Contract
Year 2025 : $94,635,000
Year 2026 : $75,845,000
Year 2027 : $57,270,000
Year 2028 : $28,325,000

Farm Players Salaries

Colin Miller $97,500 (4)
Tanner Jeannot $97,500 (3)
Curtis Lazar $97,500 (4)
Marcus Hogberg $92,500 (4)
Zac Dalpe $92,500 (2)
Chris Terry $90,000 (1)
Dylan Gambrell $87,500 (3)
Curtis Douglas $87,500 (3)
Jonathan Gruden $87,500 (3)
Jayden Struble $85,000 (1)
Maxence Guenette $85,000 (1)
Josh Mahura $82,500 (1)
Donavan Houle $82,500 (3)
Travis Mitchell $82,500 (3)
Pavol Regenda $82,500 (3)
Tyson Feist $80,000 (1)
Dylan Anhorn $80,000 (2)
Daniel DAmato $80,000 (1)
Sam Morton $80,000 (2)
Marshall Rifai $77,500 (1)
Shakir Mukhamadullin $77,500 (2)
Keith Petruzzelli $77,500 (1)
Henrik Rybinski $77,500 (1)
Coulson Pitre $77,500 (3)
Matthew Maggio $77,500 (2)
Marc McLaughlin $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,192,500
Year 2026 : $1,380,000
Year 2027 : $972,500
Year 2028 : $287,500
Salary Average Commitment
Year 2025 : $2,192,500
Year 2026 : $1,380,000
Year 2027 : $972,500
Year 2028 : $287,500

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $95 - 6 000 - 100,00%
Level 2: 5000 - $58 - 5 000 - 100,00%
Level 3: 2000 - $32 - 2 000 - 100,00%
Level 4: 4000 - $22 - 4 000 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 6000 - $35 - 5 919 - 98,65%
Farm Level 2: 3000 - $15 - 2 983 - 99,43%
Farm Total Capacity :9000

Income

Home Games Left36
Average Attendance - %18 000 - 100,00%
Average Income per Game$1,575,600
Year to Date Revenue$7,878,000
Farm
Home Games Left36
Average Attendance - %8 902 - 98,91%
Average Income per Game$327,470
Year to Date Revenue$1,637,350

Expense

Pro Players Total Salaries$69,281,500
Farm Players Total Salaries$2,095,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$8,660,184
Farm Year To Date Expenses$261,409
Pro Salary Cap To Date$8,660,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,721,600
Farm Estimated Season Revenue$11,788,920
Pro Remaining Season Days168
Pro Expenses Per Days$360,841
Pro Estimated Expenses$60,621,288
Farm Remaining Season Days168
Farm Expenses Per Days$10,911
Farm Estimated Expenses$1,833,048
Estimated Season Expenses$62,454,336
Season Salary Cap$71,531,500
Estimate Under Maximum Salary Cap of $95,500,000$23,968,500
Estimate Over Minimum Salary Cap of $70,600,000 $931,500
Current Bank Account$58,471,949
Projected Bank Account$64,528,133

Pro Players Salaries

Brock Boeser $7,700,000 (4)
Dmitry Orlov $6,900,000 (2)
Pavel Buchnevich $6,680,000 (2)
Erik Gudbranson $6,250,000 (3)
Jan Rutta (1 Way Contract) $5,250,000 (1)
Eric Comrie $5,250,000 (4)
David Kampf $3,500,000 (1)
Matt Grzelcyk $3,000,000 (1)
Jake Bean $3,000,000 (1)
Mason McTavish $2,800,500 (2)
Jake Allen $2,750,000 (4)
Nino Niederreiter $2,500,000 (3)
Michael Rasmussen $2,300,000 (1)
Jake Neighbours $2,225,500 (2)
Joel Hofer $2,000,000 (3)
Jordan Spence $1,800,000 (4)
Pavel Dorofeyev $1,250,000 (3)
Jack McBain $950,500 (2)
Alex Laferriere $850,000 (2)
Ridly Greig $775,000 (1)
Simon Holmstrom $775,000 (1)
Jackson LaCombe $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $69,281,500
Year 2026 : $49,906,500
Year 2027 : $29,500,000
Year 2028 : $17,500,000
Salary Average Commitment
Year 2025 : $72,351,500
Year 2026 : $51,226,500
Year 2027 : $29,500,000
Year 2028 : $17,500,000
Salary Cap with 1 Way Contract
Year 2025 : $69,281,500
Year 2026 : $49,906,500
Year 2027 : $29,500,000
Year 2028 : $17,500,000

Farm Players Salaries

Ville Heinola $97,500 (2)
Ty Smith $87,500 (3)
Ryan Suzuki $87,500 (3)
Nolan Foote $87,500 (3)
Colin White $87,500 (4)
Kaedan Korczak $87,500 (3)
Artyom Levshunov $82,500 (3)
Joshua Roy $82,500 (2)
Colten Ellis $77,500 (1)
Justin Sourdif $77,500 (1)
Carter Mazur $77,500 (2)
Christian Kyrou $77,500 (2)
Danil Gushchin $77,500 (1)
Cross Hanas $77,500 (2)
Filip Bystedt $77,500 (2)
Filip Mesar $77,500 (1)
Oskar Olausson $77,500 (1)
Ryan Chesley $77,500 (3)
Maxim Groshev $77,500 (2)
Elias Salomonsson $77,500 (3)
Stephen Halliday $77,500 (2)
Luke Tuch $77,500 (2)
Maxim Barbashev $77,500 (3)
Ondrej Becher $77,500 (3)
Paul Ludwinski $77,500 (3)
Brendan Brisson $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,095,000
Year 2026 : $1,630,000
Year 2027 : $907,500
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $2,095,000
Year 2026 : $1,630,000
Year 2027 : $907,500
Year 2028 : $87,500

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $95 - 5 792 - 96,53%
Level 2: 5000 - $70 - 4 595 - 91,91%
Level 3: 2000 - $40 - 1 999 - 99,95%
Level 4: 4000 - $25 - 3 652 - 91,30%
Luxury : 1000 - $180 - 993 - 99,28%
Total Capacity :18000
Team Popularity : 81,00%
Farm
Farm Level 1: 6000 - $30 - 6 000 - 100,00%
Farm Level 2: 3000 - $10 - 3 000 - 100,00%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %17 031 - 94,61%
Average Income per Game$1,588,402
Year to Date Revenue$9,530,411
Farm
Home Games Left35
Average Attendance - %9 000 - 100,00%
Average Income per Game$273,000
Year to Date Revenue$1,638,000

Expense

Pro Players Total Salaries$63,185,000
Farm Players Total Salaries$1,720,500
Coaches Total Salaries$3,275,000
Luxury Taxe Total$0
Special Salary Cap Value$7,450,000
Pro Year To Date Expenses$7,898,136
Farm Year To Date Expenses$215,064
Pro Salary Cap To Date$7,898,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,594,064
Farm Estimated Season Revenue$9,555,000
Pro Remaining Season Days168
Pro Expenses Per Days$329,089
Pro Estimated Expenses$55,286,952
Farm Remaining Season Days168
Farm Expenses Per Days$8,961
Farm Estimated Expenses$1,505,448
Estimated Season Expenses$56,792,400
Season Salary Cap$70,635,000
Estimate Under Maximum Salary Cap of $95,500,000$24,865,000
Estimate Over Minimum Salary Cap of $70,600,000 $35,000
Current Bank Account$119,148,376
Projected Bank Account$127,505,040

Pro Players Salaries

Ryan Suter $6,600,000 (1)
Trevor van Riemsdyk $6,300,000 (2)
Jamie Benn $6,250,000 (1)
Scott Laughton $5,800,000 (3)
Trevor Zegras $5,800,000 (3)
Anthony Mantha $4,225,000 (1)
Erik Haula $4,200,000 (2)
Jeff Skinner $3,500,000 (3)
Jimmy Vesey $3,000,000 (1)
Kaapo Kahkonen $2,500,000 (3)
Calvin Pickard $2,500,000 (3)
Eric Robinson $2,400,000 (1)
Robby Fabbri $1,500,000 (2)
Adam Erne $1,350,000 (1)
Anthony Beauvillier $1,250,000 (4)
Urho Vaakanainen $950,000 (1)
Jacob Bryson $880,000 (1)
Noah Gregor $880,000 (1)
Oliver Kylington $875,000 (4)
Jake Christiansen $875,000 (2)
Emil Heineman $775,000 (2)
Yan Kuznetsov $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $63,185,000
Year 2026 : $40,150,000
Year 2027 : $25,725,000
Year 2028 : $2,125,000
Salary Average Commitment
Year 2025 : $66,685,000
Year 2026 : $40,150,000
Year 2027 : $25,725,000
Year 2028 : $2,125,000
Salary Cap with 1 Way Contract
Year 2025 : $63,185,000
Year 2026 : $36,650,000
Year 2027 : $22,225,000
Year 2028 : $2,125,000

Farm Players Salaries

Travis Barron $97,500 (2)
Riley Sutter $88,000 (1)
Owen Sillinger $87,500 (4)
Ethan Bear $87,500 (4)
Jeffrey Viel $87,500 (4)
Liam O'Brien $85,000 (1)
Kieffer Bellows $85,000 (1)
Jiri Patera $82,500 (1)
Cavan Fitzgerald $82,500 (2)
Rafael Harvey-Pinard $82,500 (2)
Colton Poolman $80,000 (1)
Carsen Twarynski $77,500 (1)
Santeri Hatakka $77,500 (1)
Dans Locmelis $77,500 (3)
Kasper Halttunen $77,500 (3)
Leo Loof $77,500 (2)
Case McCarthy $77,500 (2)
Xavier Bernard $77,500 (1)
Jakub Brabenec $77,500 (2)
Axel Landen $77,500 (3)
Thomas Milic $77,500 (2)
Total Farm Players21
Salary Commitment
Year 2025 : $1,720,500
Year 2026 : $1,067,500
Year 2027 : $495,000
Year 2028 : $262,500
Salary Average Commitment
Year 2025 : $1,720,500
Year 2026 : $1,067,500
Year 2027 : $495,000
Year 2028 : $262,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $400 - 2 698 - 44,96%
Level 2: 5000 - $200 - 2 742 - 54,83%
Level 3: 2000 - $150 - 1 086 - 54,31%
Level 4: 4000 - $100 - 2 019 - 50,48%
Luxury : 1000 - $800 - 517 - 51,70%
Total Capacity :18000
Team Popularity : 98,00%
Farm
Farm Level 1: 6000 - $60 - 3 729 - 62,14%
Farm Level 2: 3000 - $30 - 1 829 - 60,96%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %9 062 - 50,34%
Average Income per Game$3,127,670
Year to Date Revenue$21,893,690
Farm
Home Games Left34
Average Attendance - %5 557 - 61,75%
Average Income per Game$362,148
Year to Date Revenue$2,535,039

Expense

Pro Players Total Salaries$70,705,500
Farm Players Total Salaries$2,628,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,841,942
Farm Year To Date Expenses$333,379
Pro Salary Cap To Date$8,816,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,340,780
Farm Estimated Season Revenue$12,313,047
Pro Remaining Season Days168
Pro Expenses Per Days$368,258
Pro Estimated Expenses$61,867,344
Farm Remaining Season Days168
Farm Expenses Per Days$13,688
Farm Estimated Expenses$2,299,584
Estimated Season Expenses$64,166,928
Season Salary Cap$70,705,500
Estimate Under Maximum Salary Cap of $95,500,000$24,794,500
Estimate Over Minimum Salary Cap of $70,600,000 $105,500
Current Bank Account$352,858,684
Projected Bank Account$407,345,583

Pro Players Salaries

Auston Matthews $16,250,000 (7)
Max Pacioretty $7,200,000 (1)
Radko Gudas $5,750,000 (1)
Jacob Markstrom $5,250,000 (2)
Sam Montembeault $5,250,000 (4)
Tomas Tatar $4,200,000 (2)
Jani Hakanpaa $4,200,000 (3)
Josh Anderson $4,000,000 (1)
Alexander Romanov $2,800,500 (1)
Alex Newhook $2,500,000 (3)
Zemgus Girgensons $2,300,000 (1)
Tomas Nosek $1,500,000 (2)
Pierre Engvall $1,250,000 (3)
Lucas Condotta $880,000 (1)
Nikolas Matinpalo $875,000 (4)
Samuel Bolduc $875,000 (3)
Zac Jones $875,000 (3)
Max Sasson $825,000 (2)
Kyle Capobianco $825,000 (3)
Zack Bolduc $775,000 (2)
Frank Nazar $775,000 (2)
Fabian Lysell $775,000 (1)
Tristan Luneau $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $70,705,500
Year 2026 : $45,700,000
Year 2027 : $29,650,000
Year 2028 : $17,825,000
Salary Average Commitment
Year 2025 : $67,455,500
Year 2026 : $43,750,000
Year 2027 : $29,650,000
Year 2028 : $19,125,000
Salary Cap with 1 Way Contract
Year 2025 : $70,705,500
Year 2026 : $47,000,000
Year 2027 : $32,900,000
Year 2028 : $22,375,000

Farm Players Salaries

Vincent Sevigny $88,000 (1)
Josh Lopina $87,500 (4)
Simon Lundmark $87,500 (4)
Nikita Alexandrov $87,500 (3)
Luke Cavallin $82,500 (2)
Ethen Frank $82,500 (2)
Graeme Clarke $82,500 (1)
Mike Hardman $82,500 (3)
Samuel Fagemo $80,000 (1)
Lukas Rousek (Out of Payroll) $80,000 (2)
Riley Fiddler-Schultz $80,000 (2)
Mikael Diotte $80,000 (2)
Joel Nystrom $77,500 (2)
Stian Solberg $77,500 (3)
Ville Koivunen $77,500 (3)
Ethan Cardwell $77,500 (2)
Isak Rosen $77,500 (1)
Braeden Bowman $77,500 (3)
Jacob Melanson $77,500 (2)
Calum Ritchie $77,500 (3)
James Malatesta $77,500 (2)
Jani Nyman $77,500 (2)
Taige Harding $77,500 (2)
Shane Lachance $77,500 (3)
Xavier Parent $77,500 (1)
Layton Ahac $77,500 (1)
Pierrick Dube $77,500 (1)
Vincent Iorio $77,500 (1)
Isaac Poulter $77,500 (1)
Kai Uchacz $77,500 (3)
William Dufour $77,500 (1)
Justin Ertel $77,500 (3)
Xavier Simoneau $77,500 (1)
Antti Tuomisto (Out of Payroll) $77,500 (1)
Total Farm Players34
Salary Commitment
Year 2025 : $2,705,500
Year 2026 : $1,757,500
Year 2027 : $887,500
Year 2028 : $175,000
Salary Average Commitment
Year 2025 : $2,705,500
Year 2026 : $1,757,500
Year 2027 : $887,500
Year 2028 : $175,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $125 - 6 000 - 100,00%
Level 2: 5000 - $90 - 5 000 - 100,00%
Level 3: 2000 - $65 - 2 000 - 100,00%
Level 4: 4000 - $45 - 4 000 - 100,00%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 104,00%
Farm
Farm Level 1: 6000 - $35 - 5 929 - 98,82%
Farm Level 2: 3000 - $15 - 2 972 - 99,08%
Farm Total Capacity :9000

Income

Home Games Left34
Average Attendance - %18 000 - 100,00%
Average Income per Game$2,288,000
Year to Date Revenue$16,016,000
Farm
Home Games Left34
Average Attendance - %8 902 - 98,91%
Average Income per Game$327,745
Year to Date Revenue$2,294,214

Expense

Pro Players Total Salaries$80,765,000
Farm Players Total Salaries$2,105,500
Coaches Total Salaries$2,775,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$10,095,624
Farm Year To Date Expenses$263,184
Pro Salary Cap To Date$10,095,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,792,000
Farm Estimated Season Revenue$11,143,325
Pro Remaining Season Days168
Pro Expenses Per Days$420,651
Pro Estimated Expenses$70,669,368
Farm Remaining Season Days168
Farm Expenses Per Days$10,966
Farm Estimated Expenses$1,842,288
Estimated Season Expenses$72,511,656
Season Salary Cap$80,765,000
Estimate Under Maximum Salary Cap of $95,500,000$14,735,000
Estimate Over Minimum Salary Cap of $70,600,000 $10,165,000
Current Bank Account$151,438,921
Projected Bank Account$167,862,590

Pro Players Salaries

Tim Stutzle $10,500,000 (7)
Cale Makar $9,400,000 (2)
Seth Jarvis $8,500,000 (4)
Jack Hughes $8,000,000 (2)
Colton Parayko $7,700,000 (4)
Matt Boldy $7,700,000 (4)
Igor Shesterkin $6,400,000 (3)
Kent Johnson $3,500,000 (4)
Brandon Hagel $3,355,000 (1)
Aaron Ekblad $2,750,000 (2)
Jake Evans $2,330,000 (3)
Jonas Siegenthaler $2,000,000 (4)
Dylan Samberg $1,500,000 (3)
Michael McCarron $1,000,000 (1)
Connor Bedard $975,000 (2)
Matvei Michkov $975,000 (3)
Charlie Lindgren $900,000 (1)
Drew O'Connor $880,000 (1)
Logan Stankoven $850,000 (2)
Dylan Guenther $775,000 (1)
Luke Hughes $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $80,765,000
Year 2026 : $73,080,000
Year 2027 : $50,380,000
Year 2028 : $38,400,000
Salary Average Commitment
Year 2025 : $84,210,000
Year 2026 : $76,525,000
Year 2027 : $51,800,000
Year 2028 : $38,325,000
Salary Cap with 1 Way Contract
Year 2025 : $80,765,000
Year 2026 : $73,080,000
Year 2027 : $51,105,000
Year 2028 : $39,900,000

Farm Players Salaries

Jamie Drysdale $125,000 (3)
Connor Dewar $97,500 (2)
Jakub Skarek $92,500 (2)
Egor Zamula $92,500 (3)
Axel Jonsson-Fjallby $88,000 (1)
Devante Stephens $87,500 (4)
Joe Hicketts $87,500 (3)
Jon-Randall Avon $87,500 (3)
Justin Hryckowian $87,500 (3)
Seamus Casey $85,000 (3)
Jakub Lauko $82,500 (3)
Alex Steeves $82,500 (3)
Olle Lycksell $80,000 (2)
Dennis Hildeby $77,500 (1)
Felix Unger Sorum $77,500 (3)
Francesco Arcuri $77,500 (3)
Gabe Perreault $77,500 (3)
Gunnarwolfe Fontaine $77,500 (1)
Wyatt Newpower $77,500 (1)
Quinn Hutson $77,500 (2)
Tyler Thorpe $77,500 (3)
Carl Lindbom $77,500 (3)
Georgii Merkulov $77,500 (1)
Bradly Nadeau $77,500 (2)
Carter George $77,500 (3)
Total Farm Players25
Salary Commitment
Year 2025 : $2,105,500
Year 2026 : $1,707,500
Year 2027 : $1,282,500
Year 2028 : $87,500
Salary Average Commitment
Year 2025 : $2,105,500
Year 2026 : $1,707,500
Year 2027 : $1,282,500
Year 2028 : $87,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $325 - 4 021 - 67,01%
Level 2: 5000 - $200 - 3 263 - 65,25%
Level 3: 2000 - $125 - 1 597 - 79,85%
Level 4: 4000 - $100 - 2 500 - 62,50%
Luxury : 1000 - $700 - 716 - 71,58%
Total Capacity :18000
Team Popularity : 117,00%
Farm
Farm Level 1: 6000 - $60 - 3 780 - 63,00%
Farm Level 2: 3000 - $30 - 1 804 - 60,14%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %12 096 - 67,20%
Average Income per Game$3,782,854
Year to Date Revenue$22,697,122
Farm
Home Games Left35
Average Attendance - %5 584 - 62,05%
Average Income per Game$365,203
Year to Date Revenue$2,191,215

Expense

Pro Players Total Salaries$75,190,000
Farm Players Total Salaries$2,602,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,005,000
Pro Year To Date Expenses$9,398,760
Farm Year To Date Expenses$325,320
Pro Salary Cap To Date$9,398,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$132,399,878
Farm Estimated Season Revenue$12,782,088
Pro Remaining Season Days168
Pro Expenses Per Days$391,615
Pro Estimated Expenses$65,791,320
Farm Remaining Season Days168
Farm Expenses Per Days$13,555
Farm Estimated Expenses$2,277,240
Estimated Season Expenses$68,068,560
Season Salary Cap$80,195,000
Estimate Under Maximum Salary Cap of $95,500,000$15,305,000
Estimate Over Minimum Salary Cap of $70,600,000 $9,595,000
Current Bank Account$387,091,066
Projected Bank Account$464,204,472

Pro Players Salaries

Erik Karlsson $8,600,000 (1)
Cole Caufield $8,500,000 (4)
Ryan Nugent-Hopkins $7,460,000 (2)
Nikolaj Ehlers $6,700,000 (3)
Ryan Pulock $6,300,000 (2)
Troy Terry $6,250,000 (3)
Teuvo Teravainen $6,120,000 (1)
Joel Edmundson (1 Way Contract) $4,600,000 (2)
Gabriel Vilardi $3,660,000 (2)
Eeli Tolvanen $3,200,000 (2)
Joey Daccord $2,750,000 (3)
J.J. Moser $2,000,000 (2)
Danton Heinen $1,600,000 (2)
Sam Lafferty $1,400,000 (1)
Peyton Krebs $1,250,000 (4)
Ukko-Pekka Luukkonen $1,200,000 (2)
Nathan Bastian $975,000 (1)
Sam Malinski $925,000 (1)
Alexey Toropchenko $925,000 (2)
Ryker Evans $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $75,190,000
Year 2026 : $56,935,000
Year 2027 : $25,450,000
Year 2028 : $9,750,000
Salary Average Commitment
Year 2025 : $74,950,000
Year 2026 : $56,155,000
Year 2027 : $25,450,000
Year 2028 : $9,750,000
Salary Cap with 1 Way Contract
Year 2025 : $75,190,000
Year 2026 : $56,395,000
Year 2027 : $25,450,000
Year 2028 : $9,750,000

Farm Players Salaries

Justin Barron $97,500 (3)
Brett Seney $97,500 (2)
Philip Tomasino $92,500 (4)
Sammy Blais $92,500 (3)
Alex Barre-Boulet $87,500 (4)
Declan Chisholm $87,500 (3)
Isaak Phillips $87,500 (3)
Cameron Hughes $85,000 (1)
Ilya Solovyov $82,500 (3)
Nikita Tolopilo $82,500 (1)
Tristan Lennox $82,500 (3)
Topi Niemela $77,500 (2)
Ethan Del Mastro $77,500 (2)
Henrik Tikkanen $77,500 (1)
Artem Grushnikov $77,500 (2)
Dylan Garand $77,500 (1)
Elliot Desnoyers $77,500 (1)
Elmer Soderblom $77,500 (1)
Dawson Barteaux $77,500 (1)
Domenick Fensore $77,500 (1)
Emil Andrae $77,500 (2)
Ethan Samson $77,500 (2)
Dmitry Kuzmin $77,500 (3)
Vsevolod Komarov $77,500 (3)
Roman Schmidt $77,500 (3)
Miko Matikka $77,500 (3)
Massimo Rizzo $77,500 (2)
Marek Alscher $77,500 (3)
Samuel Knazko $77,500 (1)
Jagger Firkus $77,500 (3)
Simon Nemec $77,500 (1)
Bogdan Trineyev $77,500 (2)
Total Farm Players32
Salary Commitment
Year 2025 : $2,602,500
Year 2026 : $1,815,000
Year 2027 : $1,175,000
Year 2028 : $180,000
Salary Average Commitment
Year 2025 : $2,602,500
Year 2026 : $1,815,000
Year 2027 : $1,175,000
Year 2028 : $180,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $180 - 6 000 - 100,00%
Level 2: 5000 - $115 - 5 000 - 100,00%
Level 3: 2000 - $73 - 2 000 - 100,00%
Level 4: 4001 - $52 - 4 001 - 100,00%
Luxury : 1000 - $260 - 1 000 - 100,00%
Total Capacity :18001
Team Popularity : 124,00%
Farm
Farm Level 1: 6000 - $50 - 4 415 - 73,59%
Farm Level 2: 3000 - $25 - 2 130 - 70,98%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %18 001 - 100,00%
Average Income per Game$2,949,768
Year to Date Revenue$17,698,608
Farm
Home Games Left35
Average Attendance - %6 545 - 72,72%
Average Income per Game$356,205
Year to Date Revenue$2,137,230

Expense

Pro Players Total Salaries$89,705,000
Farm Players Total Salaries$1,830,000
Coaches Total Salaries$2,525,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$11,213,136
Farm Year To Date Expenses$228,744
Pro Salary Cap To Date$11,213,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,241,880
Farm Estimated Season Revenue$12,467,175
Pro Remaining Season Days168
Pro Expenses Per Days$467,214
Pro Estimated Expenses$78,491,952
Farm Remaining Season Days168
Farm Expenses Per Days$9,531
Farm Estimated Expenses$1,601,208
Estimated Season Expenses$80,093,160
Season Salary Cap$89,705,000
Estimate Under Maximum Salary Cap of $95,500,000$5,795,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,105,000
Current Bank Account$334,654,327
Projected Bank Account$370,270,222

Pro Players Salaries

Connor Hellebuyck $10,350,000 (4)
Leon Draisaitl $10,000,000 (3)
Matthew Tkachuk (1 Way Contract) $9,250,000 (1)
Mitch Marner $9,000,000 (3)
Evan Bouchard $7,500,000 (3)
Adam Fox $7,400,000 (1)
Robert Thomas $7,200,000 (1)
Miro Heiskanen $6,900,000 (1)
Dylan Holloway $3,855,000 (4)
Nick Suzuki $3,650,000 (1)
Sean Couturier $3,200,000 (4)
Gustav Nyquist $2,250,000 (1)
Sean Durzi $2,000,000 (2)
Luke Glendening $1,500,000 (2)
Ryan Lomberg $1,200,000 (2)
Ty Emberson $975,000 (3)
Filip Chytil $975,000 (2)
Kaiden Guhle $950,000 (1)
James Reimer $775,000 (1)
Matthew Knies $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $89,705,000
Year 2026 : $51,355,000
Year 2027 : $45,880,000
Year 2028 : $20,605,000
Salary Average Commitment
Year 2025 : $99,055,000
Year 2026 : $55,855,000
Year 2027 : $50,180,000
Year 2028 : $20,605,000
Salary Cap with 1 Way Contract
Year 2025 : $89,705,000
Year 2026 : $50,555,000
Year 2027 : $44,880,000
Year 2028 : $17,405,000

Farm Players Salaries

Brett Leason $97,500 (2)
Michael Carcone $97,500 (2)
Hunter Shepard $92,500 (3)
Ales Stezka $92,500 (4)
Drew Helleson $92,500 (4)
Jacob Bernard-Docker $92,500 (3)
Jamieson Rees $87,500 (4)
Jack LaFontaine $82,500 (1)
Samuel Helenius $82,500 (3)
Adam Wilsby $82,500 (1)
Ryder Korczak $77,500 (2)
Reid Schaefer $77,500 (2)
Garin Bjorklund $77,500 (2)
Dylan Duke $77,500 (3)
Matvey Petrov $77,500 (2)
Gavin Hayes $77,500 (3)
Mikael Pyyhtia $77,500 (1)
Lukas Svejkovsky $77,500 (1)
Trevor Kuntar $77,500 (1)
William Stromgren $77,500 (2)
Rodwin Dionicio $77,500 (3)
Donovan Sebrango $77,500 (2)
Total Farm Players22
Salary Commitment
Year 2025 : $1,830,000
Year 2026 : $1,432,500
Year 2027 : $772,500
Year 2028 : $272,500
Salary Average Commitment
Year 2025 : $1,830,000
Year 2026 : $1,432,500
Year 2027 : $772,500
Year 2028 : $272,500

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameGrand Casino Arena
Level 1: 6000 - $375 - 3 212 - 53,54%
Level 2: 5000 - $250 - 2 573 - 51,46%
Level 3: 2000 - $150 - 1 278 - 63,91%
Level 4: 4000 - $80 - 3 017 - 75,42%
Luxury : 1000 - $800 - 592 - 59,17%
Total Capacity :18000
Team Popularity : 113,00%
Farm
Farm Level 1: 6000 - $85 - 2 771 - 46,19%
Farm Level 2: 3000 - $40 - 1 418 - 47,26%
Farm Total Capacity :9000

Income

Home Games Left35
Average Attendance - %10 672 - 59,29%
Average Income per Game$3,580,618
Year to Date Revenue$21,483,710
Farm
Home Games Left35
Average Attendance - %4 189 - 46,54%
Average Income per Game$379,932
Year to Date Revenue$2,279,594

Expense

Pro Players Total Salaries$64,270,000
Farm Players Total Salaries$1,095,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$8,012,717
Farm Year To Date Expenses$138,977
Pro Salary Cap To Date$8,012,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$125,321,642
Farm Estimated Season Revenue$13,297,632
Pro Remaining Season Days168
Pro Expenses Per Days$334,740
Pro Estimated Expenses$56,236,320
Farm Remaining Season Days168
Farm Expenses Per Days$5,703
Farm Estimated Expenses$958,104
Estimated Season Expenses$57,194,424
Season Salary Cap$71,270,000
Estimate Under Maximum Salary Cap of $95,500,000$24,230,000
Estimate Over Minimum Salary Cap of $70,600,000 $670,000
Current Bank Account$339,231,329
Projected Bank Account$420,656,179

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $7,940,000 (4)
Jared Spurgeon (1 Way Contract) $7,250,000 (3)
William Karlsson $6,900,000 (4)
Nick Jensen $6,000,000 (1)
Dustin Wolf $5,500,000 (4)
Cam Talbot $4,800,000 (1)
Jordan Kyrou $4,300,000 (1)
Ian Cole $4,050,000 (1)
Chandler Stephenson $3,975,000 (1)
Joel Farabee $2,800,000 (2)
Brayden Pachal $1,250,000 (2)
Chad Ruhwedel $1,250,000 (1)
Parker Kelly $975,000 (2)
Hudson Fasching $975,000 (2)
Jesper Boqvist $975,000 (2)
Jaycob Megna $925,000 (4)
Nicholas Robertson $925,000 (4)
James Hamblin $880,000 (1)
Mitchell Stephens $875,000 (4)
Jakob Pelletier $875,000 (4)
Mason Shaw $850,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $64,270,000
Year 2026 : $38,165,000
Year 2027 : $31,915,000
Year 2028 : $23,940,000
Salary Average Commitment
Year 2025 : $70,195,000
Year 2026 : $38,165,000
Year 2027 : $31,190,000
Year 2028 : $23,940,000
Salary Cap with 1 Way Contract
Year 2025 : $64,270,000
Year 2026 : $38,165,000
Year 2027 : $31,190,000
Year 2028 : $23,940,000

Farm Players Salaries

Alex Nylander $85,000 (1)
Yaroslav Askarov $80,000 (1)
Trent Miner $77,500 (2)
Jesper Vikman $77,500 (2)
Sandis Vilmanis $77,500 (3)
Mats Lindgren $77,500 (3)
Joni Jurmo $77,500 (2)
Ryan Tverberg $77,500 (2)
Michael Benning $77,500 (2)
Raivis Ansons $77,500 (1)
Danny Zhilkin $77,500 (3)
Dmitry Osipov $77,500 (2)
Ethan Keppen $77,500 (1)
Brad Lambert $77,500 (3)
Total Farm Players14
Salary Commitment
Year 2025 : $1,095,000
Year 2026 : $775,000
Year 2027 : $310,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,095,000
Year 2026 : $775,000
Year 2027 : $310,000
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $559,783,109 $74,335,000 $21,165,000 $3,735,000 213960
Blackhawks $352,525,718 $72,670,000 $22,830,000 $2,070,000 203050
Blue Jackets $277,885,508 $72,190,000 $23,310,000 $1,590,000 211940
Blues $187,900,002 $90,545,000 $4,955,000 $19,945,000 212142
Bruins $153,749,156 $89,865,000 $5,635,000 $19,265,000 202242
Canadiens $176,143,662 $71,430,500 $24,069,500 $830,500 232851
Canucks $99,390,975 $90,985,000 $4,515,000 $20,385,000 202848
Capitals $138,625,187 $91,450,000 $4,050,000 $20,850,000 212142
Devils $94,726,511 $71,100,625 $24,399,375 $500,625 233558
Ducks $362,007,354 $82,995,000 $12,505,000 $12,395,000 201838
Flames $169,614,344 $91,463,000 $4,037,000 $20,863,000 212950
Flyers $132,283,165 $72,251,000 $23,249,000 $1,651,000 233053
Golden Knights $129,013,763 $70,718,000 $24,782,000 $118,000 233760
Hurricanes $322,667,113 $93,575,500 $1,924,500 $22,975,500 202545
Islanders $231,461,694 $71,080,000 $24,420,000 $480,000 223658
Jets $112,353,101 $72,425,000 $23,075,000 $1,825,000 232245
Kings $73,744,471 $86,579,000 $8,921,000 $15,979,000 201535
Kraken $243,002,760 $80,175,000 $15,325,000 $9,575,000 203959
Lightning $297,039,456 $70,655,000 $24,845,000 $55,000 223658
Mammoth $259,973,399 $72,600,000 $22,900,000 $2,000,000 231841
Maple Leafs $409,612,029 $71,975,000 $23,525,000 $1,375,000 233154
Oilers $127,149,262 $90,645,000 $4,855,000 $20,045,000 202646
Panthers $349,589,061 $86,285,000 $9,215,000 $15,685,000 203151
Penguins $137,948,333 $73,650,000 $21,850,000 $3,050,000 212546
Predators $378,424,837 $94,635,000 $865,000 $24,035,000 202646
Rangers $58,471,949 $71,531,500 $23,968,500 $931,500 222648
Red Wings $119,148,376 $70,635,000 $24,865,000 $35,000 222143
Sabres $352,858,684 $70,705,500 $24,794,500 $105,500 233457
Senators $151,438,921 $80,765,000 $14,735,000 $10,165,000 212546
Sharks $387,091,066 $80,195,000 $15,305,000 $9,595,000 203252
Stars $334,654,327 $89,705,000 $5,795,000 $19,105,000 202242
Wild $339,231,329 $71,270,000 $24,230,000 $670,000 211435