WCHL - Team Finance

Team FinanceLast Update - Thursday, April 26, 2018 at 20:24
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,445,750
Farm Players Total Salaries$2,288,370
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$667,717
Pro Estimated Expenses$57,423,662
Farm Remaining Season Days83
Farm Expenses Per Days$22,004
Farm Estimated Expenses$1,826,332
Estimated Season Expenses$59,249,994
Season Salary Cap$71,445,750
Estimate Under Maximum Salary Cap of $75,000,000$3,554,250
Estimate Over Minimum Salary Cap of $57,000,000 $14,445,750
Current Bank Account$205,211,554
Projected Bank Account$145,961,560

Pro Players Salaries

Victor Hedman $7,875,000 (3)
Patrice Bergeron $7,150,000 (1)
Logan Couture $6,000,000 (1)
Patric Hornqvist $6,000,000 (1)
Anton Stralman $5,350,000 (3)
Sami Vatanen $4,875,000 (2)
Mikael Backlund $4,720,000 (5)
Brian Elliot $4,500,000 (2)
Jake Muzzin $4,000,000 (5)
Petr Mrazek $3,800,000 (1)
Zack Smith $3,750,000 (3)
Kyle Turris $3,500,000 (1)
Sven Baertschi $1,850,000 (1)
John Moore $1,667,000 (2)
Martin Marincin $1,600,000 (3)
Richard Panik $1,250,000 (1)
Chris VandeVelde $1,000,000 (3)
Tom Kuhnhackl $1,000,000 (3)
Ben Harpur $793,750 (1)
Bryce Gervais $765,000 (4)
Total Pro Players20
Salary Commitment
Year 2025 : $71,445,750
Year 2026 : $41,102,000
Year 2027 : $30,060,000
Year 2028 : $9,485,000
Salary Average Commitment
Year 2025 : $20,330,358
Year 2026 : $17,743,750
Year 2027 : $12,143,750
Year 2028 : $1,125,000
Salary Cap with 1 Way Contract
Year 2025 : $71,445,750
Year 2026 : $41,102,000
Year 2027 : $30,060,000
Year 2028 : $9,485,000

Farm Players Salaries

Nail Yakupov $250,000 (2)
Cody Ceci $250,000 (2)
Henrik Samuelsson $110,700 (3)
Nic Kerdiles $110,000 (1)
Tommy Vannelli $100,000 (4)
Stefan Matteau $100,000 (1)
Shea Theodore $100,000 (1)
Zachary Fucale $100,000 (4)
Miro Aaltonen $100,000 (2)
Mario Lucia $100,000 (4)
Remi Elie $96,938 (1)
Theodor Blueger $96,938 (1)
Jan Kostalek $96,044 (1)
Oliver Bjorkstrand $92,125 (1)
Dylan Labbe $90,000 (4)
Jordan Subban $90,000 (4)
Daniel Sprong $88,125 (2)
Philippe Desrosiers $88,125 (1)
Vaclav Karabacek $88,125 (1)
Ryan Demelo $75,000 (4)
Greg Chase $66,250 (1)
Total Farm Players21
Salary Commitment
Year 2025 : $2,288,370
Year 2026 : $1,353,825
Year 2027 : $665,700
Year 2028 : $555,000
Salary Average Commitment
Year 2025 : $1,770,536
Year 2026 : $916,875
Year 2027 : $573,125
Year 2028 : $480,625

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameACME Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $30 - 0 - 0.00%
Luxury : 1500 - $175 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,053,333
Farm Players Total Salaries$1,539,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$617,321
Pro Estimated Expenses$53,089,606
Farm Remaining Season Days83
Farm Expenses Per Days$14,798
Farm Estimated Expenses$1,228,234
Estimated Season Expenses$54,317,840
Season Salary Cap$66,053,333
Estimate Under Maximum Salary Cap of $75,000,000$8,946,667
Estimate Over Minimum Salary Cap of $57,000,000 $9,053,333
Current Bank Account$119,531,685
Projected Bank Account$65,213,845

Pro Players Salaries

Daniel Girardi $7,000,000 (3)
James Reimer $5,500,000 (3)
Troy Brouwer $5,200,000 (1)
Marian Gaborik $4,900,000 (4)
Brendan Smith $4,350,000 (5)
Jannik Hansen $4,300,000 (4)
Nick Bjugstad $4,100,000 (4)
Matt Dumba $3,650,000 (1)
Marcus Kruger $3,083,333 (2)
Kyle Quincey $2,700,000 (4)
Trevor Lewis $2,500,000 (4)
Matthew Stajan $2,500,000 (2)
Michael Raffl $2,350,000 (2)
Andre Burakovsky $2,250,000 (2)
Andrej Sustr $1,950,000 (1)
Calvin Pickard $1,350,000 (2)
Scott Wedgewood $1,100,000 (1)
Scott Harrington $1,000,000 (3)
Kevin Connauton $1,000,000 (1)
Zac Rinaldo $990,000 (4)
Tomas Nosek $970,000 (1)
Daniel Carr $940,000 (1)
Anthony Bitetto $920,000 (1)
Chris Stewart $800,000 (1)
David Desharnais $650,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $66,053,333
Year 2026 : $48,873,333
Year 2027 : $37,340,000
Year 2028 : $23,840,000
Salary Average Commitment
Year 2025 : $47,523,931
Year 2026 : $38,485,716
Year 2027 : $32,867,858
Year 2028 : $19,500,000
Salary Cap with 1 Way Contract
Year 2025 : $66,053,333
Year 2026 : $48,873,333
Year 2027 : $37,340,000
Year 2028 : $23,840,000

Farm Players Salaries

Mitch Hults $180,000 (3)
Zachary Aston-Reese $180,000 (3)
Zach Whitecloud $130,000 (5)
Aaron Ness $100,000 (1)
Phil Di Giuseppe $100,000 (2)
Pheonix Copley $100,000 (4)
Alexandar Georgiev $92,500 (3)
Keaton Thompson $83,750 (1)
Clark Seymour $82,500 (1)
Jake Donahue $76,450 (1)
Cal O'Reilly $75,000 (2)
Mike Blunden $73,800 (1)
Steve Oleksy $70,000 (2)
Chris Kelly $65,000 (1)
Brent Regner $65,000 (1)
Tanner Glass $65,000 (1)
Total Farm Players16
Salary Commitment
Year 2025 : $1,539,000
Year 2026 : $927,500
Year 2027 : $682,500
Year 2028 : $230,000
Salary Average Commitment
Year 2025 : $1,444,961
Year 2026 : $873,125
Year 2027 : $640,000
Year 2028 : $187,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Harvard Square
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $110 - 0 - 0.00%
Level 3: 2500 - $100 - 0 - 0.00%
Level 4: 4500 - $90 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,030,000
Farm Players Total Salaries$1,716,168
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$626,449
Pro Estimated Expenses$53,874,614
Farm Remaining Season Days83
Farm Expenses Per Days$16,502
Farm Estimated Expenses$1,369,666
Estimated Season Expenses$55,244,280
Season Salary Cap$67,030,000
Estimate Under Maximum Salary Cap of $75,000,000$7,970,000
Estimate Over Minimum Salary Cap of $57,000,000 $10,030,000
Current Bank Account$143,990,002
Projected Bank Account$88,745,722

Pro Players Salaries

Leon Draisaitl $8,500,000 (4)
Marc Staal $6,500,000 (1)
Cam Talbot $6,500,000 (2)
Ryan Kesler $6,000,000 (2)
Justin Schultz $5,500,000 (4)
Nazem Kadri $4,500,000 (2)
Victor Rask $4,000,000 (4)
Luca Sbisa $3,960,000 (1)
Matt Beleskey $3,800,000 (1)
Scottie Upshall $2,000,000 (2)
Clayton Stoner $1,900,000 (1)
Benoit Pouliot $1,750,000 (1)
Ondrej Pavelec $1,750,000 (1)
Markus Hannikainen $1,750,000 (1)
Kevin Czuczman $1,020,000 (2)
Marcus Sorensen $1,000,000 (1)
Korbinian Holzer $1,000,000 (1)
Connor Brickley $1,000,000 (1)
Matt Bartkowski $1,000,000 (1)
Viktor Svedberg $950,000 (3)
Anton Slepyshev $925,000 (2)
Mark Barberio $875,000 (1)
Martin Ouellette $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $67,030,000
Year 2026 : $39,895,000
Year 2027 : $18,950,000
Year 2028 : $18,000,000
Salary Average Commitment
Year 2025 : $41,254,466
Year 2026 : $21,705,358
Year 2027 : $2,892,858
Year 2028 : $2,342,858
Salary Cap with 1 Way Contract
Year 2025 : $67,030,000
Year 2026 : $39,895,000
Year 2027 : $18,950,000
Year 2028 : $18,000,000

Farm Players Salaries

Gavin Bayreuther $200,000 (1)
Curtis Lazar $140,000 (1)
Justin Hamonic $95,000 (1)
Adam Payerl $93,060 (1)
Haydn Fleury $92,500 (1)
Colton Hargrove $90,310 (1)
Aidan Wright $86,515 (1)
Cody Sol $84,700 (1)
Austin Carroll $80,300 (1)
John Siemer $80,000 (1)
Matt Leitner $79,860 (1)
Alex Krushelnyski $79,860 (1)
Brent Moran $79,375 (1)
Tim Harrison $77,688 (1)
Gianluca Curcuruto $77,500 (1)
Josh MacDonald $71,500 (1)
Jordan Samuels-Thomas $71,500 (1)
Jacob Bolton $71,500 (1)
Ivan Kulbakov $65,000 (2)
Total Farm Players19
Salary Commitment
Year 2025 : $1,716,168
Year 2026 : $65,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,431,607
Year 2026 : $65,000
Year 2027 : $0
Year 2028 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampax Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,088,125
Farm Players Total Salaries$1,676,257
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$636,338
Pro Estimated Expenses$54,725,068
Farm Remaining Season Days83
Farm Expenses Per Days$16,118
Farm Estimated Expenses$1,337,794
Estimated Season Expenses$56,062,862
Season Salary Cap$68,088,125
Estimate Under Maximum Salary Cap of $75,000,000$6,911,875
Estimate Over Minimum Salary Cap of $57,000,000 $11,088,125
Current Bank Account$59,025,877
Projected Bank Account$2,963,015

Pro Players Salaries

David Backes $7,500,000 (2)
Joe Pavelski $7,350,000 (2)
Rick Nash $7,000,000 (3)
Marc-Andre Fleury $7,000,000 (3)
Jack Johnson $6,300,000 (4)
Dmitry Orlov $5,100,000 (5)
James van Riemsdyk $4,250,000 (1)
Andy Greene $3,000,000 (1)
David Schlemko $2,500,000 (2)
Mark Fayne $2,000,000 (2)
Brett Connolly $1,600,000 (1)
Erik Condra $1,500,000 (1)
Peter Holland $1,500,000 (3)
Andreas Martinsen $1,400,000 (1)
David Rittich $1,350,000 (1)
Christian Thomas $1,000,000 (1)
Gabriel Bourque $1,000,000 (1)
Yannick Weber $950,000 (3)
Colin White $925,000 (1)
Petter Granberg $875,000 (1)
Michael Mersch $873,125 (1)
Steven Kampfer $850,000 (5)
Taylor Fedun $800,000 (1)
Patrick Brown $750,000 (1)
Wade Megan $715,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $68,088,125
Year 2026 : $48,050,000
Year 2027 : $28,700,000
Year 2028 : $12,250,000
Salary Average Commitment
Year 2025 : $34,330,108
Year 2026 : $20,725,000
Year 2027 : $16,225,000
Year 2028 : $7,700,000
Salary Cap with 1 Way Contract
Year 2025 : $68,088,125
Year 2026 : $48,050,000
Year 2027 : $28,700,000
Year 2028 : $12,250,000

Farm Players Salaries

Evan Tironese $225,000 (2)
Nick Schmaltz $150,000 (5)
Michael Chaput $100,000 (1)
Roland McKeown $97,000 (3)
Joseph LaBate $91,182 (1)
Michael Garteig $84,700 (1)
Nick Seeler $82,500 (1)
Ryan Mantha $79,375 (1)
Doyle Somerby $75,000 (1)
Denver Manderson $71,500 (1)
Colin Blackwell $71,500 (1)
Joe Houk $71,500 (1)
Brian Cooper $71,500 (1)
Oleg Yevenko $71,500 (1)
Max Nicastro $71,500 (1)
Ashton Sautner $67,500 (1)
Alex Kile $65,000 (3)
David Roy $65,000 (3)
Jan Mandat $65,000 (2)
Total Farm Players19
Salary Commitment
Year 2025 : $1,676,257
Year 2026 : $667,000
Year 2027 : $377,000
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $1,483,929
Year 2026 : $593,125
Year 2027 : $310,625
Year 2028 : $92,500

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Stinky Pinky Forum
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,114,833
Farm Players Total Salaries$2,691,334
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$683,316
Pro Estimated Expenses$58,765,176
Farm Remaining Season Days83
Farm Expenses Per Days$25,878
Farm Estimated Expenses$2,147,874
Estimated Season Expenses$60,913,050
Season Salary Cap$73,114,833
Estimate Under Maximum Salary Cap of $75,000,000$1,885,167
Estimate Over Minimum Salary Cap of $57,000,000 $16,114,833
Current Bank Account$169,796,852
Projected Bank Account$108,883,802

Pro Players Salaries

Jamie Benn $9,500,000 (4)
Kevin Shattenkirk $6,650,000 (2)
Oliver Ekman-Larsson $6,219,000 (1)
Ondrej Palat $5,300,000 (5)
Alexander Edler $5,250,000 (1)
Wayne Simmonds $4,600,000 (3)
Nikita Zaitsev $4,500,000 (4)
Dustin Brown $4,500,000 (3)
Shayne Gostisbehere $4,500,000 (4)
Sean Couturier $4,333,333 (2)
Roberto Luongo $3,000,000 (3)
Alexei Emelin $2,900,000 (5)
Brad Richardson $2,750,000 (3)
Joakim Nordstrom $1,275,000 (1)
Tom Pyatt $1,250,000 (2)
Dmitrij Jaskin $1,000,000 (1)
Riley Nash $925,000 (2)
Dylan Larkin $925,000 (1)
Derek MacKenzie $900,000 (5)
Jarome Iginla $750,000 (1)
Jamie Phillips $750,000 (1)
Eddie Lack $675,000 (2)
Jaycob Megna $662,500 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $73,114,833
Year 2026 : $56,945,833
Year 2027 : $42,450,000
Year 2028 : $27,600,000
Salary Average Commitment
Year 2025 : $28,198,216
Year 2026 : $18,932,143
Year 2027 : $14,194,643
Year 2028 : $6,144,643
Salary Cap with 1 Way Contract
Year 2025 : $73,114,833
Year 2026 : $56,945,833
Year 2027 : $42,450,000
Year 2028 : $27,600,000

Farm Players Salaries

Jonas Brodin $416,667 (5)
Connor Hellebuyck $225,000 (1)
Xavier Ouellet $125,000 (3)
Steven Santini $92,500 (1)
Tyler Motte $92,500 (3)
Slater Koekkoek $92,500 (1)
Troy Stecher $92,500 (1)
J.T. Compher $92,500 (2)
Robby Fabbri $92,500 (1)
Pavel Buchnevich $92,500 (2)
Lawson Crouse $92,500 (1)
Vince Dunn $88,125 (2)
Adam Erne $88,125 (1)
Nic Petan $88,125 (1)
Christian Fischer $88,125 (2)
Gustav Forsling $87,500 (2)
Andrey Pedan $83,750 (1)
Josh Leivo $83,750 (1)
Taylor Leier $79,375 (1)
Dan Renouf $76,750 (1)
Dominik Simon $75,000 (1)
Vincent Hinostroza $71,750 (1)
Alex Guptill $71,500 (1)
Sergei Boikov $70,625 (1)
Frederick Gaudreau $66,667 (2)
Colby Cave $65,500 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,691,334
Year 2026 : $1,215,084
Year 2027 : $634,167
Year 2028 : $416,667
Salary Average Commitment
Year 2025 : $2,048,125
Year 2026 : $798,125
Year 2027 : $260,000
Year 2028 : $92,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $65 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,675,000
Farm Players Total Salaries$2,533,400
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$623,131
Pro Estimated Expenses$53,589,266
Farm Remaining Season Days83
Farm Expenses Per Days$24,360
Farm Estimated Expenses$2,021,880
Estimated Season Expenses$55,611,146
Season Salary Cap$66,675,000
Estimate Under Maximum Salary Cap of $75,000,000$8,325,000
Estimate Over Minimum Salary Cap of $57,000,000 $9,675,000
Current Bank Account$122,149,638
Projected Bank Account$66,538,492

Pro Players Salaries

Patrick Kane $10,500,000 (5)
Carey Price $10,500,000 (3)
Erik Karlsson $7,500,000 (2)
Matt Duchene $6,000,000 (3)
Danny DeKeyser $5,500,000 (1)
Adam Henrique $4,000,000 (2)
Steve Mason $4,000,000 (3)
Jakob Silfverberg $3,750,000 (3)
Trevor van Riemsdyk $1,750,000 (5)
Luke Glendening $1,750,000 (3)
J.T. Brown $1,350,000 (1)
Nick Jensen $1,250,000 (5)
Chad Ruhwedel $1,100,000 (2)
Louis Domingue $1,050,000 (1)
Luke Witkowski $1,000,000 (2)
Jordin Tootoo $995,000 (2)
Jared Coreau $995,000 (2)
Matt Lorito $995,000 (3)
Robbie Russo $990,000 (3)
Brian Lashoff $900,000 (2)
Matt Hendricks $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $66,675,000
Year 2026 : $57,975,000
Year 2027 : $41,485,000
Year 2028 : $13,500,000
Salary Average Commitment
Year 2025 : $15,265,179
Year 2026 : $13,765,179
Year 2027 : $7,165,179
Year 2028 : $1,246,429
Salary Cap with 1 Way Contract
Year 2025 : $66,675,000
Year 2026 : $57,975,000
Year 2027 : $41,485,000
Year 2028 : $13,500,000

Farm Players Salaries

Ryan Nugent-Hopkins $600,000 (3)
Spencer Foo $225,000 (2)
Drake Caggiula $135,000 (1)
Keegan Lowe $125,000 (2)
Dylan McIlrath $100,000 (1)
Jake Paterson $100,000 (3)
Freddie Hamilton $100,000 (2)
Nathan Walker $99,500 (5)
Evan Rodrigues $99,500 (1)
Patrice Cormier $99,500 (3)
John Ramage $99,500 (3)
Jake Chelios $90,000 (2)
Sam Carrick $82,500 (2)
Andreas Athanasiou $79,400 (1)
Cameron Johnson $77,500 (1)
Tanner Eberle $75,000 (1)
Brady Austin $71,000 (1)
Luke Esposito $70,000 (3)
Dominik Shine $70,000 (3)
Liam O'Brien $70,000 (1)
Tyler Wong $65,000 (2)
Total Farm Players21
Salary Commitment
Year 2025 : $2,533,400
Year 2026 : $1,826,000
Year 2027 : $1,138,500
Year 2028 : $99,500
Salary Average Commitment
Year 2025 : $1,650,636
Year 2026 : $1,140,572
Year 2027 : $549,857
Year 2028 : $83,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$50,440,000
Farm Players Total Salaries$2,947,464
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$471,402
Pro Estimated Expenses$40,540,572
Farm Remaining Season Days83
Farm Expenses Per Days$28,341
Farm Estimated Expenses$2,352,303
Estimated Season Expenses$42,892,875
Season Salary Cap$50,440,000
Estimate Under Maximum Salary Cap of $75,000,000$24,560,000
Estimate Over Minimum Salary Cap of $57,000,000 -$6,560,000
Current Bank Account$104,268,430
Projected Bank Account$61,375,555

Pro Players Salaries

Ben Bishop $6,500,000 (4)
Ryan Callahan $4,500,000 (1)
Carl Hagelin $4,250,000 (1)
Tyler Ennis $3,650,000 (1)
Riley Sheahan $3,500,000 (3)
Patrik Nemeth $3,500,000 (3)
Matt Martin $2,500,000 (3)
Jimmy Hayes $2,300,000 (1)
Chad Johnson $2,000,000 (4)
Brandon Pirri $1,900,000 (2)
Michael Ferland $1,900,000 (3)
T.J. Brennan $1,800,000 (3)
Tim Heed $1,800,000 (3)
Ryan Sproul $1,250,000 (3)
Corban Knight $1,250,000 (2)
Teemu Pulkkinen $1,250,000 (5)
Troy Grosenik $1,200,000 (1)
Tim Schaller $1,000,000 (2)
Kevin Gravel $1,000,000 (1)
Stefan Noesen $1,000,000 (2)
Alex Lyon $900,000 (3)
Barclay Goodrow $765,000 (2)
Adam Cracknell $725,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $50,440,000
Year 2026 : $32,815,000
Year 2027 : $26,900,000
Year 2028 : $9,750,000
Salary Average Commitment
Year 2025 : $31,575,717
Year 2026 : $23,975,717
Year 2027 : $20,171,430
Year 2028 : $9,253,572
Salary Cap with 1 Way Contract
Year 2025 : $50,440,000
Year 2026 : $32,815,000
Year 2027 : $26,900,000
Year 2028 : $9,750,000

Farm Players Salaries

Viktor Arvidsson $425,000 (4)
Trevor Murphy $200,000 (2)
Justin Scott $200,000 (2)
Eric Gelinas $199,000 (3)
Sam Bennett $195,000 (3)
Jordan Murray $150,000 (4)
Brady Ferguson $130,000 (4)
Matthew Highmore $130,000 (4)
T.J. Tynan $100,000 (1)
Dillon Heatherington $96,938 (1)
William Carrier $96,938 (1)
Andrew Welinski $95,500 (3)
Adam Carlson $92,500 (1)
Zach Werenski $92,500 (1)
Henrik Haapala $86,500 (2)
Nolan Valleau $78,500 (2)
Sam Jardine $77,688 (1)
Zack MacEwen $77,500 (2)
Dylan Zink $75,500 (2)
Tyler Graovac $75,000 (3)
Jean Dupuy $71,900 (1)
Mathias Bau $71,500 (1)
Hayden Hodgson $65,000 (2)
Niki Petti $65,000 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,947,464
Year 2026 : $2,247,500
Year 2027 : $1,399,500
Year 2028 : $835,000
Salary Average Commitment
Year 2025 : $2,230,786
Year 2026 : $1,627,661
Year 2027 : $818,661
Year 2028 : $489,375

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,250,750
Farm Players Total Salaries$4,329,550
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$619,166
Pro Estimated Expenses$53,248,276
Farm Remaining Season Days83
Farm Expenses Per Days$41,630
Farm Estimated Expenses$3,455,290
Estimated Season Expenses$56,703,566
Season Salary Cap$66,250,750
Estimate Under Maximum Salary Cap of $75,000,000$8,749,250
Estimate Over Minimum Salary Cap of $57,000,000 $9,250,750
Current Bank Account$158,383,826
Projected Bank Account$101,680,260

Pro Players Salaries

Jordan Staal $6,100,000 (5)
David Krejci $5,500,000 (4)
Mikko Koivu $5,500,000 (2)
Mike Green $5,500,000 (3)
Jaden Schwartz $5,350,000 (2)
Hampus Lindholm $5,250,000 (1)
Tyler Johnson $5,000,000 (4)
Max Pacioretty $4,500,000 (1)
John Carlson $3,967,000 (1)
Jacob Trouba $3,500,000 (1)
Michael Stone $3,500,000 (1)
Roman Polak $2,750,000 (3)
Jason Zucker $2,000,000 (1)
Vladislav Namestnikov $1,937,500 (1)
Curtis McElhinney $1,500,000 (1)
Justin Falk $1,000,000 (2)
Matt Taormina $1,000,000 (2)
Christopher Gibson $969,375 (1)
Laurent Brossoit $776,875 (1)
Chris Butler $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $66,250,750
Year 2026 : $37,700,000
Year 2027 : $24,850,000
Year 2028 : $16,600,000
Salary Average Commitment
Year 2025 : $33,880,358
Year 2026 : $24,300,000
Year 2027 : $16,800,000
Year 2028 : $11,300,000
Salary Cap with 1 Way Contract
Year 2025 : $66,250,750
Year 2026 : $37,700,000
Year 2027 : $24,850,000
Year 2028 : $16,600,000

Farm Players Salaries

David Pastrnak $667,000 (5)
Matt Murray $375,000 (5)
Boone Jenner $290,000 (1)
Teuvo Teravainen $286,000 (3)
Elias Lindholm $270,000 (1)
Adam Pelech $160,000 (3)
Landon Bow $130,000 (5)
Kiefer Sherwood $130,000 (5)
Cavan Fitzgerald $130,000 (5)
Daniel Brickley $130,000 (5)
Cal Petersen $130,000 (5)
Matiss Kivlenieks $130,000 (5)
Kerby Rychel $121,300 (1)
Michael Leighton $100,000 (3)
Charlie Lindgren $100,000 (5)
Sam Anas $100,000 (5)
Andrew Poturalski $100,000 (5)
Adam Clendening $100,000 (5)
Nick Ellis $92,500 (1)
Brock Boeser $92,500 (2)
Clayton Keller $92,500 (3)
Charlie McAvoy $92,500 (3)
Will Butcher $92,500 (3)
Matt Grzelcyk $92,500 (1)
Sonny Milano $92,500 (2)
Michael Bitzer $84,000 (1)
Nick Baptiste $83,750 (1)
Ryan Hamilton $65,000 (5)
Total Farm Players28
Salary Commitment
Year 2025 : $4,329,550
Year 2026 : $3,295,500
Year 2027 : $3,110,500
Year 2028 : $2,287,000
Salary Average Commitment
Year 2025 : $2,552,411
Year 2026 : $2,000,625
Year 2027 : $1,815,625
Year 2028 : $1,279,375

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,115,000
Farm Players Total Salaries$1,923,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$636,589
Pro Estimated Expenses$54,746,654
Farm Remaining Season Days83
Farm Expenses Per Days$18,490
Farm Estimated Expenses$1,534,670
Estimated Season Expenses$56,281,324
Season Salary Cap$68,115,000
Estimate Under Maximum Salary Cap of $75,000,000$6,885,000
Estimate Over Minimum Salary Cap of $57,000,000 $11,115,000
Current Bank Account$86,342,211
Projected Bank Account$30,060,887

Pro Players Salaries

Alec Martinez $6,500,000 (4)
Loui Eriksson $6,500,000 (1)
Semyon Varlamov $5,900,000 (3)
Frans Nielsen $5,750,000 (3)
Tomas Tatar $5,300,000 (4)
Brandon Sutter $4,750,000 (4)
Olli Maatta $4,083,000 (2)
Martin Hanzal $4,000,000 (3)
Carl Gunnarsson $3,150,000 (1)
Conor Sheary $3,000,000 (4)
Chris Kunitz $2,200,000 (1)
Patrick Wiercioch $2,000,000 (2)
Cam Ward $1,950,000 (5)
Michal Rozsival $1,600,000 (2)
Kyle Clifford $1,600,000 (3)
Brandon Davidson $1,425,000 (1)
Anthony Duclair $1,200,000 (2)
Ryan Carpenter $1,000,000 (1)
Kevin Boyle $1,000,000 (5)
Cody Franson $1,000,000 (1)
Logan Shaw $902,000 (1)
Chris Wideman $880,000 (1)
Cory Conacher $850,000 (1)
Brian Flynn $825,000 (2)
Curtis McKenzie $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $68,115,000
Year 2026 : $49,458,000
Year 2027 : $39,750,000
Year 2028 : $22,500,000
Salary Average Commitment
Year 2025 : $41,320,538
Year 2026 : $33,810,715
Year 2027 : $30,500,000
Year 2028 : $19,625,000
Salary Cap with 1 Way Contract
Year 2025 : $68,115,000
Year 2026 : $49,458,000
Year 2027 : $39,750,000
Year 2028 : $22,500,000

Farm Players Salaries

Connor Brown $210,000 (4)
Taylor Chorney $180,000 (2)
Martin Frk $150,000 (3)
Jordan Schroeder $120,000 (3)
Tyler Gaudet $110,000 (2)
Michael Latta $105,000 (3)
Max Reinhart $100,000 (5)
David Warsofsky $100,000 (1)
Dylan Olsen $100,000 (1)
Michael Paliotta $100,000 (2)
Sam Warning $100,000 (5)
Jordan Maletta $92,500 (1)
Dillon Simpson $87,313 (1)
Ben Betker $80,000 (1)
Dane Birks $77,688 (1)
Turner Elson $74,000 (1)
Ryan Lomberg $71,500 (1)
Sergey Tolchinsky $65,000 (2)
Alexander Krushelnyski $0 (0)
Total Farm Players19
Salary Commitment
Year 2025 : $1,923,000
Year 2026 : $1,240,000
Year 2027 : $785,000
Year 2028 : $410,000
Salary Average Commitment
Year 2025 : $1,488,133
Year 2026 : $910,008
Year 2027 : $536,436
Year 2028 : $211,875

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameSouthwest Airlines Center
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $61 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,417,809
Farm Players Total Salaries$2,575,490
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$620,727
Pro Estimated Expenses$53,382,522
Farm Remaining Season Days83
Farm Expenses Per Days$24,764
Farm Estimated Expenses$2,055,412
Estimated Season Expenses$55,437,934
Season Salary Cap$66,417,809
Estimate Under Maximum Salary Cap of $75,000,000$8,582,191
Estimate Over Minimum Salary Cap of $57,000,000 $9,417,809
Current Bank Account$102,199,192
Projected Bank Account$46,761,258

Pro Players Salaries

Ryan Getzlaf $9,000,000 (2)
Aaron Ekblad $7,500,000 (4)
Jeff Carter $7,250,000 (1)
Nick Foligno $6,400,000 (4)
Kari Lehtonen $5,500,000 (1)
Matt Read $4,250,000 (1)
Travis Hamonic $3,857,143 (3)
Marcus Foligno $2,875,000 (5)
Kris Versteeg $2,750,000 (3)
Nate Schmidt $2,300,000 (4)
Ian Cole $2,100,000 (1)
Robert Bortuzzo $1,250,000 (3)
Jordan Nolan $1,000,000 (1)
Paul Martin $1,000,000 (1)
Jack Campbell $1,000,000 (1)
Ty Rattie $1,000,000 (3)
Klas Dahlbeck $1,000,000 (1)
Nick Deslauriers $980,966 (1)
Garnet Hathaway $925,000 (2)
Andy Andreoff $893,200 (1)
Jeff Glass $800,000 (2)
Brad Malone $786,500 (1)
Paul Thompson $700,000 (1)
Alex Biega $650,000 (5)
Nate Thompson $650,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $66,417,809
Year 2026 : $39,307,143
Year 2027 : $28,582,143
Year 2028 : $19,725,000
Salary Average Commitment
Year 2025 : $36,450,003
Year 2026 : $17,417,858
Year 2027 : $6,967,858
Year 2028 : $2,775,000
Salary Cap with 1 Way Contract
Year 2025 : $66,417,809
Year 2026 : $39,307,143
Year 2027 : $28,582,143
Year 2028 : $19,725,000

Farm Players Salaries

Alex Galchenyuk $490,000 (4)
Radek Faksa $220,000 (4)
Mitch Reinke $130,000 (5)
Casey Bailey $120,000 (1)
Mathieu Brodeur $100,000 (2)
Cristoval "Boo" Nieves $96,400 (2)
Lukas Sutter $95,465 (2)
Justin Kea $92,125 (1)
Tyler Ganly $90,000 (4)
Michael Carcone $90,000 (4)
Felix Girard $87,313 (1)
Jake Bischoff $83,400 (4)
Kendal McFaull $80,000 (1)
Myles Bell $77,688 (1)
Max French $77,000 (3)
Dillon Donnelly $75,000 (4)
Anthony Peluso $75,000 (4)
Mike McKenna $75,000 (1)
Matt DeBlouw $73,100 (3)
Patrick McCarron $71,500 (1)
Braden Christoffer $71,500 (1)
John Muse $70,000 (2)
Radim Simek $70,000 (2)
Harry Zolnierczyk $65,000 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,575,490
Year 2026 : $1,900,365
Year 2027 : $1,403,500
Year 2028 : $1,253,400
Salary Average Commitment
Year 2025 : $1,796,966
Year 2026 : $1,250,091
Year 2027 : $789,108
Year 2028 : $665,358

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 2500 - $28 - 0 - 0.00%
Level 4: 4500 - $17 - 0 - 0.00%
Luxury : 1500 - $113 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,081,522
Farm Players Total Salaries$1,292,800
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$542,818
Pro Estimated Expenses$46,682,348
Farm Remaining Season Days83
Farm Expenses Per Days$12,431
Farm Estimated Expenses$1,031,773
Estimated Season Expenses$47,714,121
Season Salary Cap$58,081,522
Estimate Under Maximum Salary Cap of $75,000,000$16,918,478
Estimate Over Minimum Salary Cap of $57,000,000 $1,081,522
Current Bank Account$144,460,756
Projected Bank Account$96,746,635

Pro Players Salaries

Sean Monahan $6,375,000 (2)
Jeff Petry $6,000,000 (3)
Nino Niederreiter $5,250,000 (4)
Reilly Smith $5,000,000 (4)
Dmitry Kulikov $4,750,000 (3)
Kyle Palmieri $4,650,000 (2)
Cody Eakin $3,850,000 (2)
Martin Jones $3,000,000 (1)
Matt Hunwick $2,000,000 (4)
Darcy Kuemper $1,750,000 (1)
Jake Guentzel $1,515,272 (4)
Jonathan Audy-Marchessault $1,500,000 (3)
Christian Folin $1,350,000 (1)
Adam Lowry $1,250,000 (2)
Miles Wood $1,250,000 (5)
Anton Khudobin $1,200,000 (2)
Joe Morrow $1,000,000 (2)
Colton Sceviour $1,000,000 (2)
Stephen Johns $990,000 (2)
Timo Meier $925,000 (1)
Jonny Brodzinski $925,000 (3)
Greg McKegg $921,250 (2)
Zach Trotman $875,000 (1)
Gabriel Dumont $755,000 (2)
Justin Hickman $0 (0)
Total Pro Players25
Salary Commitment
Year 2025 : $58,081,522
Year 2026 : $50,181,522
Year 2027 : $28,190,272
Year 2028 : $15,015,272
Salary Average Commitment
Year 2025 : $14,522,324
Year 2026 : $11,275,895
Year 2027 : $4,381,250
Year 2028 : $3,631,250
Salary Cap with 1 Way Contract
Year 2025 : $58,081,522
Year 2026 : $50,181,522
Year 2027 : $28,190,272
Year 2028 : $15,015,272

Farm Players Salaries

Colby Robak $110,000 (1)
Jonathan Diaby $97,500 (3)
Justin Kloos $90,000 (3)
Blake Heinrich $90,000 (3)
Tyler Kelleher $86,300 (3)
Josh Winquist $80,000 (1)
Matthew Pufahl $77,000 (1)
Atte Tolvanen $72,500 (3)
Shane Conacher $69,500 (1)
Alexandre Goulet $65,000 (2)
Bobby MacIntyre $65,000 (2)
Willie Raskob $65,000 (1)
Kyle Hayton $65,000 (2)
Danny Moynihan $65,000 (2)
Marc-Olivier Crevier-Morin $65,000 (2)
Parker Reno $65,000 (1)
Shane Hanna $65,000 (1)
Total Farm Players17
Salary Commitment
Year 2025 : $1,292,800
Year 2026 : $761,300
Year 2027 : $436,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,085,001
Year 2026 : $638,215
Year 2027 : $323,215
Year 2028 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Centre
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $56 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $166 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $9 - 0 - 0.00%
Farm Level 2: 1000 - $3 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,443,000
Farm Players Total Salaries$2,309,047
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$620,963
Pro Estimated Expenses$53,402,818
Farm Remaining Season Days83
Farm Expenses Per Days$22,202
Farm Estimated Expenses$1,842,766
Estimated Season Expenses$55,245,584
Season Salary Cap$66,443,000
Estimate Under Maximum Salary Cap of $75,000,000$8,557,000
Estimate Over Minimum Salary Cap of $57,000,000 $9,443,000
Current Bank Account$217,721,678
Projected Bank Account$162,476,094

Pro Players Salaries

Ryan Johansen $8,000,000 (1)
Jason Spezza $6,900,000 (4)
Andrew Ladd $6,000,000 (5)
Marian Hossa $5,275,000 (4)
Darren Helm $5,100,000 (2)
Sam Gagner $5,000,000 (4)
Craig Smith $4,250,000 (5)
Kevan Miller $2,500,000 (2)
John Gibson $2,300,000 (2)
Matt Calvert $2,200,000 (1)
Mike Condon $2,200,000 (4)
Lance Bouma $2,200,000 (1)
Michael Matheson $1,800,000 (2)
Deryk Engelland $1,650,000 (4)
Jason Garrison $1,650,000 (5)
Alex Chiasson $1,200,000 (1)
Byron Froese $1,000,000 (3)
Greg Carey $1,000,000 (3)
Jordan Szwarz $990,000 (4)
Noah Hanifin $925,000 (1)
Erik Gustafsson $925,000 (2)
Julian Melchiori $900,000 (1)
Michael Bournival $870,000 (1)
Tomas Hyka $858,000 (1)
Erik Burgdoerfer $750,000 (3)
Total Pro Players25
Salary Commitment
Year 2025 : $66,443,000
Year 2026 : $49,290,000
Year 2027 : $36,665,000
Year 2028 : $33,915,000
Salary Average Commitment
Year 2025 : $30,274,112
Year 2026 : $26,153,574
Year 2027 : $18,507,144
Year 2028 : $16,453,572
Salary Cap with 1 Way Contract
Year 2025 : $66,443,000
Year 2026 : $49,290,000
Year 2027 : $36,665,000
Year 2028 : $33,915,000

Farm Players Salaries

Matt Puempel $135,000 (3)
Andy Sturtz $130,000 (5)
Sheldon Rempal $130,000 (5)
Mike Reilly $120,000 (2)
Joe Cannata $110,000 (2)
Cole Schneider $103,000 (4)
Tyler Brown $99,000 (5)
Ben Marshall $95,700 (5)
Justin Holl $95,700 (1)
Dylan DeMelo $95,700 (1)
Kevin Lynch $95,700 (5)
Jason Dickinson $92,500 (1)
Jake DeBrusk $92,500 (2)
Vinny Lettieri $90,000 (3)
Gustav Olofsson $88,125 (1)
Carter Verhaeghe $83,750 (1)
Cody Payne $82,500 (3)
Charles Hudon $82,500 (3)
John Gilmour $81,675 (1)
Cameron Darcy $72,875 (5)
Francis Beauvillier $70,322 (2)
MacKenzie Weegar $66,250 (1)
Joel Daccord $66,250 (1)
Colin Sullivan $65,000 (1)
Luke Siemens $65,000 (4)
Total Farm Players25
Salary Commitment
Year 2025 : $2,309,046
Year 2026 : $1,574,096
Year 2027 : $1,181,275
Year 2028 : $791,275
Salary Average Commitment
Year 2025 : $1,981,483
Year 2026 : $1,317,465
Year 2027 : $1,021,750
Year 2028 : $689,250

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Fortress
Level 1: 7000 - $95 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,803,250
Farm Players Total Salaries$2,162,087
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$699,096
Pro Estimated Expenses$60,122,256
Farm Remaining Season Days83
Farm Expenses Per Days$20,789
Farm Estimated Expenses$1,725,487
Estimated Season Expenses$61,847,743
Season Salary Cap$74,803,250
Estimate Under Maximum Salary Cap of $75,000,000$196,750
Estimate Over Minimum Salary Cap of $57,000,000 $17,803,250
Current Bank Account$66,660,296
Projected Bank Account$4,812,553

Pro Players Salaries

Evgeni Malkin $9,500,000 (4)
Zdeno Chara $6,950,000 (2)
Nathan MacKinnon $6,300,000 (2)
Mike Fisher $6,000,000 (1)
Jeff Skinner $5,750,000 (2)
Tyler Myers $5,750,000 (4)
Dennis Seidenberg $5,500,000 (1)
James Neal $5,500,000 (3)
Mats Zuccarello-Aasen $5,000,000 (3)
Frederik Andersen $4,000,000 (3)
William Nylander $2,750,000 (2)
Esa Lindell $2,200,000 (4)
Brandon Montour $2,000,000 (4)
Luke Schenn $1,250,000 (1)
Paul Byron $1,167,000 (1)
Antti Raanta $1,000,000 (1)
Kyle Brodziak $950,000 (1)
Matthew Tkachuk $925,000 (3)
Alex DeBrincat $881,250 (3)
Paul Carey $770,000 (1)
Yanni Gourde $660,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $74,803,250
Year 2026 : $57,506,250
Year 2027 : $35,756,250
Year 2028 : $19,450,000
Salary Average Commitment
Year 2025 : $31,025,000
Year 2026 : $16,875,000
Year 2027 : $9,025,000
Year 2028 : $1,718,750
Salary Cap with 1 Way Contract
Year 2025 : $74,803,250
Year 2026 : $57,506,250
Year 2027 : $35,756,250
Year 2028 : $19,450,000

Farm Players Salaries

Josh Anderson $114,000 (1)
Brock McGinn $105,000 (1)
Laurent Dauphin $100,000 (3)
Anthony Stolarz $100,000 (3)
Scott Kosmachuk $97,500 (2)
Dylan Blujus $96,900 (1)
Tyson Jost $92,500 (3)
Spencer Martin $92,500 (5)
Michael Bunting $92,500 (5)
Ryan Kujawinski $92,500 (3)
Mackenzie MacEachern $92,500 (5)
Kyle Connor $92,500 (1)
Brett Kulak $90,000 (3)
Nicolas Meloche $88,125 (3)
Gemel Smith $87,200 (2)
Chris Calnan $83,750 (1)
Jean-Christophe Beaudin $83,750 (2)
Vitaly Abramov $83,750 (3)
Kyle Capobianco $83,750 (3)
Jake Dotchin $81,300 (4)
Dakota Mermis $80,000 (3)
Alexandre Carrier $79,375 (3)
Jesse Graham $77,688 (1)
Will Merchant $75,000 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,162,088
Year 2026 : $1,592,250
Year 2027 : $1,248,800
Year 2028 : $358,800
Salary Average Commitment
Year 2025 : $1,939,554
Year 2026 : $1,442,411
Year 2027 : $1,138,036
Year 2028 : $317,500

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,106,000
Farm Players Total Salaries$2,416,840
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$645,850
Pro Estimated Expenses$55,543,100
Farm Remaining Season Days83
Farm Expenses Per Days$23,239
Farm Estimated Expenses$1,928,837
Estimated Season Expenses$57,471,937
Season Salary Cap$69,106,000
Estimate Under Maximum Salary Cap of $75,000,000$5,894,000
Estimate Over Minimum Salary Cap of $57,000,000 $12,106,000
Current Bank Account$95,413,766
Projected Bank Account$37,941,829

Pro Players Salaries

Eric Staal $8,250,000 (3)
Tuukka Rask $7,500,000 (3)
Jason Demers $4,500,000 (2)
David Savard $4,250,000 (1)
Brian Dumoulin $4,100,000 (4)
Joel Ward $3,500,000 (2)
Casey Cizikas $3,350,000 (2)
Radko Gudas $3,350,000 (1)
Jamie McGinn $3,330,000 (1)
Charlie Coyle $3,200,000 (3)
Patrick Maroon $2,800,000 (2)
Michal Neuvirth $2,500,000 (3)
Josh Gorges $2,500,000 (1)
Mark Letestu $2,400,000 (1)
Alex Petrovic $2,300,000 (3)
Corey Tropp $1,800,000 (3)
Magnus Paajarvi $1,600,000 (3)
Jamie Oleksiak $1,150,000 (1)
Cameron Gaunce $1,075,000 (1)
Jayson Megna $1,000,000 (1)
Landon Ferraro $1,000,000 (1)
Beau Bennett $1,000,000 (1)
Ryan Stanton $1,000,000 (1)
Mitch Callahan $851,000 (2)
Michael Young $800,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $69,106,000
Year 2026 : $46,251,000
Year 2027 : $31,250,000
Year 2028 : $4,100,000
Salary Average Commitment
Year 2025 : $27,321,433
Year 2026 : $14,925,002
Year 2027 : $6,585,716
Year 2028 : $867,858
Salary Cap with 1 Way Contract
Year 2025 : $69,106,000
Year 2026 : $46,251,000
Year 2027 : $31,250,000
Year 2028 : $4,100,000

Farm Players Salaries

Tomas Hertl $300,000 (1)
Michael Vecchione $180,000 (3)
Jesse Lees $150,000 (2)
Viktor Antipin $150,000 (2)
Evan McEneny $120,000 (1)
Connor Rankin $110,000 (1)
Darren Raddysh $110,000 (3)
Jonathon Martin $110,000 (3)
Chris Casto $99,000 (1)
Griffin Molino $90,000 (1)
Eddie Wittchow $85,000 (2)
Jordon Cooke $85,000 (2)
Ryan Horvat $85,000 (2)
Tyson Wilson $84,480 (1)
Carter Bancks $84,260 (1)
Austin Ortega $82,500 (1)
Matt Berry $75,000 (2)
Michael Clarke $75,000 (1)
Daniel Ciampini $72,600 (1)
Michael Moffat $71,500 (1)
Michael Kapla $67,500 (1)
Marcus Power $65,000 (1)
Carter Camper $65,000 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,416,840
Year 2026 : $1,030,000
Year 2027 : $400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,852,768
Year 2026 : $845,625
Year 2027 : $400,000
Year 2028 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Asylum
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $80 - 0 - 0.00%
Level 3: 2500 - $60 - 0 - 0.00%
Level 4: 4500 - $50 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,325,000
Farm Players Total Salaries$1,547,762
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$675,935
Pro Estimated Expenses$58,130,410
Farm Remaining Season Days83
Farm Expenses Per Days$14,882
Farm Estimated Expenses$1,235,206
Estimated Season Expenses$59,365,616
Season Salary Cap$72,325,000
Estimate Under Maximum Salary Cap of $75,000,000$2,675,000
Estimate Over Minimum Salary Cap of $57,000,000 $15,325,000
Current Bank Account$71,734,352
Projected Bank Account$12,368,736

Pro Players Salaries

Alex Ovechkin $14,300,000 (3)
Corey Perry $9,000,000 (4)
Zach Parise $8,000,000 (4)
Tomas Plekanec $5,000,000 (3)
Jonathan Bernier $5,000,000 (2)
Carl Soderberg $4,750,000 (2)
Jussi Jokinen $4,500,000 (2)
Jonathan Ericsson $4,250,000 (1)
Ryan White $1,800,000 (3)
Tim Erixon $1,800,000 (1)
Dalton Prout $1,575,000 (1)
Mark Borowiecki $1,300,000 (2)
Iiro Pakarinen $1,200,000 (1)
Cody Goloubef $1,100,000 (1)
Seth Helgeson $1,000,000 (2)
Jacob Josefson $1,000,000 (1)
Jeff Zatkoff $950,000 (2)
Chris Terry $950,000 (1)
Connor Carrick $750,000 (1)
Anders Lindback $700,000 (2)
Brett Findlay $700,000 (1)
Brandon Tanev $700,000 (1)
Jamie McBain $700,000 (2)
Chris Doyle $650,000 (1)
Will O'Neill $650,000 (2)
Total Pro Players25
Salary Commitment
Year 2025 : $72,325,000
Year 2026 : $57,650,000
Year 2027 : $38,100,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $60,008,930
Year 2026 : $49,378,572
Year 2027 : $38,100,000
Year 2028 : $17,000,000
Salary Cap with 1 Way Contract
Year 2025 : $72,325,000
Year 2026 : $57,650,000
Year 2027 : $38,100,000
Year 2028 : $17,000,000

Farm Players Salaries

Zack Stortini $120,000 (1)
Duncan Siemens $120,000 (2)
A.J. Greer $96,938 (1)
Adam Tambellini $94,000 (2)
Josiah Didier $90,000 (2)
Steven Hodges $89,200 (1)
Garrett Meurs $82,500 (1)
Eric Knodel $80,000 (2)
Matt Mahalak $80,000 (1)
Jason Shaw $80,000 (2)
Matias Cleland $75,000 (2)
Brandon Baddock $70,625 (1)
Tyler Shiplo $70,000 (2)
Billy Seligman $70,000 (1)
Josh Currie $69,500 (1)
Anthony Brodeur $65,000 (1)
Brodie Dupont $65,000 (1)
Carl Gelinas $65,000 (2)
Mike Sislo $65,000 (1)
Total Farm Players19
Salary Commitment
Year 2025 : $1,547,763
Year 2026 : $674,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,367,233
Year 2026 : $585,268
Year 2027 : $0
Year 2028 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhil McGroin Centre
Level 1: 7000 - $76 - 0 - 0.00%
Level 2: 6000 - $53 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $151 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,088,000
Farm Players Total Salaries$2,579,200
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$673,720
Pro Estimated Expenses$57,939,920
Farm Remaining Season Days83
Farm Expenses Per Days$24,800
Farm Estimated Expenses$2,058,400
Estimated Season Expenses$59,998,320
Season Salary Cap$72,088,000
Estimate Under Maximum Salary Cap of $75,000,000$2,912,000
Estimate Over Minimum Salary Cap of $57,000,000 $15,088,000
Current Bank Account$119,929,892
Projected Bank Account$59,931,572

Pro Players Salaries

Kyle Okposo $6,250,000 (3)
Milan Lucic $6,000,000 (2)
Jonathan Quick $5,800,000 (5)
Jason Pominville $5,400,000 (2)
TJ Brodie $4,650,000 (5)
Patrik Berglund $4,500,000 (4)
Colin Wilson $3,938,000 (3)
Brendan Gallagher $3,750,000 (5)
Erik Gudbranson $3,500,000 (1)
Leo Komarov $3,500,000 (1)
Josh Bailey $3,300,000 (1)
Adam McQuaid $2,750,000 (3)
Tommy Wingels $2,750,000 (1)
Anders Nilsson $2,500,000 (3)
Shawn Matthias $2,300,000 (1)
Zack Kassian $1,950,000 (4)
Jakub Jerabek $1,800,000 (3)
Keith Kinkaid $1,250,000 (3)
Blake Coleman $1,000,000 (1)
Josh Manson $1,000,000 (1)
Anton Forsberg $1,000,000 (3)
Josh Jooris $1,000,000 (1)
Austin Czarnik $900,000 (1)
Paul Postma $650,000 (1)
Eric Gryba $650,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $72,088,000
Year 2026 : $51,538,000
Year 2027 : $40,138,000
Year 2028 : $20,650,000
Salary Average Commitment
Year 2025 : $17,382,144
Year 2026 : $11,207,143
Year 2027 : $11,207,143
Year 2028 : $5,700,000
Salary Cap with 1 Way Contract
Year 2025 : $72,088,000
Year 2026 : $51,538,000
Year 2027 : $40,138,000
Year 2028 : $20,650,000

Farm Players Salaries

Dougie Hamilton $575,000 (5)
Ben Hutton $280,000 (2)
Josh Healey $180,000 (3)
Hunter Miska $180,000 (3)
Neal Pionk $180,000 (3)
Brady Skjei $100,000 (1)
Jared McCann $100,000 (1)
Kurtis Gabriel $99,100 (1)
Artturi Lehkonen $96,500 (3)
Hudson Fasching $92,500 (1)
Travis Konecny $92,500 (1)
Adrian Kempe $92,500 (1)
Mikko Rantanen $92,500 (1)
Kalle Kossila $92,500 (1)
Dominik Masin $88,125 (1)
Travis Boyd $87,000 (4)
Petteri Lindbohm $78,100 (1)
Ondrej Kase $72,875 (1)
Total Farm Players18
Salary Commitment
Year 2025 : $2,579,200
Year 2026 : $1,578,500
Year 2027 : $1,298,500
Year 2028 : $662,000
Salary Average Commitment
Year 2025 : $1,759,643
Year 2026 : $860,893
Year 2027 : $791,250
Year 2028 : $163,125

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Centre of the Universe
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,442,000
Farm Players Total Salaries$2,235,887
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$705,065
Pro Estimated Expenses$60,635,590
Farm Remaining Season Days83
Farm Expenses Per Days$21,499
Farm Estimated Expenses$1,784,417
Estimated Season Expenses$62,420,007
Season Salary Cap$75,442,000
Estimate Under Maximum Salary Cap of $75,000,000-$442,000
Estimate Over Minimum Salary Cap of $57,000,000 $18,442,000
Current Bank Account$91,852,033
Projected Bank Account$29,432,026

Pro Players Salaries

Evgeny Kuznetsov $7,800,000 (4)
Mark Giordano $7,250,000 (5)
Derick Brassard $5,000,000 (3)
Cam Atkinson $4,950,000 (5)
Karl Alzner $4,650,000 (4)
Michael Frolik $4,300,000 (4)
Anders Lee $4,250,000 (5)
John Klingberg $4,250,000 (5)
Scott Darling $4,150,000 (4)
Dan Hamhuis $4,000,000 (1)
Mikael Granlund $3,667,000 (1)
Cal Clutterbuck $3,500,000 (1)
Brock Nelson $3,000,000 (3)
Jordie Benn $3,000,000 (1)
Michael Del Zotto $3,000,000 (3)
Nikolai Kulemin $2,800,000 (2)
Antti Niemi $1,250,000 (1)
Jujhar Khaira $1,250,000 (3)
Daniel Winnik $1,250,000 (1)
Nick Shore $1,125,000 (1)
Phillip Danault $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $75,442,000
Year 2026 : $56,650,000
Year 2027 : $53,850,000
Year 2028 : $41,600,000
Salary Average Commitment
Year 2025 : $27,878,574
Year 2026 : $12,217,859
Year 2027 : $9,417,859
Year 2028 : $7,132,144
Salary Cap with 1 Way Contract
Year 2025 : $75,442,000
Year 2026 : $56,650,000
Year 2027 : $53,850,000
Year 2028 : $41,600,000

Farm Players Salaries

Tom Wilson $200,000 (1)
Zemgus Girgensons $165,000 (2)
Derrick Pouliot $120,000 (4)
Anton Lindholm $100,000 (5)
Troy Bourke $100,000 (1)
Jake Virtanen $100,000 (2)
David Kampf $100,000 (3)
Wayne Simpson $100,000 (5)
Joey Laleggia $100,000 (5)
Zach Pochiro $96,014 (1)
Mark Friedman $92,125 (1)
Mitchell Stephens $88,125 (1)
Fredrik Olofsson $87,313 (1)
Ben Thomson $87,313 (1)
Niklas Hansson $83,750 (1)
Eamon McAdam $83,750 (1)
Antoine Bibeau $80,000 (1)
Austin Wagner $79,375 (1)
Ales Stezka $79,375 (1)
Grayson Downing $77,500 (2)
Travis Brown $75,000 (1)
Adam Ollas-Mattsson $70,625 (2)
Frederik Tiffels $70,625 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,235,888
Year 2026 : $933,125
Year 2027 : $520,000
Year 2028 : $420,000
Salary Average Commitment
Year 2025 : $1,969,350
Year 2026 : $840,625
Year 2027 : $427,500
Year 2028 : $327,500

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Rock
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $58 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,182,500
Farm Players Total Salaries$2,814,525
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$525,070
Pro Estimated Expenses$45,156,020
Farm Remaining Season Days83
Farm Expenses Per Days$27,063
Farm Estimated Expenses$2,246,229
Estimated Season Expenses$47,402,249
Season Salary Cap$56,182,500
Estimate Under Maximum Salary Cap of $75,000,000$18,817,500
Estimate Over Minimum Salary Cap of $57,000,000 -$817,500
Current Bank Account$139,755,379
Projected Bank Account$92,353,130

Pro Players Salaries

Valtteri Filppula $5,500,000 (1)
Tyson Barrie $5,500,000 (2)
Mike Cammalleri $5,500,000 (1)
Brayden Schenn $5,125,000 (2)
Johnny Boychuk $5,000,000 (3)
Andrej Sekera $4,500,000 (2)
Jori Lehtera $4,050,000 (1)
Marco Scandella $4,000,000 (2)
Mikkel Boedker $4,000,000 (2)
Michael Hutchinson $2,000,000 (1)
Casey Nelson $1,100,000 (3)
Tyler Pitlick $1,000,000 (3)
Seth Griffith $1,000,000 (4)
Frank Corrado $1,000,000 (4)
Tomas Jurco $990,000 (1)
Rocco Grimaldi $970,000 (1)
Shane Prince $935,000 (1)
Lukas Sedlak $907,500 (3)
Alex Stalock $800,000 (2)
Zach Redmond $800,000 (2)
Josh Archibald $780,000 (3)
Noel Acciari $725,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $56,182,500
Year 2026 : $36,237,500
Year 2027 : $11,512,500
Year 2028 : $2,000,000
Salary Average Commitment
Year 2025 : $25,950,897
Year 2026 : $16,448,216
Year 2027 : $9,773,216
Year 2028 : $1,392,858
Salary Cap with 1 Way Contract
Year 2025 : $56,182,500
Year 2026 : $36,237,500
Year 2027 : $11,512,500
Year 2028 : $2,000,000

Farm Players Salaries

Filip Forsberg $600,000 (5)
Matthew Benning $140,000 (3)
Vince Pedrie $130,000 (5)
Calle Rosen $130,000 (5)
Nick Cousins $110,000 (2)
Joseph Cramarossa $100,000 (1)
Stuart Percy $100,000 (1)
Jacob De La Rose $100,000 (1)
Tyler Biggs $92,500 (1)
Jalen Chatfield $92,500 (2)
Dylan Strome $92,500 (2)
Paul Bittner $88,125 (1)
Maxim Letunov $88,125 (3)
Alex Lintuniemi $88,125 (1)
Viktor Loov $86,700 (3)
Mark McNeill $86,700 (3)
Jens Looke $83,750 (2)
Tyrell Goulbourne $83,750 (1)
Greg Lewis $80,000 (1)
Lucas Wallmark $79,375 (2)
Evan Cowley $79,375 (1)
Frankie Vatrano $79,250 (1)
Reto Berra $72,500 (3)
Tate Olson $66,250 (1)
Stefan Leblanc $65,000 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,814,525
Year 2026 : $1,857,150
Year 2027 : $1,334,025
Year 2028 : $860,000
Salary Average Commitment
Year 2025 : $2,135,186
Year 2026 : $1,254,025
Year 2027 : $757,150
Year 2028 : $352,500

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNasseau Colisieum
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $52 - 0 - 0.00%
Level 3: 2500 - $34 - 0 - 0.00%
Level 4: 4500 - $18 - 0 - 0.00%
Luxury : 1500 - $165 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,072,641
Farm Players Total Salaries$2,165,952
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$729,651
Pro Estimated Expenses$62,749,986
Farm Remaining Season Days83
Farm Expenses Per Days$20,826
Farm Estimated Expenses$1,728,558
Estimated Season Expenses$64,478,544
Season Salary Cap$78,072,641
Estimate Under Maximum Salary Cap of $75,000,000-$3,072,641
Estimate Over Minimum Salary Cap of $57,000,000 $21,072,641
Current Bank Account$175,596,231
Projected Bank Account$111,117,687

Pro Players Salaries

Ryan O'Reilly $7,500,000 (2)
Cory Schneider $6,600,000 (4)
Taylor Hall $6,127,000 (1)
Brad Marchand $6,125,000 (2)
Erik Johnson $6,000,000 (2)
Ryan McDonagh $4,700,000 (2)
Thomas Greiss $4,500,000 (1)
Mattias Ekholm $3,750,000 (2)
Tanner Pearson $3,750,000 (2)
Ryan Ellis $3,364,391 (3)
Niklas Kronwall $3,000,000 (2)
J.T. Miller $3,000,000 (2)
Sam Reinhart $2,750,000 (3)
Kevin Hayes $2,600,000 (1)
Calle Jarnkrok $2,000,000 (3)
Jordan Weal $1,750,000 (3)
Derek Forbort $1,750,000 (2)
Oscar Lindberg $1,700,000 (3)
Johan Larsson $1,475,000 (3)
Sven Andrighetto $1,400,000 (3)
Austin Watson $1,250,000 (2)
William Karlsson $1,100,000 (1)
Jordan Oesterle $1,000,000 (1)
Sebastian Aho $881,250 (1)
Andrew Shaw $0 (0)
Total Pro Players25
Salary Commitment
Year 2025 : $78,072,641
Year 2026 : $61,864,391
Year 2027 : $21,039,391
Year 2028 : $6,600,000
Salary Average Commitment
Year 2025 : $22,127,684
Year 2026 : $14,303,576
Year 2027 : $5,725,004
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $78,072,641
Year 2026 : $61,864,391
Year 2027 : $21,039,391
Year 2028 : $6,600,000

Farm Players Salaries

Marko Dano $175,000 (2)
Kevin Fiala $150,000 (5)
Kasperi Kapanen $125,000 (5)
Reece Willcox $100,000 (1)
Anthony DeAngelo $100,000 (1)
Ryan Hartman $100,000 (1)
Justin Bailey $97,500 (4)
Jimmy Mullin $96,044 (1)
Jimmy Oligny $92,604 (1)
Michael McCarron $92,500 (4)
Joshua Ho-Sang $92,500 (1)
Julius Honka $92,500 (1)
Frederik Gauthier $92,500 (4)
Andrew D'Agostini $90,000 (1)
Ty Reichenbach $90,000 (1)
Gus Young $88,179 (1)
Blake Siebenaler $83,750 (1)
Oskar Sundqvist $83,750 (1)
Dominic Turgeon $83,750 (1)
Chandler Stephenson $83,750 (1)
John Hayden $83,750 (1)
Christian Djoos $72,875 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $2,165,952
Year 2026 : $732,500
Year 2027 : $557,500
Year 2028 : $557,500
Salary Average Commitment
Year 2025 : $1,800,893
Year 2026 : $550,625
Year 2027 : $458,125
Year 2028 : $458,125

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameGWC Gardens
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,196,429
Farm Players Total Salaries$2,766,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$684,079
Pro Estimated Expenses$58,830,794
Farm Remaining Season Days83
Farm Expenses Per Days$26,601
Farm Estimated Expenses$2,207,883
Estimated Season Expenses$61,038,677
Season Salary Cap$73,196,429
Estimate Under Maximum Salary Cap of $75,000,000$1,803,571
Estimate Over Minimum Salary Cap of $57,000,000 $16,196,429
Current Bank Account$244,856,143
Projected Bank Account$183,817,466

Pro Players Salaries

Anze Kopitar $11,000,000 (5)
Henrik Lundqvist $8,500,000 (1)
Jakub Voracek $8,250,000 (2)
Alex Pietrangelo $6,500,000 (1)
Mark Scheifele $6,125,000 (3)
Gabriel Landeskog $5,571,429 (3)
Mathieu Perreault $4,125,000 (3)
Trevor Daley $4,000,000 (2)
Cam Fowler $4,000,000 (1)
Erik Haula $2,600,000 (1)
Nick Bonino $2,050,000 (1)
Chris Mueller $1,000,000 (5)
Brendan Kichton $990,000 (1)
Jan Rutta $925,000 (4)
Eric Tangradi $900,000 (4)
Dysin Mayo $850,000 (5)
Brad Hunt $800,000 (1)
Cody Wydo $800,000 (3)
Cain Franson $770,000 (1)
Conner Bleackley $750,000 (2)
Nic Dowd $740,000 (1)
Brad Thiessen $650,000 (1)
Ben Street $650,000 (1)
Scott Eansor $650,000 (2)
Total Pro Players24
Salary Commitment
Year 2025 : $73,196,429
Year 2026 : $44,946,429
Year 2027 : $31,296,429
Year 2028 : $14,675,000
Salary Average Commitment
Year 2025 : $18,311,686
Year 2026 : $12,850,000
Year 2027 : $6,875,000
Year 2028 : $4,450,000
Salary Cap with 1 Way Contract
Year 2025 : $73,196,429
Year 2026 : $44,946,429
Year 2027 : $31,296,429
Year 2028 : $14,675,000

Farm Players Salaries

Rasmus Ristolainen $540,000 (2)
Damon Severson $416,600 (5)
Devin Shore $120,000 (3)
Juuse Saros $110,000 (4)
Buddy Robinson $100,000 (3)
Travis Morin $100,000 (1)
Alex Tuch $100,000 (4)
Kyle Wood $95,000 (4)
Jack Roslovic $92,500 (3)
Dryden Hunt $92,500 (1)
John Quenneville $92,500 (1)
Evgeny Svechnikov $92,500 (2)
Patrik Laine $92,500 (3)
Jakob Forsbacka-Karlsson $88,125 (1)
Ivan Barbashev $88,125 (1)
Ville Husso $87,400 (4)
Connor Chatham $83,750 (1)
Andrew Agozzino $80,000 (2)
Brian Strait $80,000 (1)
Carl Neill $75,000 (1)
Connor Hobbs $75,000 (1)
Tommy Cross $65,000 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $2,766,500
Year 2026 : $1,926,500
Year 2027 : $1,214,000
Year 2028 : $809,000
Salary Average Commitment
Year 2025 : $1,857,411
Year 2026 : $1,017,411
Year 2027 : $752,411
Year 2028 : $421,786

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $31 - 0 - 0.00%
Level 4: 4500 - $22 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,579,552
Farm Players Total Salaries$2,099,232
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$622,239
Pro Estimated Expenses$53,512,554
Farm Remaining Season Days83
Farm Expenses Per Days$20,185
Farm Estimated Expenses$1,675,355
Estimated Season Expenses$55,187,909
Season Salary Cap$66,579,552
Estimate Under Maximum Salary Cap of $75,000,000$8,420,448
Estimate Over Minimum Salary Cap of $57,000,000 $9,579,552
Current Bank Account$92,932,033
Projected Bank Account$37,744,124

Pro Players Salaries

Lee Stempniak $6,000,000 (1)
Jared Spurgeon $5,187,500 (1)
Mike Hoffman $5,187,500 (2)
Tyler Toffoli $4,600,000 (4)
Christopher Tanev $4,550,000 (4)
Jake Allen $4,350,000 (2)
Robin Lehner $4,000,000 (1)
Antoine Vermette $3,900,000 (2)
Brooks Orpik $3,750,000 (2)
Mark Stone $3,500,000 (1)
Mark Pysyk $2,733,333 (4)
Thomas Vanek $2,600,000 (3)
Blake Comeau $2,400,000 (1)
Melker Karlsson $2,000,000 (4)
Ben Smith $1,750,000 (2)
Michal Kempny $1,500,000 (1)
Colin Miller $1,350,000 (2)
Jarred Tinordi $1,180,000 (2)
Tyler Wotherspoon $1,000,000 (1)
Daniel Catenacci $1,000,000 (1)
Miikka Salomaki $954,644 (1)
Nick Lappin $842,500 (2)
Kyle Criscuolo $765,325 (1)
Ryan Reaves $750,000 (3)
Alex Broadhurst $728,750 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $66,579,552
Year 2026 : $39,543,333
Year 2027 : $17,233,333
Year 2028 : $13,883,333
Salary Average Commitment
Year 2025 : $30,616,968
Year 2026 : $18,853,574
Year 2027 : $5,692,858
Year 2028 : $2,342,858
Salary Cap with 1 Way Contract
Year 2025 : $66,579,552
Year 2026 : $39,543,333
Year 2027 : $17,233,333
Year 2028 : $13,883,333

Farm Players Salaries

Mika Zibanejad $535,000 (4)
Bo Horvat $220,000 (1)
Chris Bigras $100,000 (1)
Jordan Binnington $100,000 (1)
Mathew Barzal $92,500 (2)
Pavel Zacha $92,500 (1)
Ryan Hanes $87,890 (1)
Michael Houser $78,500 (1)
Reid McNeill $77,688 (1)
Kyle Thomas $76,780 (1)
Kyle Jenkins $72,875 (1)
Cory Ward $71,500 (1)
Carter Sandlak $71,500 (1)
Logan Nelson $71,500 (1)
Lane Scheidl $71,500 (1)
A.J. White $71,500 (1)
Jean-Sebastien Dea $71,500 (1)
Arvin Atwal $71,500 (1)
Dave Gust $65,000 (1)
David Broll $0 (0)
Total Farm Players20
Salary Commitment
Year 2025 : $2,099,233
Year 2026 : $627,500
Year 2027 : $535,000
Year 2028 : $535,000
Salary Average Commitment
Year 2025 : $1,341,250
Year 2026 : $185,000
Year 2027 : $92,500
Year 2028 : $92,500

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $185 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,720,000
Farm Players Total Salaries$2,019,750
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$670,280
Pro Estimated Expenses$57,644,080
Farm Remaining Season Days83
Farm Expenses Per Days$19,421
Farm Estimated Expenses$1,611,943
Estimated Season Expenses$59,256,023
Season Salary Cap$71,720,000
Estimate Under Maximum Salary Cap of $75,000,000$3,280,000
Estimate Over Minimum Salary Cap of $57,000,000 $14,720,000
Current Bank Account$188,599,913
Projected Bank Account$129,343,890

Pro Players Salaries

Brent Seabrook $6,875,000 (5)
Corey Crawford $6,700,000 (3)
Brandon Saad $6,000,000 (5)
Matt Niskanen $5,750,000 (2)
Nick Holden $5,750,000 (4)
Niklas Hjalmarsson $5,500,000 (2)
T.J. Oshie $5,250,000 (3)
Gustav Nyquist $4,900,000 (1)
Henrik Zetterberg $4,450,000 (2)
Andrew MacDonald $3,750,000 (4)
Andrew Cogliano $3,250,000 (1)
Ben Lovejoy $3,000,000 (2)
Jay Beagle $2,500,000 (4)
Antoine Roussel $2,000,000 (1)
Philipp Grubauer $1,500,000 (2)
Brendan Perlini $1,000,000 (3)
Christian Dvorak $970,000 (3)
Connor McDavid $925,000 (1)
Markus Granlund $900,000 (1)
Tanner Kero $750,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $71,720,000
Year 2026 : $59,745,000
Year 2027 : $39,545,000
Year 2028 : $24,875,000
Salary Average Commitment
Year 2025 : $37,370,538
Year 2026 : $35,027,680
Year 2027 : $23,749,108
Year 2028 : $21,367,858
Salary Cap with 1 Way Contract
Year 2025 : $71,720,000
Year 2026 : $59,745,000
Year 2027 : $39,545,000
Year 2028 : $24,875,000

Farm Players Salaries

Reid Boucher $100,000 (2)
Harrison Ruopp $92,125 (1)
Tyler Steel $85,000 (2)
Jacob Brennan $85,000 (2)
Nathan Pancel $82,500 (2)
Samuel Noreau $82,500 (1)
Nolan Zajac $80,000 (1)
Corbin Baldwin $80,000 (1)
Robbie Baillargeon $80,000 (2)
Dalton MacAfee $80,000 (2)
Jesse Gabrielle $79,375 (2)
Curtis Valk $77,000 (1)
Riley Bourbonnais $75,000 (5)
Nick Sorkin $75,000 (5)
Jacob MacDonald $75,000 (5)
Chris Leblanc $75,000 (5)
Kenny Ryan $75,000 (5)
Zac Lynch $75,000 (5)
Graham Black $75,000 (5)
Matt Rupert $75,000 (2)
Maxim Lamarche $75,000 (1)
Derek Army $75,000 (5)
Drew Brevig $70,000 (1)
Adam Marsh $66,250 (1)
Ross McMullan $65,000 (5)
Michael Joly $65,000 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,019,750
Year 2026 : $1,331,875
Year 2027 : $665,000
Year 2028 : $665,000
Salary Average Commitment
Year 2025 : $1,662,500
Year 2026 : $1,085,000
Year 2027 : $575,625
Year 2028 : $575,625

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 7000 - $65 - 0 - 0.00%
Level 2: 6000 - $45 - 0 - 0.00%
Level 3: 2500 - $30 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $115 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $20 - 0 - 0.00%
Farm Level 2: 1000 - $12 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,418,000
Farm Players Total Salaries$3,541,575
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$714,187
Pro Estimated Expenses$61,420,082
Farm Remaining Season Days83
Farm Expenses Per Days$34,054
Farm Estimated Expenses$2,826,482
Estimated Season Expenses$64,246,564
Season Salary Cap$76,418,000
Estimate Under Maximum Salary Cap of $75,000,000-$1,418,000
Estimate Over Minimum Salary Cap of $57,000,000 $19,418,000
Current Bank Account$192,567,730
Projected Bank Account$128,321,166

Pro Players Salaries

Sidney Crosby $8,700,000 (5)
Drew Doughty $7,000,000 (2)
Aleksander Barkov $5,900,000 (2)
Blake Wheeler $5,750,000 (3)
John Tavares $5,500,000 (1)
Seth Jones $5,400,000 (1)
Pekka Rinne $5,000,000 (1)
Nikita Kucherov $4,767,000 (3)
Vincent Trocheck $4,750,000 (2)
Roman Josi $4,000,000 (2)
Ron Hainsey $3,000,000 (4)
Justin Williams $2,500,000 (2)
Alexander Wennberg $2,000,000 (2)
Elgin Pearce $1,700,000 (1)
Stephen Gionta $1,300,000 (1)
Ales Hemsky $1,100,000 (3)
Steve Bernier $1,000,000 (5)
Matt Cullen $1,000,000 (1)
Johnny Oduya $927,000 (5)
Jaccob Slavin $874,000 (1)
Alexandre Burrows $800,000 (3)
Brian Gionta $800,000 (1)
Eric Fehr $700,000 (3)
C.J. Motte $650,000 (2)
Colin Greening $650,000 (1)
Colin McDonald $650,000 (5)
Total Pro Players26
Salary Commitment
Year 2025 : $76,418,000
Year 2026 : $54,194,000
Year 2027 : $27,394,000
Year 2028 : $14,277,000
Salary Average Commitment
Year 2025 : $26,224,323
Year 2026 : $15,255,573
Year 2027 : $9,544,858
Year 2028 : $6,077,000
Salary Cap with 1 Way Contract
Year 2025 : $76,418,000
Year 2026 : $54,194,000
Year 2027 : $27,394,000
Year 2028 : $14,277,000

Farm Players Salaries

Johnny Gaudreau $675,000 (2)
Jonathan Drouin $450,000 (1)
Oscar Klefbom $416,700 (2)
Nikita Zadorov $200,000 (5)
Andrei Vasilevskiy $195,000 (1)
Joel Edmundson $105,000 (1)
Chris Tierney $100,000 (4)
Mirco Mueller $100,000 (4)
Darnell Nurse $97,500 (1)
Thomas Chabot $92,500 (2)
Travis Sanheim $92,500 (2)
Ian McCoshen $88,125 (1)
Tyler Bertuzzi $88,125 (1)
Brandon Carlo $88,125 (1)
Madison Bowey $88,125 (1)
Brendan Leipsic $83,750 (1)
Denis Malgin $79,375 (1)
Danton Heinen $79,375 (1)
Anders Bjork $75,000 (2)
Linus Ullmark $75,000 (3)
Kevin Labanc $71,750 (4)
Jesper Bratt $70,625 (3)
Stephen Harper $65,000 (1)
Malcolm Subban $65,000 (3)
Total Farm Players24
Salary Commitment
Year 2025 : $3,541,575
Year 2026 : $2,034,075
Year 2027 : $682,375
Year 2028 : $471,750
Salary Average Commitment
Year 2025 : $2,022,143
Year 2026 : $1,004,018
Year 2027 : $576,161
Year 2028 : $342,411

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameEA Sports Shark Tank
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $100 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,922,500
Farm Players Total Salaries$2,362,139
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$700,210
Pro Estimated Expenses$60,218,060
Farm Remaining Season Days83
Farm Expenses Per Days$22,713
Farm Estimated Expenses$1,885,179
Estimated Season Expenses$62,103,239
Season Salary Cap$74,922,500
Estimate Under Maximum Salary Cap of $75,000,000$77,500
Estimate Over Minimum Salary Cap of $57,000,000 $17,922,500
Current Bank Account$78,314,506
Projected Bank Account$16,211,267

Pro Players Salaries

Jonathan Toews $11,500,000 (5)
Sergei Bobrovsky $8,500,000 (3)
Derek Stepan $6,600,000 (5)
Jonathan Huberdeau $5,900,000 (4)
Tyler Seguin $5,750,000 (1)
Torey Krug $5,250,000 (3)
Adam Larsson $5,000,000 (3)
Dion Phaneuf $5,000,000 (2)
Justin Faulk $4,833,000 (3)
Jacob Markstrom $3,700,000 (2)
Nathan Beaulieu $2,400,000 (2)
Joonas Donskoi $1,900,000 (3)
Jordan Martinook $1,800,000 (2)
Scott Mayfield $1,000,000 (2)
Anthony Beauvillier $925,000 (1)
Joel Eriksson Ek $925,000 (2)
Blake Speers $837,500 (2)
Scott Wilson $825,000 (1)
Quentin Shore $777,000 (5)
Ethan Bear $750,000 (2)
Andreas Johnsson $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $74,922,500
Year 2026 : $67,422,500
Year 2027 : $50,260,000
Year 2028 : $24,777,000
Salary Average Commitment
Year 2025 : $27,150,597
Year 2026 : $25,563,097
Year 2027 : $10,063,989
Year 2028 : $1,631,250
Salary Cap with 1 Way Contract
Year 2025 : $74,922,500
Year 2026 : $67,422,500
Year 2027 : $50,260,000
Year 2028 : $24,777,000

Farm Players Salaries

Ville Pokka $365,266 (1)
Brett Ritchie $200,000 (2)
Joel Armia $120,000 (1)
Joonas Korpisalo $120,000 (2)
Nikolay Goldobin $110,000 (3)
Dawson Leedahl $110,000 (3)
Jakub Vrana $110,000 (3)
Robert Hagg $100,000 (1)
Daniel O'Regan $100,000 (1)
Andrew Copp $100,000 (1)
Austen Brassard $99,825 (1)
Jimmy Vesey $92,500 (1)
Thatcher Demko $88,125 (1)
Filip Chlapik $88,125 (2)
Nick Moutrey $87,313 (1)
Keegan Kolesar $83,750 (2)
Adam Krause $79,860 (1)
Parker Wotherspoon $79,375 (1)
Michael Brodzinski $78,000 (2)
Conor Garland $75,000 (2)
Tyler Lewington $75,000 (2)
Total Farm Players21
Salary Commitment
Year 2025 : $2,362,139
Year 2026 : $1,049,875
Year 2027 : $330,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,744,733
Year 2026 : $853,661
Year 2027 : $295,000
Year 2028 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaavis Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,620,000
Farm Players Total Salaries$2,389,060
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$697,383
Pro Estimated Expenses$59,974,938
Farm Remaining Season Days83
Farm Expenses Per Days$22,972
Farm Estimated Expenses$1,906,676
Estimated Season Expenses$61,881,614
Season Salary Cap$74,620,000
Estimate Under Maximum Salary Cap of $75,000,000$380,000
Estimate Over Minimum Salary Cap of $57,000,000 $17,620,000
Current Bank Account$147,260,299
Projected Bank Account$85,378,685

Pro Players Salaries

Kris Letang $8,000,000 (2)
Artemi Panarin $6,500,000 (4)
Bobby Ryan $6,500,000 (3)
Jordan Eberle $6,000,000 (1)
Zach Bogosian $5,200,000 (1)
Craig Anderson $5,000,000 (3)
Chris Kreider $4,625,000 (2)
Justin Braun $4,500,000 (3)
Jake Gardiner $4,050,000 (3)
Kris Russell $4,000,000 (3)
Vladimir Sobotka $4,000,000 (3)
Michael Grabner $3,600,000 (3)
Lars Eller $3,500,000 (4)
Jesper Fast $1,850,000 (4)
Ryan Dzingel $1,800,000 (3)
Oscar Fantenberg $1,100,000 (3)
Brandon Manning $1,100,000 (1)
Brendan Gaunce $1,000,000 (3)
Aaron Dell $880,000 (1)
Max McCormick $715,000 (1)
Tanner Fritz $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $74,620,000
Year 2026 : $60,025,000
Year 2027 : $47,400,000
Year 2028 : $11,850,000
Salary Average Commitment
Year 2025 : $43,157,143
Year 2026 : $40,382,143
Year 2027 : $32,382,143
Year 2028 : $7,050,000
Salary Cap with 1 Way Contract
Year 2025 : $74,620,000
Year 2026 : $60,025,000
Year 2027 : $47,400,000
Year 2028 : $11,850,000

Farm Players Salaries

Joe Colborne $250,000 (1)
Giovanni Fiore $180,000 (4)
Alex Iafallo $180,000 (4)
Kevin Roy $102,000 (3)
Morgan Klimchuk $101,750 (2)
Tucker Poolman $93,500 (3)
Devon Toews $92,500 (1)
Jonathan Dahlen $88,125 (3)
Pontus Aberg $88,125 (3)
Colin Stevens $85,910 (1)
Dean Kukan $84,500 (1)
Matt Roy $83,400 (2)
Dakota Joshua $82,500 (2)
Dylan Sikura $80,000 (2)
Ryan Rupert $80,000 (2)
Michael Spacek $79,375 (1)
Tony Cameranesi $77,000 (1)
Karlis Cukste $75,000 (1)
Nolan Stevens $75,000 (3)
Olivier Leblanc $72,875 (1)
Mason Appleton $70,625 (1)
Tyler Moy $70,625 (1)
Sami Niku $66,250 (2)
Austin Cangelosi $65,000 (1)
Jay Williams $65,000 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,389,060
Year 2026 : $1,300,650
Year 2027 : $806,750
Year 2028 : $360,000
Salary Average Commitment
Year 2025 : $2,027,054
Year 2026 : $1,196,161
Year 2027 : $761,607
Year 2028 : $360,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameElectric Storm Centre
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,455,000
Farm Players Total Salaries$1,992,070
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$695,841
Pro Estimated Expenses$59,842,326
Farm Remaining Season Days83
Farm Expenses Per Days$19,155
Farm Estimated Expenses$1,589,865
Estimated Season Expenses$61,432,191
Season Salary Cap$74,455,000
Estimate Under Maximum Salary Cap of $75,000,000$545,000
Estimate Over Minimum Salary Cap of $57,000,000 $17,455,000
Current Bank Account$142,631,740
Projected Bank Account$81,199,549

Pro Players Salaries

Duncan Keith $10,500,000 (3)
Phil Kessel $8,000,000 (5)
Dustin Byfuglien $7,600,000 (3)
Jay Bouwmeester $7,100,000 (2)
Paul Stastny $6,500,000 (2)
Marc-Edouard Vlasic $5,500,000 (2)
Alex Killorn $4,450,000 (3)
Evgeny Dadonov $4,000,000 (4)
Brenden Dillon $3,400,000 (1)
Ryan Strome $2,500,000 (1)
Patrick Eaves $2,100,000 (2)
Ben Chiarot $1,800,000 (2)
Peter Budaj $1,750,000 (2)
Carter Hutton $1,700,000 (1)
Matt Moulson $995,000 (5)
Alex Kerfoot $925,000 (4)
Brayden Point $920,000 (4)
Scott Hartnell $880,000 (1)
Sean Kuraly $825,000 (2)
Alan Quine $785,000 (3)
Pierre-Edouard Bellemare $775,000 (1)
Drew Stafford $750,000 (1)
Carter Rowney $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $74,455,000
Year 2026 : $63,750,000
Year 2027 : $38,175,000
Year 2028 : $14,840,000
Salary Average Commitment
Year 2025 : $38,152,679
Year 2026 : $29,222,679
Year 2027 : $16,072,679
Year 2028 : $3,366,429
Salary Cap with 1 Way Contract
Year 2025 : $74,455,000
Year 2026 : $63,750,000
Year 2027 : $38,175,000
Year 2028 : $14,840,000

Farm Players Salaries

David Booth $150,000 (1)
Joe Hicketts $125,000 (1)
Ryan Pulock $120,000 (3)
Trevor Moore $100,000 (2)
Marek Hrivik $96,800 (1)
Ethan Prow $92,500 (1)
Zach Sanford $92,500 (2)
Ken Agostino $90,000 (3)
Nick Paul $87,500 (4)
Josh Brown $85,000 (4)
Samuel Montembeault $83,750 (2)
Matteson Iacopelli $83,750 (1)
Josh Wesley $79,375 (2)
Kyle Schempp $77,688 (1)
Christoph Bertschy $77,583 (1)
Pavel Jenys $73,000 (1)
Gage Quinney $71,500 (1)
Ben Storm $70,625 (1)
Zach Palmquist $70,000 (1)
Tanner Jaillet $70,000 (2)
Macoy Erkamps $65,500 (3)
Hunter Garlent $65,000 (1)
Louick Marcotte $65,000 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $1,992,070
Year 2026 : $873,625
Year 2027 : $448,000
Year 2028 : $172,500
Salary Average Commitment
Year 2025 : $1,773,179
Year 2026 : $783,750
Year 2027 : $375,000
Year 2028 : $150,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $30 - 0 - 0.00%
Luxury : 1500 - $135 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,407,400
Farm Players Total Salaries$1,949,060
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$667,359
Pro Estimated Expenses$57,392,874
Farm Remaining Season Days83
Farm Expenses Per Days$18,741
Farm Estimated Expenses$1,555,503
Estimated Season Expenses$58,948,377
Season Salary Cap$71,407,400
Estimate Under Maximum Salary Cap of $75,000,000$3,592,600
Estimate Over Minimum Salary Cap of $57,000,000 $14,407,400
Current Bank Account$94,895,500
Projected Bank Account$35,947,123

Pro Players Salaries

P.K. Subban $9,000,000 (3)
Claude Giroux $8,850,000 (3)
Morgan Rielly $7,305,315 (1)
Brandon Dubinsky $6,500,000 (1)
Braden Holtby $6,250,000 (4)
Nick Leddy $5,500,000 (2)
Max Domi $5,046,585 (1)
Marcus Johansson $4,583,000 (2)
Brett Pesce $4,025,000 (3)
David Perron $3,850,000 (1)
Ryan Spooner $2,230,000 (1)
Derek Ryan $1,100,000 (2)
Sena Acolatse $1,030,000 (1)
Zack Mitchell $1,000,000 (1)
Matthew Nieto $1,000,000 (1)
Garret Sparks $1,000,000 (2)
Jonas Johansson $837,500 (1)
Michael Sgarbossa $825,000 (1)
Chris Wagner $825,000 (1)
Matt Irwin $650,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $71,407,400
Year 2026 : $40,958,000
Year 2027 : $28,125,000
Year 2028 : $6,250,000
Salary Average Commitment
Year 2025 : $18,742,859
Year 2026 : $4,269,643
Year 2027 : $1,412,500
Year 2028 : $575,000
Salary Cap with 1 Way Contract
Year 2025 : $71,407,400
Year 2026 : $40,958,000
Year 2027 : $28,125,000
Year 2028 : $6,250,000

Farm Players Salaries

Nikolaj Ehlers $110,000 (1)
Anthony Mantha $100,000 (1)
Josh Morrissey $100,000 (1)
Joshua Jacobs $96,938 (1)
Joseph Blandisi $94,002 (2)
Dyson Stevenson $93,037 (1)
Frankie Simonelli $92,620 (1)
Mark Jankowski $92,500 (2)
Jack Eichel $92,500 (1)
Mitchell Marner $92,500 (1)
Jakub Zboril $92,500 (1)
Ivan Provorov $92,500 (1)
Nick Merkley $92,500 (1)
Brett Pollock $88,125 (3)
Brandon Hope $84,186 (1)
Cole Cassels $83,750 (3)
Anthony Cirelli $83,750 (1)
Cedric Paquette $82,893 (1)
Jason Binkley $76,560 (1)
Liam Coughlin $75,000 (1)
Justin Selman $68,200 (1)
Sean Walker $65,000 (1)
Total Farm Players22
Salary Commitment
Year 2025 : $1,949,061
Year 2026 : $358,377
Year 2027 : $171,875
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,779,732
Year 2026 : $335,000
Year 2027 : $171,875
Year 2028 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Beer Gardens
Level 1: 7000 - $120 - 0 - 0.00%
Level 2: 6000 - $80 - 0 - 0.00%
Level 3: 2500 - $55 - 0 - 0.00%
Level 4: 4500 - $35 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,945,000
Farm Players Total Salaries$847,779
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$588,271
Pro Estimated Expenses$50,591,306
Farm Remaining Season Days83
Farm Expenses Per Days$8,152
Farm Estimated Expenses$676,616
Estimated Season Expenses$51,267,922
Season Salary Cap$62,945,000
Estimate Under Maximum Salary Cap of $75,000,000$12,055,000
Estimate Over Minimum Salary Cap of $57,000,000 $5,945,000
Current Bank Account$51,700,913
Projected Bank Account$432,991

Pro Players Salaries

Tyler Bozak $6,000,000 (1)
Devan Dubnyk $6,000,000 (1)
Evander Kane $6,000,000 (1)
Tobias Enstrom $5,750,000 (2)
Justin Abdelkader $5,670,000 (1)
Colton Parayko $5,500,000 (4)
Connor Murphy $4,750,000 (1)
Kevin Bieksa $3,750,000 (2)
Ryan Murray $2,825,000 (5)
Dale Weise $2,350,000 (2)
Chris Thorburn $1,800,000 (2)
Chris Summers $1,800,000 (1)
Ryan Murphy $1,700,000 (4)
Matt Tennyson $1,200,000 (3)
Zac Dalpe $1,000,000 (4)
Maxime Lagace $1,000,000 (1)
Patrick Russell $925,000 (1)
Bryan Rust $925,000 (1)
Joel Hanley $888,000 (2)
Jack Rodewald $846,000 (3)
Phil Varone $825,000 (2)
Casey DeSmith $726,000 (2)
Joe Whitney $715,000 (4)
Paul LaDue $0 (0)
Joakim Ryan $0 (0)
Total Pro Players25
Salary Commitment
Year 2025 : $62,945,000
Year 2026 : $29,875,000
Year 2027 : $13,786,000
Year 2028 : $11,740,000
Salary Average Commitment
Year 2025 : $38,508,929
Year 2026 : $17,708,929
Year 2027 : $5,162,500
Year 2028 : $3,937,500
Salary Cap with 1 Way Contract
Year 2025 : $62,945,000
Year 2026 : $29,875,000
Year 2027 : $13,786,000
Year 2028 : $11,740,000

Farm Players Salaries

Colton Sissons $100,000 (4)
Hampus Gustafsson $88,375 (2)
Brendan Collier $88,179 (1)
Zach Nastasiuk $88,125 (1)
Travis Dermott $88,125 (2)
Joe Faust $85,000 (3)
Stefan Fournier $84,600 (4)
Alexandre Belanger $77,500 (3)
Tom Parisi $75,000 (5)
Colin Smith $72,875 (4)
Total Farm Players10
Salary Commitment
Year 2025 : $847,779
Year 2026 : $671,475
Year 2027 : $494,975
Year 2028 : $332,475
Salary Average Commitment
Year 2025 : $724,732
Year 2026 : $570,357
Year 2027 : $424,732
Year 2028 : $284,375

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Alpine Center
Level 1: 7000 - $95 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $175 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,755,000
Farm Players Total Salaries$1,991,850
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$736,028
Pro Estimated Expenses$63,298,408
Farm Remaining Season Days83
Farm Expenses Per Days$19,152
Farm Estimated Expenses$1,589,616
Estimated Season Expenses$64,888,024
Season Salary Cap$78,755,000
Estimate Under Maximum Salary Cap of $75,000,000-$3,755,000
Estimate Over Minimum Salary Cap of $57,000,000 $21,755,000
Current Bank Account$128,573,881
Projected Bank Account$63,685,857

Pro Players Salaries

Shea Weber $9,900,000 (4)
Brent Burns $9,690,000 (4)
Steven Stamkos $8,500,000 (2)
Vladimir Tarasenko $7,500,000 (5)
Travis Zajac $5,850,000 (2)
Keith Yandle $5,250,000 (1)
Alexander Radulov $5,000,000 (2)
Mike Smith $4,500,000 (1)
Rickard Rakell $4,000,000 (2)
Calvin de Haan $3,300,000 (2)
Tobias Rieder $2,225,000 (1)
Jean-Gabriel Pageau $2,100,000 (1)
Thomas Hickey $2,000,000 (1)
Zach Hyman $1,350,000 (1)
Mattias Janmark $1,350,000 (3)
Devante Smith-Pelly $1,300,000 (1)
Torrey Mitchell $1,300,000 (1)
Greg Pateryn $900,000 (2)
Fredrik Claesson $725,000 (1)
Sahir Gill $715,000 (1)
Derek Grant $650,000 (1)
Al Montoya $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $78,755,000
Year 2026 : $56,640,000
Year 2027 : $29,090,000
Year 2028 : $27,740,000
Salary Average Commitment
Year 2025 : $40,619,645
Year 2026 : $25,187,500
Year 2027 : $11,937,500
Year 2028 : $11,100,000
Salary Cap with 1 Way Contract
Year 2025 : $78,755,000
Year 2026 : $56,640,000
Year 2027 : $29,090,000
Year 2028 : $27,740,000

Farm Players Salaries

Nikita Soshnikov $300,000 (1)
C.J. Smith $180,000 (4)
Scott Laughton $162,000 (1)
Jake McCabe $160,000 (2)
Griffin Reinhart $120,000 (4)
Ken Appleby $92,600 (4)
Nick Ritchie $92,500 (1)
Christophe Lalancette $90,500 (1)
Rinat Valiev $90,000 (5)
Josh McFadden $90,000 (3)
Sebastian Vidmar $90,000 (3)
Ryan Collins $88,125 (2)
Vitek Vanecek $88,125 (2)
Adam Helewka $79,375 (1)
Colby Williams $70,625 (1)
Danick Martel $68,000 (2)
Colin Larkin $65,000 (1)
Kurtis MacDermid $65,000 (2)
Total Farm Players18
Salary Commitment
Year 2025 : $1,991,850
Year 2026 : $1,131,850
Year 2027 : $662,600
Year 2028 : $482,600
Salary Average Commitment
Year 2025 : $1,903,482
Year 2026 : $938,125
Year 2027 : $561,250
Year 2028 : $413,750

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe MTS Centre
Level 1: 7000 - $88 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $30 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,637,500
Farm Players Total Salaries$1,440,248
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days86
Pro Expenses Per Days$688,201
Pro Estimated Expenses$59,185,286
Farm Remaining Season Days83
Farm Expenses Per Days$13,849
Farm Estimated Expenses$1,149,467
Estimated Season Expenses$60,334,753
Season Salary Cap$73,637,500
Estimate Under Maximum Salary Cap of $75,000,000$1,362,500
Estimate Over Minimum Salary Cap of $57,000,000 $16,637,500
Current Bank Account$79,033,686
Projected Bank Account$18,698,933

Pro Players Salaries

Ryan Suter $9,000,000 (5)
Nicklas Backstrom $7,000,000 (2)
Patrick Marleau $6,900,000 (1)
Joe Thornton $6,300,000 (3)
Alexander Steen $6,000,000 (3)
Artem Anisimov $5,000,000 (2)
Marc Methot $4,750,000 (3)
Bryan Little $4,700,000 (1)
Alex Goligoski $4,500,000 (5)
Ryan Miller $4,200,000 (2)
Brian Boyle $3,100,000 (2)
Braydon Coburn $3,000,000 (2)
Dominic Moore $2,000,000 (1)
Brayden McNabb $1,700,000 (1)
Jaroslav Halak $1,250,000 (1)
Jason Chimera $1,250,000 (1)
Jon Merrill $1,137,500 (1)
Zane McIntyre $1,000,000 (2)
Alexandre Grenier $850,000 (2)
Sam Brittain $0 (0)
Mitch Holmberg $0 (0)
Reece Scarlett $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $73,637,500
Year 2026 : $54,700,000
Year 2027 : $30,550,000
Year 2028 : $13,500,000
Salary Average Commitment
Year 2025 : $53,648,215
Year 2026 : $35,600,000
Year 2027 : $23,800,000
Year 2028 : $12,750,000
Salary Cap with 1 Way Contract
Year 2025 : $73,637,500
Year 2026 : $54,700,000
Year 2027 : $30,550,000
Year 2028 : $13,500,000

Farm Players Salaries

Matej Machovsky $180,000 (3)
Philippe Myers $130,000 (3)
Markus Nutivaara $120,000 (2)
Ryan Tesink $85,456 (1)
Mitchell Vande Sompel $83,750 (2)
Vili Saarijarvi $83,750 (2)
Daniel Audette $82,500 (1)
Ross Johnston $80,667 (1)
Nicolas Roy $79,375 (3)
Mikhail Vorobyov $79,375 (1)
Dmytro Timashov $75,000 (1)
Julien Nantel $73,000 (1)
Dwyer Tschantz $72,875 (1)
Connor Jones $71,500 (1)
Andy Ryan $71,500 (1)
John McInnis $71,500 (1)
Total Farm Players16
Salary Commitment
Year 2025 : $1,440,248
Year 2026 : $676,875
Year 2027 : $389,375
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,300,625
Year 2026 : $623,125
Year 2027 : $389,375
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of
$75,000,000

Over Minimum of
$57,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $205,211,554 $71,445,750 $3,554,250 $14,445,750 202141
Arizona Coyotes $119,531,685 $66,053,333 $8,946,667 $9,053,333 251641
Boston Bruins $143,990,002 $67,030,000 $7,970,000 $10,030,000 231942
Buffalo Sabres $59,025,877 $68,088,125 $6,911,875 $11,088,125 251944
Calgary Flames $169,796,852 $73,114,833 $1,885,167 $16,114,833 232649
Carolina Hurricanes $122,149,638 $66,675,000 $8,325,000 $9,675,000 212142
Chicago Blackhawks $104,268,430 $50,440,000 $24,560,000 -$6,560,000 232447
Colorado Avalanche $158,383,826 $66,250,750 $8,749,250 $9,250,750 202848
Columbus Blue Jackets $86,342,211 $68,115,000 $6,885,000 $11,115,000 251944
Dallas Stars $102,199,192 $66,417,809 $8,582,191 $9,417,809 252449
Detroit Red Wings $144,460,756 $58,081,522 $16,918,478 $1,081,522 251742
Edmonton Oilers $217,721,678 $66,443,000 $8,557,000 $9,443,000 252550
Florida Panthers $66,660,296 $74,803,250 $196,750 $17,803,250 212445
Los Angeles Kings $95,413,766 $69,106,000 $5,894,000 $12,106,000 252348
Minnesota Wild $71,734,352 $72,325,000 $2,675,000 $15,325,000 251944
Montreal Canadiens $119,929,892 $72,088,000 $2,912,000 $15,088,000 251843
Nashville Predators $91,852,033 $75,442,000 -$442,000 $18,442,000 212344
New Jersey Devils $139,755,379 $56,182,500 $18,817,500 -$817,500 222547
New York Islanders $175,596,231 $78,072,641 -$3,072,641 $21,072,641 252247
New York Rangers $244,856,143 $73,196,429 $1,803,571 $16,196,429 242246
Ottawa Senators $92,932,033 $66,579,552 $8,420,448 $9,579,552 252045
Philadelphia Flyers $188,599,913 $71,720,000 $3,280,000 $14,720,000 202646
Pittsburgh Penguins $192,567,730 $76,418,000 -$1,418,000 $19,418,000 262450
San Jose Sharks $78,314,506 $74,922,500 $77,500 $17,922,500 212142
St. Louis Blues $147,260,299 $74,620,000 $380,000 $17,620,000 212546
Tampa Bay Lightning $142,631,740 $74,455,000 $545,000 $17,455,000 232346
Toronto Maple Leafs $94,895,500 $71,407,400 $3,592,600 $14,407,400 202242
Vancouver Canucks $51,700,913 $62,945,000 $12,055,000 $5,945,000 251035
Washington Capitals $128,573,881 $78,755,000 -$3,755,000 $21,755,000 221840
Winnipeg Jets $79,033,686 $73,637,500 $1,362,500 $16,637,500 221638