Team Finance

Team Finance

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $150 - 5,467 - 91.11%
Level 2: 5000 - $100 - 4,634 - 92.67%
Level 3: 2000 - $75 - 1,938 - 96.88%
Level 4: 4000 - $50 - 3,863 - 96.58%
Luxury : 1000 - $300 - 777 - 77.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.60%
Farm Level 2: 1000 - $15 - 928 - 92.77%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,678 - 92.66%
Average Income per Game$2,708,305
Year to Date Revenue$18,958,136
Farm
Home Games Left-4
Average Attendance - %2,840 - 94.66%
Average Income per Game$118,020
Year to Date Revenue$826,141

Expense

Pro Players Total Salaries$114,715,997
Farm Players Total Salaries$1,899,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value($14,858,000)
Pro Year To Date Expenses$18,764,760
Farm Year To Date Expenses$356,670
Pro Salary Cap To Date$18,602,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,790,680
Farm Estimated Season Revenue($472,081)
Pro Remaining Season Days155
Pro Expenses Per Days$625,492
Pro Estimated Expenses$96,951,260
Farm Remaining Season Days155
Farm Expenses Per Days$11,889
Farm Estimated Expenses$1,842,795
Estimated Season Expenses$98,794,055
Season Salary Cap$99,857,997
Estimate Under Maximum Salary Cap of $104,000,000$4,142,003
Estimate Over Minimum Salary Cap of $76,900,000 $22,957,997
Current Bank Account$61,557,544
Projected Bank Account$57,082,088

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,830,000 (4)
Mikko Rantanen (1 Way Contract) $11,340,000 (4)
Kirill Kaprizov (1 Way Contract) $10,620,000 (5)
Alex Tuch (1 Way Contract) $7,935,000 (4)
Brock Boeser (1 Way Contract) $7,212,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (2)
Bo Horvat (1 Way Contract) $6,990,000 (1)
MacKenzie Weegar (1 Way Contract) $6,500,000 (2)
Rasmus Andersson (1 Way Contract) $6,430,000 (3)
John Carlson (1 Way Contract) $6,271,000 (2)
Vincent Trocheck (1 Way Contract) $5,625,000 (3)
J.J. Moser (1 Way Contract) $5,206,000 (5)
Owen Tippett (1 Way Contract) $4,887,000 (3)
Karel Vejmelka (1 Way Contract) $4,530,000 (4)
Garnet Hathaway (1 Way Contract) $1,800,000 (3)
Casey DeSmith (1 Way Contract) $1,800,000 (1)
Beck Malenstyn (1 Way Contract) $1,725,000 (2)
Declan Chisholm (1 Way Contract) $1,499,999 (3)
-1 Way Contract Salary Cap : $1,499,999
Vincent Desharnais $1,499,999 (3)
Simon Benoit $1,499,999 (3)
Sean Kuraly $1,440,000 (2)
Luke Glendening $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $114,715,997
Year 2027 : $105,925,997
Year 2028 : $81,914,997
Year 2029 : $58,673,000
Salary Average Commitment
Year 2026 : $114,715,997
Year 2027 : $105,925,997
Year 2028 : $81,914,997
Year 2029 : $58,673,000
Salary Cap with 1 Way Contract
Year 2026 : $114,715,997
Year 2027 : $105,925,997
Year 2028 : $81,914,997
Year 2029 : $58,673,000

Farm Players Salaries

Pavol Regenda $150,000 (3)
Adam Wilsby $150,000 (3)
Josh Brown $120,000 (1)
Jagger Firkus $92,500 (2)
William Stromgren $92,500 (1)
Jason Polin $92,500 (1)
Jakub Brabenec $92,500 (1)
Brett Harrison $92,500 (1)
C.J. Smith $92,500 (2)
Cameron Whitehead $92,500 (2)
Coulson Pitre $92,500 (2)
Ty Nelson $92,500 (2)
Parker Bell $92,500 (2)
Matyas Sapovaliv $92,500 (2)
Scott Ratzlaff $92,400 (3)
Ivan Ryabkin $92,400 (3)
Guillaume Richard $92,400 (3)
Tyler Angle $92,400 (3)
Alex Gagne $92,400 (3)
Total Farm Players19
Salary Commitment
Year 2026 : $1,899,500
Year 2027 : $1,409,500
Year 2028 : $762,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,899,500
Year 2027 : $1,409,500
Year 2028 : $762,000
Year 2029 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $150 - 5,489 - 91.48%
Level 2: 5000 - $106 - 3,942 - 78.84%
Level 3: 2000 - $86 - 1,452 - 72.58%
Level 4: 4000 - $50 - 3,684 - 92.10%
Luxury : 1000 - $300 - 793 - 79.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 923 - 92.25%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,359 - 85.33%
Average Income per Game$2,610,595
Year to Date Revenue$15,663,569
Farm
Home Games Left-4
Average Attendance - %2,838 - 94.60%
Average Income per Game$118,085
Year to Date Revenue$708,509

Expense

Pro Players Total Salaries$99,328,999
Farm Players Total Salaries$1,978,900
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$16,231,762
Farm Year To Date Expenses$369,540
Pro Salary Cap To Date$16,069,612
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,981,414
Farm Estimated Season Revenue($472,339)
Pro Remaining Season Days155
Pro Expenses Per Days$542,319
Pro Estimated Expenses$84,059,445
Farm Remaining Season Days155
Farm Expenses Per Days$12,318
Farm Estimated Expenses$1,909,290
Estimated Season Expenses$85,968,735
Season Salary Cap$103,328,999
Estimate Under Maximum Salary Cap of $104,000,000$671,001
Estimate Over Minimum Salary Cap of $76,900,000 $26,428,999
Current Bank Account$95,777,984
Projected Bank Account$103,318,324

Pro Players Salaries

Evan Bouchard (1 Way Contract) $9,768,000 (5)
Igor Shesterkin (1 Way Contract) $8,647,000 (4)
William Nylander (1 Way Contract) $8,586,000 (3)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Sean Couturier (1 Way Contract) $7,750,000 (4)
Adrian Kempe (1 Way Contract) $7,610,000 (2)
Elias Pettersson (1 Way Contract) $7,285,000 (1)
Mattias Ekholm (1 Way Contract) $6,944,000 (4)
Aliaksei Protas (1 Way Contract) $6,091,000 (5)
Filip Hronek (1 Way Contract) $5,265,000 (2)
Jeremy Lauzon (1 Way Contract) $4,500,000 (5)
Nikita Zadorov (1 Way Contract) $3,764,000 (1)
Adam Lowry (1 Way Contract) $2,861,000 (2)
Ilya Lyubushkin (1 Way Contract) $2,800,000 (2)
Logan O'Connor (1 Way Contract) $2,799,000 (2)
Zemgus Girgensons (1 Way Contract) $1,999,999 (2)
Jack McBain (1 Way Contract) $1,884,000 (1)
Cam Talbot $925,000 (3)
Sam Carrick $925,000 (3)
Tomas Nosek $925,000 (3)
Total Pro Players20
Salary Commitment
Year 2026 : $99,328,999
Year 2027 : $86,395,999
Year 2028 : $63,061,000
Year 2029 : $51,700,000
Salary Average Commitment
Year 2026 : $99,328,999
Year 2027 : $86,395,999
Year 2028 : $63,061,000
Year 2029 : $51,700,000
Salary Cap with 1 Way Contract
Year 2026 : $99,328,999
Year 2027 : $86,395,999
Year 2028 : $63,061,000
Year 2029 : $51,700,000

Farm Players Salaries

Samuel Hlavaj $150,000 (2)
Filip Larsson $150,000 (2)
Cameron Butler $99,500 (1)
Bradley Marek $99,500 (1)
Jordan Oesterle $92,500 (3)
Alex Belzile $92,500 (3)
Dylan Roobroeck $92,500 (2)
Jackson Edward $92,500 (2)
Jake Chiasson $92,500 (2)
Brett Chorske $92,500 (3)
Ryan Mast $92,500 (2)
Tristan Broz $92,500 (2)
Ty Gallagher $92,500 (2)
Philippe Myers $92,500 (3)
Zach Aston-Reese $92,500 (3)
Frederic Brunet $92,500 (1)
Riley Duran $92,500 (1)
Trevor Kuntar $92,500 (1)
Aleksanteri Kaskimaki $92,500 (2)
Dans Locmelis $92,400 (3)
Total Farm Players20
Salary Commitment
Year 2026 : $1,978,900
Year 2027 : $1,502,400
Year 2028 : $554,900
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,978,900
Year 2027 : $1,502,400
Year 2028 : $554,900
Year 2029 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $151 - 5,502 - 91.70%
Level 2: 5000 - $101 - 4,819 - 96.37%
Level 3: 2000 - $75 - 1,898 - 94.92%
Level 4: 4000 - $50 - 3,797 - 94.92%
Luxury : 1000 - $300 - 804 - 80.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.22%
Farm Level 2: 1000 - $15 - 921 - 92.07%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,820 - 93.44%
Average Income per Game$2,760,647
Year to Date Revenue$16,563,881
Farm
Home Games Left-4
Average Attendance - %2,805 - 93.50%
Average Income per Game$116,452
Year to Date Revenue$698,713

Expense

Pro Players Total Salaries$98,507,000
Farm Players Total Salaries$2,278,800
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,136,280
Farm Year To Date Expenses$418,170
Pro Salary Cap To Date$15,974,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,383,286
Farm Estimated Season Revenue($465,809)
Pro Remaining Season Days155
Pro Expenses Per Days$537,876
Pro Estimated Expenses$83,370,780
Farm Remaining Season Days155
Farm Expenses Per Days$13,939
Farm Estimated Expenses$2,160,545
Estimated Season Expenses$85,531,325
Season Salary Cap$98,507,000
Estimate Under Maximum Salary Cap of $104,000,000$5,493,000
Estimate Over Minimum Salary Cap of $76,900,000 $21,607,000
Current Bank Account$70,869,769
Projected Bank Account$84,255,921

Pro Players Salaries

Filip Forsberg (1 Way Contract) $8,500,000 (4)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Dylan Larkin (1 Way Contract) $7,175,000 (2)
Mike Matheson (1 Way Contract) $7,063,000 (4)
Seth Jarvis (1 Way Contract) $6,888,000 (1)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $5,701,000 (5)
Kaiden Guhle (1 Way Contract) $5,580,000 (5)
Cole Caufield (1 Way Contract) $5,102,000 (1)
Jake McCabe (1 Way Contract) $5,000,000 (4)
Tom Wilson (1 Way Contract) $4,904,000 (1)
Blake Coleman (1 Way Contract) $4,900,000 (1)
Connor Murphy (1 Way Contract) $4,500,000 (5)
Frederick Gaudreau (1 Way Contract) $3,171,000 (2)
Jake Evans (1 Way Contract) $3,068,000 (3)
Joel Armia (1 Way Contract) $2,500,000 (3)
Yakov Trenin (1 Way Contract) $2,500,000 (4)
Victor Olofsson (1 Way Contract) $2,000,000 (2)
Jonathan Quick (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
Jakub Dobes $1,355,000 (1)
Justin Barron (1 Way Contract) $1,300,000 (2)
Brett Kulak $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $98,507,000
Year 2027 : $72,433,000
Year 2028 : $58,787,000
Year 2029 : $53,219,000
Salary Average Commitment
Year 2026 : $98,507,000
Year 2027 : $72,433,000
Year 2028 : $58,787,000
Year 2029 : $53,219,000
Salary Cap with 1 Way Contract
Year 2026 : $98,507,000
Year 2027 : $72,433,000
Year 2028 : $58,787,000
Year 2029 : $53,219,000

Farm Players Salaries

Aleksi Heimosalmi $150,000 (2)
John Farinacci $149,900 (1)
Dennis Hildeby $125,000 (1)
Danila Klimovich $97,500 (3)
Roman Schmidt $92,500 (2)
Felix Unger Sorum $92,500 (2)
Owen Beck $92,500 (2)
Adam Engstrom $92,500 (2)
Vladislav Kolyachonok $92,500 (1)
Cole Guttman $92,500 (2)
Fedor Svechkov $92,500 (1)
Jared Davidson $92,500 (1)
Rasmus Kumpulainen $92,400 (3)
Noel Nordh $92,400 (3)
Lenni Hameenaho $92,400 (3)
Carson Bjarnason $92,400 (3)
Jack Devine $92,400 (3)
Eddie Genborg $92,400 (3)
Dominik Badinka $92,400 (3)
Tuomas Uronen $92,400 (3)
Carey Terrance $92,400 (3)
Cam Allen $92,400 (3)
Jacob Truscott $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,278,800
Year 2027 : $1,726,400
Year 2028 : $1,113,900
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,278,800
Year 2027 : $1,726,400
Year 2028 : $1,113,900
Year 2029 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 3500 - $150 - 3,500 - 100.00%
Level 2: 3500 - $149 - 2,791 - 79.73%
Level 3: 1000 - $148 - 844 - 84.43%
Level 4: 4000 - $50 - 3,799 - 94.97%
Luxury : 1000 - $300 - 819 - 81.93%
Total Capacity :13000
Farm
Farm Level 1: 2000 - $35 - 1,789 - 89.47%
Farm Level 2: 1000 - $15 - 932 - 93.23%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %11,753 - 90.41%
Average Income per Game$2,192,148
Year to Date Revenue$17,537,181
Farm
Home Games Left-5
Average Attendance - %2,722 - 90.72%
Average Income per Game$111,853
Year to Date Revenue$894,827

Expense

Pro Players Total Salaries$85,433,554
Farm Players Total Salaries$2,108,700
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,178,420
Farm Year To Date Expenses$390,600
Pro Salary Cap To Date$13,854,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,533,019
Farm Estimated Season Revenue($559,267)
Pro Remaining Season Days155
Pro Expenses Per Days$472,614
Pro Estimated Expenses$73,255,170
Farm Remaining Season Days155
Farm Expenses Per Days$13,020
Farm Estimated Expenses$2,018,100
Estimated Season Expenses$75,273,270
Season Salary Cap$85,433,554
Estimate Under Maximum Salary Cap of $104,000,000$18,566,446
Estimate Over Minimum Salary Cap of $76,900,000 $8,533,554
Current Bank Account$75,796,695
Projected Bank Account$74,497,177

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $11,111,560 (2)
Brent Burns (1 Way Contract) $7,500,000 (1)
Dawson Mercer (1 Way Contract) $5,493,000 (5)
Tyler Bertuzzi (1 Way Contract) $5,400,000 (1)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (3)
Joel Farabee (1 Way Contract) $5,000,000 (2)
Cody Ceci (1 Way Contract) $3,800,000 (4)
Evan Rodrigues (1 Way Contract) $3,788,000 (2)
Tanner Jeannot (1 Way Contract) $3,700,000 (4)
Sam Montembeault (1 Way Contract) $3,669,000 (2)
Mario Ferraro (1 Way Contract) $3,554,000 (3)
Jake Allen (1 Way Contract) $3,500,000 (2)
Kaapo Kakko (1 Way Contract) $3,310,000 (1)
Will Borgen (1 Way Contract) $3,200,000 (2)
Carson Soucy (1 Way Contract) $3,000,000 (1)
A.J. Greer (1 Way Contract) $2,890,000 (3)
Kailer Yamamoto (1 Way Contract) $2,400,000 (1)
Michael Eyssimont (1 Way Contract) $2,200,000 (2)
Brett Howden (1 Way Contract) $2,069,000 (1)
Zach Bogosian $1,499,999 (1)
Nicolas Deslauriers (1 Way Contract) $1,250,000 (2)
Lane Hutson $925,000 (2)
Ryan Greene $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $85,433,554
Year 2027 : $60,254,555
Year 2028 : $25,611,000
Year 2029 : $12,993,000
Salary Average Commitment
Year 2026 : $85,433,554
Year 2027 : $60,254,555
Year 2028 : $25,611,000
Year 2029 : $12,993,000
Salary Cap with 1 Way Contract
Year 2026 : $85,433,554
Year 2027 : $60,254,555
Year 2028 : $25,611,000
Year 2029 : $12,993,000

Farm Players Salaries

Liam O'Brien $127,500 (1)
Matt Rempe $120,000 (2)
Riley Mercer $98,500 (3)
Oasiz Wiesblatt $98,500 (2)
Nikita Grebenkin $92,500 (2)
Nolan Allan $92,500 (1)
Christian Kyrou $92,500 (1)
Bogdan Trineyev $92,500 (1)
Alexis Gendron $92,500 (1)
Artyom Levshunov $92,500 (2)
Matthew Robertson $92,500 (1)
Dylan Peterson $92,500 (2)
Liam Foudy $92,500 (1)
Aidan McDonough $92,500 (1)
Beau Akey $92,400 (3)
Charle-Edouard D'Astous $92,400 (1)
Etienne Morin $92,400 (3)
David Gucciardi $92,400 (3)
Mitchell Gibson $92,400 (3)
Isaac Howard $92,400 (3)
Ryan Hofer $92,400 (3)
Alexander Suzdalev $92,400 (3)
Total Farm Players22
Salary Commitment
Year 2026 : $2,108,700
Year 2027 : $1,241,300
Year 2028 : $745,300
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,108,700
Year 2027 : $1,241,300
Year 2028 : $745,300
Year 2029 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $150 - 5,558 - 92.64%
Level 2: 5000 - $102 - 4,768 - 95.36%
Level 3: 2000 - $75 - 1,953 - 97.66%
Level 4: 4000 - $50 - 3,673 - 91.83%
Luxury : 1000 - $300 - 790 - 79.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,817 - 90.83%
Farm Level 2: 1000 - $15 - 926 - 92.58%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,742 - 93.01%
Average Income per Game$2,755,300
Year to Date Revenue$22,042,399
Farm
Home Games Left-6
Average Attendance - %2,742 - 91.41%
Average Income per Game$113,103
Year to Date Revenue$904,827

Expense

Pro Players Total Salaries$96,735,000
Farm Players Total Salaries$2,132,100
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,901,992
Farm Year To Date Expenses$387,184
Pro Salary Cap To Date$15,739,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,680,196
Farm Estimated Season Revenue($678,620)
Pro Remaining Season Days155
Pro Expenses Per Days$528,297
Pro Estimated Expenses$81,886,035
Farm Remaining Season Days155
Farm Expenses Per Days$13,146
Farm Estimated Expenses$2,037,630
Estimated Season Expenses$83,923,665
Season Salary Cap$96,735,000
Estimate Under Maximum Salary Cap of $104,000,000$7,265,000
Estimate Over Minimum Salary Cap of $76,900,000 $19,835,000
Current Bank Account$99,202,835
Projected Bank Account$108,280,746

Pro Players Salaries

Wyatt Johnston (1 Way Contract) $10,070,000 (3)
Sidney Crosby (1 Way Contract) $8,985,000 (1)
Moritz Seider (1 Way Contract) $6,816,000 (1)
Jonathan Marchessault (1 Way Contract) $6,730,000 (1)
Marco Rossi (1 Way Contract) $6,607,000 (5)
Brandt Clarke (1 Way Contract) $5,904,000 (3)
Stuart Skinner (1 Way Contract) $5,887,000 (2)
Linus Ullmark (1 Way Contract) $5,880,000 (1)
Alex Ovechkin (1 Way Contract) $5,836,000 (1)
Chandler Stephenson (1 Way Contract) $5,660,000 (3)
Arseny Gritsyuk (1 Way Contract) $5,460,000 (4)
Neal Pionk (1 Way Contract) $5,048,000 (3)
Cole Perfetti (1 Way Contract) $4,627,000 (2)
John Marino (1 Way Contract) $4,400,000 (1)
Martin Fehervary (1 Way Contract) $4,000,000 (2)
Steven Lorentz (1 Way Contract) $1,100,000 (1)
Jujhar Khaira $950,000 (1)
Matt Coronato $925,000 (1)
Tyler Kleven $925,000 (1)
Macklin Celebrini $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2026 : $96,735,000
Year 2027 : $53,263,000
Year 2028 : $38,749,000
Year 2029 : $12,067,000
Salary Average Commitment
Year 2026 : $96,735,000
Year 2027 : $53,263,000
Year 2028 : $38,749,000
Year 2029 : $12,067,000
Salary Cap with 1 Way Contract
Year 2026 : $96,735,000
Year 2027 : $53,263,000
Year 2028 : $38,749,000
Year 2029 : $12,067,000

Farm Players Salaries

Mike Benning $95,100 (1)
Domenick Fensore $95,100 (1)
Ryan McGregor $92,500 (2)
Ryan Schmelzer $92,500 (2)
Brendan Hoffman $92,500 (2)
Josh Filmon $92,500 (2)
Martin Frk $92,500 (2)
Yegor Sidorov $92,500 (2)
Gabriel Carriere $92,500 (2)
Michael Milne $92,500 (2)
Dylan Wendt $92,500 (2)
Chase Stillman $92,500 (1)
Cooper Walker $92,500 (2)
Parker Ford $92,500 (1)
Samuel Bitten $92,500 (1)
Topias Vilen $92,500 (1)
Ethan Edwards $92,500 (2)
Andrew Gibson $92,400 (3)
Artem Shlaine $92,400 (3)
Jakub Malek $92,400 (3)
Victor Soderstrom $92,400 (3)
Zakhar Bardakov $92,400 (3)
Alec Regula $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,132,100
Year 2027 : $1,571,900
Year 2028 : $554,400
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,132,100
Year 2027 : $1,571,900
Year 2028 : $554,400
Year 2029 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $150 - 5,440 - 90.67%
Level 2: 5000 - $100 - 4,706 - 94.13%
Level 3: 2000 - $75 - 1,936 - 96.82%
Level 4: 4000 - $50 - 3,775 - 94.38%
Luxury : 1000 - $300 - 787 - 78.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,823 - 91.16%
Farm Level 2: 1000 - $15 - 935 - 93.54%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,645 - 92.47%
Average Income per Game$2,710,933
Year to Date Revenue$21,687,460
Farm
Home Games Left-6
Average Attendance - %2,759 - 91.95%
Average Income per Game$113,653
Year to Date Revenue$909,223

Expense

Pro Players Total Salaries$85,650,001
Farm Players Total Salaries$2,500,800
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,610,480
Farm Year To Date Expenses$454,170
Pro Salary Cap To Date$13,448,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,171,705
Farm Estimated Season Revenue($681,917)
Pro Remaining Season Days155
Pro Expenses Per Days$468,378
Pro Estimated Expenses$72,598,590
Farm Remaining Season Days155
Farm Expenses Per Days$15,139
Farm Estimated Expenses$2,346,545
Estimated Season Expenses$74,945,135
Season Salary Cap$85,650,001
Estimate Under Maximum Salary Cap of $104,000,000$18,349,999
Estimate Over Minimum Salary Cap of $76,900,000 $8,750,001
Current Bank Account$106,194,783
Projected Bank Account$122,739,436

Pro Players Salaries

Nick Schmaltz (1 Way Contract) $7,281,000 (3)
Quinton Byfield (1 Way Contract) $6,506,000 (4)
Thomas Harley (1 Way Contract) $6,055,000 (4)
Michael Bunting (1 Way Contract) $5,600,000 (2)
Elvis Merzlikins (1 Way Contract) $5,400,000 (1)
Tyson Foerster (1 Way Contract) $5,373,000 (5)
Juraj Slafkovsky (1 Way Contract) $5,071,000 (3)
Mason McTavish (1 Way Contract) $4,952,000 (2)
Sebastian Cossa (1 Way Contract) $4,680,000 (4)
-1 Way Contract Salary Cap : $4,680,000
Will Cuylle (1 Way Contract) $4,458,000 (5)
Jason Zucker (1 Way Contract) $4,245,000 (1)
Morgan Frost (1 Way Contract) $4,201,000 (2)
Braden Schneider (1 Way Contract) $4,158,000 (5)
Charlie Lindgren (1 Way Contract) $4,078,000 (3)
-1 Way Contract Salary Cap : $4,078,000
Warren Foegele (1 Way Contract) $3,666,000 (2)
Bobby Brink (1 Way Contract) $2,810,000 (3)
Drew Helleson $1,240,000 (3)
Jalen Chatfield $1,188,000 (1)
Adam Klapka $990,000 (3)
John Leonard $925,001 (1)
Matt Villalta $925,000 (1)
Matthew Schaefer $924,000 (3)
Axel Sandin-Pellikka $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $85,650,001
Year 2027 : $72,967,000
Year 2028 : $54,548,000
Year 2029 : $31,230,000
Salary Average Commitment
Year 2026 : $85,650,001
Year 2027 : $72,967,000
Year 2028 : $54,548,000
Year 2029 : $31,230,000
Salary Cap with 1 Way Contract
Year 2026 : $85,650,001
Year 2027 : $72,967,000
Year 2028 : $54,548,000
Year 2029 : $31,230,000

Farm Players Salaries

Hendrix Lapierre $96,000 (3)
Leevi Merilainen $93,000 (2)
Graeme Clarke $92,500 (1)
Artem Grushnikov $92,500 (1)
Anton Wahlberg $92,500 (2)
Eduard Sale $92,500 (2)
Sam Colangelo $92,500 (2)
Sam Poulin $92,500 (1)
Samuel Helenius $92,500 (2)
Jackson Parsons $92,500 (1)
Emil Andrae $92,500 (2)
Carson Lambos $92,500 (1)
Ethan Samson $92,500 (1)
Henry Thrun $92,500 (1)
Hunter McDonald $92,500 (1)
Jon-Randall Avon $92,500 (1)
Maxwell Crozier $92,500 (1)
Mikael Pyyhtia $92,500 (1)
Samu Tuomaala $92,500 (1)
Tucker Robertson $92,500 (1)
Tyson Jugnauth $92,400 (3)
Ty Murchison $92,400 (3)
Sean Behrens $92,400 (3)
Nick Lardis $92,400 (3)
Kasper Halttunen $92,400 (3)
Devin Kaplan $92,400 (3)
Alex Bump $92,400 (3)
Total Farm Players27
Salary Commitment
Year 2026 : $2,500,800
Year 2027 : $1,298,300
Year 2028 : $742,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,500,800
Year 2027 : $1,298,300
Year 2028 : $742,800
Year 2029 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $150 - 5,395 - 89.92%
Level 2: 5000 - $100 - 4,667 - 93.33%
Level 3: 2000 - $75 - 1,976 - 98.81%
Level 4: 4000 - $50 - 3,744 - 93.59%
Luxury : 1000 - $300 - 846 - 84.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.37%
Farm Level 2: 1000 - $15 - 925 - 92.54%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,627 - 92.37%
Average Income per Game$2,722,966
Year to Date Revenue$13,614,828
Farm
Home Games Left0
Average Attendance - %2,813 - 93.76%
Average Income per Game$116,712
Year to Date Revenue$583,562

Expense

Pro Players Total Salaries$101,803,000
Farm Players Total Salaries$2,222,870
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,914,000
Farm Year To Date Expenses$409,110
Pro Salary Cap To Date$16,508,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,749,727
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$563,800
Pro Estimated Expenses$87,389,000
Farm Remaining Season Days155
Farm Expenses Per Days$13,637
Farm Estimated Expenses$2,113,735
Estimated Season Expenses$89,502,735
Season Salary Cap$101,803,000
Estimate Under Maximum Salary Cap of $104,000,000$2,197,000
Estimate Over Minimum Salary Cap of $76,900,000 $24,903,000
Current Bank Account$58,155,670
Projected Bank Account$69,402,662

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,350,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
Carter Verhaeghe (1 Way Contract) $6,896,000 (1)
Kris Letang (1 Way Contract) $6,100,000 (2)
Adin Hill (1 Way Contract) $5,660,000 (4)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Dmitry Orlov (1 Way Contract) $5,499,000 (1)
Jared McCann (1 Way Contract) $5,000,000 (1)
Jake Walman (1 Way Contract) $4,510,000 (2)
Vince Dunn (1 Way Contract) $4,421,000 (1)
Jordan Martinook (1 Way Contract) $4,000,000 (2)
Ryan Donato (1 Way Contract) $3,932,000 (2)
Michael Rasmussen (1 Way Contract) $3,676,000 (2)
Evgenii Dadonov (1 Way Contract) $3,500,000 (1)
Pyotr Kochetkov (1 Way Contract) $3,085,000 (2)
Petr Mrazek (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
Loke Johansson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
Radko Gudas (1 Way Contract) $3,000,000 (2)
Alex Iafallo (1 Way Contract) $2,525,000 (1)
Josiah Slavin (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
Skyler Brind'Amour (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
Mark Jankowski (1 Way Contract) $1,500,000 (2)
Vasily Podkolzin $1,174,000 (2)
Ryan Carpenter $925,000 (2)
Alexandre Texier $925,000 (1)
Sam Malinski $925,000 (1)
Total Pro Players26
Salary Commitment
Year 2026 : $101,803,000
Year 2027 : $55,912,000
Year 2028 : $5,660,000
Year 2029 : $5,660,000
Salary Average Commitment
Year 2026 : $101,803,000
Year 2027 : $55,912,000
Year 2028 : $5,660,000
Year 2029 : $5,660,000
Salary Cap with 1 Way Contract
Year 2026 : $101,803,000
Year 2027 : $55,912,000
Year 2028 : $5,660,000
Year 2029 : $5,660,000

Farm Players Salaries

Jacob Gaucher $95,470 (2)
Garrett Pilon $93,000 (1)
Luke Cavallin $92,500 (1)
Brandon Halverson $92,500 (1)
Ben McCartney $92,500 (2)
Isaac Belliveau $92,500 (2)
Jack Malone $92,500 (2)
Jack Millar $92,500 (2)
Jakub Rychlovsky $92,500 (2)
Kirill Kudryavtsev $92,500 (2)
Mark Liwiski $92,500 (1)
Mikulas Hovorka $92,500 (2)
Jeffrey Viel $92,500 (2)
Scott Harrington $92,500 (2)
Nils Aman $92,500 (2)
Tristan Allard $92,500 (1)
Ty Young $92,500 (2)
Ben Steeves $92,500 (2)
Gavin Bayreuther $92,400 (3)
Jackson Dorrington $92,400 (3)
Jackson Kunz $92,400 (3)
Noah Powell $92,400 (3)
Aku Koskenvuo $92,400 (3)
Austin Roest $92,400 (3)
Total Farm Players24
Salary Commitment
Year 2026 : $2,222,870
Year 2027 : $1,759,870
Year 2028 : $554,400
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,222,870
Year 2027 : $1,759,870
Year 2028 : $554,400
Year 2029 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $150 - 5,359 - 89.32%
Level 2: 5000 - $100 - 4,839 - 96.78%
Level 3: 2000 - $75 - 1,910 - 95.52%
Level 4: 4000 - $50 - 3,817 - 95.43%
Luxury : 1000 - $300 - 794 - 79.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.75%
Farm Level 2: 1000 - $15 - 912 - 91.15%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,720 - 92.89%
Average Income per Game$2,715,746
Year to Date Revenue$16,294,476
Farm
Home Games Left-3
Average Attendance - %2,787 - 92.88%
Average Income per Game$115,775
Year to Date Revenue$694,647

Expense

Pro Players Total Salaries$101,232,000
Farm Players Total Salaries$2,227,800
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,578,150
Farm Year To Date Expenses$409,920
Pro Salary Cap To Date$16,416,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,766,856
Farm Estimated Season Revenue($347,324)
Pro Remaining Season Days155
Pro Expenses Per Days$552,605
Pro Estimated Expenses$85,653,775
Farm Remaining Season Days155
Farm Expenses Per Days$13,664
Farm Estimated Expenses$2,117,920
Estimated Season Expenses$87,771,695
Season Salary Cap$101,232,000
Estimate Under Maximum Salary Cap of $104,000,000$2,768,000
Estimate Over Minimum Salary Cap of $76,900,000 $24,332,000
Current Bank Account$105,695,998
Projected Bank Account$115,343,835

Pro Players Salaries

Mason Marchment (1 Way Contract) $12,250,000 (4)
Thomas Chabot (1 Way Contract) $8,000,000 (2)
Marcus Pettersson (1 Way Contract) $7,500,000 (4)
Rasmus Ristolainen (1 Way Contract) $6,600,000 (4)
Conor Garland (1 Way Contract) $6,478,000 (5)
Ryan Pulock (1 Way Contract) $6,150,000 (4)
Matty Beniers (1 Way Contract) $6,065,000 (2)
Christian Dvorak (1 Way Contract) $6,000,000 (4)
Oliver Bjorkstrand (1 Way Contract) $4,919,000 (3)
Yegor Sharangovich (1 Way Contract) $4,814,000 (2)
Nic Dowd (1 Way Contract) $4,000,000 (2)
Akira Schmid (1 Way Contract) $3,800,000 (5)
Mackenzie Blackwood (1 Way Contract) $3,800,000 (2)
Nico Sturm (1 Way Contract) $3,500,000 (2)
Sam Steel (1 Way Contract) $3,300,000 (5)
Brandon Duhaime (1 Way Contract) $3,139,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (1)
Connor Clifton (1 Way Contract) $2,500,000 (1)
Ville Husso (1 Way Contract) $1,400,000 (2)
-1 Way Contract Salary Cap : $1,400,000
Jordan Spence $1,192,000 (1)
Dennis Gilbert $975,000 (2)
Logan Brown $925,000 (2)
Colton Dach $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $101,232,000
Year 2027 : $90,476,000
Year 2028 : $56,997,000
Year 2029 : $52,078,000
Salary Average Commitment
Year 2026 : $101,232,000
Year 2027 : $90,476,000
Year 2028 : $56,997,000
Year 2029 : $52,078,000
Salary Cap with 1 Way Contract
Year 2026 : $101,232,000
Year 2027 : $90,476,000
Year 2028 : $56,997,000
Year 2029 : $52,078,000

Farm Players Salaries

Owen Flores $130,000 (3)
Jonatan Berggren $118,600 (2)
Rafael Harvey-Pinard $102,000 (1)
Riley Fiddler-Schultz $100,000 (1)
Logan Terness $100,000 (2)
Lukas Reichel $95,000 (2)
Xavier Parent $95,000 (3)
Jeremie Poirier $95,000 (2)
Albert Johansson $95,000 (1)
Lane Pederson $95,000 (2)
Bradly Nadeau $92,500 (2)
Jakub Dvorak $92,500 (2)
Nate Danielson $92,500 (2)
Rem Pitlick $92,500 (1)
Ryan Suzuki $92,500 (1)
Daylan Kuefler $92,500 (1)
Eetu Liukas $92,500 (1)
Matthew Poitras $92,500 (1)
Stanislav Svozil $92,500 (1)
William Wallinder $92,500 (1)
Sonny Milano $92,400 (3)
Cameron Berg $92,400 (3)
Andrej Sustr $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,227,800
Year 2027 : $1,283,300
Year 2028 : $502,200
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,227,800
Year 2027 : $1,283,300
Year 2028 : $502,200
Year 2029 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $150 - 5,529 - 92.16%
Level 2: 5000 - $99 - 4,601 - 92.03%
Level 3: 2000 - $75 - 1,907 - 95.36%
Level 4: 4000 - $50 - 3,796 - 94.89%
Luxury : 1000 - $300 - 791 - 79.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,833 - 91.63%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,624 - 92.36%
Average Income per Game$2,708,225
Year to Date Revenue$13,541,125
Farm
Home Games Left-3
Average Attendance - %2,779 - 92.62%
Average Income per Game$114,363
Year to Date Revenue$571,815

Expense

Pro Players Total Salaries$96,791,149
Farm Players Total Salaries$2,107,200
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,300,000
Pro Year To Date Expenses$16,357,315
Farm Year To Date Expenses$402,860
Pro Salary Cap To Date$16,195,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,204,325
Farm Estimated Season Revenue($343,089)
Pro Remaining Season Days155
Pro Expenses Per Days$528,601
Pro Estimated Expenses$81,933,155
Farm Remaining Season Days155
Farm Expenses Per Days$13,012
Farm Estimated Expenses$2,016,860
Estimated Season Expenses$83,950,015
Season Salary Cap$99,091,149
Estimate Under Maximum Salary Cap of $104,000,000$4,908,851
Estimate Over Minimum Salary Cap of $76,900,000 $22,191,149
Current Bank Account$60,816,119
Projected Bank Account$76,727,340

Pro Players Salaries

Matt Duchene (1 Way Contract) $7,250,000 (4)
Justin Faulk (1 Way Contract) $6,500,000 (1)
Chris Kreider (1 Way Contract) $6,500,000 (1)
Brad Marchand (1 Way Contract) $6,386,000 (1)
Brock Nelson (1 Way Contract) $6,116,000 (1)
Jaccob Slavin (1 Way Contract) $6,079,000 (3)
Patrick Kane (1 Way Contract) $5,973,000 (2)
Casey Mittelstadt (1 Way Contract) $5,440,000 (3)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (3)
Jacob Trouba (1 Way Contract) $4,997,000 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $4,125,000 (1)
Max Domi (1 Way Contract) $4,000,000 (3)
Teddy Blueger (1 Way Contract) $3,675,150 (4)
Nick Blankenburg (1 Way Contract) $3,375,000 (3)
Nick Paul (1 Way Contract) $3,150,000 (2)
Arthur Kaliyev (1 Way Contract) $2,500,000 (2)
Dustin Wolf (1 Way Contract) $2,000,000 (1)
Jeff Petry (1 Way Contract) $2,000,000 (2)
Conor Sheary (1 Way Contract) $1,950,000 (2)
-1 Way Contract Salary Cap : $1,950,000
Jonathan Toews (1 Way Contract) $1,800,000 (1)
Brandon Bussi $1,499,999 (3)
Denton Mateychuk $925,000 (2)
Will Smith $925,000 (2)
Total Pro Players24
Salary Commitment
Year 2026 : $96,791,149
Year 2027 : $58,864,149
Year 2028 : $41,441,149
Year 2029 : $10,925,150
Salary Average Commitment
Year 2026 : $96,791,149
Year 2027 : $58,864,149
Year 2028 : $41,441,149
Year 2029 : $10,925,150
Salary Cap with 1 Way Contract
Year 2026 : $96,791,149
Year 2027 : $58,864,149
Year 2028 : $41,441,149
Year 2029 : $10,925,150

Farm Players Salaries

Matt Murray $150,000 (1)
Trey Fix-Wolansky $150,000 (2)
Dryden Hunt $149,900 (3)
Cameron Hughes $149,900 (3)
Georgii Merkulov $149,900 (3)
Shane Wright $130,000 (1)
Cedric Pare $100,000 (1)
Kurtis MacDermid $100,000 (1)
Michael Callahan $98,000 (1)
Nathan Legare $97,500 (1)
Oliver Kapanen $92,500 (2)
Hunter Brzustewicz $92,500 (2)
Jayden Struble $92,500 (1)
Maxim Groshev $92,500 (1)
Eamon Powell $92,400 (3)
Amir Miftakhov $92,400 (3)
Denver Barkey $92,400 (3)
Cal Foote $92,400 (3)
Arnaud Durandeau $92,400 (3)
Total Farm Players19
Salary Commitment
Year 2026 : $2,107,200
Year 2027 : $1,246,700
Year 2028 : $911,700
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,107,200
Year 2027 : $1,246,700
Year 2028 : $911,700
Year 2029 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $150 - 5,451 - 90.84%
Level 2: 5000 - $100 - 4,753 - 95.05%
Level 3: 2000 - $75 - 1,920 - 95.99%
Level 4: 4000 - $50 - 3,841 - 96.03%
Luxury : 1000 - $300 - 770 - 77.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.36%
Farm Level 2: 1000 - $15 - 967 - 96.71%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,734 - 92.97%
Average Income per Game$2,715,504
Year to Date Revenue$21,724,035
Farm
Home Games Left-5
Average Attendance - %2,874 - 95.81%
Average Income per Game$118,634
Year to Date Revenue$949,072

Expense

Pro Players Total Salaries$85,338,500
Farm Players Total Salaries$2,498,400
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,000,850
Farm Year To Date Expenses$453,780
Pro Salary Cap To Date$13,838,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,327,149
Farm Estimated Season Revenue($593,170)
Pro Remaining Season Days155
Pro Expenses Per Days$466,695
Pro Estimated Expenses$72,337,725
Farm Remaining Season Days155
Farm Expenses Per Days$15,126
Farm Estimated Expenses$2,344,530
Estimated Season Expenses$74,682,255
Season Salary Cap$85,338,500
Estimate Under Maximum Salary Cap of $104,000,000$18,661,500
Estimate Over Minimum Salary Cap of $76,900,000 $8,438,500
Current Bank Account$87,920,599
Projected Bank Account$104,972,323

Pro Players Salaries

Tomas Hertl (1 Way Contract) $8,137,500 (4)
Quinn Hughes (1 Way Contract) $7,850,000 (1)
Andrei Svechnikov (1 Way Contract) $6,750,000 (3)
Mikael Granlund (1 Way Contract) $5,604,000 (2)
Joseph Woll (1 Way Contract) $5,542,000 (4)
Vladimir Tarasenko (1 Way Contract) $5,210,000 (1)
Erik Cernak (1 Way Contract) $5,200,000 (5)
Ivan Provorov (1 Way Contract) $5,146,000 (2)
Mathieu Joseph (1 Way Contract) $5,000,000 (2)
Colin Miller (1 Way Contract) $4,000,000 (2)
Drew O'Connor (1 Way Contract) $3,800,000 (4)
Sammy Blais (1 Way Contract) $3,000,000 (2)
Jansen Harkins (1 Way Contract) $3,000,000 (3)
Frederik Andersen (1 Way Contract) $2,800,000 (2)
Luke Schenn (1 Way Contract) $2,600,000 (1)
Alexey Toropchenko (1 Way Contract) $2,100,000 (1)
David Kampf (1 Way Contract) $2,000,000 (1)
Joel Hanley (1 Way Contract) $1,500,000 (2)
Marcus Johansson (1 Way Contract) $1,450,000 (1)
Anthony Richard $950,000 (3)
Logan Shaw $925,000 (3)
Michael Kesselring $925,000 (2)
Pontus Holmberg $925,000 (2)
Ben Kindel $924,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $85,338,500
Year 2027 : $64,128,500
Year 2028 : $35,228,500
Year 2029 : $22,679,500
Salary Average Commitment
Year 2026 : $85,338,500
Year 2027 : $64,128,500
Year 2028 : $35,228,500
Year 2029 : $22,679,500
Salary Cap with 1 Way Contract
Year 2026 : $85,338,500
Year 2027 : $64,128,500
Year 2028 : $35,228,500
Year 2029 : $22,679,500

Farm Players Salaries

Cale Fleury $150,000 (2)
Olivier Rodrigue $100,000 (3)
Max Jones $100,000 (2)
Louis Domingue $100,000 (2)
Matthew Phillips $100,000 (3)
Keaton Middleton $95,000 (2)
Adam Erne $95,000 (1)
Corey Schueneman $93,500 (2)
Steven Santini $92,500 (1)
Alex Steeves $92,500 (3)
Vyacheslav Peksa $92,500 (2)
Carson Meyer $92,500 (1)
Clark Bishop $92,500 (1)
Jake Lucchini $92,500 (1)
Colton White $92,500 (2)
Marshall Warren $92,500 (1)
Joseph Abate $92,500 (1)
Riese Gaber $92,500 (2)
Kale Clague $92,500 (2)
Ryan Tverberg $92,500 (1)
Kole Lind $92,500 (1)
Matt Kiersted $92,500 (3)
Sammy Walker $92,500 (2)
Mitchell Stephens $92,500 (1)
Nolan Foote $92,500 (2)
Tyler Thorpe $92,400 (3)
Total Farm Players26
Salary Commitment
Year 2026 : $2,498,400
Year 2027 : $1,570,900
Year 2028 : $477,400
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,498,400
Year 2027 : $1,570,900
Year 2028 : $477,400
Year 2029 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 6000 - $150 - 5,842 - 97.36%
Level 2: 5000 - $100 - 4,708 - 94.17%
Level 3: 2000 - $75 - 1,903 - 95.17%
Level 4: 4000 - $50 - 3,699 - 92.48%
Luxury : 1000 - $300 - 815 - 81.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,985 - 99.27%
Farm Level 2: 1000 - $15 - 992 - 99.20%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,967 - 94.26%
Average Income per Game$2,802,154
Year to Date Revenue$8,406,462
Farm
Home Games Left-1
Average Attendance - %2,977 - 99.24%
Average Income per Game$123,175
Year to Date Revenue$369,526

Expense

Pro Players Total Salaries$100,822,998
Farm Players Total Salaries$1,818,800
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,458,768
Farm Year To Date Expenses$343,590
Pro Salary Cap To Date$16,296,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,284,006
Farm Estimated Season Revenue($123,175)
Pro Remaining Season Days155
Pro Expenses Per Days$550,395
Pro Estimated Expenses$85,311,225
Farm Remaining Season Days155
Farm Expenses Per Days$11,453
Farm Estimated Expenses$1,775,215
Estimated Season Expenses$87,086,440
Season Salary Cap$100,822,998
Estimate Under Maximum Salary Cap of $104,000,000$3,177,002
Estimate Over Minimum Salary Cap of $76,900,000 $23,922,998
Current Bank Account$59,938,694
Projected Bank Account$82,013,085

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (5)
Jason Robertson (1 Way Contract) $7,800,000 (4)
Travis Konecny (1 Way Contract) $7,698,000 (4)
Victor Hedman (1 Way Contract) $7,625,000 (3)
Timo Meier (1 Way Contract) $7,300,000 (1)
Pierre-Luc Dubois (1 Way Contract) $6,088,000 (3)
Sam Bennett (1 Way Contract) $5,998,000 (3)
Justin Brazeau (1 Way Contract) $5,899,000 (4)
Phillip Danault (1 Way Contract) $5,500,000 (1)
Adam Larsson (1 Way Contract) $5,467,000 (3)
Adam Gaudette (1 Way Contract) $4,799,000 (4)
Mikael Backlund (1 Way Contract) $4,250,000 (3)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Kevin Stenlund (1 Way Contract) $3,150,000 (4)
Nate Schmidt (1 Way Contract) $3,000,000 (2)
Colin Blackwell (1 Way Contract) $2,999,000 (2)
Noel Acciari (1 Way Contract) $2,150,000 (3)
Spencer Knight (1 Way Contract) $2,100,000 (2)
Nick Perbix (1 Way Contract) $1,999,999 (3)
Parker Kelly $1,350,000 (1)
Ryan Shea $1,299,999 (1)
Alex Lyon $1,000,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $100,822,998
Year 2027 : $80,272,999
Year 2028 : $72,173,999
Year 2029 : $38,596,000
Salary Average Commitment
Year 2026 : $100,822,998
Year 2027 : $80,272,999
Year 2028 : $72,173,999
Year 2029 : $38,596,000
Salary Cap with 1 Way Contract
Year 2026 : $100,822,998
Year 2027 : $80,272,999
Year 2028 : $72,173,999
Year 2029 : $38,596,000

Farm Players Salaries

Victor Ostman $150,000 (2)
Declan Carlile $96,900 (5)
Magnus Chrona $92,500 (2)
Sam Morton $92,500 (2)
Gabriel Szturc $92,500 (2)
Daniel Walcott $92,500 (2)
Josh Davies $92,500 (2)
Marek Alscher $92,500 (2)
Milo Roelens $92,500 (2)
Sandis Vilmanis $92,500 (2)
Tristen Nielsen $92,500 (1)
Logan Mailloux $92,500 (1)
Braden Hache $92,500 (2)
Kirill Gerasimyuk $92,400 (3)
Easton Cowan $92,400 (3)
Carter Berger $92,400 (3)
Ludvig Jansson $92,400 (3)
Raivis Ansons $92,400 (3)
Zach Uens $92,400 (3)
Total Farm Players19
Salary Commitment
Year 2026 : $1,818,800
Year 2027 : $1,633,800
Year 2028 : $651,300
Year 2029 : $96,900
Salary Average Commitment
Year 2026 : $1,818,800
Year 2027 : $1,633,800
Year 2028 : $651,300
Year 2029 : $96,900

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $150 - 5,311 - 88.51%
Level 2: 5000 - $100 - 4,838 - 96.77%
Level 3: 2000 - $75 - 1,889 - 94.45%
Level 4: 4000 - $50 - 3,612 - 90.30%
Luxury : 1000 - $300 - 762 - 76.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.76%
Farm Level 2: 1000 - $15 - 935 - 93.50%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,412 - 91.18%
Average Income per Game$2,673,705
Year to Date Revenue$13,368,527
Farm
Home Games Left-2
Average Attendance - %2,790 - 93.01%
Average Income per Game$115,277
Year to Date Revenue$576,386

Expense

Pro Players Total Salaries$91,681,999
Farm Players Total Salaries$2,010,600
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,272,760
Farm Year To Date Expenses$374,700
Pro Salary Cap To Date$14,867,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,927,100
Farm Estimated Season Revenue($230,554)
Pro Remaining Season Days155
Pro Expenses Per Days$509,092
Pro Estimated Expenses$78,909,260
Farm Remaining Season Days155
Farm Expenses Per Days$12,490
Farm Estimated Expenses$1,935,950
Estimated Season Expenses$80,845,210
Season Salary Cap$91,681,999
Estimate Under Maximum Salary Cap of $104,000,000$12,318,001
Estimate Over Minimum Salary Cap of $76,900,000 $14,781,999
Current Bank Account$65,930,892
Projected Bank Account$83,782,228

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (5)
Artem Zub (1 Way Contract) $6,000,000 (5)
Shayne Gostisbehere (1 Way Contract) $6,000,000 (2)
Jordan Eberle (1 Way Contract) $6,000,000 (3)
Andrew Mangiapane (1 Way Contract) $5,680,000 (4)
-1 Way Contract Salary Cap : $5,680,000
Pavel Zacha (1 Way Contract) $5,052,000 (2)
Josh Manson (1 Way Contract) $5,000,000 (4)
Mathieu Olivier (1 Way Contract) $5,000,000 (5)
Reilly Smith (1 Way Contract) $4,500,000 (5)
Ryan Poehling (1 Way Contract) $4,111,000 (5)
Anthony Duclair (1 Way Contract) $4,006,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Nick Seeler (1 Way Contract) $4,000,000 (5)
Michael Amadio (1 Way Contract) $3,505,000 (2)
Trevor van Riemsdyk (1 Way Contract) $3,500,000 (4)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (2)
Blake Lizotte (1 Way Contract) $2,655,000 (1)
Jacob Bryson (1 Way Contract) $2,000,000 (2)
Anthony Beauvillier (1 Way Contract) $1,750,000 (1)
Jake Bean (1 Way Contract) $1,499,999 (2)
-1 Way Contract Salary Cap : $1,499,999
Brayden Pachal $1,499,000 (3)
Jonas Johansson $1,499,000 (2)
Logan Stankoven $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $91,681,999
Year 2027 : $82,345,999
Year 2028 : $59,790,000
Year 2029 : $48,291,000
Salary Average Commitment
Year 2026 : $91,681,999
Year 2027 : $82,345,999
Year 2028 : $59,790,000
Year 2029 : $48,291,000
Salary Cap with 1 Way Contract
Year 2026 : $91,681,999
Year 2027 : $82,345,999
Year 2028 : $59,790,000
Year 2029 : $48,291,000

Farm Players Salaries

Egor Zamula $149,900 (3)
Ilya Solovyov $149,900 (3)
Joel Blomqvist $107,600 (3)
Akil Thomas $106,300 (3)
Kyle MacLean $100,000 (1)
Glenn Gawdin $97,500 (1)
Jonas Rondbjerg $97,500 (1)
Wyatt Newpower $92,500 (2)
Samuel Fagemo $92,500 (3)
William Rousseau $92,500 (2)
Marshall Rifai $92,500 (2)
Brendan Furry $92,500 (2)
Jordan Dumais $92,500 (2)
Elias D. Pettersson $92,500 (2)
Ilya Protas $92,400 (3)
Filip Hallander $92,400 (3)
Daniel Laatsch $92,400 (3)
Cole O'Hara $92,400 (3)
Chase Yoder $92,400 (3)
Aydar Suniev $92,400 (3)
Total Farm Players20
Salary Commitment
Year 2026 : $2,010,600
Year 2027 : $1,715,600
Year 2028 : $1,160,600
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,010,600
Year 2027 : $1,715,600
Year 2028 : $1,160,600
Year 2029 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $150 - 5,533 - 92.21%
Level 2: 5000 - $100 - 4,611 - 92.21%
Level 3: 2000 - $75 - 1,972 - 98.62%
Level 4: 4000 - $50 - 3,777 - 94.42%
Luxury : 1000 - $300 - 817 - 81.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.54%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,710 - 92.83%
Average Income per Game$2,734,523
Year to Date Revenue$19,141,659
Farm
Home Games Left-5
Average Attendance - %2,793 - 93.10%
Average Income per Game$114,624
Year to Date Revenue$802,366

Expense

Pro Players Total Salaries$106,785,925
Farm Players Total Salaries$3,675,700
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$17,478,810
Farm Year To Date Expenses$725,790
Pro Salary Cap To Date$17,316,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,708,295
Farm Estimated Season Revenue($573,119)
Pro Remaining Season Days155
Pro Expenses Per Days$582,627
Pro Estimated Expenses$90,307,185
Farm Remaining Season Days155
Farm Expenses Per Days$24,193
Farm Estimated Expenses$3,749,915
Estimated Season Expenses$94,057,100
Season Salary Cap$102,785,925
Estimate Under Maximum Salary Cap of $104,000,000$1,214,075
Estimate Over Minimum Salary Cap of $76,900,000 $25,885,925
Current Bank Account$75,842,685
Projected Bank Account$76,920,761

Pro Players Salaries

Jack Eichel (1 Way Contract) $11,090,000 (5)
Charlie McAvoy (1 Way Contract) $9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Brett Pesce (1 Way Contract) $8,000,000 (3)
Tage Thompson (1 Way Contract) $7,142,857 (5)
Jake Sanderson (1 Way Contract) $6,991,000 (2)
Anthony Cirelli (1 Way Contract) $6,250,000 (5)
Brandon Hagel (1 Way Contract) $6,071,000 (3)
Gustav Forsling (1 Way Contract) $6,006,000 (2)
Jake DeBrusk (1 Way Contract) $5,694,000 (3)
Trevor Moore (1 Way Contract) $4,975,069 (2)
Drake Batherson (1 Way Contract) $4,975,000 (1)
Joel Hofer (1 Way Contract) $4,479,000 (5)
Kaedan Korczak (1 Way Contract) $4,450,000 (4)
Ivan Barbashev (1 Way Contract) $3,615,000 (1)
Pius Suter (1 Way Contract) $2,873,000 (2)
Cole Smith (1 Way Contract) $1,750,000 (3)
Johnathan Kovacevic (1 Way Contract) $1,499,999 (3)
Brett Leason $1,000,000 (3)
Alexander Nikishin $924,000 (3)
Total Pro Players20
Salary Commitment
Year 2026 : $106,785,925
Year 2027 : $98,195,925
Year 2028 : $67,850,856
Year 2029 : $42,911,857
Salary Average Commitment
Year 2026 : $106,785,925
Year 2027 : $98,195,925
Year 2028 : $67,850,856
Year 2029 : $42,911,857
Salary Cap with 1 Way Contract
Year 2026 : $106,785,925
Year 2027 : $98,195,925
Year 2028 : $67,850,856
Year 2029 : $42,911,857

Farm Players Salaries

Ryan Lomberg $150,000 (1)
Jake Christiansen $150,000 (3)
Lukas Cormier $150,000 (3)
Martin Chromiak $150,000 (3)
Spencer Stastney $150,000 (3)
Dominic Toninato $150,000 (1)
William Villeneuve $150,000 (3)
Matthew Kessel $150,000 (3)
David Jiricek $131,200 (1)
Nils Lundkvist $125,000 (2)
Dylan Garand $92,500 (2)
Jorian Donovan $92,500 (2)
Jaroslav Chmelar $92,500 (2)
Jani Nyman $92,500 (2)
Gleb Trikozov $92,500 (2)
Bryce McConnell-Barker $92,500 (2)
Noah Laba $92,500 (2)
Vadim Zherenko $92,500 (1)
Zac Jones $92,500 (1)
Fabian Lysell $92,500 (3)
Brennan Othmann $92,500 (1)
Brett Berard $92,500 (1)
Matvey Petrov $92,500 (1)
Tyler Boucher $92,500 (1)
Ville Ottavainen $92,500 (1)
Zack Ostapchuk $92,500 (1)
Sergei Murashov $92,500 (2)
Talyn Boyko $92,500 (2)
Braeden Bowman $92,500 (2)
Zakary Karpa $92,400 (3)
Oscar Fisker Molgaard $92,400 (3)
Olivier Nadeau $92,400 (3)
Kalle Vaisanen $92,400 (3)
Brody Lamb $92,400 (3)
Total Farm Players34
Salary Commitment
Year 2026 : $3,675,700
Year 2027 : $2,504,500
Year 2028 : $1,454,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,675,700
Year 2027 : $2,504,500
Year 2028 : $1,454,500
Year 2029 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 6000 - $150 - 5,516 - 91.94%
Level 2: 5000 - $100 - 4,849 - 96.98%
Level 3: 2000 - $75 - 1,909 - 95.44%
Level 4: 4000 - $50 - 3,731 - 93.28%
Luxury : 1000 - $300 - 781 - 78.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.73%
Farm Level 2: 1000 - $15 - 930 - 92.97%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,786 - 93.25%
Average Income per Game$2,739,257
Year to Date Revenue$19,174,801
Farm
Home Games Left-5
Average Attendance - %2,784 - 92.81%
Average Income per Game$115,129
Year to Date Revenue$805,905

Expense

Pro Players Total Salaries$85,328,666
Farm Players Total Salaries$1,901,700
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,603,000
Pro Year To Date Expenses$13,999,230
Farm Year To Date Expenses$357,030
Pro Salary Cap To Date$13,837,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,874,005
Farm Estimated Season Revenue($575,646)
Pro Remaining Season Days155
Pro Expenses Per Days$466,641
Pro Estimated Expenses$72,329,355
Farm Remaining Season Days155
Farm Expenses Per Days$11,901
Farm Estimated Expenses$1,844,655
Estimated Season Expenses$74,174,010
Season Salary Cap$87,931,666
Estimate Under Maximum Salary Cap of $104,000,000$16,068,334
Estimate Over Minimum Salary Cap of $76,900,000 $11,031,666
Current Bank Account$106,775,986
Projected Bank Account$127,900,335

Pro Players Salaries

Jordan Staal (1 Way Contract) $8,500,000 (3)
Kirill Marchenko (1 Way Contract) $7,813,000 (5)
John Gibson (1 Way Contract) $6,400,000 (4)
Brandon Montour (1 Way Contract) $6,195,000 (4)
John Klingberg (1 Way Contract) $6,100,000 (2)
Simon Edvinsson (1 Way Contract) $5,547,000 (3)
Andre Burakovsky (1 Way Contract) $5,500,000 (1)
Lucas Raymond (1 Way Contract) $5,428,000 (3)
James van Riemsdyk (1 Way Contract) $4,000,000 (4)
Noah Cates (1 Way Contract) $3,648,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (1)
Calvin Pickard (1 Way Contract) $3,157,000 (3)
David Perron (1 Way Contract) $3,000,000 (3)
Tanner Pearson (1 Way Contract) $3,000,000 (4)
Gage Goncalves (1 Way Contract) $2,662,000 (4)
Robby Fabbri (1 Way Contract) $2,437,000 (2)
Ben Hutton $1,399,999 (1)
Scott Perunovich $1,200,000 (1)
Jack Thompson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
Connor Clattenburg (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
Seamus Casey $925,000 (2)
Jacob Julien (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $925,000
Marco Kasper $925,000 (1)
Luke Hughes $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2026 : $85,328,666
Year 2027 : $70,764,000
Year 2028 : $61,302,000
Year 2029 : $33,670,000
Salary Average Commitment
Year 2026 : $85,328,666
Year 2027 : $70,812,000
Year 2028 : $61,350,000
Year 2029 : $33,718,000
Salary Cap with 1 Way Contract
Year 2026 : $85,328,666
Year 2027 : $70,812,000
Year 2028 : $61,350,000
Year 2029 : $33,718,000

Farm Players Salaries

Jakub Skarek $144,900 (3)
Chase Bradley $92,500 (2)
Samuel Honzek $92,500 (2)
Carter Gylander $92,500 (2)
Robert Mastrosimone $92,500 (1)
Riley Kidney $92,500 (1)
Jalen Luypen $92,500 (1)
Carter Mazur $92,500 (1)
Antti Tuomisto $92,500 (1)
Amadeus Lombardi $92,500 (1)
Laurent Dauphin $92,500 (2)
Shai Buium $92,500 (2)
Scott Morrow $92,500 (2)
Brayden Yager $92,400 (3)
Cooper Moore $92,400 (3)
Michal Postava $92,400 (1)
David Edstrom $92,400 (3)
Quinton Burns $92,400 (3)
Sam Stange $92,400 (3)
Redmond Savage $92,400 (3)
Total Farm Players20
Salary Commitment
Year 2026 : $1,901,700
Year 2027 : $1,254,300
Year 2028 : $699,300
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,901,700
Year 2027 : $1,254,300
Year 2028 : $699,300
Year 2029 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 4000 - $150 - 4,000 - 100.00%
Level 2: 5000 - $100 - 4,990 - 99.81%
Level 3: 2000 - $75 - 1,980 - 99.00%
Level 4: 4000 - $50 - 3,926 - 98.14%
Luxury : 1000 - $300 - 810 - 80.97%
Total Capacity :16000
Farm
Farm Level 1: 2000 - $35 - 1,775 - 88.77%
Farm Level 2: 1000 - $15 - 964 - 96.38%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,706 - 98.16%
Average Income per Game$2,462,594
Year to Date Revenue$14,775,565
Farm
Home Games Left-4
Average Attendance - %2,739 - 91.31%
Average Income per Game$111,827
Year to Date Revenue$670,964

Expense

Pro Players Total Salaries$96,268,333
Farm Players Total Salaries$3,522,100
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$15,773,250
Farm Year To Date Expenses$619,800
Pro Salary Cap To Date$15,611,070
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,653,390
Farm Estimated Season Revenue($447,309)
Pro Remaining Season Days155
Pro Expenses Per Days$525,775
Pro Estimated Expenses$81,495,125
Farm Remaining Season Days155
Farm Expenses Per Days$20,660
Farm Estimated Expenses$3,202,300
Estimated Season Expenses$84,697,425
Season Salary Cap$98,768,333
Estimate Under Maximum Salary Cap of $104,000,000$5,231,667
Estimate Over Minimum Salary Cap of $76,900,000 $21,868,333
Current Bank Account$45,195,517
Projected Bank Account$48,704,173

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,250,000 (3)
Zach Werenski (1 Way Contract) $9,583,333 (2)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Shea Theodore (1 Way Contract) $7,072,000 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (3)
Claude Giroux (1 Way Contract) $6,475,000 (1)
Jordan Binnington (1 Way Contract) $6,000,000 (1)
Jonathan Drouin (1 Way Contract) $5,689,000 (4)
Anthony Stolarz (1 Way Contract) $5,342,000 (5)
Gustav Nyquist (1 Way Contract) $5,100,000 (2)
Lawson Crouse (1 Way Contract) $4,300,000 (1)
Ian Cole (1 Way Contract) $4,000,000 (1)
Jack Quinn (1 Way Contract) $3,308,000 (6)
Rasmus Sandin (1 Way Contract) $3,150,000 (2)
Lars Eller (1 Way Contract) $3,000,000 (1)
Jesper Boqvist (1 Way Contract) $2,500,000 (2)
Kent Johnson (1 Way Contract) $1,961,000 (5)
Joel Edmundson $1,188,000 (1)
Alexander Petrovic $1,000,000 (1)
Dmitri Voronkov $925,000 (1)
Leo Carlsson $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2026 : $96,268,333
Year 2027 : $72,432,333
Year 2028 : $52,099,000
Year 2029 : $27,777,000
Salary Average Commitment
Year 2026 : $96,268,333
Year 2027 : $68,455,333
Year 2028 : $48,122,000
Year 2029 : $23,800,000
Salary Cap with 1 Way Contract
Year 2026 : $96,268,333
Year 2027 : $68,455,333
Year 2028 : $48,122,000
Year 2029 : $23,800,000

Farm Players Salaries

Jacob MacDonald $100,000 (1)
Henrik Tikkanen $92,500 (1)
Jett Woo $92,500 (3)
Devon Levi $92,500 (1)
Vsevolod Komarov $92,500 (2)
David Tomasek $92,500 (3)
David Gagnon $92,500 (3)
Jonathan Gruden $92,500 (3)
John Hayden $92,500 (3)
Rutger McGroarty $92,500 (2)
Austin Brimmer $92,500 (3)
Jean-Luc Foudy $92,500 (3)
Jarred Tinordi $92,500 (3)
James Hamblin $92,500 (3)
Jack Studnicka $92,500 (2)
Dawson Barteaux $92,500 (3)
Mike Hardman $92,500 (3)
Ben Gleason $92,500 (3)
Michal Kunc $92,500 (3)
Patrick Giles $92,500 (3)
Simon Mack $92,500 (3)
Aaron Ness $92,500 (3)
Roman Ahcan $92,500 (3)
Ross Johnston $92,500 (3)
Scott Sabourin $92,500 (3)
Sheldon Dries $92,500 (3)
Adam Ginning $92,500 (3)
Arshdeep Bains $92,500 (3)
Marc Johnstone $92,500 (3)
Luke Krys $92,500 (3)
Nikita Novikov $92,500 (1)
Ryan Johnson $92,500 (1)
Cayden Primeau $92,500 (1)
David Gustafsson $92,500 (3)
Josh Bloom $92,400 (3)
Matteo Costantini $92,400 (3)
Viljami Marjala $92,400 (3)
Aaron Huglen $92,400 (3)
Total Farm Players38
Salary Commitment
Year 2026 : $3,522,100
Year 2027 : $2,959,600
Year 2028 : $2,682,100
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,209,600
Year 2027 : $647,100
Year 2028 : $369,600
Year 2029 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6400 - $151 - 5,650 - 88.28%
Level 2: 5400 - $100 - 4,788 - 88.67%
Level 3: 4500 - $75 - 1,934 - 42.98%
Level 4: 3525 - $50 - 3,518 - 99.81%
Luxury : 1445 - $300 - 792 - 54.80%
Total Capacity :21270
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 918 - 91.84%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,682 - 78.43%
Average Income per Game$2,760,130
Year to Date Revenue$19,320,910
Farm
Home Games Left-5
Average Attendance - %2,822 - 94.05%
Average Income per Game$117,364
Year to Date Revenue$821,549

Expense

Pro Players Total Salaries$99,119,044
Farm Players Total Salaries$2,329,302
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value($1,200,000)
Pro Year To Date Expenses$15,714,215
Farm Year To Date Expenses$433,573
Pro Salary Cap To Date$15,552,065
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,604,550
Farm Estimated Season Revenue($586,821)
Pro Remaining Season Days155
Pro Expenses Per Days$541,184
Pro Estimated Expenses$83,883,520
Farm Remaining Season Days155
Farm Expenses Per Days$14,212
Farm Estimated Expenses$2,202,860
Estimated Season Expenses$86,086,380
Season Salary Cap$97,919,044
Estimate Under Maximum Salary Cap of $104,000,000$6,080,956
Estimate Over Minimum Salary Cap of $76,900,000 $21,019,044
Current Bank Account$73,060,224
Projected Bank Account$82,991,573

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
Roman Josi (1 Way Contract) $9,059,000 (2)
Noah Dobson (1 Way Contract) $8,612,000 (4)
Artemi Panarin (1 Way Contract) $8,158,000 (2)
Josh Norris (1 Way Contract) $7,950,000 (5)
Travis Sanheim (1 Way Contract) $6,849,000 (5)
Dylan Strome (1 Way Contract) $6,597,000 (2)
Colton Parayko (1 Way Contract) $6,500,000 (4)
Shane Pinto (1 Way Contract) $5,964,000 (5)
Mark Scheifele (1 Way Contract) $5,624,000 (1)
Darren Raddysh (1 Way Contract) $3,717,000 (4)
Ryan McLeod (1 Way Contract) $3,500,000 (5)
Jason Dickinson (1 Way Contract) $3,000,000 (3)
Morgan Geekie (1 Way Contract) $2,682,000 (2)
Morgan Barron (1 Way Contract) $2,400,000 (2)
Nicholas Robertson (1 Way Contract) $2,340,037 (4)
Samuel Ersson (1 Way Contract) $2,000,000 (3)
Thatcher Demko $1,499,999 (3)
Dylan Holloway $1,242,000 (1)
Noah Juulsen $1,000,008 (3)
Erik Gudbranson (1 Way Contract) $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2026 : $99,119,044
Year 2027 : $82,753,044
Year 2028 : $52,932,044
Year 2029 : $45,432,037
Salary Average Commitment
Year 2026 : $99,119,044
Year 2027 : $82,753,044
Year 2028 : $52,932,044
Year 2029 : $45,432,037
Salary Cap with 1 Way Contract
Year 2026 : $99,119,044
Year 2027 : $82,753,044
Year 2028 : $52,932,044
Year 2029 : $45,432,037

Farm Players Salaries

Arber Xhekaj $150,000 (3)
Bokondji Imama $100,200 (2)
Owen Sillinger $100,009 (1)
Elliot Desnoyers $100,001 (2)
Michael Pezzetta $100,001 (3)
Dustin Tokarski $100,001 (1)
Gabe Klassen $100,001 (3)
Sawyer Mynio $98,500 (3)
Josh Dunne $93,200 (2)
John Beecher $93,089 (3)
Arno Tiefensee $92,600 (3)
Gabriel Seger $92,500 (1)
Luca Cagnoni $92,500 (2)
David Reinbacher $92,500 (1)
Isaiah George $92,500 (2)
Fraser Minten $92,500 (2)
Tomas Suchanek $92,400 (3)
Andrew Cristall $92,400 (3)
Jimmy Snuggerud $92,400 (3)
Calum Ritchie $92,400 (3)
Cam Squires $92,400 (3)
Luca Marrelli $92,400 (3)
Lukas Dragicevic $92,400 (3)
Andrew Basha $92,400 (3)
Total Farm Players24
Salary Commitment
Year 2026 : $2,329,302
Year 2027 : $1,944,292
Year 2028 : $1,373,391
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,329,302
Year 2027 : $1,944,292
Year 2028 : $1,373,391
Year 2029 : $0

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $150 - 5,258 - 87.63%
Level 2: 5000 - $100 - 4,711 - 94.23%
Level 3: 2000 - $75 - 1,924 - 96.21%
Level 4: 4000 - $50 - 3,821 - 95.53%
Luxury : 1000 - $300 - 766 - 76.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.54%
Farm Level 2: 1000 - $15 - 934 - 93.40%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,481 - 91.56%
Average Income per Game$2,664,662
Year to Date Revenue$18,652,631
Farm
Home Games Left-3
Average Attendance - %2,805 - 93.50%
Average Income per Game$116,055
Year to Date Revenue$812,388

Expense

Pro Players Total Salaries$100,955,000
Farm Players Total Salaries$2,519,300
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value($7,500,000)
Pro Year To Date Expenses$16,533,240
Farm Year To Date Expenses$457,170
Pro Salary Cap To Date$16,371,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,263,155
Farm Estimated Season Revenue($348,166)
Pro Remaining Season Days155
Pro Expenses Per Days$551,108
Pro Estimated Expenses$85,421,740
Farm Remaining Season Days155
Farm Expenses Per Days$15,239
Farm Estimated Expenses$2,362,045
Estimated Season Expenses$87,783,785
Season Salary Cap$93,455,000
Estimate Under Maximum Salary Cap of $104,000,000$10,545,000
Estimate Over Minimum Salary Cap of $76,900,000 $16,555,000
Current Bank Account$146,060,370
Projected Bank Account$151,191,574

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $12,330,000 (4)
Rasmus Dahlin (1 Way Contract) $11,190,000 (5)
Seth Jones (1 Way Contract) $9,500,000 (5)
Robert Thomas (1 Way Contract) $8,125,000 (5)
Filip Gustavsson (1 Way Contract) $7,461,000 (5)
JJ Peterka (1 Way Contract) $6,963,000 (4)
Alex DeBrincat (1 Way Contract) $6,667,000 (6)
Brady Skjei (1 Way Contract) $6,352,000 (1)
Valeri Nichushkin (1 Way Contract) $6,125,000 (4)
Trevor Zegras (1 Way Contract) $6,008,000 (5)
Anton Lundell (1 Way Contract) $5,938,000 (5)
Cole Sillinger (1 Way Contract) $3,898,000 (3)
Yegor Chinakhov (1 Way Contract) $3,000,000 (5)
Jackson LaCombe $925,000 (5)
Mason Lohrei $925,000 (2)
Matthew Knies $925,000 (6)
Nikke Kokko $925,000 (2)
Connor Dewar $925,000 (2)
Kaapo Kahkonen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $925,000
Lassi Thomson $924,000 (3)
Gabriel Landeskog $924,000 (3)
Total Pro Players21
Salary Commitment
Year 2026 : $100,955,000
Year 2027 : $113,722,000
Year 2028 : $108,971,000
Year 2029 : $102,300,000
Salary Average Commitment
Year 2026 : $100,955,000
Year 2027 : $94,603,000
Year 2028 : $91,828,000
Year 2029 : $85,157,000
Salary Cap with 1 Way Contract
Year 2026 : $100,955,000
Year 2027 : $94,603,000
Year 2028 : $91,828,000
Year 2029 : $85,157,000

Farm Players Salaries

Linus Karlsson $104,900 (3)
Judd Caulfield $97,500 (1)
Henrik Rybinski $97,500 (1)
Clay Stevenson $92,500 (1)
Jake Boltmann $92,500 (3)
Emmitt Finnie $92,500 (2)
Gleb Veremyev $92,500 (2)
Jacob Quillan $92,500 (2)
Hunter Drew $92,500 (3)
Nikita Prishchepov $92,500 (2)
Trey Taylor $92,500 (2)
Josiah Didier $92,500 (3)
Ty Mueller $92,500 (2)
Alex Barre-Boulet $92,500 (1)
Artur Akhtyamov $92,500 (2)
Andrew Perrott $92,500 (3)
Avery Hayes $92,500 (1)
Bryan Yoon $92,500 (3)
Cole McWard $92,500 (1)
Ivan Miroshnichenko $92,500 (1)
Jake Livingstone $92,500 (1)
Taylor Makar $92,400 (3)
Quinn Hutson $92,400 (3)
Finn Harding $92,400 (3)
Vitali Kravtsov $92,400 (3)
Oskar Olausson $92,400 (3)
Tim Washe $92,400 (3)
Total Farm Players27
Salary Commitment
Year 2026 : $2,519,300
Year 2027 : $1,769,300
Year 2028 : $1,121,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,056,800
Year 2027 : $1,306,800
Year 2028 : $659,300
Year 2029 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $150 - 5,644 - 94.07%
Level 2: 5000 - $100 - 4,695 - 93.90%
Level 3: 2000 - $75 - 1,928 - 96.39%
Level 4: 4000 - $50 - 3,761 - 94.03%
Luxury : 1000 - $300 - 784 - 78.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,412 - 70.58%
Farm Level 2: 1000 - $20 - 648 - 64.81%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,812 - 93.40%
Average Income per Game$2,750,325
Year to Date Revenue$22,002,601
Farm
Home Games Left-6
Average Attendance - %2,060 - 68.65%
Average Income per Game$101,357
Year to Date Revenue$810,856

Expense

Pro Players Total Salaries$77,604,000
Farm Players Total Salaries$2,272,900
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$12,852,964
Farm Year To Date Expenses$406,600
Pro Salary Cap To Date$12,690,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,511,054
Farm Estimated Season Revenue($608,142)
Pro Remaining Season Days155
Pro Expenses Per Days$424,886
Pro Estimated Expenses$65,857,330
Farm Remaining Season Days155
Farm Expenses Per Days$13,908
Farm Estimated Expenses$2,155,740
Estimated Season Expenses$68,013,070
Season Salary Cap$82,354,000
Estimate Under Maximum Salary Cap of $104,000,000$21,646,000
Estimate Over Minimum Salary Cap of $76,900,000 $5,454,000
Current Bank Account$88,543,216
Projected Bank Account$113,433,058

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $9,000,000 (2)
Kyle Palmieri (1 Way Contract) $7,250,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (2)
Sergei Bobrovsky (1 Way Contract) $5,690,000 (3)
Ryan Strome (1 Way Contract) $5,000,000 (1)
Alex Kerfoot (1 Way Contract) $5,000,000 (4)
Ross Colton (1 Way Contract) $4,241,000 (2)
Kevin Lankinen (1 Way Contract) $4,050,000 (4)
Yanni Gourde (1 Way Contract) $4,015,000 (2)
Keegan Kolesar (1 Way Contract) $4,000,000 (3)
Taylor Raddysh (1 Way Contract) $3,532,000 (2)
-1 Way Contract Salary Cap : $3,532,000
Sam Lafferty (1 Way Contract) $3,000,000 (3)
Nick Bjugstad (1 Way Contract) $3,000,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Juuso Parssinen (1 Way Contract) $1,559,000 (3)
-1 Way Contract Salary Cap : $1,559,000
Marc Gatcomb (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $1,550,000
Alex Vlasic $995,000 (1)
Alex Nylander $925,000 (2)
Olen Zellweger $925,000 (1)
Frank Nazar $925,000 (2)
Wyatt Kaiser $925,000 (1)
Sam Rinzel $924,000 (3)
Dominic James $924,000 (3)
Evander Kane $924,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $77,604,000
Year 2027 : $69,759,000
Year 2028 : $33,321,000
Year 2029 : $9,050,000
Salary Average Commitment
Year 2026 : $77,604,000
Year 2027 : $69,759,000
Year 2028 : $33,321,000
Year 2029 : $9,050,000
Salary Cap with 1 Way Contract
Year 2026 : $77,604,000
Year 2027 : $69,759,000
Year 2028 : $33,321,000
Year 2029 : $9,050,000

Farm Players Salaries

Boris Katchouk $123,000 (1)
Jaxson Stauber $108,100 (1)
Cooper Black $100,000 (1)
Dalton Bancroft $92,500 (3)
Marcel Marcel $92,500 (1)
Jake Wise $92,500 (1)
Ivan Ivan $92,500 (1)
Ethan Del Mastro $92,500 (1)
Valtteri Puustinen $92,500 (3)
Riley Stillman $92,500 (1)
Gavin Hayes $92,500 (2)
Luke Tuch $92,500 (2)
Noah Warren $92,500 (2)
Ryder Rolston $92,500 (1)
Jacob Moverare $92,500 (2)
Otto Stenberg $92,500 (2)
Samuel Savoie $92,500 (2)
Ryan Chesley $92,400 (3)
MacKenzie Entwistle $92,400 (3)
Mathieu Cataford $92,400 (3)
Trey Augustine $92,400 (3)
Taige Harding $92,400 (3)
Theo Lindstein $92,400 (3)
Shane Lachance $92,400 (3)
Total Farm Players24
Salary Commitment
Year 2026 : $2,272,900
Year 2027 : $1,386,800
Year 2028 : $831,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,272,900
Year 2027 : $1,386,800
Year 2028 : $831,800
Year 2029 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $150 - 5,356 - 89.26%
Level 2: 5000 - $100 - 4,909 - 98.17%
Level 3: 2000 - $75 - 1,903 - 95.16%
Level 4: 4000 - $50 - 3,754 - 93.85%
Luxury : 1000 - $300 - 781 - 78.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,419 - 70.94%
Farm Level 2: 1000 - $19 - 672 - 67.17%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,702 - 92.79%
Average Income per Game$2,713,842
Year to Date Revenue$16,283,052
Farm
Home Games Left-1
Average Attendance - %2,091 - 69.68%
Average Income per Game$101,492
Year to Date Revenue$608,951

Expense

Pro Players Total Salaries$98,688,215
Farm Players Total Salaries$2,441,600
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,606,510
Farm Year To Date Expenses$436,470
Pro Salary Cap To Date$16,444,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,698,312
Farm Estimated Season Revenue($101,492)
Pro Remaining Season Days155
Pro Expenses Per Days$538,855
Pro Estimated Expenses$83,522,525
Farm Remaining Season Days155
Farm Expenses Per Days$14,549
Farm Estimated Expenses$2,255,095
Estimated Season Expenses$85,777,620
Season Salary Cap$98,688,215
Estimate Under Maximum Salary Cap of $104,000,000$5,311,785
Estimate Over Minimum Salary Cap of $76,900,000 $21,788,215
Current Bank Account$83,987,215
Projected Bank Account$95,806,415

Pro Players Salaries

Donovan Sebrango (1 Way Contract) $15,000,000 (1)
-1 Way Contract Salary Cap : $15,000,000
Joel Nystrom (1 Way Contract) $12,345,680 (2)
-1 Way Contract Salary Cap : $12,345,678
Ethen Frank (1 Way Contract) $10,000,000 (1)
Jeremy Swayman (1 Way Contract) $5,679,000 (5)
Danton Heinen (1 Way Contract) $5,000,000 (1)
Brian Dumoulin (1 Way Contract) $4,750,000 (1)
Emil Heineman (1 Way Contract) $4,680,076 (4)
Niko Mikkola (1 Way Contract) $4,350,000 (5)
Pavel Dorofeyev (1 Way Contract) $4,125,000 (1)
Parker Wotherspoon (1 Way Contract) $3,750,000 (5)
Simon Nemec (1 Way Contract) $3,489,000 (2)
Adam Boqvist (1 Way Contract) $3,260,000 (3)
Luke Evangelista (1 Way Contract) $3,120,000 (2)
Cody Glass (1 Way Contract) $3,001,000 (4)
Tye Kartye (1 Way Contract) $2,340,037 (4)
Cole Koepke (1 Way Contract) $2,001,000 (4)
Mark Kastelic (1 Way Contract) $2,001,000 (3)
Dakota Joshua (1 Way Contract) $2,000,000 (1)
Joakim Kemell (1 Way Contract) $1,544,424 (3)
-1 Way Contract Salary Cap : $1,544,424
Mitchell Chaffee (1 Way Contract) $1,500,000 (2)
Martin Pospisil (1 Way Contract) $1,500,000 (3)
Jet Greaves $1,300,000 (1)
Adam Edstrom $1,028,000 (1)
Zeev Buium $924,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $98,688,215
Year 2027 : $55,485,215
Year 2028 : $35,030,537
Year 2029 : $25,801,113
Salary Average Commitment
Year 2026 : $98,688,215
Year 2027 : $55,485,215
Year 2028 : $35,030,537
Year 2029 : $25,801,113
Salary Cap with 1 Way Contract
Year 2026 : $98,688,215
Year 2027 : $55,485,215
Year 2028 : $35,030,537
Year 2029 : $25,801,113

Farm Players Salaries

Tyler Tucker $130,000 (2)
Will Cranley $92,500 (2)
Colten Ellis $92,500 (4)
Camden Thiesing $92,500 (2)
Ben Jones $92,500 (2)
David Goyette $92,500 (2)
Kai Uchacz $92,500 (2)
Michael Buchinger $92,500 (2)
Hunter Skinner $92,500 (2)
Owen Pickering $92,500 (2)
Simon Robertsson $92,500 (2)
Justin Kirkland $92,500 (2)
Cam Lund $92,500 (2)
Leo Loof $92,500 (1)
Maximus Wanner $92,500 (1)
Travis Mitchell $92,500 (2)
Aleksei Kolosov $92,500 (1)
Landon Sim $92,400 (3)
Gabe Perreault $92,400 (3)
Leon Muggli $92,400 (3)
Marc-Andre Gaudet $92,400 (3)
Matvei Gridin $92,400 (3)
Noah Beck $92,400 (3)
Riley Heidt $92,400 (3)
Bennett Schimek $92,400 (3)
Hunter St. Martin $92,400 (3)
Total Farm Players26
Salary Commitment
Year 2026 : $2,441,600
Year 2027 : $2,164,100
Year 2028 : $924,100
Year 2029 : $92,500
Salary Average Commitment
Year 2026 : $2,441,600
Year 2027 : $2,164,100
Year 2028 : $924,100
Year 2029 : $92,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $150 - 5,399 - 89.98%
Level 2: 5000 - $100 - 4,649 - 92.98%
Level 3: 2000 - $75 - 1,944 - 97.20%
Level 4: 4000 - $50 - 3,610 - 90.25%
Luxury : 1000 - $300 - 804 - 80.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.42%
Farm Level 2: 1000 - $15 - 941 - 94.13%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,406 - 91.14%
Average Income per Game$2,689,515
Year to Date Revenue$16,137,088
Farm
Home Games Left-3
Average Attendance - %2,810 - 93.66%
Average Income per Game$116,087
Year to Date Revenue$696,522

Expense

Pro Players Total Salaries$99,339,998
Farm Players Total Salaries$2,449,900
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$16,228,506
Farm Year To Date Expenses$446,778
Pro Salary Cap To Date$16,066,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,822,528
Farm Estimated Season Revenue($348,261)
Pro Remaining Season Days155
Pro Expenses Per Days$542,378
Pro Estimated Expenses$84,068,590
Farm Remaining Season Days155
Farm Expenses Per Days$14,864
Farm Estimated Expenses$2,303,920
Estimated Season Expenses$86,372,510
Season Salary Cap$100,339,998
Estimate Under Maximum Salary Cap of $104,000,000$3,660,002
Estimate Over Minimum Salary Cap of $76,900,000 $23,439,998
Current Bank Account$64,616,864
Projected Bank Account$74,718,621

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Jake Guentzel (1 Way Contract) $8,559,000 (3)
Juuse Saros (1 Way Contract) $8,445,000 (4)
Steven Stamkos (1 Way Contract) $7,334,000 (3)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Noah Hanifin (1 Way Contract) $6,500,000 (3)
Andrei Kuzmenko (1 Way Contract) $5,800,000 (1)
Fabian Zetterlund (1 Way Contract) $4,800,000 (4)
Chris Tanev (1 Way Contract) $4,500,000 (3)
Alexander Romanov (1 Way Contract) $4,264,000 (3)
Boone Jenner (1 Way Contract) $4,111,000 (2)
Erik Haula (1 Way Contract) $3,950,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $3,499,000 (2)
Anthony Mantha (1 Way Contract) $3,202,000 (1)
Joel Kiviranta (1 Way Contract) $3,000,000 (2)
Dante Fabbro (1 Way Contract) $2,290,000 (1)
Henri Jokiharju (1 Way Contract) $2,000,000 (3)
William Carrier (1 Way Contract) $2,000,000 (3)
Joe Veleno (1 Way Contract) $1,934,000 (3)
Matt Luff $1,499,999 (2)
Oliver Wahlstrom (1 Way Contract) $1,499,999 (3)
-1 Way Contract Salary Cap : $1,499,999
Nikolas Matinpalo $1,228,000 (2)
Carter Hart $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $99,339,998
Year 2027 : $76,547,998
Year 2028 : $52,759,999
Year 2029 : $13,245,000
Salary Average Commitment
Year 2026 : $99,339,998
Year 2027 : $76,547,998
Year 2028 : $52,759,999
Year 2029 : $13,245,000
Salary Cap with 1 Way Contract
Year 2026 : $99,339,998
Year 2027 : $76,547,998
Year 2028 : $52,759,999
Year 2029 : $13,245,000

Farm Players Salaries

Simon Zajicek $150,000 (3)
Rory Kerins $150,000 (3)
Jack St. Ivany $150,000 (1)
Jordan Harris $130,000 (1)
Georgi Romanov $110,000 (1)
Dylan Gambrell $95,100 (1)
Nikita Tolopilo $92,500 (1)
Angus Booth $92,500 (2)
Cade Webber $92,500 (2)
Donovan Houle-Villeneuve $92,500 (2)
Curtis Douglas $92,500 (1)
Massimo Rizzo $92,500 (2)
Noah Ostlund $92,500 (2)
Noel Gunler $92,500 (2)
Alexandre Doucet $92,500 (2)
Vincent Arseneau $92,500 (2)
William Lagesson $92,500 (1)
William Trudeau $92,500 (3)
Christoffer Sedoff $92,500 (1)
Kyle McDonald $92,500 (1)
Sean Farrell $92,500 (1)
Viktor Neuchev $92,500 (1)
Lucas Mercuri $92,400 (3)
Tyson Feist $92,400 (3)
Total Farm Players24
Salary Commitment
Year 2026 : $2,449,900
Year 2027 : $1,317,300
Year 2028 : $577,300
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,449,900
Year 2027 : $1,317,300
Year 2028 : $577,300
Year 2029 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $151 - 5,626 - 93.76%
Level 2: 5000 - $100 - 4,657 - 93.15%
Level 3: 2000 - $76 - 1,912 - 95.62%
Level 4: 4000 - $50 - 3,788 - 94.71%
Luxury : 1000 - $300 - 822 - 82.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,275 - 63.74%
Farm Level 2: 1000 - $35 - 400 - 40.00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,805 - 93.36%
Average Income per Game$2,768,844
Year to Date Revenue$13,844,218
Farm
Home Games Left-2
Average Attendance - %1,675 - 55.83%
Average Income per Game$104,194
Year to Date Revenue$520,972

Expense

Pro Players Total Salaries$87,233,598
Farm Players Total Salaries$1,487,900
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,308,140
Farm Year To Date Expenses$289,920
Pro Salary Cap To Date$14,145,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,447,213
Farm Estimated Season Revenue($208,389)
Pro Remaining Season Days155
Pro Expenses Per Days$476,938
Pro Estimated Expenses$73,925,390
Farm Remaining Season Days155
Farm Expenses Per Days$9,664
Farm Estimated Expenses$1,497,920
Estimated Season Expenses$75,423,310
Season Salary Cap$87,233,598
Estimate Under Maximum Salary Cap of $104,000,000$16,766,402
Estimate Over Minimum Salary Cap of $76,900,000 $10,333,598
Current Bank Account$103,255,037
Projected Bank Account$130,070,551

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (1)
Tyler Seguin (1 Way Contract) $9,850,000 (1)
Dylan Cozens (1 Way Contract) $6,775,000 (5)
Ilya Mikheyev (1 Way Contract) $6,550,000 (4)
William Eklund (1 Way Contract) $6,136,000 (3)
-1 Way Contract Salary Cap : $6,136,000
Josh Anderson (1 Way Contract) $5,500,000 (1)
Ridly Greig (1 Way Contract) $4,845,000 (5)
Timothy Liljegren (1 Way Contract) $4,050,000 (1)
Jamie Drysdale (1 Way Contract) $3,293,000 (4)
Lukas Dostal (1 Way Contract) $3,148,000 (3)
Casey Cizikas (1 Way Contract) $2,500,000 (1)
Mike Reilly (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
Oskar Sundqvist (1 Way Contract) $2,400,000 (1)
Mattias Janmark (1 Way Contract) $2,156,600 (2)
Matt Grzelcyk (1 Way Contract) $2,000,000 (2)
Nathan Walker (1 Way Contract) $1,800,000 (2)
Kevin Hayes (1 Way Contract) $1,800,000 (1)
Noah Gregor (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $1,800,000
Riley Tufte (1 Way Contract) $1,800,000 (2)
Jacob Bernard-Docker (1 Way Contract) $1,530,000 (3)
Urho Vaakanainen $1,499,999 (1)
Vinni Lettieri $1,499,999 (2)
Mason Shaw $950,000 (1)
Jaret Anderson-Dolan (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $925,000
Jesper Wallstedt $925,000 (1)
Total Pro Players25
Salary Commitment
Year 2026 : $87,233,598
Year 2027 : $45,833,599
Year 2028 : $32,277,000
Year 2029 : $21,463,000
Salary Average Commitment
Year 2026 : $87,233,598
Year 2027 : $45,833,599
Year 2028 : $32,277,000
Year 2029 : $21,463,000
Salary Cap with 1 Way Contract
Year 2026 : $87,233,598
Year 2027 : $45,833,599
Year 2028 : $32,277,000
Year 2029 : $21,463,000

Farm Players Salaries

Jayson Megna $100,000 (1)
Givani Smith $93,200 (2)
Yaniv Perets $92,500 (2)
Vyacheslav Buteyets $92,500 (2)
Tyson Hinds $92,500 (1)
Max Sasson $92,500 (1)
Lian Bichsel $92,500 (1)
Kevin Korchinski $92,500 (1)
Ben King $92,500 (1)
Victor Mancini $92,500 (2)
Sam Lipkin $92,500 (2)
Isaac Ratcliffe $92,500 (1)
Ian Moore $92,500 (2)
Hampton Slukynsky $92,400 (3)
Igor Chernyshov $92,400 (3)
Berkly Catton $92,400 (3)
Total Farm Players16
Salary Commitment
Year 2026 : $1,487,900
Year 2027 : $832,900
Year 2028 : $277,200
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,487,900
Year 2027 : $832,900
Year 2028 : $277,200
Year 2029 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $150 - 5,419 - 90.31%
Level 2: 5000 - $100 - 4,625 - 92.51%
Level 3: 2000 - $75 - 1,942 - 97.10%
Level 4: 4000 - $50 - 3,801 - 95.03%
Luxury : 1000 - $300 - 789 - 78.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.58%
Farm Level 2: 1000 - $15 - 960 - 95.99%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,576 - 92.09%
Average Income per Game$2,697,652
Year to Date Revenue$18,883,567
Farm
Home Games Left-2
Average Attendance - %2,871 - 95.71%
Average Income per Game$118,702
Year to Date Revenue$830,915

Expense

Pro Players Total Salaries$106,615,997
Farm Players Total Salaries$3,100,611
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,750,000)
Pro Year To Date Expenses$16,893,815
Farm Year To Date Expenses$664,950
Pro Salary Cap To Date$16,731,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,417,835
Farm Estimated Season Revenue($237,404)
Pro Remaining Season Days155
Pro Expenses Per Days$581,708
Pro Estimated Expenses$90,164,740
Farm Remaining Season Days155
Farm Expenses Per Days$22,165
Farm Estimated Expenses$3,435,575
Estimated Season Expenses$93,600,315
Season Salary Cap$102,865,997
Estimate Under Maximum Salary Cap of $104,000,000$1,134,003
Estimate Over Minimum Salary Cap of $76,900,000 $25,965,997
Current Bank Account$70,464,330
Projected Bank Account$71,044,446

Pro Players Salaries

Adam Fox (1 Way Contract) $9,500,000 (3)
Jesper Bratt (1 Way Contract) $8,802,000 (4)
Anze Kopitar (1 Way Contract) $7,500,000 (1)
Scott Wedgewood (1 Way Contract) $7,500,000 (5)
Nico Hischier (1 Way Contract) $7,250,000 (1)
Matt Boldy (1 Way Contract) $6,378,000 (1)
Jakob Chychrun (1 Way Contract) $6,034,000 (3)
Jonas Brodin (1 Way Contract) $6,000,000 (2)
Tim Stutzle (1 Way Contract) $5,655,000 (1)
Viktor Arvidsson (1 Way Contract) $5,580,000 (2)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Charlie Coyle (1 Way Contract) $4,860,000 (3)
Justus Annunen (1 Way Contract) $4,600,000 (3)
Jamie Benn (1 Way Contract) $4,190,000 (1)
Jake Middleton (1 Way Contract) $3,774,000 (3)
Kevin Bahl (1 Way Contract) $3,473,000 (3)
Ty Emberson (1 Way Contract) $2,660,000 (4)
Isac Lundestrom (1 Way Contract) $2,436,000 (2)
Ty Dellandrea (1 Way Contract) $1,499,999 (3)
Carl Grundstrom (1 Way Contract) $1,499,999 (3)
-1 Way Contract Salary Cap : $1,499,999
Tyson Jost (1 Way Contract) $1,499,999 (3)
-1 Way Contract Salary Cap : $1,499,999
Ivan Demidov $924,000 (3)
Total Pro Players22
Salary Commitment
Year 2026 : $106,615,997
Year 2027 : $75,642,997
Year 2028 : $56,626,997
Year 2029 : $18,962,000
Salary Average Commitment
Year 2026 : $106,615,997
Year 2027 : $75,642,997
Year 2028 : $56,626,997
Year 2029 : $18,962,000
Salary Cap with 1 Way Contract
Year 2026 : $106,615,997
Year 2027 : $75,642,997
Year 2028 : $56,626,997
Year 2029 : $18,962,000

Farm Players Salaries

Nick Cousins $150,000 (1)
Nikita Alexandrov $150,000 (3)
Zac Funk $150,000 (2)
Lucas Carlsson $150,000 (3)
Matyas Melovsky $150,000 (3)
Dennis Cholowski $150,000 (1)
Nick DeSimone $150,000 (1)
Chris Wagner $150,000 (1)
Djibril Toure $150,000 (2)
Arttu Hyry $150,000 (2)
Viliam Kmec $150,000 (3)
Thomas Bordeleau $150,000 (3)
Danil Gushchin $150,000 (3)
Xavier Bourgault $150,000 (3)
Callum Tung $150,000 (2)
Travis Boyd $111,111 (1)
Jamieson Rees $92,500 (1)
Erik Portillo $92,500 (2)
Aatu Jamsen $92,500 (2)
Arsenii Sergeev $92,400 (3)
Braden Doyle $92,400 (3)
Noah Chadwick $92,400 (3)
Otto Salin $92,400 (3)
Trevor Connelly $92,400 (3)
Total Farm Players24
Salary Commitment
Year 2026 : $3,100,611
Year 2027 : $2,297,000
Year 2028 : $1,512,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,100,611
Year 2027 : $2,297,000
Year 2028 : $1,512,000
Year 2029 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $150 - 5,424 - 90.40%
Level 2: 5000 - $100 - 4,662 - 93.24%
Level 3: 2000 - $75 - 1,897 - 94.84%
Level 4: 4000 - $50 - 3,724 - 93.09%
Luxury : 1000 - $300 - 813 - 81.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 919 - 91.94%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,520 - 91.78%
Average Income per Game$2,704,125
Year to Date Revenue$21,633,003
Farm
Home Games Left-5
Average Attendance - %2,783 - 92.76%
Average Income per Game$115,353
Year to Date Revenue$922,822

Expense

Pro Players Total Salaries$81,702,000
Farm Players Total Salaries$2,576,700
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$13,258,998
Farm Year To Date Expenses$456,459
Pro Salary Cap To Date$13,096,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,940,263
Farm Estimated Season Revenue($576,764)
Pro Remaining Season Days155
Pro Expenses Per Days$447,038
Pro Estimated Expenses$69,290,890
Farm Remaining Season Days155
Farm Expenses Per Days$15,550
Farm Estimated Expenses$2,410,250
Estimated Season Expenses$71,701,140
Season Salary Cap$82,952,000
Estimate Under Maximum Salary Cap of $104,000,000$21,048,000
Estimate Over Minimum Salary Cap of $76,900,000 $6,052,000
Current Bank Account$67,782,294
Projected Bank Account$87,444,653

Pro Players Salaries

Pavel Buchnevich (1 Way Contract) $7,779,000 (4)
Connor McMichael (1 Way Contract) $6,001,000 (5)
Ondrej Palat (1 Way Contract) $6,000,000 (1)
Mikey Anderson (1 Way Contract) $5,560,000 (4)
Jake Neighbours (1 Way Contract) $5,361,000 (5)
Nino Niederreiter (1 Way Contract) $5,000,000 (3)
Vladislav Namestnikov (1 Way Contract) $4,900,000 (3)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (4)
Ryan Lindgren (1 Way Contract) $4,615,000 (3)
Anders Lee (1 Way Contract) $4,382,000 (2)
Alexandar Georgiev (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
Jack Roslovic (1 Way Contract) $3,988,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Joey Anderson (1 Way Contract) $3,000,000 (3)
Logan Stanley (1 Way Contract) $2,636,000 (4)
Matias Maccelli (1 Way Contract) $2,340,000 (4)
Miles Wood (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
Eric Comrie (1 Way Contract) $2,000,000 (3)
Haydn Fleury $1,070,000 (1)
Jonny Brodzinski $1,000,000 (3)
David Rittich $925,000 (2)
Uvis Balinskis $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $81,702,000
Year 2027 : $63,719,000
Year 2028 : $55,012,000
Year 2029 : $34,497,000
Salary Average Commitment
Year 2026 : $81,702,000
Year 2027 : $63,719,000
Year 2028 : $55,012,000
Year 2029 : $34,497,000
Salary Cap with 1 Way Contract
Year 2026 : $81,702,000
Year 2027 : $63,719,000
Year 2028 : $55,012,000
Year 2029 : $34,497,000

Farm Players Salaries

Andre Lee $130,000 (2)
Andreas Englund $120,000 (2)
Tobie Paquette-Bisson $100,000 (2)
Daniil Miromanov $100,000 (3)
Mason Millman $92,500 (2)
Ben Hemmerling $92,500 (2)
Brandon Scanlin $92,500 (2)
Cameron Crotty $92,500 (2)
Filip Mesar $92,500 (2)
Florian Xhekaj $92,500 (2)
Jaxon Nelson $92,500 (2)
Dysin Mayo $92,500 (2)
Trent Miner $92,500 (1)
Alex Jefferies $92,500 (1)
Taylor Ward $92,500 (2)
Lucas Ciona $92,500 (1)
Matthew Seminoff $92,500 (1)
Carl Lindbom $92,500 (2)
Damian Clara $92,500 (2)
Isaiah Saville $92,400 (3)
Colby Barlow $92,400 (3)
Sean Day $92,400 (3)
Tristan Bertucci $92,400 (3)
Victor Eklund $92,400 (3)
Ayrton Martino $92,400 (3)
Artur Cholach $92,400 (3)
Egor Afanasyev $92,400 (3)
Total Farm Players27
Salary Commitment
Year 2026 : $2,576,700
Year 2027 : $2,206,700
Year 2028 : $839,200
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,576,700
Year 2027 : $2,206,700
Year 2028 : $839,200
Year 2029 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $150 - 5,202 - 86.70%
Level 2: 5000 - $100 - 4,704 - 94.09%
Level 3: 2000 - $75 - 1,898 - 94.90%
Level 4: 4000 - $50 - 3,680 - 92.00%
Luxury : 1000 - $300 - 755 - 75.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.81%
Farm Level 2: 1000 - $15 - 946 - 94.59%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,240 - 90.22%
Average Income per Game$2,633,329
Year to Date Revenue$18,433,302
Farm
Home Games Left-5
Average Attendance - %2,802 - 93.40%
Average Income per Game$115,563
Year to Date Revenue$808,943

Expense

Pro Players Total Salaries$101,938,249
Farm Players Total Salaries$2,414,400
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,692,690
Farm Year To Date Expenses$440,160
Pro Salary Cap To Date$16,530,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,166,510
Farm Estimated Season Revenue($577,816)
Pro Remaining Season Days155
Pro Expenses Per Days$556,423
Pro Estimated Expenses$86,245,565
Farm Remaining Season Days155
Farm Expenses Per Days$14,672
Farm Estimated Expenses$2,274,160
Estimated Season Expenses$88,519,725
Season Salary Cap$101,938,249
Estimate Under Maximum Salary Cap of $104,000,000$2,061,751
Estimate Over Minimum Salary Cap of $76,900,000 $25,038,249
Current Bank Account$104,718,078
Projected Bank Account$107,787,047

Pro Players Salaries

Kyle Connor (1 Way Contract) $10,540,000 (5)
Miro Heiskanen (1 Way Contract) $8,450,000 (3)
John Tavares (1 Way Contract) $7,153,000 (3)
Mathew Barzal (1 Way Contract) $6,950,000 (2)
Nikolaj Ehlers (1 Way Contract) $6,818,000 (3)
Josh Morrissey (1 Way Contract) $6,250,000 (2)
Alexander Wennberg (1 Way Contract) $6,000,000 (4)
Jamie Oleksiak (1 Way Contract) $5,750,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (2)
Logan Thompson (1 Way Contract) $5,054,000 (4)
Jaden Schwartz (1 Way Contract) $5,000,250 (4)
Jack Drury (1 Way Contract) $5,000,000 (5)
Brayden McNabb (1 Way Contract) $4,599,999 (3)
Mattias Samuelsson (1 Way Contract) $4,391,000 (5)
Brandon Tanev (1 Way Contract) $3,900,000 (4)
Connor Zary (1 Way Contract) $3,882,000 (2)
Arturs Silovs (1 Way Contract) $2,000,000 (2)
Matthew Wood (1 Way Contract) $1,000,000 (3)
Pierre-Olivier Joseph $925,000 (1)
Brock Faber $925,000 (1)
Connor Bedard $925,000 (1)
Connor Brown $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $101,938,249
Year 2027 : $98,238,249
Year 2028 : $73,656,249
Year 2029 : $45,635,250
Salary Average Commitment
Year 2026 : $101,938,249
Year 2027 : $98,238,249
Year 2028 : $73,656,249
Year 2029 : $45,635,250
Salary Cap with 1 Way Contract
Year 2026 : $101,938,249
Year 2027 : $98,238,249
Year 2028 : $73,656,249
Year 2029 : $45,635,250

Farm Players Salaries

Atro Leppanen $95,000 (1)
Jack LaFontaine $95,000 (2)
Calen Addison $95,000 (2)
Brendan Brisson $95,000 (1)
Luke Prokop $92,500 (2)
Elias Salomonsson $92,500 (2)
Fabian Wagner $92,500 (2)
Callahan Burke $92,500 (2)
Cameron Hebig $92,500 (2)
Colin White $92,500 (1)
Curtis Lazar $92,500 (1)
Dominik Shine $92,500 (2)
Calle Clang $92,500 (1)
Ryan O'Rourke $92,500 (2)
Danil Zhilkin $92,500 (1)
Dmitry Kuzmin $92,500 (1)
Nikita Chibrikov $92,500 (1)
Zachary L'Heureux $92,500 (1)
Domenic DiVincentiis $92,500 (2)
Ville Heinola $92,500 (2)
Michael Hrabal $92,400 (3)
Luca Pinelli $92,400 (3)
Carson Rehkopf $92,400 (3)
Brad Lambert $92,400 (3)
Isak Rosen $92,400 (3)
Tyson Kozak $92,400 (3)
Total Farm Players26
Salary Commitment
Year 2026 : $2,414,400
Year 2027 : $1,576,900
Year 2028 : $554,400
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,414,400
Year 2027 : $1,576,900
Year 2028 : $554,400
Year 2029 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 4000 - $150 - 4,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $75 - 1,912 - 95.62%
Level 4: 4000 - $50 - 3,876 - 96.89%
Luxury : 1000 - $300 - 768 - 76.77%
Total Capacity :16000
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.70%
Farm Level 2: 1000 - $15 - 931 - 93.13%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,556 - 97.22%
Average Income per Game$2,434,562
Year to Date Revenue$7,303,687
Farm
Home Games Left1
Average Attendance - %2,805 - 93.51%
Average Income per Game$116,157
Year to Date Revenue$348,472

Expense

Pro Players Total Salaries$76,844,998
Farm Players Total Salaries$2,126,300
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$12,735,702
Farm Year To Date Expenses$393,450
Pro Salary Cap To Date$12,573,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,947,931
Farm Estimated Season Revenue$116,157
Pro Remaining Season Days155
Pro Expenses Per Days$420,784
Pro Estimated Expenses$65,221,520
Farm Remaining Season Days155
Farm Expenses Per Days$13,115
Farm Estimated Expenses$2,032,825
Estimated Season Expenses$67,254,345
Season Salary Cap$80,844,998
Estimate Under Maximum Salary Cap of $104,000,000$23,155,002
Estimate Over Minimum Salary Cap of $76,900,000 $3,944,998
Current Bank Account$117,120,064
Projected Bank Account$144,929,807

Pro Players Salaries

Teuvo Teravainen (1 Way Contract) $8,625,000 (3)
Dillon Dube (1 Way Contract) $7,000,000 (1)
Tommy Novak (1 Way Contract) $6,100,000 (5)
Barrett Hayton (1 Way Contract) $5,471,000 (5)
Sean Durzi (1 Way Contract) $4,793,000 (2)
Mason Appleton (1 Way Contract) $4,599,999 (3)
Dylan DeMelo (1 Way Contract) $4,500,000 (3)
Connor Ingram (1 Way Contract) $4,300,000 (4)
Alexander Holtz (1 Way Contract) $4,201,000 (1)
Kirby Dach (1 Way Contract) $4,041,000 (5)
Yan Kuznetsov (1 Way Contract) $3,100,000 (5)
Conor Timmins (1 Way Contract) $2,550,000 (3)
Juuso Valimaki (1 Way Contract) $2,167,000 (1)
Stefan Noesen (1 Way Contract) $2,000,000 (2)
Vinnie Hinostroza (1 Way Contract) $2,000,000 (1)
Filip Chytil (1 Way Contract) $1,820,000 (3)
Daniil Tarasov (1 Way Contract) $1,799,999 (2)
Eric Robinson $1,400,000 (1)
Brendan Gaunce $1,400,000 (1)
Shakir Mukhamadullin $1,278,000 (2)
Alex Laferriere $925,000 (1)
Matvei Michkov $925,000 (2)
Collin Graf $925,000 (2)
Beckett Sennecke $924,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $76,844,998
Year 2027 : $57,751,998
Year 2028 : $46,030,999
Year 2029 : $23,012,000
Salary Average Commitment
Year 2026 : $76,844,998
Year 2027 : $57,751,998
Year 2028 : $46,030,999
Year 2029 : $23,012,000
Salary Cap with 1 Way Contract
Year 2026 : $76,844,998
Year 2027 : $57,751,998
Year 2028 : $46,030,999
Year 2029 : $23,012,000

Farm Players Salaries

Zach Metsa $92,500 (2)
Tristan Luneau $92,500 (1)
Stephen Halliday $92,500 (1)
Ryan McAllister $92,500 (1)
Logan Morrison $92,500 (1)
Joshua Roy $92,500 (1)
Harrison Brunicke $92,500 (2)
Jesse Pulkkinen $92,500 (2)
Kaleb Lawrence $92,500 (2)
Jacob Fowler $92,500 (2)
Samuel Johannesson $92,500 (2)
Laurent Brossoit $92,400 (3)
Gracyn Sawchyn $92,400 (3)
Eriks Mateiko $92,400 (3)
Ethan Gauthier $92,400 (3)
Kirill Kirsanov $92,400 (3)
Jared Wright $92,400 (3)
Kalan Lind $92,400 (3)
Kenny Connors $92,400 (3)
Quentin Musty $92,400 (3)
Sam Dickinson $92,400 (3)
Zayne Parekh $92,400 (3)
Andrei Loshko $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,126,300
Year 2027 : $1,663,800
Year 2028 : $1,108,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,126,300
Year 2027 : $1,663,800
Year 2028 : $1,108,800
Year 2029 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $150 - 5,454 - 90.90%
Level 2: 5000 - $100 - 4,706 - 94.13%
Level 3: 2000 - $75 - 1,968 - 98.42%
Level 4: 4000 - $50 - 3,771 - 94.28%
Luxury : 1000 - $300 - 787 - 78.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97.64%
Farm Level 2: 1000 - $15 - 953 - 95.27%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,687 - 92.70%
Average Income per Game$2,716,975
Year to Date Revenue$16,301,849
Farm
Home Games Left-4
Average Attendance - %2,906 - 96.85%
Average Income per Game$120,653
Year to Date Revenue$723,920

Expense

Pro Players Total Salaries$89,636,028
Farm Players Total Salaries$2,581,800
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$10,100,000
Pro Year To Date Expenses$15,283,010
Farm Year To Date Expenses$467,310
Pro Salary Cap To Date$15,120,836
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,811,094
Farm Estimated Season Revenue($482,613)
Pro Remaining Season Days155
Pro Expenses Per Days$489,924
Pro Estimated Expenses$75,938,220
Farm Remaining Season Days155
Farm Expenses Per Days$15,577
Farm Estimated Expenses$2,414,435
Estimated Season Expenses$78,352,655
Season Salary Cap$99,736,028
Estimate Under Maximum Salary Cap of $104,000,000$4,263,972
Estimate Over Minimum Salary Cap of $76,900,000 $22,836,028
Current Bank Account$72,873,218
Projected Bank Account$91,849,044

Pro Players Salaries

Tyler Toffoli (1 Way Contract) $10,500,000 (4)
Luke Haymes (1 Way Contract) $8,000,000 (2)
Bobby McMann (1 Way Contract) $7,000,000 (5)
Cam Fowler (1 Way Contract) $7,000,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (1)
Tyler Myers (1 Way Contract) $5,750,000 (3)
Alex Killorn (1 Way Contract) $4,800,000 (1)
Vitek Vanecek (1 Way Contract) $3,600,000 (4)
-1 Way Contract Salary Cap : $3,600,000
Anton Forsberg (1 Way Contract) $3,375,000 (3)
Drew Commesso (1 Way Contract) $3,333,333 (2)
Scott Laughton (1 Way Contract) $3,100,000 (5)
Elmer Soderblom (1 Way Contract) $3,100,000 (5)
Ben Chiarot (1 Way Contract) $3,100,000 (5)
Olli Maatta (1 Way Contract) $3,069,696 (1)
-1 Way Contract Salary Cap : $3,069,696
Scott Mayfield (1 Way Contract) $3,000,000 (2)
Michael Carcone (1 Way Contract) $3,000,000 (3)
Jordan Greenway (1 Way Contract) $2,809,000 (2)
Cole Reinhardt (1 Way Contract) $2,100,000 (4)
Calle Jarnkrok (1 Way Contract) $2,100,000 (3)
Nick Jensen (1 Way Contract) $1,600,000 (3)
Paul Cotter $1,499,999 (3)
Derrick Pouliot $975,000 (2)
Dmitri Simashev $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $89,636,028
Year 2027 : $75,866,332
Year 2028 : $57,748,999
Year 2029 : $39,500,000
Salary Average Commitment
Year 2026 : $89,636,028
Year 2027 : $75,866,332
Year 2028 : $57,748,999
Year 2029 : $39,500,000
Salary Cap with 1 Way Contract
Year 2026 : $89,636,028
Year 2027 : $75,866,332
Year 2028 : $57,748,999
Year 2029 : $39,500,000

Farm Players Salaries

Alex Alexeyev $150,000 (2)
Connor Ungar $150,000 (3)
Helge Grans $150,000 (3)
Sebastian D. Aho $150,000 (2)
Josh Mahura $112,500 (2)
Hayden Hodgson $100,000 (1)
Ivan Fedotov $100,000 (2)
Austin Poganski $97,500 (1)
Jacob Melanson $92,500 (1)
Francesco Pinelli $92,500 (1)
Josh Jacobs $92,500 (2)
Kyler Kupka $92,500 (1)
Zach Sawchenko $92,500 (1)
Oskar Pettersson $92,500 (1)
Philippe Daoust $92,500 (2)
Landon Slaggert $92,500 (1)
Jett Jones $92,500 (1)
Yaroslav Askarov $92,500 (1)
Jack D. Hughes $92,400 (3)
Justin Janicke $92,400 (3)
Oliver Moore $92,400 (3)
Rhett Pitlick $92,400 (3)
Blake Biondi $92,400 (3)
Vincent Sevigny $92,400 (3)
Kyle Jackson $92,400 (3)
Total Farm Players25
Salary Commitment
Year 2026 : $2,581,800
Year 2027 : $1,644,300
Year 2028 : $946,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,581,800
Year 2027 : $1,644,300
Year 2028 : $946,800
Year 2029 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Centre
Level 1: 6000 - $200 - 3,448 - 57.46%
Level 2: 5000 - $150 - 2,647 - 52.93%
Level 3: 2000 - $100 - 1,213 - 60.67%
Level 4: 4000 - $50 - 3,730 - 93.25%
Luxury : 1000 - $250 - 972 - 97.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 956 - 47.79%
Farm Level 2: 1000 - $30 - 429 - 42.85%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %12,009 - 66.72%
Average Income per Game$2,390,385
Year to Date Revenue$14,342,310
Farm
Home Games Left-3
Average Attendance - %1,384 - 46.14%
Average Income per Game$102,499
Year to Date Revenue$614,995

Expense

Pro Players Total Salaries$95,630,488
Farm Players Total Salaries$2,457,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,669,810
Farm Year To Date Expenses$447,090
Pro Salary Cap To Date$15,507,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,053,860
Farm Estimated Season Revenue($307,498)
Pro Remaining Season Days155
Pro Expenses Per Days$522,327
Pro Estimated Expenses$80,960,685
Farm Remaining Season Days155
Farm Expenses Per Days$14,903
Farm Estimated Expenses$2,309,965
Estimated Season Expenses$83,270,650
Season Salary Cap$95,630,488
Estimate Under Maximum Salary Cap of $104,000,000$8,369,512
Estimate Over Minimum Salary Cap of $76,900,000 $18,730,488
Current Bank Account$112,848,033
Projected Bank Account$115,323,745

Pro Players Salaries

Max Shabanov (1 Way Contract) $15,000,000 (2)
Jacob Markstrom (1 Way Contract) $10,101,000 (3)
Jeff Skinner (1 Way Contract) $9,000,000 (1)
Dylan Guenther (1 Way Contract) $8,365,000 (3)
Bowen Byram (1 Way Contract) $6,850,000 (5)
Nico Daws (1 Way Contract) $6,325,000 (2)
Mathew Dumba (1 Way Contract) $6,100,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (1)
-1 Way Contract Salary Cap : $5,900,000
Vladislav Gavrikov (1 Way Contract) $5,049,000 (2)
Nils Hoglander (1 Way Contract) $4,201,488 (2)
Josh Samanski (1 Way Contract) $4,100,000 (3)
Josh Doan (1 Way Contract) $3,028,000 (4)
Oskar Back (1 Way Contract) $2,222,000 (4)
Justin Sourdif (1 Way Contract) $2,200,000 (4)
Tobias Bjornfot $1,499,000 (2)
Jonathan Aspirot $1,000,000 (2)
Jan Jenik $990,000 (2)
Emil Lilleberg $925,000 (1)
Matt Savoie $925,000 (2)
Mackie Samoskevich $925,000 (6)
Conor Geekie $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2026 : $95,630,488
Year 2027 : $84,185,488
Year 2028 : $42,171,000
Year 2029 : $19,605,000
Salary Average Commitment
Year 2026 : $95,630,488
Year 2027 : $79,805,488
Year 2028 : $37,791,000
Year 2029 : $15,225,000
Salary Cap with 1 Way Contract
Year 2026 : $95,630,488
Year 2027 : $79,805,488
Year 2028 : $37,791,000
Year 2029 : $15,225,000

Farm Players Salaries

Michael Dipietro $150,000 (3)
Vincent Iorio $121,500 (3)
Ozzy Wiesblatt $117,500 (3)
Joey Willis $116,000 (3)
Matt Tomkins $97,500 (1)
Corson Ceulemans $97,500 (3)
Charles-Alexis Legault $92,500 (2)
Dalibor Dvorsky $92,500 (2)
Dylan Duke $92,500 (2)
Gavin Brindley $92,500 (2)
Julian Lutz $92,500 (2)
Maveric Lamoureux $92,500 (2)
Miko Matikka $92,500 (2)
Artem Duda $92,500 (2)
Maksymilian Szuber $92,500 (1)
Nico Myatovic $92,500 (1)
Pavel Mintyukov $92,500 (1)
Reid Schaefer $92,500 (1)
Ryan Winterton $92,500 (1)
Zach Dean $92,500 (1)
Michael Brandsegg-Nygard $92,400 (3)
Michael Misa $92,400 (3)
Dylan Hryckowian $92,400 (3)
Topias Leinonen $92,400 (3)
Tanner Molendyk $92,400 (3)
Total Farm Players25
Salary Commitment
Year 2026 : $2,457,000
Year 2027 : $1,804,500
Year 2028 : $1,064,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,457,000
Year 2027 : $1,804,500
Year 2028 : $1,064,500
Year 2029 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $150 - 5,529 - 92.15%
Level 2: 5000 - $100 - 4,659 - 93.18%
Level 3: 2000 - $75 - 1,952 - 97.59%
Level 4: 4000 - $50 - 3,750 - 93.76%
Luxury : 1000 - $300 - 787 - 78.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.79%
Farm Level 2: 1000 - $15 - 934 - 93.41%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,678 - 92.65%
Average Income per Game$2,723,393
Year to Date Revenue$21,787,142
Farm
Home Games Left-3
Average Attendance - %2,810 - 93.66%
Average Income per Game$116,308
Year to Date Revenue$930,465

Expense

Pro Players Total Salaries$107,169,075
Farm Players Total Salaries$2,520,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value($3,550,000)
Pro Year To Date Expenses$17,550,907
Farm Year To Date Expenses$457,290
Pro Salary Cap To Date$17,388,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,595,354
Farm Estimated Season Revenue($348,924)
Pro Remaining Season Days155
Pro Expenses Per Days$584,698
Pro Estimated Expenses$90,628,190
Farm Remaining Season Days155
Farm Expenses Per Days$15,243
Farm Estimated Expenses$2,362,665
Estimated Season Expenses$92,990,855
Season Salary Cap$103,619,075
Estimate Under Maximum Salary Cap of $104,000,000$380,925
Estimate Over Minimum Salary Cap of $76,900,000 $26,719,075
Current Bank Account$80,214,077
Projected Bank Account$79,469,652

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $9,560,000 (2)
Mark Stone (1 Way Contract) $9,500,000 (1)
Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Cale Makar (1 Way Contract) $9,000,000 (1)
Ilya Sorokin (1 Way Contract) $8,257,000 (2)
J.T. Miller (1 Way Contract) $8,000,000 (4)
Sebastian Aho (1 Way Contract) $7,700,000 (2)
Aaron Ekblad (1 Way Contract) $7,100,000 (3)
Devon Toews (1 Way Contract) $6,440,000 (3)
Sean Walker (1 Way Contract) $5,100,000 (5)
Mavrik Bourque (1 Way Contract) $4,680,000 (2)
J.T. Compher (1 Way Contract) $4,000,000 (3)
Taylor Hall (1 Way Contract) $3,962,000 (2)
Ryan Hartman (1 Way Contract) $3,800,075 (4)
Dan Vladar (1 Way Contract) $3,617,000 (2)
Brenden Dillon (1 Way Contract) $2,452,000 (1)
Michael McCarron (1 Way Contract) $1,642,000 (2)
Philip Broberg $1,009,000 (2)
Adam Fantilli $925,000 (1)
Justin Hryckowian $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2026 : $107,169,075
Year 2027 : $84,367,075
Year 2028 : $43,940,075
Year 2029 : $26,400,075
Salary Average Commitment
Year 2026 : $107,169,075
Year 2027 : $84,367,075
Year 2028 : $43,940,075
Year 2029 : $26,400,075
Salary Cap with 1 Way Contract
Year 2026 : $107,169,075
Year 2027 : $84,367,075
Year 2028 : $43,940,075
Year 2029 : $26,400,075

Farm Players Salaries

Jesper Vikman $100,000 (1)
Keean Washkurak $100,000 (1)
Riley Bezeau $100,000 (1)
Chase Wouters $92,500 (1)
Blake Smith $92,500 (3)
Cole Clayton $92,500 (1)
Brayden Hislop $92,500 (3)
Joe Fleming $92,500 (3)
Dino Kambeitz $92,500 (1)
Chase Pietila $92,500 (3)
Ole Bjorgvik-Holm $92,500 (2)
Jimmy Schuldt $92,500 (3)
Joe Hicketts $92,500 (3)
Stian Solberg $92,500 (2)
Jack Anderson $92,500 (3)
Isaac Poulter $92,500 (3)
Jackson Hallum $92,500 (3)
Kai Schwindt $92,500 (3)
Karsen Dorwart $92,500 (3)
Kenta Isogai $92,500 (3)
Konnor Smith $92,500 (3)
Landen Hookey $92,500 (3)
Nikita Susuyev $92,500 (3)
Vilmer Alriksson $92,500 (3)
Jiri Patera $92,500 (3)
Nikita Quapp $92,500 (3)
Ethan Keppen $92,500 (2)
Total Farm Players27
Salary Commitment
Year 2026 : $2,520,000
Year 2027 : $1,942,500
Year 2028 : $1,665,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $947,500
Year 2027 : $370,000
Year 2028 : $92,500
Year 2029 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $150 - 5,593 - 93.22%
Level 2: 5000 - $100 - 4,774 - 95.47%
Level 3: 2000 - $75 - 1,928 - 96.41%
Level 4: 4000 - $50 - 3,759 - 93.96%
Luxury : 1000 - $300 - 781 - 78.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,943 - 97.14%
Farm Level 2: 1000 - $15 - 924 - 92.43%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,834 - 93.52%
Average Income per Game$2,749,383
Year to Date Revenue$19,245,683
Farm
Home Games Left-2
Average Attendance - %2,867 - 95.57%
Average Income per Game$119,515
Year to Date Revenue$836,602

Expense

Pro Players Total Salaries$102,308,000
Farm Players Total Salaries$2,127,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,752,660
Farm Year To Date Expenses$393,570
Pro Salary Cap To Date$16,590,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,228,415
Farm Estimated Season Revenue($239,029)
Pro Remaining Season Days155
Pro Expenses Per Days$558,422
Pro Estimated Expenses$86,555,410
Farm Remaining Season Days155
Farm Expenses Per Days$13,119
Farm Estimated Expenses$2,033,445
Estimated Season Expenses$88,588,855
Season Salary Cap$102,308,000
Estimate Under Maximum Salary Cap of $104,000,000$1,692,000
Estimate Over Minimum Salary Cap of $76,900,000 $25,408,000
Current Bank Account$64,864,952
Projected Bank Account$72,265,483

Pro Players Salaries

Connor McDavid (1 Way Contract) $14,150,000 (5)
Sam Reinhart (1 Way Contract) $9,790,000 (3)
Mikhail Sergachev (1 Way Contract) $8,500,000 (5)
Connor Hellebuyck (1 Way Contract) $8,214,000 (3)
Kevin Fiala (1 Way Contract) $7,875,000 (3)
Gabriel Vilardi (1 Way Contract) $7,466,000 (4)
Elias Lindholm (1 Way Contract) $7,062,000 (4)
Sean Monahan (1 Way Contract) $5,679,000 (2)
Matt Roy (1 Way Contract) $4,970,000 (2)
Frank Vatrano (1 Way Contract) $4,657,000 (1)
Eetu Luostarinen (1 Way Contract) $4,535,000 (5)
Esa Lindell (1 Way Contract) $4,160,000 (3)
Joonas Korpisalo (1 Way Contract) $2,800,000 (2)
Philipp Kurashev (1 Way Contract) $2,326,000 (1)
Dmitry Kulikov (1 Way Contract) $2,300,000 (1)
Corey Perry (1 Way Contract) $1,800,000 (1)
Erik Gustafsson (1 Way Contract) $1,750,000 (1)
Colton Sissons (1 Way Contract) $1,500,000 (2)
Philip Tomasino $925,000 (1)
Luca Del Bel Belluz $925,000 (1)
Cole Hutson $924,000 (3)
Total Pro Players21
Salary Commitment
Year 2026 : $102,308,000
Year 2027 : $87,625,000
Year 2028 : $72,676,000
Year 2029 : $41,713,000
Salary Average Commitment
Year 2026 : $102,308,000
Year 2027 : $87,625,000
Year 2028 : $72,676,000
Year 2029 : $41,713,000
Salary Cap with 1 Way Contract
Year 2026 : $102,308,000
Year 2027 : $87,625,000
Year 2028 : $72,676,000
Year 2029 : $41,713,000

Farm Players Salaries

Devin Cooley $92,500 (2)
Matt D. Murray $92,500 (2)
Brandon Hickey $92,500 (3)
Brendan Smith $92,500 (3)
Brian Pinho $92,500 (2)
Filip Bystedt $92,500 (2)
Noah Philp $92,500 (2)
Rodrigo Abols $92,500 (2)
Joona Koppanen $92,500 (2)
Matthew Peca $92,500 (2)
Ashton Sautner $92,500 (3)
Seth Griffith $92,500 (2)
Caedan Bankier $92,500 (1)
Jack Matier $92,500 (1)
James Malatesta $92,500 (1)
Nathan Gaucher $92,500 (1)
Sasha Pastujov $92,500 (1)
Marcus Hogberg $92,500 (2)
Tanner Howe $92,400 (3)
Martin Misiak $92,400 (3)
Tom Willander $92,400 (3)
Jimmy Huntington $92,400 (3)
Oliver Bonk $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,127,000
Year 2027 : $1,664,500
Year 2028 : $739,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,849,500
Year 2027 : $1,387,000
Year 2028 : $462,000
Year 2029 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $150 - 5,479 - 91.32%
Level 2: 5000 - $100 - 4,737 - 94.73%
Level 3: 2000 - $75 - 1,954 - 97.71%
Level 4: 4000 - $50 - 3,909 - 97.72%
Luxury : 1000 - $300 - 783 - 78.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 93.00%
Farm Level 2: 1000 - $15 - 972 - 97.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,861 - 93.67%
Average Income per Game$2,733,595
Year to Date Revenue$13,667,973
Farm
Home Games Left-2
Average Attendance - %2,832 - 94.39%
Average Income per Game$116,329
Year to Date Revenue$581,643

Expense

Pro Players Total Salaries$85,941,713
Farm Players Total Salaries$1,492,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$3,605,000
Pro Year To Date Expenses$13,986,468
Farm Year To Date Expenses$290,580
Pro Salary Cap To Date$13,824,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,143,000
Farm Estimated Season Revenue($232,657)
Pro Remaining Season Days155
Pro Expenses Per Days$469,955
Pro Estimated Expenses$72,843,025
Farm Remaining Season Days155
Farm Expenses Per Days$9,686
Farm Estimated Expenses$1,501,330
Estimated Season Expenses$74,344,355
Season Salary Cap$89,546,713
Estimate Under Maximum Salary Cap of $104,000,000$14,453,287
Estimate Over Minimum Salary Cap of $76,900,000 $12,646,713
Current Bank Account$114,126,059
Projected Bank Account$140,692,047

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (4)
Brady Tkachuk (1 Way Contract) $8,205,714 (2)
Tristan Jarry (1 Way Contract) $7,611,000 (2)
Jordan Kyrou (1 Way Contract) $6,935,000 (2)
Darcy Kuemper (1 Way Contract) $5,250,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (1)
Simon Holmstrom (1 Way Contract) $4,895,000 (4)
Brandon Saad (1 Way Contract) $4,500,000 (1)
Alexis Lafreniere (1 Way Contract) $4,398,000 (1)
Cam York (1 Way Contract) $3,800,000 (2)
Owen Power (1 Way Contract) $3,500,000 (5)
Kiefer Sherwood (1 Way Contract) $3,459,000 (3)
Trent Frederic (1 Way Contract) $3,317,000 (2)
Andrew Peeke (1 Way Contract) $3,208,000 (3)
Nick Leddy (1 Way Contract) $3,000,000 (1)
Dylan Samberg (1 Way Contract) $2,164,000 (1)
Jonah Gadjovich $1,499,999 (2)
Nathan Bastian $975,000 (2)
Jeff Malott $975,000 (2)
Connor Mackey $975,000 (2)
Jackson Blake $925,000 (2)
Logan Cooley $925,000 (1)
Anton Frondell $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $85,941,713
Year 2027 : $60,704,713
Year 2028 : $25,486,000
Year 2029 : $17,895,000
Salary Average Commitment
Year 2026 : $85,941,713
Year 2027 : $60,704,713
Year 2028 : $25,486,000
Year 2029 : $17,895,000
Salary Cap with 1 Way Contract
Year 2026 : $85,941,713
Year 2027 : $60,704,713
Year 2028 : $25,486,000
Year 2029 : $17,895,000

Farm Players Salaries

Cam Dineen $97,500 (3)
Louie Belpedio $95,000 (1)
Dylan McIlrath $95,000 (1)
Christian Wolanin $95,000 (2)
Thomas Milic $92,500 (2)
Zack Bolduc $92,500 (1)
Matthew Maggio $92,500 (1)
Ethan Cardwell $92,500 (1)
Max McCue $92,500 (2)
Jake Furlong $92,500 (2)
Carson Bantle $92,500 (2)
Ivan Prosvetov $92,400 (3)
Ryan Leonard $92,400 (3)
Roby Jarventie $92,400 (3)
Nick Cicek $92,400 (3)
Carter Yakemchuk $92,400 (3)
Total Farm Players16
Salary Commitment
Year 2026 : $1,492,000
Year 2027 : $1,024,500
Year 2028 : $559,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,492,000
Year 2027 : $1,024,500
Year 2028 : $559,500
Year 2029 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $150 - 5,527 - 92.12%
Level 2: 5000 - $100 - 4,724 - 94.47%
Level 3: 2000 - $75 - 1,901 - 95.07%
Level 4: 4000 - $50 - 3,903 - 97.59%
Luxury : 1000 - $300 - 799 - 79.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,844 - 92.20%
Farm Level 2: 1000 - $15 - 920 - 91.96%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %16,854 - 93.64%
Average Income per Game$2,743,100
Year to Date Revenue$19,201,701
Farm
Home Games Left-5
Average Attendance - %2,764 - 92.12%
Average Income per Game$114,367
Year to Date Revenue$800,569

Expense

Pro Players Total Salaries$98,711,887
Farm Players Total Salaries$2,162,400
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,169,490
Farm Year To Date Expenses$399,300
Pro Salary Cap To Date$16,007,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,008,505
Farm Estimated Season Revenue($571,835)
Pro Remaining Season Days155
Pro Expenses Per Days$538,983
Pro Estimated Expenses$83,542,365
Farm Remaining Season Days155
Farm Expenses Per Days$13,310
Farm Estimated Expenses$2,063,050
Estimated Season Expenses$85,605,415
Season Salary Cap$98,711,887
Estimate Under Maximum Salary Cap of $104,000,000$5,288,113
Estimate Over Minimum Salary Cap of $76,900,000 $21,811,887
Current Bank Account$112,425,601
Projected Bank Account$122,256,856

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,500,000 (4)
Martin Necas (1 Way Contract) $8,100,000 (3)
Jake Oettinger (1 Way Contract) $7,993,000 (3)
Roope Hintz (1 Way Contract) $7,910,000 (2)
Troy Terry (1 Way Contract) $6,525,000 (2)
K'Andre Miller (1 Way Contract) $5,936,000 (4)
Ryan Graves (1 Way Contract) $5,800,000 (2)
Adam Pelech (1 Way Contract) $5,750,000 (3)
Mats Zuccarello (1 Way Contract) $5,451,000 (1)
Bryan Rust (1 Way Contract) $5,125,000 (2)
Adam Henrique (1 Way Contract) $5,062,000 (1)
Joey Daccord (1 Way Contract) $4,645,000 (2)
Ryan O'Reilly (1 Way Contract) $4,500,000 (1)
Alexandre Carrier (1 Way Contract) $4,415,000 (1)
Ryan McDonagh (1 Way Contract) $4,203,000 (2)
Luke Kunin (1 Way Contract) $2,510,000 (2)
Peyton Krebs (1 Way Contract) $2,000,888 (3)
Radek Faksa (1 Way Contract) $1,862,000 (1)
Ryan Ufko $1,499,999 (2)
Cole Eiserman $924,000 (3)
Total Pro Players20
Salary Commitment
Year 2026 : $98,711,887
Year 2027 : $77,421,887
Year 2028 : $39,203,888
Year 2029 : $14,436,000
Salary Average Commitment
Year 2026 : $98,711,887
Year 2027 : $77,421,887
Year 2028 : $39,203,888
Year 2029 : $14,436,000
Salary Cap with 1 Way Contract
Year 2026 : $98,711,887
Year 2027 : $77,421,887
Year 2028 : $39,203,888
Year 2029 : $14,436,000

Farm Players Salaries

Matej Blumel $125,000 (2)
Lleyton Moore $95,000 (1)
Remi Poirier $92,500 (2)
Casey Fitzgerald $92,500 (3)
Alex Gallant $92,500 (3)
Atley Calvert $92,500 (2)
Chad Hillebrand $92,500 (3)
Austin Strand $92,500 (3)
Charlie Wright $92,500 (2)
Billy Sweezey $92,500 (3)
Blake Hillman $92,500 (3)
Brandon Baddock $92,500 (3)
Justin Ertel $92,500 (2)
Chris Terry $92,500 (3)
Benjamin Kraws $92,500 (3)
Maros Jedlicka $92,500 (2)
Ondrej Becher $92,500 (2)
Sawyer Boulton $92,500 (2)
Antonio Stranges $92,500 (3)
Gavin White $92,500 (1)
Ryan Fanti $92,500 (2)
Aidan Thompson $92,500 (3)
Mark Duarte $92,400 (3)
Total Farm Players23
Salary Commitment
Year 2026 : $2,162,400
Year 2027 : $1,974,900
Year 2028 : $1,109,900
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,237,400
Year 2027 : $1,049,900
Year 2028 : $184,900
Year 2029 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $150 - 5,528 - 92.13%
Level 2: 5000 - $100 - 4,666 - 93.33%
Level 3: 2000 - $75 - 1,904 - 95.21%
Level 4: 4000 - $50 - 3,774 - 94.34%
Luxury : 1000 - $300 - 834 - 83.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.11%
Farm Level 2: 1000 - $15 - 976 - 97.58%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,706 - 92.81%
Average Income per Game$2,741,086
Year to Date Revenue$10,964,344
Farm
Home Games Left1
Average Attendance - %2,878 - 95.93%
Average Income per Game$118,574
Year to Date Revenue$474,296

Expense

Pro Players Total Salaries$98,271,100
Farm Players Total Salaries$2,611,600
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,461,691
Farm Year To Date Expenses$454,161
Pro Salary Cap To Date$16,299,532
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,161,268
Farm Estimated Season Revenue$118,574
Pro Remaining Season Days155
Pro Expenses Per Days$536,601
Pro Estimated Expenses$83,173,155
Farm Remaining Season Days155
Farm Expenses Per Days$15,738
Farm Estimated Expenses$2,439,390
Estimated Season Expenses$85,612,545
Season Salary Cap$98,271,100
Estimate Under Maximum Salary Cap of $104,000,000$5,728,900
Estimate Over Minimum Salary Cap of $76,900,000 $21,371,100
Current Bank Account$87,067,388
Projected Bank Account$105,734,685

Pro Players Salaries

Nicolas Hague (1 Way Contract) $15,000,000 (2)
Alex Turcotte (1 Way Contract) $15,000,000 (1)
Arvid Soderblom (1 Way Contract) $15,000,000 (1)
Damon Severson (1 Way Contract) $5,875,000 (1)
Nick Foligno (1 Way Contract) $5,200,000 (2)
Samuel Bolduc (1 Way Contract) $5,000,100 (1)
-1 Way Contract Salary Cap : $5,000,100
Tony DeAngelo (1 Way Contract) $4,650,000 (5)
Alex Newhook (1 Way Contract) $4,500,000 (2)
Eeli Tolvanen (1 Way Contract) $3,723,000 (1)
Raphael Lavoie (1 Way Contract) $3,000,000 (5)
-1 Way Contract Salary Cap : $3,000,000
Bo Groulx (1 Way Contract) $3,000,000 (5)
Ryker Evans (1 Way Contract) $2,755,000 (2)
Jakob Pelletier (1 Way Contract) $2,500,000 (4)
Jiri Kulich (1 Way Contract) $2,494,000 (3)
Kasperi Kapanen (1 Way Contract) $2,100,000 (2)
Maxim Tsyplakov (1 Way Contract) $2,000,000 (3)
Aatu Raty $925,000 (3)
Daemon Hunt $925,000 (3)
Louis Crevier $925,000 (1)
Cutter Gauthier $925,000 (2)
Zach Benson $925,000 (1)
Mads Sogaard $925,000 (1)
Danila Yurov $924,000 (3)
Total Pro Players23
Salary Commitment
Year 2026 : $98,271,100
Year 2027 : $50,898,000
Year 2028 : $20,418,000
Year 2029 : $13,150,000
Salary Average Commitment
Year 2026 : $98,271,100
Year 2027 : $50,898,000
Year 2028 : $20,418,000
Year 2029 : $13,150,000
Salary Cap with 1 Way Contract
Year 2026 : $98,271,100
Year 2027 : $50,898,000
Year 2028 : $20,418,000
Year 2029 : $13,150,000

Farm Players Salaries

Garin Bjorklund $150,000 (2)
Cole Schwindt $150,000 (3)
Mitchell Weeks $92,500 (3)
Liam Ohgren $92,500 (2)
Calle Odelius $92,500 (2)
Hunter Haight $92,500 (2)
Jack Peart $92,500 (2)
Jakub Stancl $92,500 (2)
Adam Sykora $92,500 (1)
Jonathan Lekkerimaki $92,500 (2)
Justin Robidas $92,500 (2)
Konsta Helenius $92,500 (2)
Ville Koivunen $92,500 (2)
Jack Finley $92,500 (3)
David Spacek $92,500 (1)
Marat Khusnutdinov $92,500 (1)
Nikita Nesterenko $92,500 (1)
Adam Beckman $92,500 (3)
Kevin Reidler $92,400 (3)
Daniil But $92,400 (3)
Juraj Pekarcik $92,400 (3)
Koehn Ziemmer $92,400 (3)
Melvin Fernstrom $92,400 (3)
Caden Price $92,400 (3)
Owen Allard $92,400 (3)
Tomas Hamara $92,400 (3)
Hunter Jones $92,400 (3)
Total Farm Players27
Salary Commitment
Year 2026 : $2,611,600
Year 2027 : $2,241,600
Year 2028 : $1,259,100
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,611,600
Year 2027 : $2,241,600
Year 2028 : $1,259,100
Year 2029 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $104,000,000
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$9,000,000

Pro Players

Farm Players

Total Players

Blue Jackets $61,557,544 $99,857,997 $4,142,003 $22,957,997 $1,899,500 $7,100,500 221941
Bruins $95,777,984 $103,328,999 $671,001 $26,428,999 $1,978,900 $7,021,100 202040
Canadiens $70,869,769 $98,507,000 $5,493,000 $21,607,000 $2,278,800 $6,721,200 222345
Capitals $75,796,695 $85,433,554 $18,566,446 $8,533,554 $2,108,700 $6,891,300 232245
Devils $99,202,835 $96,735,000 $7,265,000 $19,835,000 $2,132,100 $6,867,900 202343
Flyers $106,194,783 $85,650,001 $18,349,999 $8,750,001 $2,500,800 $6,499,200 232750
Hurricanes $58,155,670 $101,803,000 $2,197,000 $24,903,000 $2,222,870 $6,777,130 262450
Islanders $105,695,998 $101,232,000 $2,768,000 $24,332,000 $2,227,800 $6,772,200 232346
Lightning $60,816,119 $99,091,149 $4,908,851 $22,191,149 $2,107,200 $6,892,800 241943
Maple Leafs $87,920,599 $85,338,500 $18,661,500 $8,438,500 $2,498,400 $6,501,600 242650
Panthers $59,938,694 $100,822,998 $3,177,002 $23,922,998 $1,818,800 $7,181,200 221941
Penguins $65,930,892 $91,681,999 $12,318,001 $14,781,999 $2,010,600 $6,989,400 232043
Rangers $75,842,685 $102,785,925 $1,214,075 $25,885,925 $3,675,700 $5,324,300 203454
Red Wings $106,775,986 $87,931,666 $16,068,334 $11,031,666 $1,901,700 $7,098,300 242044
Sabres $45,195,517 $98,768,333 $5,231,667 $21,868,333 $3,522,100 $5,477,900 213859
Senators $73,060,224 $97,919,044 $6,080,956 $21,019,044 $2,329,302 $6,670,698 212445
Avalanche $146,060,370 $93,455,000 $10,545,000 $16,555,000 $2,519,300 $6,480,700 212748
Blackhawks $88,543,216 $82,354,000 $21,646,000 $5,454,000 $2,272,900 $6,727,100 242448
Blues $83,987,215 $98,688,215 $5,311,785 $21,788,215 $2,441,600 $6,558,400 242650
Canucks $64,616,864 $100,339,998 $3,660,002 $23,439,998 $2,449,900 $6,550,100 232447
Ducks $103,255,037 $87,233,598 $16,766,402 $10,333,598 $1,487,900 $7,512,100 251641
Flames $70,464,330 $102,865,997 $1,134,003 $25,965,997 $3,100,611 $5,899,389 222446
Golden Knights $67,782,294 $82,952,000 $21,048,000 $6,052,000 $2,576,700 $6,423,300 222749
Jets $104,718,078 $101,938,249 $2,061,751 $25,038,249 $2,414,400 $6,585,600 222648
Kings $117,120,064 $80,844,998 $23,155,002 $3,944,998 $2,126,300 $6,873,700 242347
Kraken $72,873,218 $99,736,028 $4,263,972 $22,836,028 $2,581,800 $6,418,200 232548
Mammoth $112,848,033 $95,630,488 $8,369,512 $18,730,488 $2,457,000 $6,543,000 212546
Oilers $80,214,077 $103,619,075 $380,925 $26,719,075 $2,520,000 $6,480,000 202747
Predators $64,864,952 $102,308,000 $1,692,000 $25,408,000 $2,127,000 $6,873,000 212344
Sharks $114,126,059 $89,546,713 $14,453,287 $12,646,713 $1,492,000 $7,508,000 231639
Stars $112,425,601 $98,711,887 $5,288,113 $21,811,887 $2,162,400 $6,837,600 202343
Wild $87,067,388 $98,271,100 $5,728,900 $21,371,100 $2,611,600 $6,388,400 232750