Team FinanceLast Update - April 16, 2026 at 19:06

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,600 - 93.33%
Level 2: 6000 - $198 - 5,677 - 94.62%
Level 3: 2000 - $197 - 1,911 - 95.56%
Level 4: 4000 - $196 - 3,610 - 90.25%
Luxury : 1000 - $400 - 952 - 95.17%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,750 - 93.42%
Average Income per Game$3,708,755
Year to Date Revenue$152,058,969

Expense

Pro Players Total Salaries$58,009,524
Farm Players Total Salaries$480,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,030,305
Farm Year To Date Expenses$487,968
Pro Salary Cap To Date$81,042,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$359,338
Pro Estimated Expenses$359,338
Farm Remaining Season Days0
Farm Expenses Per Days$3,042
Farm Estimated Expenses$0
Estimated Season Expenses$359,338
Season Salary Cap$58,009,524
Estimate Under Maximum Salary Cap of $95,500,000$37,490,476
Estimate Over Minimum Salary Cap of $58,000,000 $9,524
Current Bank Account$226,648,142
Projected Bank Account$226,288,804

Pro Players Salaries

Brandon Montour $9,142,857 (4)
Jeff Skinner $7,900,000 (1)
Nate Schmidt $4,950,000 (1)
Ville Husso $4,750,000 (1)
Will Borgen $4,100,000 (4)
Alexandre Carrier $3,750,000 (3)
Simon Holmstrom $3,625,000 (3)
Sean Walker $2,650,000 (1)
Mason Appleton $2,166,667 (2)
Nico Sturm $2,000,000 (1)
Vincent Hinostroza $1,775,000 (3)
Justin Danforth $1,500,000 (3)
Tyler Motte $1,350,000 (1)
Andrei Kuzmenko $950,000 (2)
Mason Morelli $900,000 (2)
Mackie Samoskevich $900,000 (2)
Noah Gregor $850,000 (4)
Dennis Gilbert $825,000 (3)
Nolan Foote $825,000 (3)
Dustin Tokarski $775,000 (1)
Simon Benoit $775,000 (1)
Riley Stillman $775,000 (1)
Joona Koppanen $775,000 (4)
Total Pro Players23
Salary Commitment
Year 2025 : $58,009,524
Year 2026 : $32,084,524
Year 2027 : $27,167,857
Year 2028 : $14,867,857
Salary Average Commitment
Year 2025 : $39,059,524
Year 2026 : $23,884,524
Year 2027 : $20,767,857
Year 2028 : $14,867,857
Salary Cap with 1 Way Contract
Year 2025 : $58,009,524
Year 2026 : $32,084,524
Year 2027 : $27,167,857
Year 2028 : $14,867,857

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Hunter Shepard $77,500 (3)
Jeffrey Viel $77,500 (2)
Guillaume Brisebois $77,500 (2)
Alexander Petrovic $77,500 (2)
Mark Friedman $77,500 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $480,000
Year 2026 : $480,000
Year 2027 : $170,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $402,500
Year 2026 : $402,500
Year 2027 : $92,500
Year 2028 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 5,750 - 95.83%
Level 2: 6000 - $199 - 5,755 - 95.92%
Level 3: 2000 - $189 - 1,946 - 97.30%
Level 4: 4000 - $188 - 3,786 - 94.66%
Luxury : 1000 - $400 - 969 - 96.94%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,206 - 95.82%
Average Income per Game$3,771,118
Year to Date Revenue$154,615,853

Expense

Pro Players Total Salaries$95,450,000
Farm Players Total Salaries$677,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,525,901
Farm Year To Date Expenses$768,236
Pro Salary Cap To Date$93,537,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$583,533
Pro Estimated Expenses$583,533
Farm Remaining Season Days0
Farm Expenses Per Days$4,232
Farm Estimated Expenses$0
Estimated Season Expenses$583,533
Season Salary Cap$95,450,000
Estimate Under Maximum Salary Cap of $95,500,000$50,000
Estimate Over Minimum Salary Cap of $58,000,000 $37,450,000
Current Bank Account$69,538,850
Projected Bank Account$68,955,317

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Sebastian Aho $9,750,000 (4)
Victor Hedman $8,000,000 (2)
Esa Lindell $7,250,000 (4)
Mika Zibanejad $7,000,000 (2)
Brad Marchand $6,500,000 (1)
Adrian Kempe $5,500,000 (3)
Erik Cernak $5,200,000 (3)
Shea Theodore $5,200,000 (1)
Tyler Bertuzzi $4,750,000 (1)
Artem Zub $4,600,000 (2)
Jake Oettinger $4,000,000 (1)
Calvin Pickard $3,000,000 (2)
Jason Dickinson $2,650,000 (1)
Radko Gudas $2,500,000 (1)
Nick Seeler $2,000,000 (3)
Jonatan Berggren $1,825,000 (2)
Garnet Hathaway $1,500,000 (2)
Taylor Raddysh $1,500,000 (4)
Colin Blackwell $1,000,000 (3)
Ryan Shea $950,000 (3)
Oskar Back $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,450,000
Year 2026 : $69,075,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $71,200,000
Year 2026 : $57,425,000
Year 2027 : $21,500,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $95,450,000
Year 2026 : $69,075,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000

Farm Players Salaries

Sam Lafferty $115,000 (1)
Jake Christiansen $97,500 (2)
Marcus Hogberg $77,500 (2)
Jonas Rondbjerg $77,500 (1)
Michael Carcone $77,500 (2)
Jacob Moverare $77,500 (1)
William Lagesson $77,500 (2)
Marc Gatcomb $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $677,500
Year 2026 : $330,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $485,000
Year 2026 : $252,500
Year 2027 : $0
Year 2028 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,929 - 95.58%
Level 2: 7250 - $188 - 7,005 - 96.61%
Level 3: 3750 - $172 - 2,546 - 67.89%
Level 4: 5250 - $165 - 4,873 - 92.82%
Luxury : 1500 - $365 - 1,250 - 83.35%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %22,603 - 90.41%
Average Income per Game$4,373,249
Year to Date Revenue$179,303,200

Expense

Pro Players Total Salaries$68,150,000
Farm Players Total Salaries$2,458,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,719,260
Farm Year To Date Expenses$2,478,738
Pro Salary Cap To Date$64,731,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$420,060
Pro Estimated Expenses$420,060
Farm Remaining Season Days0
Farm Expenses Per Days$14,959
Farm Estimated Expenses$0
Estimated Season Expenses$420,060
Season Salary Cap$68,150,000
Estimate Under Maximum Salary Cap of $95,500,000$27,350,000
Estimate Over Minimum Salary Cap of $58,000,000 $10,150,000
Current Bank Account$109,314,590
Projected Bank Account$108,894,530

Pro Players Salaries

Jacob Trouba $6,250,000 (4)
Gustav Forsling $5,750,000 (3)
Ryan Nugent-Hopkins $5,700,000 (2)
Joel Eriksson Ek $5,250,000 (3)
Charlie Coyle $5,250,000 (3)
Jordan Eberle $5,000,000 (2)
Jonas Brodin $4,500,000 (3)
John Gibson $4,500,000 (3)
Noah Cates $4,000,000 (1)
Claude Giroux $4,000,000 (1)
Jeremy Swayman $3,475,000 (1)
Jamie Drysdale $2,300,000 (4)
Sam Steel $2,100,000 (4)
Kaapo Kakko $2,100,000 (2)
Pius Suter $1,600,000 (2)
Stefan Noesen $1,000,000 (3)
Connor Clifton $1,000,000 (1)
Mason Lohrei $925,000 (2)
Dmitri Voronkov $925,000 (2)
John Beecher $900,000 (2)
Troy Stecher $875,000 (4)
Ryan Poehling $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $68,150,000
Year 2026 : $54,925,000
Year 2027 : $37,775,000
Year 2028 : $11,525,000
Salary Average Commitment
Year 2025 : $49,175,001
Year 2026 : $41,175,000
Year 2027 : $26,775,000
Year 2028 : $11,525,000
Salary Cap with 1 Way Contract
Year 2025 : $68,150,000
Year 2026 : $54,925,000
Year 2027 : $37,775,000
Year 2028 : $11,525,000

Farm Players Salaries

Adam Boqvist $260,000 (2)
Jake Bean $233,333 (1)
Tim Washe $97,500 (1)
Zayne Parekh $97,500 (3)
Hunter Brzustewicz $95,000 (3)
Mavrik Bourque $95,000 (2)
Liam Ohgren $95,000 (2)
Drew Commesso $92,500 (3)
Dalibor Dvorsky $91,833 (3)
John Farinacci $91,000 (2)
Tye Kartye $90,000 (2)
Max Sasson $87,000 (2)
Sam Morton $87,000 (1)
Victor Mancini $87,000 (2)
Ville Ottavainen $86,750 (3)
Ethan Cardwell $86,750 (3)
Juha Jaaska $85,000 (4)
Jakob Pelletier $77,500 (3)
Ethen Frank $77,500 (4)
Albert Johansson $77,500 (1)
Andre Lee $77,500 (1)
Noah Philp $77,500 (1)
Kyle Capobianco $77,500 (2)
Jani Hakanpaa $67,500 (2)
Ben Hutton $67,500 (3)
Total Farm Players25
Salary Commitment
Year 2025 : $2,458,166
Year 2026 : $1,807,833
Year 2027 : $857,833
Year 2028 : $162,500
Salary Average Commitment
Year 2025 : $1,944,833
Year 2026 : $1,527,833
Year 2027 : $857,833
Year 2028 : $162,500

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 5,799 - 96.66%
Level 2: 6000 - $197 - 5,836 - 97.26%
Level 3: 2000 - $196 - 1,948 - 97.40%
Level 4: 4000 - $194 - 3,721 - 93.03%
Luxury : 1000 - $400 - 965 - 96.49%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,269 - 96.15%
Average Income per Game$3,799,169
Year to Date Revenue$155,765,946

Expense

Pro Players Total Salaries$84,561,667
Farm Players Total Salaries$830,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,887,318
Farm Year To Date Expenses$791,919
Pro Salary Cap To Date$73,899,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$518,333
Pro Estimated Expenses$518,333
Farm Remaining Season Days0
Farm Expenses Per Days$5,151
Farm Estimated Expenses$0
Estimated Season Expenses$518,333
Season Salary Cap$84,561,667
Estimate Under Maximum Salary Cap of $95,500,000$10,938,333
Estimate Over Minimum Salary Cap of $58,000,000 $26,561,667
Current Bank Account$157,448,795
Projected Bank Account$156,930,462

Pro Players Salaries

Erik Karlsson $13,500,000 (2)
Sergei Bobrovsky $8,800,000 (1)
Timo Meier $8,800,000 (3)
Marco Rossi $5,000,000 (4)
Anton Lundell $5,000,000 (4)
Alex Vlasic $4,600,000 (3)
Spencer Knight $4,500,000 (3)
Scott Laughton $4,000,000 (3)
Shayne Gostisbehere $4,000,000 (3)
Jack Quinn $3,375,000 (4)
J.J. Moser $3,375,000 (2)
Jamie Benn $3,000,000 (1)
Casey Cizikas $3,000,000 (1)
Jack Roslovic $2,800,000 (3)
Nick Perbix $2,750,000 (4)
Martin Fehervary $2,675,000 (2)
Calle Jarnkrok $1,000,000 (2)
Corey Perry $1,000,000 (1)
Kevin Korchinski $950,000 (2)
Marco Kasper $886,667 (3)
Cole Koepke $775,000 (3)
Nathan Bastian $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,561,667
Year 2026 : $67,986,667
Year 2027 : $46,486,667
Year 2028 : $16,125,000
Salary Average Commitment
Year 2025 : $71,236,667
Year 2026 : $54,661,667
Year 2027 : $34,111,667
Year 2028 : $16,125,000
Salary Cap with 1 Way Contract
Year 2025 : $84,561,667
Year 2026 : $67,986,667
Year 2027 : $46,486,667
Year 2028 : $16,125,000

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Daniil Tarasov $105,000 (1)
Bradly Nadeau $92,500 (2)
Emil Bemstrom $90,000 (1)
Mikey Eyssimont $80,000 (3)
Callahan Burke $77,500 (3)
Kyle Burroughs $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2025 : $830,000
Year 2026 : $250,000
Year 2027 : $157,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $185,000
Year 2026 : $80,000
Year 2027 : $80,000
Year 2028 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,806 - 96.77%
Level 2: 6000 - $199 - 5,665 - 94.41%
Level 3: 2000 - $198 - 1,925 - 96.26%
Level 4: 4000 - $197 - 3,633 - 90.82%
Luxury : 1000 - $400 - 963 - 96.29%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,992 - 94.69%
Average Income per Game$3,770,557
Year to Date Revenue$154,592,842

Expense

Pro Players Total Salaries$95,181,000
Farm Players Total Salaries$628,267
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,490,308
Farm Year To Date Expenses$611,476
Pro Salary Cap To Date$92,502,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$581,922
Pro Estimated Expenses$581,922
Farm Remaining Season Days0
Farm Expenses Per Days$3,935
Farm Estimated Expenses$0
Estimated Season Expenses$581,922
Season Salary Cap$95,181,000
Estimate Under Maximum Salary Cap of $95,500,000$319,000
Estimate Over Minimum Salary Cap of $58,000,000 $37,181,000
Current Bank Account$57,583,423
Projected Bank Account$57,001,501

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (2)
Jordan Kyrou $8,125,000 (4)
Jesper Bratt $7,875,000 (4)
Devon Toews $6,100,000 (4)
Hampus Lindholm $5,700,000 (4)
Bo Horvat $5,500,000 (1)
Teuvo Teravainen $5,400,000 (1)
Rasmus Ristolainen $5,100,000 (1)
Dmitry Orlov $5,000,000 (1)
Artturi Lehkonen $4,500,000 (1)
Ilya Sorokin $4,000,000 (1)
Evan Bouchard $3,900,000 (3)
Bowen Byram $3,850,000 (3)
Robert Thomas $2,800,000 (1)
Brenden Dillon $2,200,000 (2)
Ryan McLeod $2,100,000 (2)
Eric Robinson $1,600,000 (1)
Craig Smith $800,000 (2)
Colin White $775,000 (3)
Jonathan Quick $700,000 (1)
Trevor Lewis $656,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,181,000
Year 2026 : $59,925,000
Year 2027 : $46,325,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $47,756,000
Year 2026 : $41,400,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $95,181,000
Year 2026 : $59,925,000
Year 2027 : $46,325,000
Year 2028 : $27,800,000

Farm Players Salaries

Matt Murray $87,500 (1)
Jere Innala $87,000 (4)
Michael Milne $86,167 (3)
Tye Felhaber $77,500 (4)
T.J. Tynan $77,500 (1)
Rodrigo Abols $77,500 (2)
Jack Johnson $70,000 (1)
Robert Bortuzzo $65,100 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $628,267
Year 2026 : $393,267
Year 2027 : $250,667
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $628,267
Year 2026 : $393,267
Year 2027 : $250,667
Year 2028 : $164,500

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,594 - 93.23%
Level 2: 6000 - $199 - 5,645 - 94.08%
Level 3: 2000 - $198 - 1,879 - 93.95%
Level 4: 4000 - $197 - 3,556 - 88.91%
Luxury : 1000 - $400 - 950 - 95.03%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,624 - 92.76%
Average Income per Game$3,693,552
Year to Date Revenue$151,435,624

Expense

Pro Players Total Salaries$91,372,028
Farm Players Total Salaries$252,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,361,559
Farm Year To Date Expenses$763,443
Pro Salary Cap To Date$91,373,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$559,114
Pro Estimated Expenses$559,114
Farm Remaining Season Days0
Farm Expenses Per Days$1,672
Farm Estimated Expenses$0
Estimated Season Expenses$559,114
Season Salary Cap$91,372,028
Estimate Under Maximum Salary Cap of $95,500,000$4,127,972
Estimate Over Minimum Salary Cap of $58,000,000 $33,372,028
Current Bank Account$232,512,580
Projected Bank Account$231,953,466

Pro Players Salaries

Roman Josi $11,059,000 (1)
Mitch Marner $10,903,000 (3)
Evgeni Malkin $8,100,000 (1)
Nikita Kucherov $7,500,000 (2)
Seth Jarvis $7,420,087 (4)
Kyle Connor $7,142,857 (3)
Matt Boldy $7,000,000 (3)
Mattias Ekholm $6,800,000 (1)
Lukas Dostal $6,500,000 (2)
Philip Broberg $4,580,917 (3)
K'Andre Miller $3,872,000 (2)
Braden Schneider $2,200,000 (4)
Mattias Janmark $1,000,000 (3)
Matthew Knies $925,000 (1)
Mason McTavish $894,167 (4)
Ukko-Pekka Luukkonen $837,500 (1)
Matt Kiersted $775,000 (1)
Mike Hardman $775,000 (2)
Connor MacKey $775,000 (3)
Dylan Coghlan $775,000 (4)
Brett Murray $775,000 (4)
Parker Kelly $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $91,372,028
Year 2026 : $62,113,028
Year 2027 : $43,466,028
Year 2028 : $12,064,254
Salary Average Commitment
Year 2025 : $68,679,171
Year 2026 : $39,420,171
Year 2027 : $24,645,171
Year 2028 : $12,064,254
Salary Cap with 1 Way Contract
Year 2025 : $91,372,028
Year 2026 : $62,113,028
Year 2027 : $43,466,028
Year 2028 : $12,064,254

Farm Players Salaries

Philip Tomasino $175,000 (3)
Matt Villalta $77,500 (1)
Total Farm Players2
Salary Commitment
Year 2025 : $252,500
Year 2026 : $175,000
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $175,000
Year 2026 : $175,000
Year 2027 : $175,000
Year 2028 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,692 - 94.86%
Level 2: 6000 - $199 - 5,728 - 95.47%
Level 3: 2000 - $198 - 1,911 - 95.56%
Level 4: 4000 - $197 - 3,641 - 91.02%
Luxury : 1000 - $400 - 965 - 96.55%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,937 - 94.41%
Average Income per Game$3,760,078
Year to Date Revenue$154,163,211

Expense

Pro Players Total Salaries$89,155,223
Farm Players Total Salaries$584,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,275,018
Farm Year To Date Expenses$888,154
Pro Salary Cap To Date$91,287,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$545,840
Pro Estimated Expenses$545,840
Farm Remaining Season Days0
Farm Expenses Per Days$3,672
Farm Estimated Expenses$0
Estimated Season Expenses$545,840
Season Salary Cap$89,155,223
Estimate Under Maximum Salary Cap of $95,500,000$6,344,777
Estimate Over Minimum Salary Cap of $58,000,000 $31,155,223
Current Bank Account$107,450,644
Projected Bank Account$106,904,804

Pro Players Salaries

Drew Doughty $11,000,000 (2)
Noah Hanifin $7,350,000 (3)
Tage Thompson $7,142,857 (4)
Anze Kopitar $7,000,000 (1)
William Nylander $6,962,366 (2)
Alexander Wennberg $5,000,000 (2)
Drake Batherson $4,975,000 (4)
Pavel Zacha $4,750,000 (3)
Brandon Saad $4,500,000 (2)
Lawson Crouse $4,300,000 (3)
Brandon Carlo $4,100,000 (3)
Adam Larsson $4,000,000 (1)
Alexandar Georgiev $3,400,000 (2)
Jake Walman $3,400,000 (2)
Mackenzie Blackwood $2,350,000 (2)
Brent Burns $2,000,000 (1)
Jake Evans $1,700,000 (2)
Brandon Hagel $1,500,000 (1)
Henry Thrun $1,000,000 (3)
Danton Heinen $1,000,000 (1)
Michael Bunting $950,000 (1)
Michael McCarron $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $89,155,223
Year 2026 : $72,705,223
Year 2027 : $33,617,857
Year 2028 : $12,117,857
Salary Average Commitment
Year 2025 : $62,855,223
Year 2026 : $49,855,223
Year 2027 : $13,117,857
Year 2028 : $12,117,857
Salary Cap with 1 Way Contract
Year 2025 : $89,155,223
Year 2026 : $72,705,223
Year 2027 : $33,617,857
Year 2028 : $12,117,857

Farm Players Salaries

Egor Zamula $170,000 (2)
Emil Andrae $95,000 (2)
Victor Ostman $87,000 (2)
Dryden Hunt $77,500 (2)
Tanner Laczynski $77,500 (2)
Ian Mitchell $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $584,500
Year 2026 : $507,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $412,000
Year 2026 : $412,000
Year 2027 : $0
Year 2028 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 5,784 - 96.41%
Level 2: 6000 - $199 - 5,711 - 95.19%
Level 3: 2000 - $198 - 1,929 - 96.43%
Level 4: 4000 - $197 - 3,674 - 91.84%
Luxury : 1000 - $400 - 966 - 96.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,064 - 95.07%
Average Income per Game$3,785,294
Year to Date Revenue$155,197,042

Expense

Pro Players Total Salaries$84,637,500
Farm Players Total Salaries$1,008,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,566,249
Farm Year To Date Expenses$1,096,160
Pro Salary Cap To Date$83,578,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$518,787
Pro Estimated Expenses$518,787
Farm Remaining Season Days0
Farm Expenses Per Days$6,224
Farm Estimated Expenses$0
Estimated Season Expenses$518,787
Season Salary Cap$84,637,500
Estimate Under Maximum Salary Cap of $95,500,000$10,862,500
Estimate Over Minimum Salary Cap of $58,000,000 $26,637,500
Current Bank Account$131,415,020
Projected Bank Account$130,896,233

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Mikhail Sergachev $8,500,000 (4)
Mackenzie Weegar $8,000,000 (4)
Vince Dunn $7,350,000 (3)
Nico Hischier $7,250,000 (1)
Rasmus Dahlin $6,000,000 (2)
Ian Cole $5,000,000 (1)
Alex Tuch $4,750,000 (2)
Nino Niederreiter $3,950,000 (1)
Shane Pinto $3,750,000 (3)
Gabriel Vilardi $3,437,500 (2)
Mario Ferraro $3,250,000 (1)
Zach Whitecloud $2,750,000 (3)
Kevin Lankinen $1,500,000 (1)
Alex Nedeljkovic $1,500,000 (2)
Sam Carrick $1,500,000 (3)
Eeli Tolvanen $1,450,000 (2)
Connor Dewar $1,100,000 (1)
Joel Kiviranta $1,050,000 (2)
Adam Fantilli $950,000 (2)
Leo Carlsson $950,000 (2)
Kiefer Sherwood $750,000 (1)
James Van Riemsdyk $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $84,637,500
Year 2026 : $61,187,500
Year 2027 : $41,100,000
Year 2028 : $16,500,000
Salary Average Commitment
Year 2025 : $46,887,500
Year 2026 : $36,187,500
Year 2027 : $18,000,000
Year 2028 : $16,500,000
Salary Cap with 1 Way Contract
Year 2025 : $84,637,500
Year 2026 : $61,187,500
Year 2027 : $41,100,000
Year 2028 : $16,500,000

Farm Players Salaries

Brayden Pachal $118,750 (2)
Seamus Casey $95,000 (3)
Raphael Lavoie $90,000 (2)
Jacob Quillan $87,500 (2)
Maxwell Crozier $87,500 (2)
Leevi Merilainen $82,000 (3)
Jaret Anderson-Dolan $77,500 (2)
Mitchell Stephens $77,500 (3)
Kevin Gravel $77,500 (2)
Justin Kirkland $75,000 (2)
Jonah Gadjovich $75,000 (1)
Travis Hamonic $65,000 (2)
Total Farm Players12
Salary Commitment
Year 2025 : $1,008,250
Year 2026 : $933,250
Year 2027 : $254,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $753,250
Year 2026 : $678,250
Year 2027 : $177,000
Year 2028 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,827 - 97.11%
Level 2: 6000 - $190 - 6,000 - 100.00%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $150 - 4,000 - 100.00%
Luxury : 1000 - $375 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,827 - 99.09%
Average Income per Game$3,630,346
Year to Date Revenue$148,844,200

Expense

Pro Players Total Salaries$90,280,000
Farm Players Total Salaries$1,577,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,418,458
Farm Year To Date Expenses$1,603,776
Pro Salary Cap To Date$84,430,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$552,575
Pro Estimated Expenses$552,575
Farm Remaining Season Days0
Farm Expenses Per Days$9,652
Farm Estimated Expenses$0
Estimated Season Expenses$552,575
Season Salary Cap$90,280,000
Estimate Under Maximum Salary Cap of $95,500,000$5,220,000
Estimate Over Minimum Salary Cap of $58,000,000 $32,280,000
Current Bank Account$31,867,965
Projected Bank Account$31,315,390

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Sean Couturier $9,000,000 (1)
Sidney Crosby $7,900,000 (1)
Jason Zucker $5,950,000 (1)
Brayden McNabb $5,000,000 (3)
Jesperi Kotkaniemi $4,820,000 (1)
Ilya Mikheyev $4,750,000 (1)
Frederik Andersen $4,750,000 (2)
Anton Forsberg $4,750,000 (2)
Victor Olofsson $4,750,000 (1)
Ryan Lindgren $4,500,000 (4)
Brett Pesce $4,025,000 (1)
Jamie Oleksiak $3,850,000 (2)
Nicholas Paul $3,150,000 (1)
Lars Eller $3,000,000 (1)
Philipp Kurashev $2,250,000 (2)
Nick Foligno $2,000,000 (1)
Ryan Hartman $1,700,000 (1)
Declan Chisholm $1,600,000 (2)
Michael Rasmussen $1,460,000 (2)
Brett Leason $1,050,000 (1)
Adam Wilsby $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $90,280,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $57,835,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $90,280,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000

Farm Players Salaries

Philipp Grubauer $510,000 (1)
Chad Ruhwedel $150,000 (1)
Curtis Lazar $100,000 (1)
Mikael Pyyhtia $89,750 (1)
Dylan Duke $86,750 (3)
Tyson Kozak $85,000 (3)
Jordan Harris $82,500 (2)
Justin Robidas $82,500 (3)
Nikita Prishchepov $80,667 (3)
Shane Bowers $77,500 (1)
Cam Dineen $77,500 (2)
Marc McLaughlin $77,500 (1)
Joseph Labate $77,500 (1)
Total Farm Players13
Salary Commitment
Year 2025 : $1,577,167
Year 2026 : $494,917
Year 2027 : $334,917
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,399,667
Year 2026 : $494,917
Year 2027 : $334,917
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,989 - 94.45%
Level 2: 7400 - $188 - 7,043 - 95.18%
Level 3: 3300 - $170 - 2,508 - 75.99%
Level 4: 5150 - $165 - 4,844 - 94.05%
Luxury : 1750 - $360 - 1,227 - 70.12%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %22,611 - 90.44%
Average Income per Game$4,347,203
Year to Date Revenue$178,235,309

Expense

Pro Players Total Salaries$91,437,500
Farm Players Total Salaries$3,847,529
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,993,878
Farm Year To Date Expenses$2,869,477
Pro Salary Cap To Date$93,005,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$559,506
Pro Estimated Expenses$559,506
Farm Remaining Season Days0
Farm Expenses Per Days$23,328
Farm Estimated Expenses$0
Estimated Season Expenses$559,506
Season Salary Cap$91,437,500
Estimate Under Maximum Salary Cap of $95,500,000$4,062,500
Estimate Over Minimum Salary Cap of $58,000,000 $33,437,500
Current Bank Account$169,426,056
Projected Bank Account$168,866,550

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Alex Ovechkin $11,500,000 (1)
Cale Makar $9,000,000 (1)
Connor Hellebuyck $9,000,000 (3)
Cole Caufield $7,850,000 (3)
Andrei Svechnikov $7,750,000 (2)
J.T. Miller $6,750,000 (2)
Morgan Rielly $5,500,000 (3)
Mason Marchment $4,500,000 (1)
Noah Dobson $4,000,000 (2)
Martin Necas $3,000,000 (1)
Boone Jenner $1,750,000 (3)
Owen Tippett $1,500,000 (2)
Tyler Myers $1,000,000 (2)
Rasmus Kupari $1,000,000 (2)
Jet Greaves $812,500 (3)
Nick Blankenburg $775,000 (4)
Brendan Gaunce $650,000 (3)
Jaycob Megna $650,000 (3)
Sean Kuraly $650,000 (2)
Reilly Smith $650,000 (2)
Zach Bogosian $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $91,437,500
Year 2026 : $63,437,500
Year 2027 : $39,487,500
Year 2028 : $775,000
Salary Average Commitment
Year 2025 : $62,587,500
Year 2026 : $42,087,500
Year 2027 : $19,137,500
Year 2028 : $775,000
Salary Cap with 1 Way Contract
Year 2025 : $91,437,500
Year 2026 : $63,437,500
Year 2027 : $39,487,500
Year 2028 : $775,000

Farm Players Salaries

Patrik Laine $870,000 (4)
Samuel Girard $500,000 (4)
Pyotr Kochetkov $200,000 (1)
Conor Timmins $110,000 (1)
Max Jones $100,000 (4)
Matthew Wood $95,000 (3)
Fraser Minten $95,000 (2)
Cameron Lund $94,167 (3)
Brendan Brisson $92,500 (2)
Jack Thompson $92,500 (2)
Ryan Winterton $92,500 (2)
Jonathan Lekkerimaki $91,833 (3)
Arshdeep Bains $90,000 (2)
Adam Klapka $90,000 (2)
Landon Slaggert $90,000 (2)
Alexander Holtz $89,417 (4)
Maveric Lamoureux $88,667 (3)
Noah Ostlund $88,667 (3)
A.J. Greer $85,000 (4)
Rory Kerins $84,667 (3)
Jacob Melanson $82,611 (3)
Dakota Joshua $82,500 (2)
Lucas Condotta $77,500 (3)
Thomas Bordeleau $77,500 (4)
Vladislav Kolyachonok $77,500 (3)
Luke Kunin $77,500 (4)
Rafael Harvey-Pinard $77,500 (1)
Anthony Richard $77,500 (3)
Philippe Myers $77,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $3,847,529
Year 2026 : $3,460,029
Year 2027 : $2,735,029
Year 2028 : $1,799,417
Salary Average Commitment
Year 2025 : $2,972,529
Year 2026 : $2,585,029
Year 2027 : $2,502,529
Year 2028 : $1,799,417

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,771 - 96.18%
Level 2: 6000 - $199 - 5,675 - 94.58%
Level 3: 2000 - $198 - 1,901 - 95.07%
Level 4: 4000 - $197 - 3,598 - 89.94%
Luxury : 1000 - $400 - 961 - 96.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,906 - 94.24%
Average Income per Game$3,753,198
Year to Date Revenue$153,881,118

Expense

Pro Players Total Salaries$91,945,666
Farm Players Total Salaries$440,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,132,460
Farm Year To Date Expenses$453,896
Pro Salary Cap To Date$92,144,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$562,549
Pro Estimated Expenses$562,549
Farm Remaining Season Days0
Farm Expenses Per Days$2,801
Farm Estimated Expenses$0
Estimated Season Expenses$562,549
Season Salary Cap$91,945,666
Estimate Under Maximum Salary Cap of $95,500,000$3,554,334
Estimate Over Minimum Salary Cap of $58,000,000 $33,945,666
Current Bank Account$167,305,371
Projected Bank Account$166,742,822

Pro Players Salaries

Mathew Barzal $9,150,000 (3)
Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (2)
Ryan Strome $6,288,000 (3)
Viktor Arvidsson $6,000,000 (3)
Pavel Buchnevich $5,800,000 (1)
Jake Debrusk $5,500,000 (3)
Jonathan Drouin $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Ivan Barbashev $5,000,000 (2)
Evan Rodrigues $4,688,000 (3)
Damon Severson $4,166,666 (1)
Dan Vladar $3,350,000 (4)
Zemgus Girgensons $2,850,000 (3)
Ben Chiarot $2,750,000 (1)
Jakub Vrana $2,625,000 (2)
Henri Jokiharju $2,500,000 (1)
Ryan Suter $2,178,000 (1)
Urho Vaakanainen $850,000 (1)
Kaedan Korczak $825,000 (3)
Tyson Jost $775,000 (4)
Nathan Walker $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $91,945,666
Year 2026 : $63,201,000
Year 2027 : $40,076,000
Year 2028 : $4,125,000
Salary Average Commitment
Year 2025 : $53,479,000
Year 2026 : $48,551,000
Year 2027 : $25,426,000
Year 2028 : $4,125,000
Salary Cap with 1 Way Contract
Year 2025 : $91,945,666
Year 2026 : $63,201,000
Year 2027 : $40,076,000
Year 2028 : $4,125,000

Farm Players Salaries

Ivan Fedotov $95,000 (3)
Ryan Ufko $92,500 (3)
Nikolas Matinpalo $87,500 (1)
Angus Crookshank $87,500 (2)
Alex Alexeyev $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2025 : $440,000
Year 2026 : $352,500
Year 2027 : $187,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $170,000
Year 2026 : $170,000
Year 2027 : $92,500
Year 2028 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 5,822 - 97.03%
Level 2: 6000 - $199 - 5,680 - 94.67%
Level 3: 2000 - $198 - 1,927 - 96.33%
Level 4: 4000 - $197 - 3,671 - 91.78%
Luxury : 1000 - $400 - 963 - 96.29%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,063 - 95.07%
Average Income per Game$3,784,570
Year to Date Revenue$155,167,369

Expense

Pro Players Total Salaries$90,786,625
Farm Players Total Salaries$364,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,529,236
Farm Year To Date Expenses$517,039
Pro Salary Cap To Date$91,541,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$555,609
Pro Estimated Expenses$555,609
Farm Remaining Season Days0
Farm Expenses Per Days$2,349
Farm Estimated Expenses$0
Estimated Season Expenses$555,609
Season Salary Cap$90,786,625
Estimate Under Maximum Salary Cap of $95,500,000$4,713,375
Estimate Over Minimum Salary Cap of $58,000,000 $32,786,625
Current Bank Account$59,335,020
Projected Bank Account$58,779,411

Pro Players Salaries

Filip Forsberg $10,500,000 (4)
Tomas Hertl $10,137,500 (3)
Roope Hintz $8,450,000 (3)
Travis Sanheim $6,250,000 (2)
Josh Morrissey $6,250,000 (1)
Nikolaj Ehlers $6,000,000 (2)
Jared McCann $5,000,000 (2)
Conor Garland $4,950,000 (2)
Adin Hill $4,900,000 (2)
Dylan Demelo $4,500,000 (2)
Anthony Stolarz $4,500,000 (4)
Marcus Pettersson $4,025,000 (2)
Jonas Siegenthaler $3,400,000 (3)
Jake Middleton $2,450,000 (2)
Kevin Stenlund $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Noel Acciari $1,700,000 (2)
Jesper Boqvist $874,125 (1)
Pontus Holmberg $800,000 (1)
Haydn Fleury $762,500 (2)
Michael Amadio $762,500 (2)
Oskar Sundqvist $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $90,786,625
Year 2026 : $80,987,500
Year 2027 : $39,687,500
Year 2028 : $15,700,000
Salary Average Commitment
Year 2025 : $64,937,500
Year 2026 : $64,937,500
Year 2027 : $25,837,500
Year 2028 : $15,700,000
Salary Cap with 1 Way Contract
Year 2025 : $90,786,625
Year 2026 : $80,987,500
Year 2027 : $39,687,500
Year 2028 : $15,700,000

Farm Players Salaries

Joel Blomqvist $88,667 (3)
Nico Daws $81,250 (3)
Dominic Toninato $65,000 (3)
Matt Benning $65,000 (4)
Dakota Mermis $65,000 (4)
Total Farm Players5
Salary Commitment
Year 2025 : $364,917
Year 2026 : $364,917
Year 2027 : $364,917
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $364,917
Year 2026 : $364,917
Year 2027 : $364,917
Year 2028 : $130,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 5,623 - 93.71%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,997 - 99.84%
Level 4: 4000 - $185 - 3,746 - 93.65%
Luxury : 1000 - $400 - 935 - 93.47%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,300 - 96.32%
Average Income per Game$3,740,815
Year to Date Revenue$153,373,405

Expense

Pro Players Total Salaries$58,605,000
Farm Players Total Salaries$1,425,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,218,712
Farm Year To Date Expenses$1,483,181
Pro Salary Cap To Date$58,230,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$362,904
Pro Estimated Expenses$362,904
Farm Remaining Season Days0
Farm Expenses Per Days$8,738
Farm Estimated Expenses$0
Estimated Season Expenses$362,904
Season Salary Cap$58,605,000
Estimate Under Maximum Salary Cap of $95,500,000$36,895,000
Estimate Over Minimum Salary Cap of $58,000,000 $605,000
Current Bank Account$300,712,822
Projected Bank Account$300,349,918

Pro Players Salaries

Joshua Norris $7,950,000 (1)
Andrew Copp $6,500,000 (4)
Alec Martinez $6,000,000 (1)
Justin Holl $5,400,000 (2)
David Perron $5,000,000 (1)
Cody Ceci $4,500,000 (4)
Kurtis MacDermid $3,000,000 (4)
Matt Martin $2,700,000 (2)
Chris Wagner $2,700,000 (2)
Morgan Frost $2,100,000 (1)
Samuel Ersson $1,450,000 (2)
Logan O'Connor $1,050,000 (3)
Macklin Celebrini $975,000 (3)
Jimmy Snuggerud $950,000 (3)
Logan Stankoven $950,000 (2)
Zack Bolduc $950,000 (2)
Matthew Poitras $950,000 (2)
Shane Wright $950,000 (1)
Sam Rinzel $941,667 (3)
Matt Rempe $925,000 (2)
Jakub Dobes $925,000 (2)
Jayden Struble $900,000 (2)
Elia5 Pettersson $838,333 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $58,605,000
Year 2026 : $36,605,000
Year 2027 : $18,755,000
Year 2028 : $14,000,000
Salary Average Commitment
Year 2025 : $52,880,000
Year 2026 : $30,880,000
Year 2027 : $17,705,000
Year 2028 : $14,000,000
Salary Cap with 1 Way Contract
Year 2025 : $58,605,000
Year 2026 : $36,605,000
Year 2027 : $18,755,000
Year 2028 : $14,000,000

Farm Players Salaries

Andreas Englund $100,000 (2)
Nikita Tolopilo $95,000 (2)
Brennan Othmann $95,000 (2)
Ian Moore $92,500 (2)
Erik Brannstrom $90,000 (1)
Ryan Johnson $85,000 (2)
Helge Grans $84,750 (3)
Nolan Allan $82,500 (3)
Mitchell Chaffee $80,000 (4)
Vasily Ponomarev $79,500 (1)
Nathan Legare $77,500 (1)
Sam Poulin $77,500 (3)
Akil Thomas $77,500 (2)
John Ludvig $77,500 (2)
Alexander Nylander $77,500 (1)
Corey Schueneman $77,500 (1)
Spencer Martin $76,250 (1)
Total Farm Players17
Salary Commitment
Year 2025 : $1,425,500
Year 2026 : $947,250
Year 2027 : $324,750
Year 2028 : $80,000
Salary Average Commitment
Year 2025 : $924,250
Year 2026 : $612,250
Year 2027 : $324,750
Year 2028 : $80,000

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 5,703 - 95.04%
Level 2: 6000 - $199 - 5,823 - 97.06%
Level 3: 2000 - $198 - 1,941 - 97.06%
Level 4: 4000 - $197 - 3,717 - 92.93%
Luxury : 1000 - $400 - 972 - 97.16%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,156 - 95.56%
Average Income per Game$3,804,718
Year to Date Revenue$155,993,424

Expense

Pro Players Total Salaries$94,249,450
Farm Players Total Salaries$648,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,908,697
Farm Year To Date Expenses$582,119
Pro Salary Cap To Date$90,920,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$576,344
Pro Estimated Expenses$576,344
Farm Remaining Season Days0
Farm Expenses Per Days$4,055
Farm Estimated Expenses$0
Estimated Season Expenses$576,344
Season Salary Cap$94,249,450
Estimate Under Maximum Salary Cap of $95,500,000$1,250,550
Estimate Over Minimum Salary Cap of $58,000,000 $36,249,450
Current Bank Account$101,294,271
Projected Bank Account$100,717,927

Pro Players Salaries

Anders Lee $6,879,450 (2)
Justin Faulk $6,500,000 (2)
Alex Debrincat $6,400,000 (4)
Anthony Cirelli $6,250,000 (3)
Jake Guentzel $6,000,000 (1)
Adam Pelech $5,750,000 (1)
Dylan Samberg $5,750,000 (1)
Vincent Trocheck $5,500,000 (2)
Travis Konecny $5,500,000 (3)
Bryan Rust $5,500,000 (2)
Dylan Strome $5,000,000 (3)
John Marino $4,400,000 (3)
Mikey Anderson $4,125,000 (1)
Jean-Gabriel Pageau $3,800,000 (2)
Filip Gustavsson $3,750,000 (4)
Joseph Woll $3,666,667 (4)
Zach Hyman $3,500,000 (2)
Blake Lizotte $1,850,000 (4)
Cam York $1,600,000 (3)
Drew Helleson $925,000 (3)
Will Cuylle $828,333 (1)
Paul Cotter $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $94,249,450
Year 2026 : $71,796,117
Year 2027 : $39,341,667
Year 2028 : $15,666,667
Salary Average Commitment
Year 2025 : $59,749,450
Year 2026 : $49,046,117
Year 2027 : $16,591,667
Year 2028 : $15,666,667
Salary Cap with 1 Way Contract
Year 2025 : $94,249,450
Year 2026 : $71,796,117
Year 2027 : $39,341,667
Year 2028 : $15,666,667

Farm Players Salaries

Cole Sillinger $225,000 (4)
Gage Goncalves $90,000 (2)
Sebastian Cossa $86,333 (3)
Isaiah George $83,833 (3)
Colton Dach $82,500 (3)
Jacob Bernard-Docker $80,500 (2)
Mads Sogaard (Out of Payroll) $77,500 (3)
Total Farm Players7
Salary Commitment
Year 2025 : $725,666
Year 2026 : $725,666
Year 2027 : $555,166
Year 2028 : $225,000
Salary Average Commitment
Year 2025 : $555,166
Year 2026 : $555,166
Year 2027 : $555,166
Year 2028 : $225,000

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $197 - 6,472 - 92.46%
Level 2: 7000 - $195 - 6,800 - 97.15%
Level 3: 3000 - $172 - 2,444 - 81.48%
Level 4: 4700 - $171 - 4,538 - 96.55%
Luxury : 1300 - $352 - 1,192 - 91.71%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %21,447 - 93.25%
Average Income per Game$4,216,200
Year to Date Revenue$172,864,213

Expense

Pro Players Total Salaries$58,521,667
Farm Players Total Salaries$1,018,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,158,183
Farm Year To Date Expenses$1,041,651
Pro Salary Cap To Date$58,170,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$362,405
Pro Estimated Expenses$362,405
Farm Remaining Season Days0
Farm Expenses Per Days$6,287
Farm Estimated Expenses$0
Estimated Season Expenses$362,405
Season Salary Cap$58,521,667
Estimate Under Maximum Salary Cap of $95,500,000$36,978,333
Estimate Over Minimum Salary Cap of $58,000,000 $521,667
Current Bank Account$385,200,527
Projected Bank Account$384,838,122

Pro Players Salaries

Marc-Edouard Vlasic $9,000,000 (1)
Joonas Korpisalo $6,000,000 (4)
Brady Skjei $5,000,000 (4)
Semyon Varlamov (1 Way Contract) $4,750,000 (1)
Thomas Harley $4,000,000 (4)
Kevin Rooney $3,300,000 (3)
Max Domi $3,000,000 (1)
Andrew Poturalski $2,800,000 (2)
Vladislav Namestnikov $2,500,000 (2)
John Hayden $2,200,000 (3)
Jonny Brodzinski $1,800,000 (3)
Scott Sabourin $1,700,000 (2)
Justin Dowling $1,700,000 (1)
Rasmus Sandin $1,400,000 (2)
Lukas Reichel $1,200,000 (4)
Shakir Mukhamadullin $950,000 (2)
Brad Lambert $950,000 (2)
Jiri Kulich $950,000 (2)
Will Smith $950,000 (3)
Collin Graf $925,000 (2)
Devin Kaplan $921,667 (3)
Jackson Blake $900,000 (2)
Uvis Balinskis $850,000 (2)
Skyler Brind'Amour $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $58,521,667
Year 2026 : $39,296,667
Year 2027 : $25,371,667
Year 2028 : $16,200,000
Salary Average Commitment
Year 2025 : $49,996,667
Year 2026 : $33,771,667
Year 2027 : $25,371,667
Year 2028 : $16,200,000
Salary Cap with 1 Way Contract
Year 2025 : $58,521,667
Year 2026 : $39,296,667
Year 2027 : $25,371,667
Year 2028 : $16,200,000

Farm Players Salaries

Daniil Miromanov $125,000 (3)
Ethan Del Mastro $95,000 (2)
Nikita Chibrikov $95,000 (2)
Fedor Svechkov $92,500 (3)
Carter Mazur $90,583 (3)
Devon Levi $90,000 (1)
Jani Nyman $89,167 (3)
Nikita Grebyonkin $87,500 (3)
Justin Hryckowian $87,000 (2)
Fabian Lysell $86,333 (3)
Ville Koivunen $80,583 (3)
Total Farm Players11
Salary Commitment
Year 2025 : $1,018,666
Year 2026 : $928,666
Year 2027 : $651,666
Year 2028 : $0
Salary Average Commitment
Year 2025 : $613,666
Year 2026 : $613,666
Year 2027 : $526,666
Year 2028 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 5,785 - 96.42%
Level 2: 6000 - $190 - 6,000 - 100.00%
Level 3: 2000 - $180 - 2,000 - 100.00%
Level 4: 4000 - $170 - 4,000 - 100.00%
Luxury : 1000 - $400 - 964 - 96.42%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,749 - 98.68%
Average Income per Game$3,722,668
Year to Date Revenue$152,629,400

Expense

Pro Players Total Salaries$94,343,562
Farm Players Total Salaries$1,230,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,881,830
Farm Year To Date Expenses$689,637
Pro Salary Cap To Date$92,893,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$576,908
Pro Estimated Expenses$576,908
Farm Remaining Season Days0
Farm Expenses Per Days$7,560
Farm Estimated Expenses$0
Estimated Season Expenses$576,908
Season Salary Cap$94,343,562
Estimate Under Maximum Salary Cap of $95,500,000$1,156,438
Estimate Over Minimum Salary Cap of $58,000,000 $36,343,562
Current Bank Account$59,804,992
Projected Bank Account$59,228,084

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (3)
Colton Parayko $8,500,000 (3)
Jaccob Slavin $8,396,062 (4)
Alex Killorn $8,250,000 (2)
Chandler Stephenson $7,750,000 (4)
Jordan Binnington $6,500,000 (3)
Neal Pionk $5,875,000 (1)
Vladislav Gavrikov $5,875,000 (2)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
William Karlsson $4,300,000 (3)
Nicolas Roy $3,000,000 (3)
Max Pacioretty $3,000,000 (1)
Alex Lyon $2,900,000 (3)
Brian Dumoulin $1,500,000 (2)
Sam Malinski $1,400,000 (4)
Brock Faber $925,000 (1)
Alex Laferriere $900,000 (2)
Wyatt Johnston $894,167 (1)
Tyson Foerster $863,333 (1)
Travis Boyd $650,000 (4)
Phillip Di Giuseppe $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $94,343,562
Year 2026 : $78,071,062
Year 2027 : $56,546,062
Year 2028 : $18,196,062
Salary Average Commitment
Year 2025 : $84,568,562
Year 2026 : $74,171,062
Year 2027 : $53,546,062
Year 2028 : $18,196,062
Salary Cap with 1 Way Contract
Year 2025 : $94,343,562
Year 2026 : $78,071,062
Year 2027 : $56,546,062
Year 2028 : $18,196,062

Farm Players Salaries

Olli Maatta $380,000 (4)
Alex Iafallo $200,000 (4)
Bobby Brink $150,000 (3)
Tomas Nosek $90,000 (3)
Daemon Hunt $90,000 (2)
Arturs Silovs $85,000 (3)
Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Reese Johnson $77,500 (4)
Total Farm Players9
Salary Commitment
Year 2025 : $1,230,000
Year 2026 : $1,152,500
Year 2027 : $982,500
Year 2028 : $657,500
Salary Average Commitment
Year 2025 : $1,140,000
Year 2026 : $1,062,500
Year 2027 : $982,500
Year 2028 : $657,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $198 - 5,970 - 99.50%
Level 2: 6000 - $197 - 5,772 - 96.20%
Level 3: 2000 - $196 - 1,925 - 96.25%
Level 4: 4000 - $190 - 3,724 - 93.10%
Luxury : 1000 - $396 - 976 - 97.58%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,367 - 96.67%
Average Income per Game$3,791,372
Year to Date Revenue$155,446,244

Expense

Pro Players Total Salaries$62,020,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,329,605
Farm Year To Date Expenses$1,407,590
Pro Salary Cap To Date$62,341,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$383,358
Pro Estimated Expenses$383,358
Farm Remaining Season Days0
Farm Expenses Per Days$8,560
Farm Estimated Expenses$0
Estimated Season Expenses$383,358
Season Salary Cap$62,020,833
Estimate Under Maximum Salary Cap of $95,500,000$33,479,167
Estimate Over Minimum Salary Cap of $58,000,000 $4,020,833
Current Bank Account$389,079,432
Projected Bank Account$388,696,074

Pro Players Salaries

Kevin Hayes $8,755,000 (2)
Jake Sanderson $8,050,000 (4)
Elias Pettersson $7,350,000 (1)
Jacob Markstrom $6,000,000 (2)
Morgan Geekie $5,500,000 (4)
Jake Neighbours $3,750,000 (4)
Scott Wedgewood $3,500,000 (2)
Brandon Tanev $2,500,000 (1)
Cody Glass $2,500,000 (1)
Isac Lundestrom $1,800,000 (1)
Timothy Liljegren $1,400,000 (1)
Logan Stanley $1,250,000 (4)
Oliver Kylington $1,050,000 (3)
Logan Cooley $950,000 (2)
Matvei Michkov $950,000 (3)
Ivan Miroshnichenko $950,000 (2)
Wyatt Kaiser $916,667 (1)
Marat Khusnutdinov $900,000 (2)
Ridly Greig $863,333 (1)
Zachary L'Heureux $863,333 (3)
Luke Evangelista $797,500 (1)
Vinni Lettieri $775,000 (2)
Erik Johnson $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $62,020,833
Year 2026 : $43,243,333
Year 2027 : $21,413,333
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $49,020,833
Year 2026 : $39,393,333
Year 2027 : $20,363,333
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $62,020,833
Year 2026 : $43,243,333
Year 2027 : $21,413,333
Year 2028 : $18,550,000

Farm Players Salaries

David Rittich $300,000 (3)
Tristan Luneau $95,000 (2)
Simon Nemec $95,000 (2)
Isak Rosen $90,000 (2)
Declan Carlile $90,000 (2)
Matt Stienburg $89,875 (2)
Justin Sourdif $85,000 (2)
Ozzy Wiesblatt $83,583 (3)
P.O Joseph $82,500 (1)
Walker Duehr $77,500 (4)
Steven Santini $77,500 (1)
Taylor Ward $77,500 (4)
Tobias Bjornfot $77,500 (2)
Grant Hutton $75,000 (1)
Total Farm Players14
Salary Commitment
Year 2025 : $1,395,958
Year 2026 : $1,160,958
Year 2027 : $538,583
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $878,458
Year 2026 : $705,958
Year 2027 : $538,583
Year 2028 : $155,000

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,824 - 97.07%
Level 2: 6000 - $199 - 5,704 - 95.07%
Level 3: 2000 - $198 - 1,948 - 97.38%
Level 4: 4000 - $187 - 3,908 - 97.71%
Luxury : 1000 - $400 - 971 - 97.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,356 - 96.61%
Average Income per Game$3,793,267
Year to Date Revenue$155,523,927

Expense

Pro Players Total Salaries$95,481,667
Farm Players Total Salaries$649,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$96,678,409
Farm Year To Date Expenses$592,390
Pro Salary Cap To Date$94,690,393
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$583,723
Pro Estimated Expenses$583,723
Farm Remaining Season Days0
Farm Expenses Per Days$4,062
Farm Estimated Expenses$0
Estimated Season Expenses$583,723
Season Salary Cap$95,481,667
Estimate Under Maximum Salary Cap of $95,500,000$18,333
Estimate Over Minimum Salary Cap of $58,000,000 $37,481,667
Current Bank Account$139,963,643
Projected Bank Account$139,379,920

Pro Players Salaries

Seth Jones $11,000,000 (4)
Dylan Larkin $8,700,000 (2)
Moritz Seider $8,550,000 (3)
Tom Wilson $7,125,000 (4)
Mats Zuccarello $6,000,000 (1)
Trevor Zegras $5,750,000 (3)
Andre Burakovsky $5,500,000 (1)
Phillip Danault $5,000,000 (3)
Christian Dvorak $4,450,000 (2)
Jack McBain $4,250,000 (2)
Dante Fabbro $4,125,000 (4)
Oliver Ekman-Larsson $4,000,000 (3)
Trent Frederic $3,850,000 (4)
Joel Hofer $3,400,000 (2)
Sam Montembeault $3,150,000 (3)
Mikael Granlund $3,000,000 (1)
Niko Mikkola $2,500,000 (2)
Jack Drury $1,725,000 (2)
Brandt Clarke $894,167 (1)
Ty Emberson $850,000 (2)
Marcus Johansson $850,000 (1)
Michael Pezzetta $812,500 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $95,481,667
Year 2026 : $79,237,500
Year 2027 : $53,362,500
Year 2028 : $26,912,500
Salary Average Commitment
Year 2025 : $80,231,667
Year 2026 : $69,487,500
Year 2027 : $44,462,500
Year 2028 : $26,912,500
Salary Cap with 1 Way Contract
Year 2025 : $95,481,667
Year 2026 : $79,237,500
Year 2027 : $53,362,500
Year 2028 : $26,912,500

Farm Players Salaries

Nils Hoglander $110,000 (3)
Joshua Roy $95,000 (2)
Yaroslav Askarov $92,500 (1)
Scott Morrow $92,500 (2)
Samuel Honzek $91,833 (3)
Sam Colangelo $90,000 (2)
Patrick Giles $77,500 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $649,333
Year 2026 : $556,833
Year 2027 : $201,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $169,333
Year 2026 : $169,333
Year 2027 : $91,833
Year 2028 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,715 - 95.24%
Level 2: 6000 - $195 - 5,962 - 99.37%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 990 - 98.95%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,666 - 98.24%
Average Income per Game$3,535,692
Year to Date Revenue$144,963,361

Expense

Pro Players Total Salaries$64,247,124
Farm Players Total Salaries$841,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,141,114
Farm Year To Date Expenses$1,085,909
Pro Salary Cap To Date$72,153,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$396,689
Pro Estimated Expenses$396,689
Farm Remaining Season Days0
Farm Expenses Per Days$5,219
Farm Estimated Expenses$0
Estimated Season Expenses$396,689
Season Salary Cap$64,247,124
Estimate Under Maximum Salary Cap of $95,500,000$31,252,876
Estimate Over Minimum Salary Cap of $58,000,000 $6,247,124
Current Bank Account$215,794,910
Projected Bank Account$215,398,221

Pro Players Salaries

Kevin Fiala $7,875,000 (2)
Yanni Gourde $6,700,000 (1)
Anthony Mantha $5,700,000 (1)
Jake McCabe $5,500,000 (4)
Ryan Graves $4,865,000 (3)
Dawson Mercer $4,000,000 (4)
Vitek Vanecek $3,400,000 (2)
Pierre Engvall $3,000,000 (2)
Jordan Oesterle $2,800,000 (2)
Ryan Lomberg $2,800,000 (2)
Dylan Holloway $2,290,457 (4)
Carl Grundstrom $1,800,000 (4)
Eric Comrie $1,800,000 (1)
Mark Kastelic $1,566,667 (1)
Arber Xhekaj $1,300,000 (3)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Zach Benson $950,000 (2)
Lane Hutson $950,000 (2)
Noah Juulsen $900,000 (4)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Alex Turcotte $775,000 (3)
Adam Gaudette $775,000 (3)
Brock McGinn $750,000 (4)
Total Pro Players25
Salary Commitment
Year 2025 : $64,247,124
Year 2026 : $46,305,457
Year 2027 : $23,755,457
Year 2028 : $15,240,457
Salary Average Commitment
Year 2025 : $51,097,124
Year 2026 : $42,830,457
Year 2027 : $22,180,457
Year 2028 : $15,240,457
Salary Cap with 1 Way Contract
Year 2025 : $64,247,124
Year 2026 : $46,305,457
Year 2027 : $23,755,457
Year 2028 : $15,240,457

Farm Players Salaries

Gabe Perreault $94,167 (3)
Oliver Kapanen $92,500 (3)
Tyler Tucker $92,500 (2)
Tristan Lennox $86,750 (3)
Riley Duran $86,750 (2)
Nils Aman $82,500 (2)
Owen Sillinger $77,500 (4)
Matthew Robertson $77,500 (1)
Nick Desimone $76,250 (1)
Arthur Kaliyev $75,000 (3)
Total Farm Players10
Salary Commitment
Year 2025 : $841,417
Year 2026 : $687,667
Year 2027 : $425,917
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $841,417
Year 2026 : $687,667
Year 2027 : $425,917
Year 2028 : $77,500

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 5,718 - 95.29%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,938 - 96.88%
Level 4: 4000 - $185 - 3,798 - 94.96%
Luxury : 1000 - $400 - 964 - 96.39%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,417 - 96.93%
Average Income per Game$3,753,865
Year to Date Revenue$153,908,481

Expense

Pro Players Total Salaries$80,300,000
Farm Players Total Salaries$548,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,261,337
Farm Year To Date Expenses$638,825
Pro Salary Cap To Date$76,273,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$492,814
Pro Estimated Expenses$492,814
Farm Remaining Season Days0
Farm Expenses Per Days$3,456
Farm Estimated Expenses$0
Estimated Season Expenses$492,814
Season Salary Cap$80,300,000
Estimate Under Maximum Salary Cap of $95,500,000$15,200,000
Estimate Over Minimum Salary Cap of $58,000,000 $22,300,000
Current Bank Account$112,729,476
Projected Bank Account$112,236,662

Pro Players Salaries

Nathan MacKinnon $12,600,000 (2)
Charlie McAvoy $9,500,000 (4)
Brayden Point $9,500,000 (2)
Dougie Hamilton $7,000,000 (2)
Erik Gudbranson $6,000,000 (1)
Joey Daccord $5,000,000 (4)
Elias Lindholm $4,850,000 (1)
Ondrej Palat $4,000,000 (1)
Petr Mrazek $3,800,000 (1)
Rickard Rakell $3,000,000 (3)
Chris Tanev $2,500,000 (1)
Ryan Donato $2,000,000 (2)
Colton Sissons $1,750,000 (4)
Alexandre Texier $1,525,000 (1)
Scott Mayfield $1,500,000 (3)
William Carrier $1,400,000 (1)
Derek Ryan $1,000,000 (1)
Hudson Fasching $750,000 (1)
Zach Aston-Reese $675,000 (4)
Tomas Tatar $650,000 (2)
Trevor Van Riemsdyk $650,000 (1)
Calvin De Haan $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,300,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Average Commitment
Year 2025 : $71,775,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Cap with 1 Way Contract
Year 2025 : $80,300,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000

Farm Players Salaries

Rutger McGroarty $95,000 (3)
Robert Hagg $80,000 (1)
Olivier Rodrigue $77,500 (1)
Riley Tufte $77,500 (4)
Kieffer Bellows $77,500 (1)
Liam Foudy $76,250 (2)
Tyler Johnson $65,000 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $548,750
Year 2026 : $313,750
Year 2027 : $172,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $468,750
Year 2026 : $313,750
Year 2027 : $172,500
Year 2028 : $77,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $200 - 5,756 - 95.93%
Level 2: 6000 - $198 - 5,748 - 95.80%
Level 3: 2000 - $194 - 1,943 - 97.13%
Level 4: 4000 - $185 - 3,824 - 95.61%
Luxury : 1000 - $395 - 971 - 97.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,242 - 96.01%
Average Income per Game$3,752,788
Year to Date Revenue$153,864,294

Expense

Pro Players Total Salaries$93,745,714
Farm Players Total Salaries$975,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,196,654
Farm Year To Date Expenses$1,035,016
Pro Salary Cap To Date$84,208,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$573,328
Pro Estimated Expenses$573,328
Farm Remaining Season Days0
Farm Expenses Per Days$6,026
Farm Estimated Expenses$0
Estimated Season Expenses$573,328
Season Salary Cap$93,745,714
Estimate Under Maximum Salary Cap of $95,500,000$1,754,286
Estimate Over Minimum Salary Cap of $58,000,000 $35,745,714
Current Bank Account$47,571,246
Projected Bank Account$46,997,918

Pro Players Salaries

Cam Fowler $8,500,000 (2)
Pierre-Luc Dubois $8,500,000 (4)
Tim Stutzle $8,350,000 (3)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Alex Pietrangelo $7,000,000 (3)
Valeri Nichushkin $6,125,000 (1)
Sean Durzi $6,000,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Jordan Greenway $3,000,000 (3)
Jordan Staal $3,000,000 (1)
Alex Newhook $2,900,000 (3)
Luke Glendening $2,800,000 (1)
Tanner Jeannot $2,665,000 (3)
Alexander Romanov $2,500,000 (2)
Nic Dowd $2,500,000 (1)
Alexis Lafreniere $2,325,000 (3)
Kent Johnson $1,800,000 (4)
Michael Kesselring $1,400,000 (2)
Cutter Gauthier $950,000 (2)
Olen Zellweger $950,000 (2)
Luke Hughes $925,000 (1)
Dustin Wolf $850,000 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $93,745,714
Year 2026 : $59,690,000
Year 2027 : $45,390,000
Year 2028 : $10,300,000
Salary Average Commitment
Year 2025 : $47,775,000
Year 2026 : $28,050,000
Year 2027 : $18,150,000
Year 2028 : $10,300,000
Salary Cap with 1 Way Contract
Year 2025 : $93,745,714
Year 2026 : $59,690,000
Year 2027 : $45,390,000
Year 2028 : $10,300,000

Farm Players Salaries

Anthony Duclair $300,000 (2)
Jesper Wallstedt $95,000 (2)
Jacob Bryson $90,000 (4)
Elmer Soderblom $87,833 (3)
Aatu Raty $83,667 (3)
Zac Jones $81,250 (3)
Matthew Kessel $80,000 (2)
Samuel Bolduc $80,000 (3)
Alex Barre-Boulet $77,500 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $975,250
Year 2026 : $975,250
Year 2027 : $500,250
Year 2028 : $90,000
Salary Average Commitment
Year 2025 : $641,500
Year 2026 : $641,500
Year 2027 : $261,500
Year 2028 : $90,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 5,935 - 98.91%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $185 - 2,000 - 100.00%
Level 4: 4000 - $170 - 4,000 - 100.00%
Luxury : 1000 - $395 - 966 - 96.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,900 - 99.47%
Average Income per Game$3,778,425
Year to Date Revenue$154,915,435

Expense

Pro Players Total Salaries$58,556,650
Farm Players Total Salaries$423,245
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,440,487
Farm Year To Date Expenses$532,502
Pro Salary Cap To Date$62,452,471
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$362,615
Pro Estimated Expenses$362,615
Farm Remaining Season Days0
Farm Expenses Per Days$2,700
Farm Estimated Expenses$0
Estimated Season Expenses$362,615
Season Salary Cap$58,556,650
Estimate Under Maximum Salary Cap of $95,500,000$36,943,350
Estimate Over Minimum Salary Cap of $58,000,000 $556,650
Current Bank Account$120,682,017
Projected Bank Account$120,319,402

Pro Players Salaries

Josh Anderson $6,750,000 (4)
Vladimir Tarasenko $6,500,000 (1)
Joel Farabee $5,000,000 (2)
Taylor Hall $5,000,000 (1)
Matt Grzelcyk $4,250,000 (3)
Connor Brown $4,000,000 (3)
Jake Allen $3,800,000 (2)
John Klingberg $3,750,000 (2)
Kirby Dach $3,362,500 (3)
Mike Reilly $2,450,000 (2)
Nicolas Hague $2,294,150 (1)
Teddy Blueger $2,200,000 (1)
Matt Nieto $950,000 (3)
Lian Bichsel $918,333 (3)
Oskar Olausson $894,167 (1)
Owen Pickering $886,667 (3)
Michael Sgarbossa $850,000 (2)
Ivan Ivan $845,000 (2)
Samuel Helenius $805,833 (3)
Dominik Shine $775,000 (4)
Jack Ahcan $775,000 (2)
Jaxson Stauber $775,000 (1)
Austin Watson $725,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $58,556,650
Year 2026 : $40,168,333
Year 2027 : $22,698,333
Year 2028 : $7,525,000
Salary Average Commitment
Year 2025 : $50,700,000
Year 2026 : $36,805,833
Year 2027 : $19,335,833
Year 2028 : $7,525,000
Salary Cap with 1 Way Contract
Year 2025 : $58,556,650
Year 2026 : $40,168,333
Year 2027 : $22,698,333
Year 2028 : $7,525,000

Farm Players Salaries

Cayden Primeau $89,000 (2)
Oliver Wahlstrom $87,413 (2)
Alex Steeves $85,000 (2)
Dennis Hildeby $84,333 (3)
Ty Smith $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $423,245
Year 2026 : $345,745
Year 2027 : $84,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $334,245
Year 2026 : $256,745
Year 2027 : $84,333
Year 2028 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $198 - 6,000 - 100.00%
Level 2: 6000 - $185 - 6,000 - 100.00%
Level 3: 2000 - $178 - 2,000 - 100.00%
Level 4: 4000 - $140 - 4,000 - 100.00%
Luxury : 1000 - $390 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,597,659
Year to Date Revenue$147,504,000

Expense

Pro Players Total Salaries$82,088,000
Farm Players Total Salaries$878,717
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,962,830
Farm Year To Date Expenses$914,228
Pro Salary Cap To Date$70,974,697
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$503,521
Pro Estimated Expenses$503,521
Farm Remaining Season Days0
Farm Expenses Per Days$5,444
Farm Estimated Expenses$0
Estimated Season Expenses$503,521
Season Salary Cap$82,088,000
Estimate Under Maximum Salary Cap of $95,500,000$13,412,000
Estimate Over Minimum Salary Cap of $58,000,000 $24,088,000
Current Bank Account$178,302,370
Projected Bank Account$177,798,849

Pro Players Salaries

Artemi Panarin $12,500,000 (1)
Zach Werenski $9,583,333 (3)
Nazem Kadri $8,888,000 (3)
Troy Terry $7,000,000 (4)
Ryan Pulock $6,150,000 (1)
Derek Forbort $4,300,000 (2)
T.J. Brodie $4,250,000 (3)
Elvis Merzlikins $4,250,000 (4)
Nikita Zadorov $3,750,000 (1)
Ryan Reaves $3,125,000 (1)
Kyle Palmieri $3,000,000 (1)
Radek Faksa $2,850,000 (3)
Casey Mittelstadt $2,500,000 (1)
Brandon Duhaime $1,850,000 (3)
Anthony Beauvillier $1,250,000 (3)
Frank Nazar $950,000 (2)
Josh Doan $950,000 (2)
Pavel Mintyukov $950,000 (2)
Matt Coronato $925,000 (1)
Liam O'Brien $775,000 (1)
David Gustafsson $775,000 (2)
Logan Thompson $766,667 (3)
Mark Jankowski $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $82,088,000
Year 2026 : $48,613,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000
Salary Average Commitment
Year 2025 : $51,863,000
Year 2026 : $32,313,000
Year 2027 : $27,238,000
Year 2028 : $11,250,000
Salary Cap with 1 Way Contract
Year 2025 : $82,088,000
Year 2026 : $48,613,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000

Farm Players Salaries

Artyom Levshunov $97,500 (3)
Ryan Leonard $95,000 (3)
Martin Pospisil $95,000 (2)
Oliver Moore $94,167 (3)
Cameron Crotty $90,000 (1)
Kyle MacLean $87,500 (1)
Jacob Gaucher $87,050 (2)
Clay Stevenson $77,500 (1)
Ales Stezka $77,500 (3)
Cole Reinhardt $77,500 (1)
Total Farm Players10
Salary Commitment
Year 2025 : $878,717
Year 2026 : $546,217
Year 2027 : $364,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $606,217
Year 2026 : $451,217
Year 2027 : $364,167
Year 2028 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $200 - 4,712 - 78.54%
Level 2: 6000 - $190 - 5,648 - 94.14%
Level 3: 2000 - $182 - 1,960 - 98.01%
Level 4: 4000 - $178 - 3,730 - 93.25%
Luxury : 1000 - $380 - 962 - 96.21%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,013 - 89.54%
Average Income per Game$3,401,960
Year to Date Revenue$139,480,344

Expense

Pro Players Total Salaries$58,925,000
Farm Players Total Salaries$675,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,305,222
Farm Year To Date Expenses$692,612
Pro Salary Cap To Date$58,317,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$364,820
Pro Estimated Expenses$364,820
Farm Remaining Season Days0
Farm Expenses Per Days$4,223
Farm Estimated Expenses$0
Estimated Season Expenses$364,820
Season Salary Cap$58,925,000
Estimate Under Maximum Salary Cap of $95,500,000$36,575,000
Estimate Over Minimum Salary Cap of $58,000,000 $925,000
Current Bank Account$311,154,210
Projected Bank Account$310,789,390

Pro Players Salaries

Owen Power $8,350,000 (4)
Yegor Sharangovich $5,750,000 (4)
Tyson Barrie $5,500,000 (1)
Tanner Pearson $5,250,000 (1)
Brett Kulak $4,750,000 (4)
Ilya Lyubushkin $4,200,000 (3)
Patrick Maroon $3,300,000 (1)
Brendan Smith $3,000,000 (1)
Nick Cousins $2,800,000 (3)
Connor Ingram $1,950,000 (3)
Justin Brazeau $1,500,000 (4)
Eetu Luostarinen $1,500,000 (1)
Jordan Spence $1,500,000 (3)
David Jiricek $950,000 (1)
Zack Ostapchuk $950,000 (2)
Connor Bedard $950,000 (2)
Ivan Demidov $940,833 (3)
Georgi Romanov $900,000 (2)
Conor Geekie $886,667 (3)
Frederic Brunet $860,000 (3)
Isaak Phillips $812,500 (4)
Jack St. Ivany $775,000 (1)
Matthew Highmore $775,000 (2)
Jesse Puljujarvi $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $58,925,000
Year 2026 : $37,875,000
Year 2027 : $34,300,000
Year 2028 : $21,162,500
Salary Average Commitment
Year 2025 : $54,175,000
Year 2026 : $33,125,000
Year 2027 : $32,350,000
Year 2028 : $21,162,500
Salary Cap with 1 Way Contract
Year 2025 : $58,925,000
Year 2026 : $37,875,000
Year 2027 : $34,300,000
Year 2028 : $21,162,500

Farm Players Salaries

Luca Del Bel Belluz $95,000 (2)
Jack Williams $92,375 (2)
Aydar Suniev $92,333 (3)
Adam Edstrom $85,000 (2)
Nikita Nesterenko $78,750 (4)
Nikke Kokko $77,500 (1)
Olle Lycksell $77,500 (2)
Ben Jones $77,500 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $675,958
Year 2026 : $598,458
Year 2027 : $171,083
Year 2028 : $78,750
Salary Average Commitment
Year 2025 : $418,458
Year 2026 : $340,958
Year 2027 : $171,083
Year 2028 : $78,750

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $200 - 5,730 - 95.49%
Level 2: 6000 - $198 - 5,708 - 95.14%
Level 3: 2000 - $197 - 1,932 - 96.61%
Level 4: 4000 - $196 - 3,682 - 92.05%
Luxury : 1000 - $400 - 969 - 96.88%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,021 - 94.85%
Average Income per Game$3,750,240
Year to Date Revenue$153,759,849

Expense

Pro Players Total Salaries$94,599,999
Farm Players Total Salaries$341,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$96,021,538
Farm Year To Date Expenses$366,694
Pro Salary Cap To Date$94,033,522
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$578,443
Pro Estimated Expenses$578,443
Farm Remaining Season Days0
Farm Expenses Per Days$2,209
Farm Estimated Expenses$0
Estimated Season Expenses$578,443
Season Salary Cap$94,599,999
Estimate Under Maximum Salary Cap of $95,500,000$900,001
Estimate Over Minimum Salary Cap of $58,000,000 $36,599,999
Current Bank Account$65,381,620
Projected Bank Account$64,803,177

Pro Players Salaries

David Pastrnak $11,250,000 (2)
Kirill Kaprizov $9,000,000 (3)
Miro Heiskanen $8,450,000 (1)
Nick Suzuki $7,875,000 (1)
Mikael Backlund $6,500,000 (2)
Steven Stamkos $6,000,000 (1)
Oliver Bjorkstrand $5,400,000 (1)
Jan Rutta $4,750,000 (2)
Adam Lowry $4,500,000 (2)
Kris Letang $4,100,000 (1)
Jaden Schwartz $4,000,000 (3)
Connor Murphy $3,500,000 (3)
Kasperi Kapanen $3,200,000 (2)
Adam Henrique $3,000,000 (1)
Andrew Peeke $2,750,000 (4)
James Reimer $2,599,999 (2)
Jon Merrill $2,500,000 (3)
Erik Haula $2,300,000 (1)
Jalen Chatfield $762,500 (1)
Vincent Desharnais $762,500 (2)
Stuart Skinner $750,000 (1)
Jordan Martinook $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $94,599,999
Year 2026 : $55,312,499
Year 2027 : $21,750,000
Year 2028 : $2,750,000
Salary Average Commitment
Year 2025 : $70,237,499
Year 2026 : $46,312,499
Year 2027 : $12,750,000
Year 2028 : $2,750,000
Salary Cap with 1 Way Contract
Year 2025 : $94,599,999
Year 2026 : $55,312,499
Year 2027 : $21,750,000
Year 2028 : $2,750,000

Farm Players Salaries

Kaapo Kahkonen $100,000 (3)
Parker Ford $86,750 (2)
Josh Dunne $77,500 (2)
Rasmus Asplund $77,500 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $341,750
Year 2026 : $264,250
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $241,750
Year 2026 : $164,250
Year 2027 : $0
Year 2028 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 5,801 - 96.68%
Level 2: 6000 - $197 - 5,715 - 95.25%
Level 3: 2000 - $194 - 1,943 - 97.14%
Level 4: 4000 - $182 - 3,918 - 97.96%
Luxury : 1000 - $391 - 969 - 96.86%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,345 - 96.55%
Average Income per Game$3,761,191
Year to Date Revenue$154,208,815

Expense

Pro Players Total Salaries$58,001,001
Farm Players Total Salaries$1,024,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,782,560
Farm Year To Date Expenses$1,124,174
Pro Salary Cap To Date$58,794,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$359,287
Pro Estimated Expenses$359,287
Farm Remaining Season Days0
Farm Expenses Per Days$6,322
Farm Estimated Expenses$0
Estimated Season Expenses$359,287
Season Salary Cap$58,001,001
Estimate Under Maximum Salary Cap of $95,500,000$37,498,999
Estimate Over Minimum Salary Cap of $58,000,000 $1,001
Current Bank Account$115,046,897
Projected Bank Account$114,687,610

Pro Players Salaries

Nick Leddy $6,000,000 (1)
Barclay Goodrow $5,641,667 (2)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Nicolas Deslauriers $3,750,000 (2)
Mathew Dumba $3,750,000 (2)
Erik Gustafsson $2,875,000 (2)
Andreas Athanasiou $2,850,000 (3)
Louis Domingue $2,775,000 (1)
Josh Brown $2,700,000 (4)
Miles Wood $2,500,000 (2)
Klim Kostin $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Jimmy Vesey $1,500,000 (3)
Ross Johnston $1,400,000 (3)
Nicolas Aube-Kubel $1,225,000 (2)
Justin Barron $1,150,000 (4)
Christian Fischer $1,125,000 (3)
Cam Atkinson $1,031,000 (2)
Karsen Dorwart $975,000 (2)
Emil Lilleberg $925,000 (2)
Danil Gushchin $828,334 (3)
Kirill Kudryavtsev $825,000 (3)
Linus Karlsson $775,000 (2)
Brandon Halverson $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2025 : $58,001,001
Year 2026 : $47,226,001
Year 2027 : $12,378,334
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $54,347,666
Year 2026 : $43,572,666
Year 2027 : $10,425,000
Year 2028 : $3,850,000
Salary Cap with 1 Way Contract
Year 2025 : $58,001,001
Year 2026 : $47,226,001
Year 2027 : $12,378,334
Year 2028 : $3,850,000

Farm Players Salaries

Domenick Fensore $92,500 (2)
James Malatesta $92,500 (2)
Ilya Solovyov $90,000 (2)
Luca Cagnoni $89,500 (3)
Joakim Kemell $88,667 (3)
Quinn Hutson $87,500 (2)
Arttu Hyry $87,000 (2)
Brett Berard $86,750 (3)
Trent Miner $77,500 (1)
Bokondji Imama $77,500 (2)
Brian Halonen $77,500 (1)
Jan Jenik $77,500 (3)
Total Farm Players12
Salary Commitment
Year 2025 : $1,024,417
Year 2026 : $869,417
Year 2027 : $342,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $764,417
Year 2026 : $609,417
Year 2027 : $264,917
Year 2028 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,686 - 94.76%
Level 2: 6000 - $199 - 5,643 - 94.05%
Level 3: 2000 - $198 - 1,920 - 96.00%
Level 4: 4000 - $196 - 3,590 - 89.76%
Luxury : 1000 - $400 - 947 - 94.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,786 - 93.61%
Average Income per Game$3,723,167
Year to Date Revenue$152,649,857

Expense

Pro Players Total Salaries$62,301,667
Farm Players Total Salaries$960,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,422,160
Farm Year To Date Expenses$1,088,039
Pro Salary Cap To Date$67,434,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$385,040
Pro Estimated Expenses$385,040
Farm Remaining Season Days0
Farm Expenses Per Days$5,935
Farm Estimated Expenses$0
Estimated Season Expenses$385,040
Season Salary Cap$62,301,667
Estimate Under Maximum Salary Cap of $95,500,000$33,198,333
Estimate Over Minimum Salary Cap of $58,000,000 $4,301,667
Current Bank Account$299,454,975
Projected Bank Account$299,069,935

Pro Players Salaries

Lucas Raymond $8,075,000 (4)
Jj Peterka $7,700,000 (4)
Nick Schmaltz $5,850,000 (2)
Fabian Zetterlund $4,275,000 (2)
Josh Manson $4,000,000 (2)
Tristan Jarry $3,500,000 (1)
Matias Maccelli $3,425,000 (3)
Joel Edmundson $3,200,000 (3)
Colin Miller $2,900,000 (3)
Arvid Soderblom $2,750,000 (2)
Drew O'Connor $2,500,000 (4)
Filip Chytil $2,300,000 (1)
Joseph Veleno $2,275,000 (2)
Pavel Dorofeyev $1,835,000 (3)
Barrett Hayton $1,775,000 (2)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Jackson Lacombe $925,000 (3)
Simon Edvinsson $925,000 (1)
Tyler Kleven $916,667 (1)
Nicholas Robertson $875,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $62,301,667
Year 2026 : $52,360,000
Year 2027 : $31,435,000
Year 2028 : $18,275,000
Salary Average Commitment
Year 2025 : $54,276,667
Year 2026 : $51,485,000
Year 2027 : $30,560,000
Year 2028 : $18,275,000
Salary Cap with 1 Way Contract
Year 2025 : $62,301,667
Year 2026 : $52,360,000
Year 2027 : $31,435,000
Year 2028 : $18,275,000

Farm Players Salaries

Ty Dellandrea $130,000 (2)
Ryan Greene $95,000 (3)
Matthew Savoie $95,000 (2)
Denton Mateychuk $88,667 (3)
Owen Beck $85,333 (3)
Adam Ginning $78,750 (2)
Jakub Skarek $77,500 (2)
Ben Meyers $77,500 (1)
Nate Clurman $77,500 (4)
Grigori Denisenko $77,500 (2)
Jeff Malott $77,500 (2)
Total Farm Players11
Salary Commitment
Year 2025 : $960,250
Year 2026 : $882,750
Year 2027 : $346,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $746,417
Year 2026 : $668,917
Year 2027 : $346,500
Year 2028 : $77,500

UTAH



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $199 - 5,876 - 97.93%
Level 2: 6000 - $198 - 5,753 - 95.89%
Level 3: 2000 - $194 - 1,923 - 96.15%
Level 4: 4000 - $187 - 3,909 - 97.73%
Luxury : 1000 - $400 - 962 - 96.21%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,423 - 96.96%
Average Income per Game$3,791,345
Year to Date Revenue$155,445,135

Expense

Pro Players Total Salaries$83,723,167
Farm Players Total Salaries$564,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,116,312
Farm Year To Date Expenses$728,846
Pro Salary Cap To Date$88,128,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$513,312
Pro Estimated Expenses$513,312
Farm Remaining Season Days0
Farm Expenses Per Days$3,549
Farm Estimated Expenses$0
Estimated Season Expenses$513,312
Season Salary Cap$83,723,167
Estimate Under Maximum Salary Cap of $95,500,000$11,776,833
Estimate Over Minimum Salary Cap of $58,000,000 $25,723,167
Current Bank Account$132,633,846
Projected Bank Account$132,120,534

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Andrei Vasilevskiy $9,500,000 (4)
Matthew Tkachuk $9,500,000 (4)
Jakob Chychrun $9,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (4)
Dylan Cozens $7,100,000 (3)
Ivan Provorov $6,750,000 (3)
Cole Perfetti $3,250,000 (4)
Frank Vatrano $3,000,000 (4)
Yegor Chinakhov $2,100,000 (3)
Nick Jensen $2,050,000 (2)
Ilya Samsonov $1,800,000 (3)
David Kampf $1,500,000 (1)
Steven Lorentz $1,050,000 (2)
Vasily Podkolzin $1,000,000 (3)
Jeff Petry $924,000 (1)
Peyton Krebs $863,334 (3)
Kaiden Guhle $863,333 (1)
Jack Finley $797,500 (3)
Dennis Cholowski $775,000 (1)
Luke Schenn $750,000 (2)
Nick Bjugstad $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $83,723,167
Year 2026 : $79,660,834
Year 2027 : $75,060,834
Year 2028 : $54,650,000
Salary Average Commitment
Year 2025 : $65,709,833
Year 2026 : $63,147,500
Year 2027 : $58,547,500
Year 2028 : $54,650,000
Salary Cap with 1 Way Contract
Year 2025 : $83,723,167
Year 2026 : $79,660,834
Year 2027 : $75,060,834
Year 2028 : $54,650,000

Farm Players Salaries

Josh Mahura $90,750 (4)
Yaniv Perets $80,000 (2)
Cale Fleury $80,000 (2)
Ville Heinola $80,000 (2)
Erik Portillo $78,333 (3)
Caleb Jones $77,500 (3)
Michael Callahan $77,500 (1)
Total Farm Players7
Salary Commitment
Year 2025 : $564,083
Year 2026 : $486,583
Year 2027 : $246,583
Year 2028 : $90,750
Salary Average Commitment
Year 2025 : $406,583
Year 2026 : $329,083
Year 2027 : $169,083
Year 2028 : $90,750

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,688 - 94.80%
Level 2: 6000 - $199 - 5,594 - 93.23%
Level 3: 2000 - $198 - 1,918 - 95.92%
Level 4: 4000 - $190 - 3,746 - 93.65%
Luxury : 1000 - $400 - 956 - 95.58%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,902 - 94.22%
Average Income per Game$3,726,457
Year to Date Revenue$152,784,719

Expense

Pro Players Total Salaries$84,938,131
Farm Players Total Salaries$734,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,739,236
Farm Year To Date Expenses$816,173
Pro Salary Cap To Date$82,751,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$520,588
Pro Estimated Expenses$520,588
Farm Remaining Season Days0
Farm Expenses Per Days$4,574
Farm Estimated Expenses$0
Estimated Season Expenses$520,588
Season Salary Cap$84,938,131
Estimate Under Maximum Salary Cap of $95,500,000$10,561,869
Estimate Over Minimum Salary Cap of $58,000,000 $26,938,131
Current Bank Account$154,223,378
Projected Bank Account$153,702,790

Pro Players Salaries

Chris Kreider $7,250,000 (1)
Darcy Kuemper $6,788,000 (1)
Brock Boeser $6,650,000 (3)
John Tavares $6,389,000 (2)
Sean Monahan $6,375,000 (1)
John Carlson $6,000,000 (2)
Tyler Toffoli $5,500,000 (1)
Mike Matheson $5,200,000 (3)
Thatcher Demko $5,000,000 (2)
Brendan Gallagher $5,000,000 (2)
Sam Bennett $4,425,000 (2)
Mattias Samuelsson $4,285,714 (2)
Marcus Foligno $3,250,000 (2)
Joel Armia $3,000,000 (3)
Brett Howden $2,500,000 (4)
Keegan Kolesar $1,400,000 (3)
Parker Wotherspoon $1,000,000 (4)
Maxim Tsyplakov $950,000 (1)
Nikolai Kovalenko $896,250 (2)
Keaton Middleton $775,000 (2)
Anthony Deangelo $775,000 (1)
Johnathan Kovacevic $766,667 (3)
Bobby McMann $762,500 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $84,938,131
Year 2026 : $57,300,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $65,460,750
Year 2026 : $44,197,750
Year 2027 : $11,700,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $84,938,131
Year 2026 : $57,300,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000

Farm Players Salaries

Akira Schmid $87,500 (2)
Chase Bradley $87,250 (2)
Ty Mueller $87,000 (3)
Cole Schwindt $82,500 (3)
Givani Smith $80,000 (4)
Ryan Suzuki $77,500 (1)
Drake Caggiula $77,500 (2)
Wyatt Aamodt $77,500 (4)
Clark Bishop $77,500 (2)
Total Farm Players9
Salary Commitment
Year 2025 : $734,250
Year 2026 : $656,750
Year 2027 : $327,000
Year 2028 : $157,500
Salary Average Commitment
Year 2025 : $734,250
Year 2026 : $656,750
Year 2027 : $327,000
Year 2028 : $157,500

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 5,793 - 96.55%
Level 2: 6000 - $199 - 5,766 - 96.09%
Level 3: 2000 - $198 - 1,938 - 96.91%
Level 4: 4000 - $197 - 3,671 - 91.79%
Luxury : 1000 - $400 - 971 - 97.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %18,139 - 95.47%
Average Income per Game$3,801,178
Year to Date Revenue$155,848,298

Expense

Pro Players Total Salaries$94,545,834
Farm Players Total Salaries$757,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,321,741
Farm Year To Date Expenses$523,117
Pro Salary Cap To Date$92,333,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$578,119
Pro Estimated Expenses$578,119
Farm Remaining Season Days0
Farm Expenses Per Days$4,714
Farm Estimated Expenses$0
Estimated Season Expenses$578,119
Season Salary Cap$94,545,834
Estimate Under Maximum Salary Cap of $95,500,000$954,166
Estimate Over Minimum Salary Cap of $58,000,000 $36,545,834
Current Bank Account$87,891,981
Projected Bank Account$87,313,862

Pro Players Salaries

Matt Duchene $8,500,000 (1)
Jack Hughes $8,000,000 (2)
Quinn Hughes $7,850,000 (1)
Filip Hronek $7,250,000 (4)
Sam Reinhart $6,500,000 (2)
Igor Shesterkin $5,666,667 (2)
Jared Spurgeon $5,575,000 (1)
Ryan O'Reilly $5,500,000 (1)
Ryan McDonagh $5,000,000 (1)
Jonathan Marchessault $5,000,000 (3)
Rasmus Andersson $4,550,000 (3)
Carter Verhaeghe $4,166,667 (2)
Mark Scheifele $4,125,000 (1)
Frederick Gaudreau $3,000,000 (3)
Mathieu Joseph $2,950,000 (3)
Warren Foegele $2,750,000 (2)
Patrick Kane $2,000,000 (2)
Jeremy Lauzon $2,000,000 (3)
Mathieu Olivier $1,100,000 (3)
Jansen Harkins $787,500 (3)
Julien Gauthier $775,000 (4)
Jacob Lucchini $750,000 (1)
Jonas Johansson $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $94,545,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000
Salary Average Commitment
Year 2025 : $74,558,334
Year 2026 : $45,108,334
Year 2027 : $16,025,000
Year 2028 : $8,025,000
Salary Cap with 1 Way Contract
Year 2025 : $94,545,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000

Farm Players Salaries

J.T. Compher $350,000 (1)
Beck Malenstyn $135,000 (4)
Pheonix Copley $97,500 (2)
Logan Mailloux $95,000 (2)
Jimmy Schuldt $80,000 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $757,500
Year 2026 : $327,500
Year 2027 : $135,000
Year 2028 : $135,000
Salary Average Commitment
Year 2025 : $312,500
Year 2026 : $232,500
Year 2027 : $135,000
Year 2028 : $135,000

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 5,669 - 94.49%
Level 2: 6000 - $199 - 5,682 - 94.69%
Level 3: 2000 - $198 - 1,926 - 96.28%
Level 4: 4000 - $197 - 3,706 - 92.66%
Luxury : 1000 - $400 - 949 - 94.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,932 - 94.38%
Average Income per Game$3,751,174
Year to Date Revenue$153,798,115

Expense

Pro Players Total Salaries$59,454,166
Farm Players Total Salaries$713,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,974,822
Farm Year To Date Expenses$833,702
Pro Salary Cap To Date$62,986,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$367,989
Pro Estimated Expenses$367,989
Farm Remaining Season Days0
Farm Expenses Per Days$4,446
Farm Estimated Expenses$0
Estimated Season Expenses$367,989
Season Salary Cap$59,454,166
Estimate Under Maximum Salary Cap of $95,500,000$36,045,834
Estimate Over Minimum Salary Cap of $58,000,000 $1,454,166
Current Bank Account$164,504,459
Projected Bank Account$164,136,470

Pro Players Salaries

Gustav Nyquist $7,500,000 (1)
Linus Ullmark $6,500,000 (3)
Andrew Mangiapane $5,800,000 (2)
Carson Soucy $5,250,000 (4)
Charlie Lindgren $5,000,000 (3)
Alex Kerfoot $5,000,000 (4)
Robby Fabbri $4,000,000 (2)
Yakov Trenin $3,500,000 (3)
Thomas Novak $3,500,000 (3)
Daniel Sprong $2,000,000 (2)
Alexey Toropchenko $1,700,000 (1)
Nils Lundkvist $1,250,000 (2)
Connor Zary $950,000 (2)
Louis Crevier $900,000 (2)
Ryker Evans $900,000 (2)
Marc Del Gaizo $875,000 (1)
William Eklund $863,333 (4)
Donovan Sebrango $828,333 (3)
Patrick Brown $800,000 (2)
Travis Dermott $800,000 (3)
Jakub Lauko $787,500 (2)
Dylan McIlrath $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $59,454,166
Year 2026 : $48,629,166
Year 2027 : $31,241,666
Year 2028 : $11,113,333
Salary Average Commitment
Year 2025 : $50,741,666
Year 2026 : $40,791,666
Year 2027 : $26,941,666
Year 2028 : $11,113,333
Salary Cap with 1 Way Contract
Year 2025 : $59,454,166
Year 2026 : $48,629,166
Year 2027 : $31,241,666
Year 2028 : $11,113,333

Farm Players Salaries

Jett Luchanko $97,500 (3)
Calum Ritchie $95,000 (3)
Georgii Merkulov $92,500 (2)
Jason Polin $90,000 (1)
Devin Shore $90,000 (3)
Daniil Misyul $86,750 (2)
Justus Annunen $83,750 (2)
Zack Macewen $77,500 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $713,000
Year 2026 : $623,000
Year 2027 : $282,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $530,500
Year 2026 : $530,500
Year 2027 : $282,500
Year 2028 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,704 - 95.06%
Level 2: 6000 - $199 - 5,741 - 95.68%
Level 3: 2000 - $198 - 1,899 - 94.95%
Level 4: 4000 - $197 - 3,573 - 89.34%
Luxury : 1000 - $400 - 957 - 95.75%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %17,874 - 94.07%
Average Income per Game$3,746,049
Year to Date Revenue$153,587,990

Expense

Pro Players Total Salaries$85,385,524
Farm Players Total Salaries$437,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,339,224
Farm Year To Date Expenses$412,871
Pro Salary Cap To Date$81,351,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$523,267
Pro Estimated Expenses$523,267
Farm Remaining Season Days0
Farm Expenses Per Days$2,786
Farm Estimated Expenses$0
Estimated Season Expenses$523,267
Season Salary Cap$85,385,524
Estimate Under Maximum Salary Cap of $95,500,000$10,114,476
Estimate Over Minimum Salary Cap of $58,000,000 $27,385,524
Current Bank Account$197,906,004
Projected Bank Account$197,382,737

Pro Players Salaries

Mark Stone $11,500,000 (2)
Adam Fox $9,500,000 (4)
Tyler Seguin $9,000,000 (1)
Jason Robertson $7,750,000 (1)
Matty Beniers $7,142,857 (1)
Quinton Byfield $6,250,000 (3)
Kirill Marchenko $3,850,000 (2)
Aliaksei Protas $3,375,000 (3)
Matt Roy $3,150,000 (1)
Dmitry Kulikov $3,000,000 (1)
Evgenii Dadonov $2,924,000 (2)
David Savard $2,812,000 (1)
Karel Vejmelka $2,725,000 (2)
Cam Talbot (1 Way Contract) $2,600,000 (1)
Connor McMichael $2,100,000 (3)
Joel Hanley $1,550,000 (1)
Juuso Parssinen $1,250,000 (3)
Emil Heineman $900,000 (2)
Dylan Guenther $894,167 (1)
Spencer Stastney $825,000 (2)
Scott Perunovich $775,000 (1)
Darren Raddysh $762,500 (2)
Casey Desmith $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $85,385,524
Year 2026 : $46,711,500
Year 2027 : $22,475,000
Year 2028 : $9,500,000
Salary Average Commitment
Year 2025 : $72,985,524
Year 2026 : $37,461,500
Year 2027 : $14,125,000
Year 2028 : $9,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,385,524
Year 2026 : $46,711,500
Year 2027 : $22,475,000
Year 2028 : $9,500,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Hendrix Lapierre $85,000 (4)
Valtteri Puustinen $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $437,500
Year 2026 : $285,000
Year 2027 : $85,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $237,500
Year 2026 : $85,000
Year 2027 : $85,000
Year 2028 : $85,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$58,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $226,648,142 $58,009,524 $37,490,476 $9,524 23629
BOSTON $69,538,850 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $109,314,590 $68,150,000 $27,350,000 $10,150,000 222547
CALGARY $157,448,795 $84,561,667 $10,938,333 $26,561,667 22729
CAROLINE $57,583,423 $95,181,000 $319,000 $37,181,000 22830
CHICAGO $232,512,580 $91,372,028 $4,127,972 $33,372,028 22224
COLORADO $107,450,644 $89,155,223 $6,344,777 $31,155,223 22628
COLUMBUS $131,415,020 $84,637,500 $10,862,500 $26,637,500 231235
DALLAS $31,867,965 $90,280,000 $5,220,000 $32,280,000 221335
DETROIT $169,426,056 $91,437,500 $4,062,500 $33,437,500 222951
EDMONTON $167,305,371 $91,945,666 $3,554,334 $33,945,666 22527
FLORIDE $59,335,020 $90,786,625 $4,713,375 $32,786,625 22527
FLYERS $300,712,822 $58,605,000 $36,895,000 $605,000 231740
ISLANDERS $101,294,271 $94,249,450 $1,250,550 $36,249,450 22729
LAKINGS $385,200,527 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $59,804,992 $94,343,562 $1,156,438 $36,343,562 22931
MONTREAL $389,079,432 $62,020,833 $33,479,167 $4,020,833 231437
NASHVILLE $139,963,643 $95,481,667 $18,333 $37,481,667 22729
NEWJERSEY $215,794,910 $64,247,124 $31,252,876 $6,247,124 251035
OTTAWA $112,729,476 $80,300,000 $15,200,000 $22,300,000 22729
PITTSBURGH $47,571,246 $93,745,714 $1,754,286 $35,745,714 23932
RANGERS $120,682,017 $58,556,650 $36,943,350 $556,650 23528
SANJOSE $178,302,370 $82,088,000 $13,412,000 $24,088,000 231033
SEATTLE $311,154,210 $58,925,000 $36,575,000 $925,000 24832
ST-LOUIS $65,381,620 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $115,046,897 $58,001,001 $37,498,999 $1,001 251237
TORONTO $299,454,975 $62,301,667 $33,198,333 $4,301,667 211132
UTAH $132,633,846 $83,723,167 $11,776,833 $25,723,167 22729
VANCOUVER $154,223,378 $84,938,131 $10,561,869 $26,938,131 23932
VEGAS $87,891,981 $94,545,834 $954,166 $36,545,834 23528
WASHINGTON $164,504,459 $59,454,166 $36,045,834 $1,454,166 22830
WINNIPEG $197,906,004 $85,385,524 $10,114,476 $27,385,524 23427