Team FinanceLast Update - February 12, 2026 at 19:46

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,715 - 95.26%
Level 2: 6000 - $198 - 5,743 - 95.72%
Level 3: 2000 - $197 - 1,909 - 95.43%
Level 4: 4000 - $196 - 3,615 - 90.38%
Luxury : 1000 - $400 - 948 - 94.80%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,930 - 94.37%
Average Income per Game$3,743,945
Year to Date Revenue$82,366,799

Expense

Pro Players Total Salaries$89,567,857
Farm Players Total Salaries$497,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,832,387
Farm Year To Date Expenses$244,554
Pro Salary Cap To Date$46,790,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,134,963
Pro Remaining Season Days80
Pro Expenses Per Days$548,311
Pro Estimated Expenses$43,864,880
Farm Remaining Season Days79
Farm Expenses Per Days$3,148
Farm Estimated Expenses$248,692
Estimated Season Expenses$44,113,572
Season Salary Cap$89,567,857
Estimate Under Maximum Salary Cap of $95,500,000$5,932,143
Estimate Over Minimum Salary Cap of $58,000,000 $31,567,857
Current Bank Account$102,397,304
Projected Bank Account$129,418,695

Pro Players Salaries

Artemi Panarin $12,500,000 (1)
Alex Ovechkin $11,500,000 (1)
Brandon Montour $9,142,857 (4)
Tyler Seguin $9,000,000 (1)
Evgeni Malkin $8,100,000 (1)
Neal Pionk $5,875,000 (1)
Bryan Rust $5,500,000 (2)
Will Borgen $4,100,000 (4)
Alexandre Carrier $3,750,000 (3)
Simon Holmstrom $3,625,000 (3)
Matt Roy $3,150,000 (1)
Karel Vejmelka $2,725,000 (2)
Nico Sturm $2,000,000 (1)
Justin Danforth $1,500,000 (3)
Tyler Motte $1,350,000 (1)
Andrei Kuzmenko $950,000 (2)
Mackie Samoskevich $900,000 (2)
Dennis Gilbert $825,000 (3)
Dustin Tokarski $775,000 (1)
Simon Benoit $775,000 (1)
Joona Koppanen $775,000 (4)
Kiefer Sherwood $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,567,857
Year 2026 : $33,792,857
Year 2027 : $23,717,857
Year 2028 : $14,017,857
Salary Average Commitment
Year 2025 : $70,967,857
Year 2026 : $28,317,857
Year 2027 : $19,142,857
Year 2028 : $14,017,857
Salary Cap with 1 Way Contract
Year 2025 : $89,567,857
Year 2026 : $33,792,857
Year 2027 : $23,717,857
Year 2028 : $14,017,857

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Mason Morelli $90,000 (2)
Nolan Foote $82,500 (3)
Hunter Shepard $77,500 (3)
Jeffrey Viel $77,500 (2)
Alexander Petrovic $77,500 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $497,500
Year 2026 : $497,500
Year 2027 : $252,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $247,500
Year 2026 : $247,500
Year 2027 : $92,500
Year 2028 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 5,774 - 96.23%
Level 2: 6000 - $199 - 5,713 - 95.21%
Level 3: 2000 - $198 - 1,931 - 96.55%
Level 4: 4000 - $186 - 3,760 - 94.00%
Luxury : 1000 - $400 - 968 - 96.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %18,146 - 95.50%
Average Income per Game$3,763,269
Year to Date Revenue$86,555,183

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$49,426,794
Farm Year To Date Expenses$433,908
Pro Salary Cap To Date$48,384,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,738,839
Pro Remaining Season Days80
Pro Expenses Per Days$583,533
Pro Estimated Expenses$46,682,640
Farm Remaining Season Days79
Farm Expenses Per Days$4,232
Farm Estimated Expenses$334,328
Estimated Season Expenses$47,016,968
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$47,911,615
Projected Bank Account$68,633,486

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 - 6,931 - 95.60%
Level 2: 7250 - $188 - 6,928 - 95.55%
Level 3: 3750 - $172 - 2,526 - 67.36%
Level 4: 5250 - $165 - 4,806 - 91.55%
Luxury : 1500 - $365 - 1,260 - 83.99%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %22,451 - 89.80%
Average Income per Game$4,348,228
Year to Date Revenue$100,009,239

Expense

Pro Players Total Salaries$63,925,000
Farm Players Total Salaries$2,458,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,344,120
Farm Year To Date Expenses$1,296,977
Pro Salary Cap To Date$33,302,208
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,268,100
Pro Remaining Season Days80
Pro Expenses Per Days$394,760
Pro Estimated Expenses$31,580,800
Farm Remaining Season Days79
Farm Expenses Per Days$14,959
Farm Estimated Expenses$1,181,761
Estimated Season Expenses$32,762,561
Season Salary Cap$63,925,000
Estimate Under Maximum Salary Cap of $95,500,000$31,575,000
Estimate Over Minimum Salary Cap of $58,000,000 $5,925,000
Current Bank Account$93,577,530
Projected Bank Account$139,083,069

Pro Players Salaries

Jacob Trouba $6,250,000 (4)
Gustav Forsling $5,750,000 (3)
Ryan Nugent-Hopkins $5,700,000 (2)
Charlie Coyle $5,250,000 (3)
Joel Eriksson Ek $5,250,000 (3)
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)
Connor Clifton $1,000,000 (1)
Stefan Noesen $1,000,000 (3)
Mason Lohrei $925,000 (2)
Dmitri Voronkov $925,000 (2)
John Beecher $900,000 (2)
Troy Stecher $875,000 (4)
Jesse Puljujarvi $775,000 (1)
Ryan Poehling $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $63,925,000
Year 2026 : $49,925,000
Year 2027 : $37,775,000
Year 2028 : $11,525,000
Salary Average Commitment
Year 2025 : $44,950,001
Year 2026 : $36,175,000
Year 2027 : $26,775,000
Year 2028 : $11,525,000
Salary Cap with 1 Way Contract
Year 2025 : $63,925,000
Year 2026 : $49,925,000
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 - 5,744 - 95.73%
Level 2: 6000 - $197 - 5,794 - 96.57%
Level 3: 2000 - $196 - 1,957 - 97.84%
Level 4: 4000 - $194 - 3,733 - 93.33%
Luxury : 1000 - $400 - 968 - 96.78%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,195 - 95.77%
Average Income per Game$3,785,038
Year to Date Revenue$83,270,828

Expense

Pro Players Total Salaries$70,211,667
Farm Players Total Salaries$726,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,985,715
Farm Year To Date Expenses$407,490
Pro Salary Cap To Date$36,943,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,915,715
Pro Remaining Season Days80
Pro Expenses Per Days$432,405
Pro Estimated Expenses$34,592,400
Farm Remaining Season Days79
Farm Expenses Per Days$4,526
Farm Estimated Expenses$357,554
Estimated Season Expenses$34,949,954
Season Salary Cap$70,211,667
Estimate Under Maximum Salary Cap of $95,500,000$25,288,333
Estimate Over Minimum Salary Cap of $58,000,000 $12,211,667
Current Bank Account$116,739,709
Projected Bank Account$153,705,470

Pro Players Salaries

Erik Karlsson $13,500,000 (2)
Timo Meier $8,800,000 (3)
Marco Rossi $5,000,000 (4)
Alex Vlasic $4,600,000 (3)
Spencer Knight $4,500,000 (3)
Shayne Gostisbehere $4,000,000 (3)
Scott Laughton $4,000,000 (3)
Jack Quinn $3,375,000 (4)
J.J. Moser $3,375,000 (2)
Casey Cizikas $3,000,000 (1)
Jamie Benn $3,000,000 (1)
Nick Perbix $2,750,000 (4)
Martin Fehervary $2,675,000 (2)
Calle Jarnkrok $1,000,000 (2)
Zach Benson $950,000 (2)
Kevin Korchinski $950,000 (2)
Marco Kasper $886,667 (3)
Mikey Eyssimont $800,000 (3)
Alex Turcotte $775,000 (3)
Nathan Bastian $775,000 (1)
Nick Bjugstad $750,000 (2)
Casey Desmith $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $70,211,667
Year 2026 : $63,436,667
Year 2027 : $39,486,667
Year 2028 : $11,125,000
Salary Average Commitment
Year 2025 : $59,511,667
Year 2026 : $52,736,667
Year 2027 : $30,686,667
Year 2028 : $11,125,000
Salary Cap with 1 Way Contract
Year 2025 : $70,211,667
Year 2026 : $63,436,667
Year 2027 : $39,486,667
Year 2028 : $11,125,000

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Bradly Nadeau $92,500 (2)
Emil Bemstrom $90,000 (1)
Nico Daws $81,250 (3)
Callahan Burke $77,500 (3)
Kyle Burroughs $75,000 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $726,250
Year 2026 : $251,250
Year 2027 : $158,750
Year 2028 : $0
Salary Average Commitment
Year 2025 : $81,250
Year 2026 : $81,250
Year 2027 : $81,250
Year 2028 : $0

CAROLINE

CAROLINE is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,781 - 96.35%
Level 2: 6000 - $199 - 5,664 - 94.40%
Level 3: 2000 - $198 - 1,913 - 95.65%
Level 4: 4000 - $197 - 3,683 - 92.08%
Luxury : 1000 - $400 - 964 - 96.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,005 - 94.76%
Average Income per Game$3,773,306
Year to Date Revenue$83,012,731

Expense

Pro Players Total Salaries$95,993,000
Farm Players Total Salaries$558,267
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,439,022
Farm Year To Date Expenses$323,331
Pro Salary Cap To Date$48,397,075
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,692,813
Pro Remaining Season Days80
Pro Expenses Per Days$586,784
Pro Estimated Expenses$46,942,720
Farm Remaining Season Days79
Farm Expenses Per Days$3,514
Farm Estimated Expenses$277,606
Estimated Season Expenses$47,220,326
Season Salary Cap$95,993,000
Estimate Under Maximum Salary Cap of $95,500,000-$493,000
Estimate Over Minimum Salary Cap of $58,000,000 $37,993,000
Current Bank Account$38,342,743
Projected Bank Account$62,815,230

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)
Dmitry Orlov $5,000,000 (1)
Artturi Lehkonen $4,500,000 (1)
Ilya Sorokin $4,000,000 (1)
Ondrej Palat $4,000,000 (1)
Evan Bouchard $3,900,000 (3)
Bowen Byram $3,850,000 (3)
David Savard $2,812,000 (1)
Robert Thomas $2,800,000 (1)
Brenden Dillon $2,200,000 (2)
Ryan McLeod $2,100,000 (2)
Craig Smith $800,000 (2)
Rodrigo Abols $775,000 (2)
Jonathan Quick $700,000 (1)
Jack Johnson $700,000 (1)
Trevor Lewis $656,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $95,993,000
Year 2026 : $59,925,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $56,043,000
Year 2026 : $42,175,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $95,993,000
Year 2026 : $59,925,000
Year 2027 : $45,550,000
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)
Colin White $77,500 (3)
Robert Bortuzzo $65,100 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $558,267
Year 2026 : $393,267
Year 2027 : $328,167
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $480,767
Year 2026 : $315,767
Year 2027 : $250,667
Year 2028 : $164,500

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,525 - 92.08%
Level 2: 6000 - $199 - 5,709 - 95.15%
Level 3: 2000 - $198 - 1,884 - 94.22%
Level 4: 4000 - $197 - 3,636 - 90.89%
Luxury : 1000 - $400 - 961 - 96.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,715 - 93.23%
Average Income per Game$3,712,524
Year to Date Revenue$81,675,521

Expense

Pro Players Total Salaries$91,447,028
Farm Players Total Salaries$934,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,681,981
Farm Year To Date Expenses$498,483
Pro Salary Cap To Date$47,640,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,537,950
Pro Remaining Season Days80
Pro Expenses Per Days$559,563
Pro Estimated Expenses$44,765,040
Farm Remaining Season Days79
Farm Expenses Per Days$5,778
Farm Estimated Expenses$456,462
Estimated Season Expenses$45,221,502
Season Salary Cap$91,447,028
Estimate Under Maximum Salary Cap of $95,500,000$4,052,972
Estimate Over Minimum Salary Cap of $58,000,000 $33,447,028
Current Bank Account$157,197,015
Projected Bank Account$182,513,463

Pro Players Salaries

Roman Josi $11,059,000 (1)
Mitch Marner $10,903,000 (3)
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)
Mark Scheifele $4,125,000 (1)
K'Andre Miller $3,872,000 (2)
Mikael Granlund $3,000,000 (1)
Brandon Tanev $2,500,000 (1)
Braden Schneider $2,200,000 (4)
Corey Perry $1,000,000 (1)
Mattias Janmark $1,000,000 (3)
Matthew Knies $925,000 (1)
Mason McTavish $894,167 (4)
Ukko-Pekka Luukkonen $837,500 (1)
Dylan Coghlan $775,000 (4)
Parker Kelly $762,500 (1)
Erik Johnson $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $91,447,028
Year 2026 : $59,788,028
Year 2027 : $41,916,028
Year 2028 : $11,289,254
Salary Average Commitment
Year 2025 : $69,529,171
Year 2026 : $37,870,171
Year 2027 : $23,870,171
Year 2028 : $11,289,254
Salary Cap with 1 Way Contract
Year 2025 : $91,447,028
Year 2026 : $59,788,028
Year 2027 : $41,916,028
Year 2028 : $11,289,254

Farm Players Salaries

Mason Appleton $216,667 (2)
Philip Tomasino $175,000 (3)
Matt Villalta $77,500 (1)
Guillaume Brisebois $77,500 (2)
Brett Murray $77,500 (4)
Riley Stillman $77,500 (1)
Matt Kiersted $77,500 (1)
Mike Hardman $77,500 (2)
Connor MacKey $77,500 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $934,167
Year 2026 : $701,667
Year 2027 : $330,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $779,167
Year 2026 : $624,167
Year 2027 : $252,500
Year 2028 : $77,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,719 - 95.31%
Level 2: 6000 - $199 - 5,712 - 95.20%
Level 3: 2000 - $198 - 1,908 - 95.42%
Level 4: 4000 - $197 - 3,610 - 90.26%
Luxury : 1000 - $400 - 967 - 96.68%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,916 - 94.29%
Average Income per Game$3,756,204
Year to Date Revenue$82,636,483

Expense

Pro Players Total Salaries$93,005,223
Farm Players Total Salaries$937,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,493,778
Farm Year To Date Expenses$504,426
Pro Salary Cap To Date$48,451,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,367,872
Pro Remaining Season Days80
Pro Expenses Per Days$568,894
Pro Estimated Expenses$45,511,520
Farm Remaining Season Days79
Farm Expenses Per Days$5,798
Farm Estimated Expenses$458,042
Estimated Season Expenses$45,969,562
Season Salary Cap$93,005,223
Estimate Under Maximum Salary Cap of $95,500,000$2,494,777
Estimate Over Minimum Salary Cap of $58,000,000 $35,005,223
Current Bank Account$78,088,884
Projected Bank Account$103,487,194

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)
Anthony Stolarz $4,500,000 (4)
Brandon Saad $4,500,000 (2)
Lawson Crouse $4,300,000 (3)
Brandon Carlo $4,100,000 (3)
Adam Larsson $4,000,000 (1)
Nikita Zadorov $3,750,000 (1)
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)
Danton Heinen $1,000,000 (1)
Michael Bunting $950,000 (1)
Michael McCarron $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $93,005,223
Year 2026 : $72,805,223
Year 2027 : $37,117,857
Year 2028 : $16,617,857
Salary Average Commitment
Year 2025 : $62,955,223
Year 2026 : $49,955,223
Year 2027 : $16,617,857
Year 2028 : $16,617,857
Salary Cap with 1 Way Contract
Year 2025 : $93,005,223
Year 2026 : $72,805,223
Year 2027 : $37,117,857
Year 2028 : $16,617,857

Farm Players Salaries

Alexandar Georgiev $340,000 (2)
Egor Zamula $170,000 (2)
Henry Thrun $100,000 (3)
Emil Andrae $95,000 (2)
Dryden Hunt $77,500 (2)
Tanner Laczynski $77,500 (2)
Ian Mitchell $77,500 (1)
Total Farm Players7
Salary Commitment
Year 2025 : $937,500
Year 2026 : $860,000
Year 2027 : $100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $765,000
Year 2026 : $765,000
Year 2027 : $100,000
Year 2028 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 5,759 - 95.99%
Level 2: 6000 - $199 - 5,651 - 94.18%
Level 3: 2000 - $198 - 1,926 - 96.29%
Level 4: 4000 - $197 - 3,661 - 91.54%
Luxury : 1000 - $400 - 966 - 96.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %17,963 - 94.54%
Average Income per Game$3,765,270
Year to Date Revenue$86,601,211

Expense

Pro Players Total Salaries$83,887,500
Farm Players Total Salaries$1,093,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,743,752
Farm Year To Date Expenses$586,032
Pro Salary Cap To Date$43,701,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,774,861
Pro Remaining Season Days80
Pro Expenses Per Days$514,296
Pro Estimated Expenses$41,143,680
Farm Remaining Season Days79
Farm Expenses Per Days$6,736
Farm Estimated Expenses$532,144
Estimated Season Expenses$41,675,824
Season Salary Cap$83,887,500
Estimate Under Maximum Salary Cap of $95,500,000$11,612,500
Estimate Over Minimum Salary Cap of $58,000,000 $25,887,500
Current Bank Account$119,151,814
Projected Bank Account$145,250,851

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)
James Van Riemsdyk $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $83,887,500
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 : $83,887,500
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)
Noah Gregor $85,000 (4)
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 Players13
Salary Commitment
Year 2025 : $1,093,250
Year 2026 : $1,018,250
Year 2027 : $339,500
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $838,250
Year 2026 : $763,250
Year 2027 : $262,000
Year 2028 : $85,000

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,847 - 97.45%
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 Left18
Average Attendance - %18,847 - 99.19%
Average Income per Game$3,634,400
Year to Date Revenue$83,591,200

Expense

Pro Players Total Salaries$84,705,000
Farm Players Total Salaries$1,587,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,722,069
Farm Year To Date Expenses$846,563
Pro Salary Cap To Date$42,680,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,419,200
Pro Remaining Season Days80
Pro Expenses Per Days$519,192
Pro Estimated Expenses$41,535,360
Farm Remaining Season Days79
Farm Expenses Per Days$9,712
Farm Estimated Expenses$767,248
Estimated Season Expenses$42,302,608
Season Salary Cap$84,705,000
Estimate Under Maximum Salary Cap of $95,500,000$10,795,000
Estimate Over Minimum Salary Cap of $58,000,000 $26,705,000
Current Bank Account$20,068,567
Projected Bank Account$43,185,159

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)
Anton Forsberg $4,750,000 (2)
Victor Olofsson $4,750,000 (1)
Ilya Mikheyev $4,750,000 (1)
Frederik Andersen $4,750,000 (2)
Ryan Lindgren $4,500,000 (4)
Jamie Oleksiak $3,850,000 (2)
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)
Jordan Harris $825,000 (2)
Adam Wilsby $775,000 (1)
Adam Gaudette $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $84,705,000
Year 2026 : $29,760,000
Year 2027 : $10,275,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $58,660,000
Year 2026 : $28,985,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $84,705,000
Year 2026 : $29,760,000
Year 2027 : $10,275,000
Year 2028 : $4,500,000

Farm Players Salaries

Philipp Grubauer $510,000 (1)
Chad Ruhwedel $150,000 (1)
Curtis Lazar $100,000 (1)
Ryan Ufko $92,500 (3)
Mikael Pyyhtia $89,750 (1)
Dylan Duke $86,750 (3)
Tyson Kozak $85,000 (3)
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 : $1,587,167
Year 2026 : $504,917
Year 2027 : $427,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,409,667
Year 2026 : $504,917
Year 2027 : $427,417
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,953 - 93.96%
Level 2: 7400 - $188 - 7,010 - 94.73%
Level 3: 3300 - $170 - 2,514 - 76.18%
Level 4: 5150 - $165 - 4,892 - 94.99%
Luxury : 1750 - $360 - 1,228 - 70.19%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %22,597 - 90.39%
Average Income per Game$4,331,181
Year to Date Revenue$95,285,985

Expense

Pro Players Total Salaries$93,637,500
Farm Players Total Salaries$2,477,529
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,290,200
Farm Year To Date Expenses$1,335,381
Pro Salary Cap To Date$49,248,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,292,442
Pro Remaining Season Days80
Pro Expenses Per Days$572,680
Pro Estimated Expenses$45,814,400
Farm Remaining Season Days79
Farm Expenses Per Days$15,075
Farm Estimated Expenses$1,190,925
Estimated Season Expenses$47,005,325
Season Salary Cap$93,637,500
Estimate Under Maximum Salary Cap of $95,500,000$1,862,500
Estimate Over Minimum Salary Cap of $58,000,000 $35,637,500
Current Bank Account$162,714,506
Projected Bank Account$198,001,623

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Cale Makar $9,000,000 (1)
Connor Hellebuyck $9,000,000 (3)
Patrik Laine $8,700,000 (4)
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)
Samuel Girard $5,000,000 (4)
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)
Rasmus Kupari $1,000,000 (2)
Tyler Myers $1,000,000 (2)
Jet Greaves $812,500 (3)
Nick Blankenburg $775,000 (4)
Brendan Gaunce $650,000 (3)
Zach Bogosian $650,000 (2)
Sean Kuraly $650,000 (2)
Jaycob Megna $650,000 (3)
Reilly Smith $650,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $93,637,500
Year 2026 : $77,137,500
Year 2027 : $53,187,500
Year 2028 : $14,475,000
Salary Average Commitment
Year 2025 : $64,787,500
Year 2026 : $55,787,500
Year 2027 : $32,837,500
Year 2028 : $14,475,000
Salary Cap with 1 Way Contract
Year 2025 : $93,637,500
Year 2026 : $77,137,500
Year 2027 : $53,187,500
Year 2028 : $14,475,000

Farm Players Salaries

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)
Luke Kunin $77,500 (4)
Vladislav Kolyachonok $77,500 (3)
Rafael Harvey-Pinard $77,500 (1)
Philippe Myers $77,500 (3)
Anthony Richard $77,500 (3)
Total Farm Players27
Salary Commitment
Year 2025 : $2,477,529
Year 2026 : $2,090,029
Year 2027 : $1,365,029
Year 2028 : $429,417
Salary Average Commitment
Year 2025 : $1,602,529
Year 2026 : $1,215,029
Year 2027 : $1,132,529
Year 2028 : $429,417

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,791 - 96.52%
Level 2: 6000 - $199 - 5,671 - 94.51%
Level 3: 2000 - $198 - 1,916 - 95.81%
Level 4: 4000 - $197 - 3,593 - 89.81%
Luxury : 1000 - $400 - 948 - 94.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,919 - 94.31%
Average Income per Game$3,753,065
Year to Date Revenue$82,567,423

Expense

Pro Players Total Salaries$93,545,666
Farm Players Total Salaries$425,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,306,653
Farm Year To Date Expenses$235,857
Pro Salary Cap To Date$48,264,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,308,229
Pro Remaining Season Days80
Pro Expenses Per Days$572,130
Pro Estimated Expenses$45,770,400
Farm Remaining Season Days79
Farm Expenses Per Days$2,711
Farm Estimated Expenses$214,169
Estimated Season Expenses$45,984,569
Season Salary Cap$93,545,666
Estimate Under Maximum Salary Cap of $95,500,000$1,954,334
Estimate Over Minimum Salary Cap of $58,000,000 $35,545,666
Current Bank Account$141,035,522
Projected Bank Account$166,359,182

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)
Brett Pesce $4,025,000 (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)
Ryan Suter $2,178,000 (1)
Marcus Johansson $850,000 (1)
Urho Vaakanainen $850,000 (1)
Kaedan Korczak $825,000 (3)
Nathan Walker $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $93,545,666
Year 2026 : $62,426,000
Year 2027 : $39,301,000
Year 2028 : $3,350,000
Salary Average Commitment
Year 2025 : $53,554,000
Year 2026 : $47,776,000
Year 2027 : $24,651,000
Year 2028 : $3,350,000
Salary Cap with 1 Way Contract
Year 2025 : $93,545,666
Year 2026 : $62,426,000
Year 2027 : $39,301,000
Year 2028 : $3,350,000

Farm Players Salaries

Ivan Fedotov $95,000 (3)
Nikolas Matinpalo $87,500 (1)
Angus Crookshank $87,500 (2)
Tyson Jost $77,500 (4)
Alex Alexeyev $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2025 : $425,000
Year 2026 : $337,500
Year 2027 : $172,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $155,000
Year 2026 : $155,000
Year 2027 : $77,500
Year 2028 : $77,500

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 5,831 - 97.19%
Level 2: 6000 - $199 - 5,700 - 94.99%
Level 3: 2000 - $198 - 1,922 - 96.11%
Level 4: 4000 - $197 - 3,635 - 90.89%
Luxury : 1000 - $400 - 952 - 95.23%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,041 - 94.95%
Average Income per Game$3,778,168
Year to Date Revenue$83,119,692

Expense

Pro Players Total Salaries$92,549,167
Farm Players Total Salaries$539,412
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,256,181
Farm Year To Date Expenses$295,800
Pro Salary Cap To Date$48,214,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,785,189
Pro Remaining Season Days80
Pro Expenses Per Days$566,163
Pro Estimated Expenses$45,293,040
Farm Remaining Season Days79
Farm Expenses Per Days$3,400
Farm Estimated Expenses$268,600
Estimated Season Expenses$45,561,640
Season Salary Cap$92,549,167
Estimate Under Maximum Salary Cap of $95,500,000$2,950,833
Estimate Over Minimum Salary Cap of $58,000,000 $34,549,167
Current Bank Account$41,781,637
Projected Bank Account$68,005,186

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)
Rasmus Ristolainen $5,100,000 (1)
Jared McCann $5,000,000 (2)
Conor Garland $4,950,000 (2)
Adin Hill $4,900,000 (2)
Dylan Demelo $4,500,000 (2)
Marcus Pettersson $4,025,000 (2)
Jonas Siegenthaler $3,400,000 (3)
Jack Roslovic $2,800,000 (3)
Kevin Stenlund $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Noel Acciari $1,700,000 (2)
Eric Robinson $1,600,000 (1)
Joel Blomqvist $886,667 (3)
Michael Amadio $762,500 (2)
Haydn Fleury $762,500 (2)
Oskar Sundqvist $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $92,549,167
Year 2026 : $77,724,167
Year 2027 : $38,874,167
Year 2028 : $11,200,000
Salary Average Commitment
Year 2025 : $61,324,167
Year 2026 : $61,324,167
Year 2027 : $22,224,167
Year 2028 : $11,200,000
Salary Cap with 1 Way Contract
Year 2025 : $92,549,167
Year 2026 : $77,724,167
Year 2027 : $38,874,167
Year 2028 : $11,200,000

Farm Players Salaries

Tomas Nosek $90,000 (3)
Jesper Boqvist $87,413 (1)
Victor Ostman $87,000 (2)
Pontus Holmberg $80,000 (1)
Dominic Toninato $65,000 (3)
Matt Benning $65,000 (4)
Dakota Mermis $65,000 (4)
Total Farm Players7
Salary Commitment
Year 2025 : $539,412
Year 2026 : $372,000
Year 2027 : $285,000
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $372,000
Year 2026 : $372,000
Year 2027 : $285,000
Year 2028 : $130,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 5,680 - 94.67%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,994 - 99.71%
Level 4: 4000 - $185 - 3,830 - 95.74%
Luxury : 1000 - $400 - 959 - 95.92%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,464 - 97.18%
Average Income per Game$3,777,148
Year to Date Revenue$83,097,265

Expense

Pro Players Total Salaries$58,605,000
Farm Players Total Salaries$1,503,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,549,296
Farm Year To Date Expenses$776,067
Pro Salary Cap To Date$30,507,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,765,820
Pro Remaining Season Days80
Pro Expenses Per Days$362,904
Pro Estimated Expenses$29,032,320
Farm Remaining Season Days79
Farm Expenses Per Days$9,205
Farm Estimated Expenses$727,195
Estimated Season Expenses$29,759,515
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$259,813,212
Projected Bank Account$301,819,517

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)
Corey Schueneman $77,500 (1)
Akil Thomas $77,500 (2)
Sam Poulin $77,500 (3)
John Ludvig $77,500 (2)
Nathan Legare $77,500 (1)
Alexander Nylander $77,500 (1)
Mark Friedman $77,500 (2)
Spencer Martin $76,250 (1)
Total Farm Players18
Salary Commitment
Year 2025 : $1,503,000
Year 2026 : $1,024,750
Year 2027 : $324,750
Year 2028 : $80,000
Salary Average Commitment
Year 2025 : $1,001,750
Year 2026 : $689,750
Year 2027 : $324,750
Year 2028 : $80,000

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 5,666 - 94.43%
Level 2: 6000 - $199 - 5,760 - 96.00%
Level 3: 2000 - $198 - 1,934 - 96.72%
Level 4: 4000 - $197 - 3,732 - 93.30%
Luxury : 1000 - $400 - 966 - 96.56%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,058 - 95.04%
Average Income per Game$3,783,821
Year to Date Revenue$83,244,056

Expense

Pro Players Total Salaries$90,999,450
Farm Players Total Salaries$500,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,078,117
Farm Year To Date Expenses$275,529
Pro Salary Cap To Date$47,036,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,892,594
Pro Remaining Season Days80
Pro Expenses Per Days$556,883
Pro Estimated Expenses$44,550,640
Farm Remaining Season Days79
Farm Expenses Per Days$3,167
Farm Estimated Expenses$250,193
Estimated Season Expenses$44,800,833
Season Salary Cap$90,999,450
Estimate Under Maximum Salary Cap of $95,500,000$4,500,550
Estimate Over Minimum Salary Cap of $58,000,000 $32,999,450
Current Bank Account$83,682,073
Projected Bank Account$110,773,834

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)
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)
Cole Sillinger $2,250,000 (4)
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 : $90,999,450
Year 2026 : $68,546,117
Year 2027 : $41,591,667
Year 2028 : $17,916,667
Salary Average Commitment
Year 2025 : $56,499,450
Year 2026 : $45,796,117
Year 2027 : $18,841,667
Year 2028 : $17,916,667
Salary Cap with 1 Way Contract
Year 2025 : $90,999,450
Year 2026 : $68,546,117
Year 2027 : $41,591,667
Year 2028 : $17,916,667

Farm Players Salaries

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 $77,500 (3)
Total Farm Players6
Salary Commitment
Year 2025 : $500,666
Year 2026 : $500,666
Year 2027 : $330,166
Year 2028 : $0
Salary Average Commitment
Year 2025 : $330,166
Year 2026 : $330,166
Year 2027 : $330,166
Year 2028 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $200 - 6,438 - 91.97%
Level 2: 7000 - $192 - 6,756 - 96.51%
Level 3: 3000 - $173 - 2,421 - 80.70%
Level 4: 4700 - $172 - 4,555 - 96.90%
Luxury : 1300 - $352 - 1,207 - 92.83%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %21,376 - 92.94%
Average Income per Game$4,203,920
Year to Date Revenue$96,690,153

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$31,528,188
Farm Year To Date Expenses$544,978
Pro Salary Cap To Date$30,486,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,670,555
Pro Remaining Season Days80
Pro Expenses Per Days$362,405
Pro Estimated Expenses$28,992,400
Farm Remaining Season Days79
Farm Expenses Per Days$6,287
Farm Estimated Expenses$496,673
Estimated Season Expenses$29,489,073
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$338,153,135
Projected Bank Account$384,334,617

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 - 5,791 - 96.52%
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 - 963 - 96.31%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,754 - 98.71%
Average Income per Game$3,723,473
Year to Date Revenue$81,916,400

Expense

Pro Players Total Salaries$91,256,895
Farm Players Total Salaries$385,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,090,058
Farm Year To Date Expenses$283,709
Pro Salary Cap To Date$49,048,126
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,745,982
Pro Remaining Season Days80
Pro Expenses Per Days$558,425
Pro Estimated Expenses$44,674,000
Farm Remaining Season Days79
Farm Expenses Per Days$2,470
Farm Estimated Expenses$195,130
Estimated Season Expenses$44,869,130
Season Salary Cap$91,256,895
Estimate Under Maximum Salary Cap of $95,500,000$4,243,105
Estimate Over Minimum Salary Cap of $58,000,000 $33,256,895
Current Bank Account$91,289,692
Projected Bank Account$117,166,544

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)
Alex Pietrangelo $7,000,000 (3)
Jordan Binnington $6,500,000 (3)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
William Karlsson $4,300,000 (3)
Max Pacioretty $3,000,000 (1)
Alex Lyon $2,900,000 (3)
Jake Middleton $2,450,000 (2)
Alex Iafallo $2,000,000 (4)
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)
Kaiden Guhle $863,333 (1)
Phillip Di Giuseppe $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $91,256,895
Year 2026 : $79,996,062
Year 2027 : $61,896,062
Year 2028 : $19,546,062
Salary Average Commitment
Year 2025 : $87,906,895
Year 2026 : $76,646,062
Year 2027 : $61,896,062
Year 2028 : $19,546,062
Salary Cap with 1 Way Contract
Year 2025 : $91,256,895
Year 2026 : $79,996,062
Year 2027 : $61,896,062
Year 2028 : $19,546,062

Farm Players Salaries

Arturs Silovs $85,000 (3)
Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Reese Johnson $77,500 (4)
Travis Boyd $65,000 (4)
Total Farm Players5
Salary Commitment
Year 2025 : $385,000
Year 2026 : $307,500
Year 2027 : $227,500
Year 2028 : $142,500
Salary Average Commitment
Year 2025 : $385,000
Year 2026 : $307,500
Year 2027 : $227,500
Year 2028 : $142,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $198 - 5,947 - 99.11%
Level 2: 6000 - $197 - 5,824 - 97.07%
Level 3: 2000 - $196 - 1,947 - 97.37%
Level 4: 4000 - $190 - 3,723 - 93.07%
Luxury : 1000 - $396 - 977 - 97.66%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %18,418 - 96.94%
Average Income per Game$3,802,210
Year to Date Revenue$87,450,819

Expense

Pro Players Total Salaries$63,570,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,103,003
Farm Year To Date Expenses$726,530
Pro Salary Cap To Date$33,061,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,439,771
Pro Remaining Season Days80
Pro Expenses Per Days$392,640
Pro Estimated Expenses$31,411,200
Farm Remaining Season Days79
Farm Expenses Per Days$8,560
Farm Estimated Expenses$676,240
Estimated Season Expenses$32,087,440
Season Salary Cap$63,570,833
Estimate Under Maximum Salary Cap of $95,500,000$31,929,167
Estimate Over Minimum Salary Cap of $58,000,000 $5,570,833
Current Bank Account$344,991,669
Projected Bank Account$381,344,000

Pro Players Salaries

Kevin Hayes $8,755,000 (2)
Jake Sanderson $8,050,000 (4)
Dylan Cozens $7,100,000 (3)
Jacob Markstrom $6,000,000 (2)
Morgan Geekie $5,500,000 (4)
Nate Schmidt $4,950,000 (1)
Jake Neighbours $3,750,000 (4)
Scott Wedgewood $3,500,000 (2)
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)
Simon Nemec $950,000 (2)
Wyatt Kaiser $916,667 (1)
Marat Khusnutdinov $900,000 (2)
Zachary L'Heureux $863,333 (3)
Ridly Greig $863,333 (1)
Luke Evangelista $797,500 (1)
Vinni Lettieri $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $63,570,833
Year 2026 : $50,343,333
Year 2027 : $28,513,333
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $50,820,833
Year 2026 : $39,393,333
Year 2027 : $20,363,333
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $63,570,833
Year 2026 : $50,343,333
Year 2027 : $28,513,333
Year 2028 : $18,550,000

Farm Players Salaries

David Rittich $300,000 (3)
Tristan Luneau $95,000 (2)
Ivan Miroshnichenko $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 - 5,823 - 97.04%
Level 2: 6000 - $199 - 5,611 - 93.52%
Level 3: 2000 - $198 - 1,941 - 97.07%
Level 4: 4000 - $187 - 3,925 - 98.14%
Luxury : 1000 - $400 - 962 - 96.25%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,263 - 96.12%
Average Income per Game$3,762,811
Year to Date Revenue$82,781,849

Expense

Pro Players Total Salaries$95,237,500
Farm Players Total Salaries$538,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,656,620
Farm Year To Date Expenses$295,452
Pro Salary Cap To Date$49,614,708
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,493,415
Pro Remaining Season Days80
Pro Expenses Per Days$582,260
Pro Estimated Expenses$46,580,800
Farm Remaining Season Days79
Farm Expenses Per Days$3,396
Farm Estimated Expenses$268,284
Estimated Season Expenses$46,849,084
Season Salary Cap$95,237,500
Estimate Under Maximum Salary Cap of $95,500,000$262,500
Estimate Over Minimum Salary Cap of $58,000,000 $37,237,500
Current Bank Account$113,540,292
Projected Bank Account$138,184,623

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)
Niko Mikkola $2,500,000 (2)
Henri Jokiharju $2,500,000 (1)
Jack Drury $1,725,000 (2)
Nils Hoglander $1,100,000 (3)
Sam Colangelo $900,000 (2)
Ty Emberson $850,000 (2)
Michael Pezzetta $812,500 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $95,237,500
Year 2026 : $81,237,500
Year 2027 : $54,462,500
Year 2028 : $26,912,500
Salary Average Commitment
Year 2025 : $75,487,500
Year 2026 : $69,487,500
Year 2027 : $44,462,500
Year 2028 : $26,912,500
Salary Cap with 1 Way Contract
Year 2025 : $95,237,500
Year 2026 : $81,237,500
Year 2027 : $54,462,500
Year 2028 : $26,912,500

Farm Players Salaries

Joshua Roy $95,000 (2)
Yaroslav Askarov $92,500 (1)
Scott Morrow $92,500 (2)
Samuel Honzek $91,833 (3)
Brandt Clarke $89,417 (1)
Patrick Giles $77,500 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $538,750
Year 2026 : $356,833
Year 2027 : $91,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $258,750
Year 2026 : $169,333
Year 2027 : $91,833
Year 2028 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,694 - 94.90%
Level 2: 6000 - $195 - 5,929 - 98.82%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 980 - 98.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,604 - 97.91%
Average Income per Game$3,529,680
Year to Date Revenue$77,652,961

Expense

Pro Players Total Salaries$75,297,124
Farm Players Total Salaries$1,181,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,591,299
Farm Year To Date Expenses$599,844
Pro Salary Cap To Date$39,549,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,063,921
Pro Remaining Season Days80
Pro Expenses Per Days$462,857
Pro Estimated Expenses$37,028,560
Farm Remaining Season Days79
Farm Expenses Per Days$7,268
Farm Estimated Expenses$574,172
Estimated Season Expenses$37,602,732
Season Salary Cap$75,297,124
Estimate Under Maximum Salary Cap of $95,500,000$20,202,876
Estimate Over Minimum Salary Cap of $58,000,000 $17,297,124
Current Bank Account$192,520,390
Projected Bank Account$221,981,579

Pro Players Salaries

Sergei Bobrovsky $8,800,000 (1)
Kevin Fiala $7,875,000 (2)
Yanni Gourde $6,700,000 (1)
Anthony Mantha $5,700,000 (1)
Jake McCabe $5,500,000 (4)
Anton Lundell $5,000,000 (4)
Ryan Graves $4,865,000 (3)
Dawson Mercer $4,000,000 (4)
Nicholas Paul $3,150,000 (1)
Pierre Engvall $3,000,000 (2)
Jordan Oesterle $2,800,000 (2)
Ryan Lomberg $2,800,000 (2)
Dylan Holloway $2,290,457 (4)
Eric Comrie $1,800,000 (1)
Carl Grundstrom $1,800,000 (4)
Mark Kastelic $1,566,667 (1)
Arber Xhekaj $1,300,000 (3)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Lane Hutson $950,000 (2)
Noah Juulsen $900,000 (4)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Brock McGinn $750,000 (4)
Total Pro Players24
Salary Commitment
Year 2025 : $75,297,124
Year 2026 : $45,405,457
Year 2027 : $27,205,457
Year 2028 : $20,240,457
Salary Average Commitment
Year 2025 : $60,722,124
Year 2026 : $43,655,457
Year 2027 : $26,405,457
Year 2028 : $20,240,457
Salary Cap with 1 Way Contract
Year 2025 : $75,297,124
Year 2026 : $45,405,457
Year 2027 : $27,205,457
Year 2028 : $20,240,457

Farm Players Salaries

Vitek Vanecek $340,000 (2)
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 Players11
Salary Commitment
Year 2025 : $1,181,417
Year 2026 : $1,027,667
Year 2027 : $425,917
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $1,181,417
Year 2026 : $1,027,667
Year 2027 : $425,917
Year 2028 : $77,500

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 5,736 - 95.60%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,930 - 96.50%
Level 4: 4000 - $185 - 3,815 - 95.37%
Luxury : 1000 - $400 - 967 - 96.71%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,448 - 97.10%
Average Income per Game$3,760,463
Year to Date Revenue$82,730,188

Expense

Pro Players Total Salaries$72,975,000
Farm Players Total Salaries$678,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,281,115
Farm Year To Date Expenses$308,493
Pro Salary Cap To Date$38,239,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,448,799
Pro Remaining Season Days80
Pro Expenses Per Days$448,952
Pro Estimated Expenses$35,916,160
Farm Remaining Season Days79
Farm Expenses Per Days$4,239
Farm Estimated Expenses$334,881
Estimated Season Expenses$36,251,041
Season Salary Cap$72,975,000
Estimate Under Maximum Salary Cap of $95,500,000$22,525,000
Estimate Over Minimum Salary Cap of $58,000,000 $14,975,000
Current Bank Account$86,861,737
Projected Bank Account$122,059,495

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)
Joey Daccord $5,000,000 (4)
Elias Lindholm $4,850,000 (1)
Ville Husso $4,750,000 (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)
Rutger McGroarty $950,000 (3)
Kieffer Bellows $775,000 (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 : $72,975,000
Year 2026 : $54,775,000
Year 2027 : $22,375,000
Year 2028 : $16,925,000
Salary Average Commitment
Year 2025 : $59,700,000
Year 2026 : $54,775,000
Year 2027 : $22,375,000
Year 2028 : $16,925,000
Salary Cap with 1 Way Contract
Year 2025 : $72,975,000
Year 2026 : $54,775,000
Year 2027 : $22,375,000
Year 2028 : $16,925,000

Farm Players Salaries

Petr Mrazek $380,000 (1)
Robert Hagg $80,000 (1)
Riley Tufte $77,500 (4)
Liam Foudy $76,250 (2)
Tyler Johnson $65,000 (2)
Total Farm Players5
Salary Commitment
Year 2025 : $678,750
Year 2026 : $218,750
Year 2027 : $77,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $598,750
Year 2026 : $218,750
Year 2027 : $77,500
Year 2028 : $77,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $200 - 5,798 - 96.63%
Level 2: 6000 - $198 - 5,761 - 96.02%
Level 3: 2000 - $194 - 1,947 - 97.37%
Level 4: 4000 - $185 - 3,842 - 96.04%
Luxury : 1000 - $395 - 967 - 96.68%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,315 - 96.39%
Average Income per Game$3,762,263
Year to Date Revenue$82,769,782

Expense

Pro Players Total Salaries$84,745,714
Farm Players Total Salaries$1,265,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,690,602
Farm Year To Date Expenses$482,094
Pro Salary Cap To Date$41,648,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,482,994
Pro Remaining Season Days80
Pro Expenses Per Days$519,435
Pro Estimated Expenses$41,554,800
Farm Remaining Season Days79
Farm Expenses Per Days$7,773
Farm Estimated Expenses$614,067
Estimated Season Expenses$42,168,867
Season Salary Cap$84,745,714
Estimate Under Maximum Salary Cap of $95,500,000$10,754,286
Estimate Over Minimum Salary Cap of $58,000,000 $26,745,714
Current Bank Account$25,535,708
Projected Bank Account$54,849,835

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (4)
Cam Fowler $8,500,000 (2)
Tim Stutzle $8,350,000 (3)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Valeri Nichushkin $6,125,000 (1)
Sean Durzi $6,000,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Jordan Staal $3,000,000 (1)
Jordan Greenway $3,000,000 (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)
Olen Zellweger $950,000 (2)
Cutter Gauthier $950,000 (2)
Luke Hughes $925,000 (1)
Jacob Bryson $900,000 (4)
Dustin Wolf $850,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $84,745,714
Year 2026 : $50,690,000
Year 2027 : $36,390,000
Year 2028 : $11,200,000
Salary Average Commitment
Year 2025 : $41,675,000
Year 2026 : $21,950,000
Year 2027 : $12,050,000
Year 2028 : $11,200,000
Salary Cap with 1 Way Contract
Year 2025 : $84,745,714
Year 2026 : $50,690,000
Year 2027 : $36,390,000
Year 2028 : $11,200,000

Farm Players Salaries

Anthony Duclair $300,000 (2)
Alex Newhook $290,000 (3)
Jesper Wallstedt $95,000 (2)
Daemon Hunt $90,000 (2)
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 Players10
Salary Commitment
Year 2025 : $1,265,250
Year 2026 : $1,265,250
Year 2027 : $700,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $551,500
Year 2026 : $551,500
Year 2027 : $171,500
Year 2028 : $0

RANGERS

RANGERS is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 5,878 - 97.97%
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 - 977 - 97.65%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,854 - 99.23%
Average Income per Game$3,773,145
Year to Date Revenue$83,009,195

Expense

Pro Players Total Salaries$56,931,650
Farm Players Total Salaries$585,745
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,793,902
Farm Year To Date Expenses$319,202
Pro Salary Cap To Date$34,751,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,689,759
Pro Remaining Season Days80
Pro Expenses Per Days$352,884
Pro Estimated Expenses$28,230,720
Farm Remaining Season Days79
Farm Expenses Per Days$3,679
Farm Estimated Expenses$290,641
Estimated Season Expenses$28,521,361
Season Salary Cap$56,931,650
Estimate Under Maximum Salary Cap of $95,500,000$38,568,350
Estimate Over Minimum Salary Cap of $58,000,000 -$1,068,350
Current Bank Account$77,635,662
Projected Bank Account$120,804,060

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)
Ivan Ivan $845,000 (2)
Samuel Helenius $805,833 (3)
Jack Ahcan $775,000 (2)
Jaxson Stauber $775,000 (1)
Austin Watson $725,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $56,931,650
Year 2026 : $38,543,333
Year 2027 : $21,923,333
Year 2028 : $6,750,000
Salary Average Commitment
Year 2025 : $49,075,000
Year 2026 : $35,180,833
Year 2027 : $18,560,833
Year 2028 : $6,750,000
Salary Cap with 1 Way Contract
Year 2025 : $56,931,650
Year 2026 : $38,543,333
Year 2027 : $21,923,333
Year 2028 : $6,750,000

Farm Players Salaries

Cayden Primeau $89,000 (2)
Oliver Wahlstrom $87,413 (2)
Alex Steeves $85,000 (2)
Michael Sgarbossa $85,000 (2)
Dennis Hildeby $84,333 (3)
Ty Smith $77,500 (1)
Dominik Shine $77,500 (4)
Total Farm Players7
Salary Commitment
Year 2025 : $585,745
Year 2026 : $508,245
Year 2027 : $161,833
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $496,745
Year 2026 : $419,245
Year 2027 : $161,833
Year 2028 : $77,500

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 Left19
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,592,182
Year to Date Revenue$79,028,000

Expense

Pro Players Total Salaries$67,763,000
Farm Players Total Salaries$863,717
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,272,679
Farm Year To Date Expenses$487,392
Pro Salary Cap To Date$35,230,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,251,455
Pro Remaining Season Days80
Pro Expenses Per Days$417,743
Pro Estimated Expenses$33,419,440
Farm Remaining Season Days79
Farm Expenses Per Days$5,354
Farm Estimated Expenses$422,966
Estimated Season Expenses$33,842,406
Season Salary Cap$67,763,000
Estimate Under Maximum Salary Cap of $95,500,000$27,737,000
Estimate Over Minimum Salary Cap of $58,000,000 $9,763,000
Current Bank Account$173,943,357
Projected Bank Account$208,352,406

Pro Players Salaries

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)
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)
Artyom Levshunov $975,000 (3)
Frank Nazar $950,000 (2)
Ryan Leonard $950,000 (3)
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 : $67,763,000
Year 2026 : $50,538,000
Year 2027 : $42,613,000
Year 2028 : $11,250,000
Salary Average Commitment
Year 2025 : $41,288,000
Year 2026 : $34,238,000
Year 2027 : $29,163,000
Year 2028 : $11,250,000
Salary Cap with 1 Way Contract
Year 2025 : $67,763,000
Year 2026 : $50,538,000
Year 2027 : $42,613,000
Year 2028 : $11,250,000

Farm Players Salaries

Vincent Hinostroza $177,500 (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 Players9
Salary Commitment
Year 2025 : $863,717
Year 2026 : $531,217
Year 2027 : $349,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $491,217
Year 2026 : $336,217
Year 2027 : $249,167
Year 2028 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $200 - 4,756 - 79.27%
Level 2: 6000 - $190 - 5,707 - 95.12%
Level 3: 2000 - $182 - 1,964 - 98.22%
Level 4: 4000 - $178 - 3,774 - 94.34%
Luxury : 1000 - $380 - 971 - 97.10%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left19
Average Attendance - %17,173 - 90.38%
Average Income per Game$3,433,828
Year to Date Revenue$75,544,210

Expense

Pro Players Total Salaries$58,450,000
Farm Players Total Salaries$675,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,575,450
Farm Year To Date Expenses$358,995
Pro Salary Cap To Date$30,533,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,242,727
Pro Remaining Season Days80
Pro Expenses Per Days$361,976
Pro Estimated Expenses$28,958,080
Farm Remaining Season Days79
Farm Expenses Per Days$4,223
Farm Estimated Expenses$333,617
Estimated Season Expenses$29,291,697
Season Salary Cap$58,450,000
Estimate Under Maximum Salary Cap of $95,500,000$37,050,000
Estimate Over Minimum Salary Cap of $58,000,000 $450,000
Current Bank Account$249,281,465
Projected Bank Account$285,232,495

Pro Players Salaries

Owen Power $8,350,000 (4)
Yegor Sharangovich $5,750,000 (4)
Tanner Pearson $5,250,000 (1)
Jordan Eberle $5,000,000 (2)
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)
Travis Dermott $800,000 (3)
Jack St. Ivany $775,000 (1)
Matthew Highmore $775,000 (2)
Total Pro Players24
Salary Commitment
Year 2025 : $58,450,000
Year 2026 : $43,675,000
Year 2027 : $35,100,000
Year 2028 : $21,162,500
Salary Average Commitment
Year 2025 : $52,900,000
Year 2026 : $38,125,000
Year 2027 : $32,350,000
Year 2028 : $21,162,500
Salary Cap with 1 Way Contract
Year 2025 : $58,450,000
Year 2026 : $43,675,000
Year 2027 : $35,100,000
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 - 5,693 - 94.88%
Level 2: 6000 - $198 - 5,683 - 94.71%
Level 3: 2000 - $197 - 1,939 - 96.93%
Level 4: 4000 - $196 - 3,682 - 92.06%
Luxury : 1000 - $400 - 976 - 97.58%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,972 - 94.59%
Average Income per Game$3,728,409
Year to Date Revenue$82,024,994

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$50,324,541
Farm Year To Date Expenses$192,183
Pro Salary Cap To Date$49,282,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,839,768
Pro Remaining Season Days80
Pro Expenses Per Days$578,443
Pro Estimated Expenses$46,275,440
Farm Remaining Season Days79
Farm Expenses Per Days$2,209
Farm Estimated Expenses$174,511
Estimated Season Expenses$46,449,951
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$39,518,273
Projected Bank Account$63,908,090

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 - 5,889 - 98.15%
Level 2: 6000 - $199 - 5,813 - 96.88%
Level 3: 2000 - $192 - 1,947 - 97.36%
Level 4: 4000 - $182 - 3,943 - 98.58%
Luxury : 1000 - $400 - 961 - 96.07%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left18
Average Attendance - %18,553 - 97.65%
Average Income per Game$3,799,020
Year to Date Revenue$87,377,450

Expense

Pro Players Total Salaries$59,197,667
Farm Players Total Salaries$1,592,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,264,855
Farm Year To Date Expenses$604,784
Pro Salary Cap To Date$31,222,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,382,352
Pro Remaining Season Days80
Pro Expenses Per Days$366,453
Pro Estimated Expenses$29,316,240
Farm Remaining Season Days79
Farm Expenses Per Days$9,742
Farm Estimated Expenses$769,618
Estimated Season Expenses$30,085,858
Season Salary Cap$59,197,667
Estimate Under Maximum Salary Cap of $95,500,000$36,302,333
Estimate Over Minimum Salary Cap of $58,000,000 $1,197,667
Current Bank Account$75,252,627
Projected Bank Account$113,549,121

Pro Players Salaries

Erik Gudbranson $6,000,000 (1)
Nick Leddy $6,000,000 (1)
Barclay Goodrow $5,641,667 (2)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Mathew Dumba $3,750,000 (2)
Nicolas Deslauriers $3,750,000 (2)
Erik Gustafsson $2,875,000 (2)
Andreas Athanasiou $2,850,000 (3)
Louis Domingue $2,775,000 (1)
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)
Cam Atkinson $1,031,000 (2)
Emil Lilleberg $925,000 (2)
Marc Del Gaizo $875,000 (1)
Jan Jenik $775,000 (3)
Linus Karlsson $775,000 (2)
Brandon Halverson $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $59,197,667
Year 2026 : $41,547,667
Year 2027 : $7,675,000
Year 2028 : $1,150,000
Salary Average Commitment
Year 2025 : $55,847,666
Year 2026 : $39,072,666
Year 2027 : $6,900,000
Year 2028 : $1,150,000
Salary Cap with 1 Way Contract
Year 2025 : $59,197,667
Year 2026 : $41,547,667
Year 2027 : $7,675,000
Year 2028 : $1,150,000

Farm Players Salaries

Josh Brown $270,000 (4)
Christian Fischer $112,500 (3)
Karsen Dorwart $97,500 (2)
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)
Danil Gushchin $82,833 (3)
Kirill Kudryavtsev $82,500 (3)
Trent Miner $77,500 (1)
Bokondji Imama $77,500 (2)
Brian Halonen $77,500 (1)
Total Farm Players16
Salary Commitment
Year 2025 : $1,592,250
Year 2026 : $1,437,250
Year 2027 : $812,750
Year 2028 : $270,000
Salary Average Commitment
Year 2025 : $1,214,417
Year 2026 : $1,059,417
Year 2027 : $617,417
Year 2028 : $270,000

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,734 - 95.57%
Level 2: 6000 - $199 - 5,661 - 94.35%
Level 3: 2000 - $198 - 1,934 - 96.71%
Level 4: 4000 - $196 - 3,550 - 88.76%
Luxury : 1000 - $400 - 959 - 95.91%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,839 - 93.89%
Average Income per Game$3,736,417
Year to Date Revenue$82,201,181

Expense

Pro Players Total Salaries$68,226,667
Farm Players Total Salaries$1,047,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,976,772
Farm Year To Date Expenses$582,284
Pro Salary Cap To Date$36,934,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,991,929
Pro Remaining Season Days80
Pro Expenses Per Days$420,519
Pro Estimated Expenses$33,641,520
Farm Remaining Season Days79
Farm Expenses Per Days$6,462
Farm Estimated Expenses$510,498
Estimated Season Expenses$34,152,018
Season Salary Cap$68,226,667
Estimate Under Maximum Salary Cap of $95,500,000$27,273,333
Estimate Over Minimum Salary Cap of $58,000,000 $10,226,667
Current Bank Account$213,957,442
Projected Bank Account$250,797,353

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)
Olli Maatta $3,800,000 (4)
Tristan Jarry $3,500,000 (1)
Matias Maccelli $3,425,000 (3)
Joel Edmundson $3,200,000 (3)
Nicolas Roy $3,000,000 (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)
Total Pro Players22
Salary Commitment
Year 2025 : $68,226,667
Year 2026 : $58,285,000
Year 2027 : $37,360,000
Year 2028 : $22,075,000
Salary Average Commitment
Year 2025 : $58,076,667
Year 2026 : $55,285,000
Year 2027 : $34,360,000
Year 2028 : $22,075,000
Salary Cap with 1 Way Contract
Year 2025 : $68,226,667
Year 2026 : $58,285,000
Year 2027 : $37,360,000
Year 2028 : $22,075,000

Farm Players Salaries

Ty Dellandrea $130,000 (2)
Ryan Greene $95,000 (3)
Matthew Savoie $95,000 (2)
Denton Mateychuk $88,667 (3)
Nicholas Robertson $87,500 (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 Players12
Salary Commitment
Year 2025 : $1,047,750
Year 2026 : $970,250
Year 2027 : $434,000
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 - $200 - 5,769 - 96.14%
Level 2: 6000 - $199 - 5,722 - 95.36%
Level 3: 2000 - $196 - 1,894 - 94.69%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $400 - 959 - 95.87%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %18,343 - 96.54%
Average Income per Game$3,768,521
Year to Date Revenue$82,907,457

Expense

Pro Players Total Salaries$86,361,334
Farm Players Total Salaries$643,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,998,616
Farm Year To Date Expenses$430,935
Pro Salary Cap To Date$47,956,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,601,895
Pro Remaining Season Days80
Pro Expenses Per Days$529,110
Pro Estimated Expenses$42,328,800
Farm Remaining Season Days79
Farm Expenses Per Days$4,029
Farm Estimated Expenses$318,291
Estimated Season Expenses$42,647,091
Season Salary Cap$86,361,334
Estimate Under Maximum Salary Cap of $95,500,000$9,138,666
Estimate Over Minimum Salary Cap of $58,000,000 $28,361,334
Current Bank Account$101,511,775
Projected Bank Account$130,466,579

Pro Players Salaries

Matthew Tkachuk $9,500,000 (4)
Andrei Vasilevskiy $9,500,000 (4)
Jakob Chychrun $9,000,000 (4)
Jason Robertson $7,750,000 (1)
Elias Pettersson $7,350,000 (1)
Clayton Keller (1 Way Contract) $7,150,000 (4)
Ivan Provorov $6,750,000 (3)
Vladislav Gavrikov $5,875,000 (2)
Cole Perfetti $3,250,000 (4)
Frank Vatrano $3,000,000 (4)
Evgenii Dadonov $2,924,000 (2)
Yegor Chinakhov $2,100,000 (3)
Nick Jensen $2,050,000 (2)
Ilya Samsonov $1,800,000 (3)
Bobby Brink $1,500,000 (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)
Dennis Cholowski $775,000 (1)
Luke Schenn $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $86,361,334
Year 2026 : $68,062,334
Year 2027 : $55,413,334
Year 2028 : $41,400,000
Salary Average Commitment
Year 2025 : $68,098,000
Year 2026 : $58,649,000
Year 2027 : $46,000,000
Year 2028 : $41,400,000
Salary Cap with 1 Way Contract
Year 2025 : $86,361,334
Year 2026 : $68,062,334
Year 2027 : $55,413,334
Year 2028 : $41,400,000

Farm Players Salaries

Josh Mahura $90,750 (4)
Yaniv Perets $80,000 (2)
Cale Fleury $80,000 (2)
Ville Heinola $80,000 (2)
Jack Finley $79,750 (3)
Erik Portillo $78,333 (3)
Caleb Jones $77,500 (3)
Michael Callahan $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $643,833
Year 2026 : $566,333
Year 2027 : $326,333
Year 2028 : $90,750
Salary Average Commitment
Year 2025 : $486,333
Year 2026 : $408,833
Year 2027 : $248,833
Year 2028 : $90,750

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,702 - 95.04%
Level 2: 6000 - $199 - 5,593 - 93.22%
Level 3: 2000 - $198 - 1,901 - 95.04%
Level 4: 4000 - $190 - 3,691 - 92.28%
Luxury : 1000 - $400 - 951 - 95.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,839 - 93.89%
Average Income per Game$3,714,948
Year to Date Revenue$81,728,845

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$43,612,784
Farm Year To Date Expenses$454,827
Pro Salary Cap To Date$42,570,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,584,002
Pro Remaining Season Days80
Pro Expenses Per Days$520,588
Pro Estimated Expenses$41,647,040
Farm Remaining Season Days79
Farm Expenses Per Days$4,574
Farm Estimated Expenses$361,346
Estimated Season Expenses$42,008,386
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$124,655,302
Projected Bank Account$153,230,918

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 - 5,771 - 96.19%
Level 2: 6000 - $199 - 5,706 - 95.10%
Level 3: 2000 - $198 - 1,935 - 96.73%
Level 4: 4000 - $197 - 3,602 - 90.05%
Luxury : 1000 - $400 - 977 - 97.70%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,991 - 94.69%
Average Income per Game$3,773,209
Year to Date Revenue$83,010,606

Expense

Pro Players Total Salaries$93,920,834
Farm Players Total Salaries$407,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,785,088
Farm Year To Date Expenses$226,635
Pro Salary Cap To Date$47,743,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,690,978
Pro Remaining Season Days80
Pro Expenses Per Days$574,376
Pro Estimated Expenses$45,950,080
Farm Remaining Season Days79
Farm Expenses Per Days$2,605
Farm Estimated Expenses$205,795
Estimated Season Expenses$46,155,875
Season Salary Cap$93,920,834
Estimate Under Maximum Salary Cap of $95,500,000$1,579,166
Estimate Over Minimum Salary Cap of $58,000,000 $35,920,834
Current Bank Account$80,887,424
Projected Bank Account$106,422,527

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)
J.T. Compher $3,500,000 (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 : $93,920,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000
Salary Average Commitment
Year 2025 : $70,433,334
Year 2026 : $45,108,334
Year 2027 : $16,025,000
Year 2028 : $8,025,000
Salary Cap with 1 Way Contract
Year 2025 : $93,920,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000

Farm Players Salaries

Beck Malenstyn $135,000 (4)
Pheonix Copley $97,500 (2)
Logan Mailloux $95,000 (2)
Jimmy Schuldt $80,000 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $407,500
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 - 5,676 - 94.60%
Level 2: 6000 - $199 - 5,666 - 94.44%
Level 3: 2000 - $198 - 1,944 - 97.22%
Level 4: 4000 - $197 - 3,739 - 93.48%
Luxury : 1000 - $400 - 959 - 95.88%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,985 - 94.66%
Average Income per Game$3,759,893
Year to Date Revenue$82,717,641

Expense

Pro Players Total Salaries$71,179,166
Farm Players Total Salaries$713,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,488,707
Farm Year To Date Expenses$482,468
Pro Salary Cap To Date$32,446,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,437,963
Pro Remaining Season Days80
Pro Expenses Per Days$438,199
Pro Estimated Expenses$35,055,920
Farm Remaining Season Days79
Farm Expenses Per Days$4,446
Farm Estimated Expenses$351,234
Estimated Season Expenses$35,407,154
Season Salary Cap$71,179,166
Estimate Under Maximum Salary Cap of $95,500,000$24,320,834
Estimate Over Minimum Salary Cap of $58,000,000 $13,179,166
Current Bank Account$116,261,334
Projected Bank Account$152,292,143

Pro Players Salaries

Jeff Skinner $7,900,000 (1)
Gustav Nyquist $7,500,000 (1)
Linus Ullmark $6,500,000 (3)
Andrew Mangiapane $5,800,000 (2)
Tyson Barrie $5,500,000 (1)
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)
William Eklund $863,333 (4)
Donovan Sebrango $828,333 (3)
Patrick Brown $800,000 (2)
Jakub Lauko $787,500 (2)
Dylan McIlrath $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $71,179,166
Year 2026 : $47,829,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333
Salary Average Commitment
Year 2025 : $64,141,666
Year 2026 : $40,791,666
Year 2027 : $26,941,666
Year 2028 : $11,113,333
Salary Cap with 1 Way Contract
Year 2025 : $71,179,166
Year 2026 : $47,829,166
Year 2027 : $30,441,666
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 - 5,620 - 93.67%
Level 2: 6000 - $199 - 5,733 - 95.55%
Level 3: 2000 - $198 - 1,903 - 95.17%
Level 4: 4000 - $197 - 3,613 - 90.33%
Luxury : 1000 - $400 - 957 - 95.68%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left19
Average Attendance - %17,827 - 93.83%
Average Income per Game$3,736,329
Year to Date Revenue$82,199,247

Expense

Pro Players Total Salaries$75,624,524
Farm Players Total Salaries$352,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,870,047
Farm Year To Date Expenses$198,921
Pro Salary Cap To Date$42,828,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,990,259
Pro Remaining Season Days80
Pro Expenses Per Days$464,818
Pro Estimated Expenses$37,185,440
Farm Remaining Season Days79
Farm Expenses Per Days$2,274
Farm Estimated Expenses$179,646
Estimated Season Expenses$37,365,086
Season Salary Cap$75,624,524
Estimate Under Maximum Salary Cap of $95,500,000$19,875,476
Estimate Over Minimum Salary Cap of $58,000,000 $17,624,524
Current Bank Account$170,200,388
Projected Bank Account$203,825,561

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Mark Stone $11,500,000 (2)
Adam Fox $9,500,000 (4)
Matty Beniers $7,142,857 (1)
Quinton Byfield $6,250,000 (3)
Kirill Marchenko $3,850,000 (2)
Aliaksei Protas $3,375,000 (3)
Dmitry Kulikov $3,000,000 (1)
Sean Walker $2,650,000 (1)
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)
Daniil Tarasov $1,050,000 (1)
Emil Heineman $900,000 (2)
Dylan Guenther $894,167 (1)
Hendrix Lapierre $850,000 (4)
Spencer Stastney $825,000 (2)
Valtteri Puustinen $775,000 (1)
Scott Perunovich $775,000 (1)
Cole Koepke $775,000 (3)
Darren Raddysh $762,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $75,624,524
Year 2026 : $55,187,500
Year 2027 : $37,350,000
Year 2028 : $23,600,000
Salary Average Commitment
Year 2025 : $62,949,524
Year 2026 : $45,162,500
Year 2027 : $28,225,000
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $75,624,524
Year 2026 : $55,187,500
Year 2027 : $37,350,000
Year 2028 : $23,600,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Olivier Rodrigue $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players3
Salary Commitment
Year 2025 : $352,500
Year 2026 : $200,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $152,500
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

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 $102,397,304 $89,567,857 $5,932,143 $31,567,857 22628
BOSTON $47,911,615 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $93,577,530 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $116,739,709 $70,211,667 $25,288,333 $12,211,667 22628
CAROLINE $38,342,743 $95,993,000 -$493,000 $37,993,000 23730
CHICAGO $157,197,015 $91,447,028 $4,052,972 $33,447,028 22931
COLORADO $78,088,884 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $119,151,814 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $20,068,567 $84,705,000 $10,795,000 $26,705,000 221335
DETROIT $162,714,506 $93,637,500 $1,862,500 $35,637,500 232750
EDMONTON $141,035,522 $93,545,666 $1,954,334 $35,545,666 22527
FLORIDE $41,781,637 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $259,813,212 $58,605,000 $36,895,000 $605,000 231841
ISLANDERS $83,682,073 $90,999,450 $4,500,550 $32,999,450 22628
LAKINGS $338,153,135 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $91,289,692 $91,256,895 $4,243,105 $33,256,895 22527
MONTREAL $344,991,669 $63,570,833 $31,929,167 $5,570,833 221436
NASHVILLE $113,540,292 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $192,520,390 $75,297,124 $20,202,876 $17,297,124 241135
OTTAWA $86,861,737 $72,975,000 $22,525,000 $14,975,000 22527
PITTSBURGH $25,535,708 $84,745,714 $10,754,286 $26,745,714 221032
RANGERS $77,635,662 $56,931,650 $38,568,350 -$1,068,350 21728
SANJOSE $173,943,357 $67,763,000 $27,737,000 $9,763,000 23932
SEATTLE $249,281,465 $58,450,000 $37,050,000 $450,000 24832
ST-LOUIS $39,518,273 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $75,252,627 $59,197,667 $36,302,333 $1,197,667 231639
TORONTO $213,957,442 $68,226,667 $27,273,333 $10,226,667 221234
UTAH $101,511,775 $86,361,334 $9,138,666 $28,361,334 22830
VANCOUVER $124,655,302 $84,938,131 $10,561,869 $26,938,131 23932
VEGAS $80,887,424 $93,920,834 $1,579,166 $35,920,834 23427
WASHINGTON $116,261,334 $71,179,166 $24,320,834 $13,179,166 22830
WINNIPEG $170,200,388 $75,624,524 $19,875,476 $17,624,524 22325