Team FinanceLast Update - February 26, 2026 at 19:00

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,685 - 94.75%
Level 2: 6000 - $198 - 5,738 - 95.64%
Level 3: 2000 - $197 - 1,908 - 95.42%
Level 4: 4000 - $196 - 3,606 - 90.15%
Luxury : 1000 - $400 - 950 - 94.98%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,888 - 94.15%
Average Income per Game$3,735,904
Year to Date Revenue$97,133,510

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$56,605,363
Farm Year To Date Expenses$294,922
Pro Salary Cap To Date$55,371,783
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,038,563
Pro Remaining Season Days64
Pro Expenses Per Days$548,311
Pro Estimated Expenses$35,091,904
Farm Remaining Season Days63
Farm Expenses Per Days$3,148
Farm Estimated Expenses$198,324
Estimated Season Expenses$35,290,228
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$108,340,671
Projected Bank Account$129,089,006

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 - 5,788 - 96.47%
Level 2: 6000 - $199 - 5,735 - 95.59%
Level 3: 2000 - $198 - 1,936 - 96.80%
Level 4: 4000 - $186 - 3,748 - 93.69%
Luxury : 1000 - $400 - 966 - 96.59%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %18,173 - 95.65%
Average Income per Game$3,768,071
Year to Date Revenue$101,737,920

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$58,763,322
Farm Year To Date Expenses$501,620
Pro Salary Cap To Date$57,529,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,752,996
Pro Remaining Season Days64
Pro Expenses Per Days$583,533
Pro Estimated Expenses$37,346,112
Farm Remaining Season Days63
Farm Expenses Per Days$4,232
Farm Estimated Expenses$266,616
Estimated Season Expenses$37,612,728
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$53,690,112
Projected Bank Account$68,830,380

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 - 6,926 - 95.53%
Level 2: 7250 - $188 - 6,952 - 95.90%
Level 3: 3750 - $172 - 2,545 - 67.88%
Level 4: 5250 - $165 - 4,823 - 91.86%
Luxury : 1500 - $365 - 1,244 - 82.93%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %22,490 - 89.96%
Average Income per Game$4,352,084
Year to Date Revenue$117,506,272

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$40,660,280
Farm Year To Date Expenses$1,536,321
Pro Salary Cap To Date$39,426,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,929,178
Pro Remaining Season Days64
Pro Expenses Per Days$394,760
Pro Estimated Expenses$25,264,640
Farm Remaining Season Days63
Farm Expenses Per Days$14,959
Farm Estimated Expenses$942,417
Estimated Season Expenses$26,207,057
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$104,519,059
Projected Bank Account$139,241,180

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 - 5,762 - 96.04%
Level 2: 6000 - $197 - 5,826 - 97.09%
Level 3: 2000 - $196 - 1,954 - 97.70%
Level 4: 4000 - $194 - 3,721 - 93.03%
Luxury : 1000 - $400 - 971 - 97.09%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,234 - 95.97%
Average Income per Game$3,793,304
Year to Date Revenue$98,625,906

Expense

Pro Players Total Salaries$70,536,667
Farm Players Total Salaries$726,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,911,979
Farm Year To Date Expenses$479,906
Pro Salary Cap To Date$43,678,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,899,561
Pro Remaining Season Days64
Pro Expenses Per Days$434,351
Pro Estimated Expenses$27,798,464
Farm Remaining Season Days63
Farm Expenses Per Days$4,526
Farm Estimated Expenses$285,138
Estimated Season Expenses$28,083,602
Season Salary Cap$70,536,667
Estimate Under Maximum Salary Cap of $95,500,000$24,963,333
Estimate Over Minimum Salary Cap of $58,000,000 $12,536,667
Current Bank Account$116,096,107
Projected Bank Account$144,912,066

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)
J.J. Moser $3,375,000 (2)
Jack Quinn $3,375,000 (4)
Jamie Benn $3,000,000 (1)
Casey Cizikas $3,000,000 (1)
Nick Perbix $2,750,000 (4)
Martin Fehervary $2,675,000 (2)
Daniil Tarasov $1,050,000 (1)
Calle Jarnkrok $1,000,000 (2)
Kevin Korchinski $950,000 (2)
Zach Benson $950,000 (2)
Marco Kasper $886,667 (3)
Mikey Eyssimont $800,000 (3)
Alex Turcotte $775,000 (3)
Nathan Bastian $775,000 (1)
Cole Koepke $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $70,536,667
Year 2026 : $62,711,667
Year 2027 : $40,261,667
Year 2028 : $11,125,000
Salary Average Commitment
Year 2025 : $59,061,667
Year 2026 : $51,236,667
Year 2027 : $30,686,667
Year 2028 : $11,125,000
Salary Cap with 1 Way Contract
Year 2025 : $70,536,667
Year 2026 : $62,711,667
Year 2027 : $40,261,667
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,809 - 96.82%
Level 2: 6000 - $199 - 5,671 - 94.52%
Level 3: 2000 - $198 - 1,921 - 96.03%
Level 4: 4000 - $197 - 3,678 - 91.95%
Luxury : 1000 - $400 - 962 - 96.23%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,041 - 94.95%
Average Income per Game$3,780,062
Year to Date Revenue$98,281,610

Expense

Pro Players Total Salaries$89,832,000
Farm Players Total Salaries$493,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,469,822
Farm Year To Date Expenses$379,851
Pro Salary Cap To Date$57,236,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,700,929
Pro Remaining Season Days64
Pro Expenses Per Days$549,892
Pro Estimated Expenses$35,193,088
Farm Remaining Season Days63
Farm Expenses Per Days$3,121
Farm Estimated Expenses$196,623
Estimated Season Expenses$35,389,711
Season Salary Cap$89,832,000
Estimate Under Maximum Salary Cap of $95,500,000$5,668,000
Estimate Over Minimum Salary Cap of $58,000,000 $31,832,000
Current Bank Account$47,524,302
Projected Bank Account$68,835,520

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)
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)
Craig Smith $800,000 (2)
Colin White $775,000 (3)
Jonathan Quick $700,000 (1)
Jack Johnson $700,000 (1)
Trevor Lewis $656,000 (1)
Robert Bortuzzo $651,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $89,832,000
Year 2026 : $60,576,000
Year 2027 : $46,325,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $49,107,000
Year 2026 : $42,051,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $89,832,000
Year 2026 : $60,576,000
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)
Total Farm Players6
Salary Commitment
Year 2025 : $493,167
Year 2026 : $328,167
Year 2027 : $250,667
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $493,167
Year 2026 : $328,167
Year 2027 : $250,667
Year 2028 : $164,500

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,541 - 92.36%
Level 2: 6000 - $199 - 5,723 - 95.39%
Level 3: 2000 - $198 - 1,886 - 94.28%
Level 4: 4000 - $197 - 3,609 - 90.22%
Luxury : 1000 - $400 - 961 - 96.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,720 - 93.27%
Average Income per Game$3,714,110
Year to Date Revenue$96,566,848

Expense

Pro Players Total Salaries$94,022,028
Farm Players Total Salaries$856,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,820,017
Farm Year To Date Expenses$585,327
Pro Salary Cap To Date$56,586,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,711,643
Pro Remaining Season Days64
Pro Expenses Per Days$574,982
Pro Estimated Expenses$36,798,848
Farm Remaining Season Days63
Farm Expenses Per Days$5,311
Farm Estimated Expenses$334,593
Estimated Season Expenses$37,133,441
Season Salary Cap$94,022,028
Estimate Under Maximum Salary Cap of $95,500,000$1,477,972
Estimate Over Minimum Salary Cap of $58,000,000 $36,022,028
Current Bank Account$183,863,462
Projected Bank Account$202,441,664

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)
Nate Schmidt $4,950,000 (1)
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)
Braden Schneider $2,200,000 (4)
Mattias Janmark $1,000,000 (3)
Corey Perry $1,000,000 (1)
Matthew Knies $925,000 (1)
Mason McTavish $894,167 (4)
Ukko-Pekka Luukkonen $837,500 (1)
Dylan Coghlan $775,000 (4)
Matt Kiersted $775,000 (1)
Parker Kelly $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $94,022,028
Year 2026 : $59,788,028
Year 2027 : $41,916,028
Year 2028 : $11,289,254
Salary Average Commitment
Year 2025 : $72,104,171
Year 2026 : $37,870,171
Year 2027 : $23,870,171
Year 2028 : $11,289,254
Salary Cap with 1 Way Contract
Year 2025 : $94,022,028
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)
Mike Hardman $77,500 (2)
Connor MacKey $77,500 (3)
Total Farm Players8
Salary Commitment
Year 2025 : $856,667
Year 2026 : $701,667
Year 2027 : $330,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $701,667
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 - 5,699 - 94.99%
Level 2: 6000 - $199 - 5,706 - 95.10%
Level 3: 2000 - $198 - 1,910 - 95.49%
Level 4: 4000 - $197 - 3,626 - 90.66%
Luxury : 1000 - $400 - 966 - 96.60%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,907 - 94.25%
Average Income per Game$3,754,265
Year to Date Revenue$97,610,886

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$58,596,082
Farm Year To Date Expenses$597,194
Pro Salary Cap To Date$57,362,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,313,973
Pro Remaining Season Days64
Pro Expenses Per Days$568,894
Pro Estimated Expenses$36,409,216
Farm Remaining Season Days63
Farm Expenses Per Days$5,798
Farm Estimated Expenses$365,274
Estimated Season Expenses$36,774,490
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$83,868,215
Projected Bank Account$103,407,698

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 - 5,764 - 96.07%
Level 2: 6000 - $199 - 5,637 - 93.95%
Level 3: 2000 - $198 - 1,931 - 96.55%
Level 4: 4000 - $197 - 3,686 - 92.14%
Luxury : 1000 - $400 - 965 - 96.52%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %17,983 - 94.65%
Average Income per Game$3,769,125
Year to Date Revenue$101,766,383

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$52,972,488
Farm Year To Date Expenses$693,808
Pro Salary Cap To Date$51,738,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,767,754
Pro Remaining Season Days64
Pro Expenses Per Days$514,296
Pro Estimated Expenses$32,914,944
Farm Remaining Season Days63
Farm Expenses Per Days$6,736
Farm Estimated Expenses$424,368
Estimated Season Expenses$33,339,312
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$125,980,474
Projected Bank Account$145,408,916

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 - 5,828 - 97.13%
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 Left14
Average Attendance - %18,828 - 99.09%
Average Income per Game$3,630,541
Year to Date Revenue$98,024,600

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$52,029,141
Farm Year To Date Expenses$1,001,955
Pro Salary Cap To Date$50,795,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,827,570
Pro Remaining Season Days64
Pro Expenses Per Days$519,192
Pro Estimated Expenses$33,228,288
Farm Remaining Season Days63
Farm Expenses Per Days$9,712
Farm Estimated Expenses$611,856
Estimated Season Expenses$33,840,144
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$26,039,503
Projected Bank Account$43,026,929

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 - 6,956 - 94.00%
Level 2: 7400 - $188 - 7,019 - 94.85%
Level 3: 3300 - $170 - 2,507 - 75.96%
Level 4: 5150 - $165 - 4,891 - 94.97%
Luxury : 1750 - $360 - 1,226 - 70.08%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %22,599 - 90.40%
Average Income per Game$4,335,456
Year to Date Revenue$112,721,866

Expense

Pro Players Total Salaries$93,637,500
Farm Players Total Salaries$2,385,696
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,453,080
Farm Year To Date Expenses$1,574,922
Pro Salary Cap To Date$58,219,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,031,846
Pro Remaining Season Days64
Pro Expenses Per Days$572,680
Pro Estimated Expenses$36,651,520
Farm Remaining Season Days63
Farm Expenses Per Days$14,522
Farm Estimated Expenses$914,886
Estimated Season Expenses$37,566,406
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$170,747,966
Projected Bank Account$198,213,406

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 (Out of Payroll) $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 - 5,805 - 96.74%
Level 2: 6000 - $199 - 5,663 - 94.38%
Level 3: 2000 - $198 - 1,923 - 96.16%
Level 4: 4000 - $197 - 3,593 - 89.83%
Luxury : 1000 - $400 - 954 - 95.41%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,938 - 94.41%
Average Income per Game$3,758,073
Year to Date Revenue$97,709,890

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$58,460,733
Farm Year To Date Expenses$279,233
Pro Salary Cap To Date$57,227,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,371,090
Pro Remaining Season Days64
Pro Expenses Per Days$572,130
Pro Estimated Expenses$36,616,320
Farm Remaining Season Days63
Farm Expenses Per Days$2,711
Farm Estimated Expenses$170,793
Estimated Season Expenses$36,787,113
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$146,980,533
Projected Bank Account$166,564,510

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 - 5,687 - 94.79%
Level 3: 2000 - $198 - 1,912 - 95.62%
Level 4: 4000 - $197 - 3,644 - 91.09%
Luxury : 1000 - $400 - 955 - 95.54%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %18,030 - 94.89%
Average Income per Game$3,776,639
Year to Date Revenue$101,969,244

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$58,314,789
Farm Year To Date Expenses$350,200
Pro Salary Cap To Date$57,081,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,872,941
Pro Remaining Season Days64
Pro Expenses Per Days$566,163
Pro Estimated Expenses$36,234,432
Farm Remaining Season Days63
Farm Expenses Per Days$3,400
Farm Estimated Expenses$214,200
Estimated Season Expenses$36,448,632
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$51,518,181
Projected Bank Account$67,942,490

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 - 5,690 - 94.84%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,995 - 99.76%
Level 4: 4000 - $185 - 3,791 - 94.78%
Luxury : 1000 - $400 - 954 - 95.44%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %18,431 - 97.01%
Average Income per Game$3,770,311
Year to Date Revenue$101,798,385

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$37,355,760
Farm Year To Date Expenses$923,347
Pro Salary Cap To Date$36,122,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,784,348
Pro Remaining Season Days64
Pro Expenses Per Days$362,904
Pro Estimated Expenses$23,225,856
Farm Remaining Season Days63
Farm Expenses Per Days$9,205
Farm Estimated Expenses$579,915
Estimated Season Expenses$23,805,771
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$272,560,588
Projected Bank Account$301,539,165

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 - 5,678 - 94.64%
Level 2: 6000 - $199 - 5,763 - 96.04%
Level 3: 2000 - $198 - 1,932 - 96.62%
Level 4: 4000 - $197 - 3,711 - 92.78%
Luxury : 1000 - $400 - 968 - 96.83%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,053 - 95.02%
Average Income per Game$3,783,485
Year to Date Revenue$98,370,598

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$56,988,245
Farm Year To Date Expenses$326,201
Pro Salary Cap To Date$55,754,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,752,268
Pro Remaining Season Days64
Pro Expenses Per Days$556,883
Pro Estimated Expenses$35,640,512
Farm Remaining Season Days63
Farm Expenses Per Days$3,167
Farm Estimated Expenses$199,521
Estimated Season Expenses$35,840,033
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$89,847,815
Projected Bank Account$110,760,050

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 - $197 - 6,410 - 91.58%
Level 2: 7000 - $195 - 6,777 - 96.82%
Level 3: 3000 - $172 - 2,421 - 80.69%
Level 4: 4700 - $171 - 4,540 - 96.59%
Luxury : 1300 - $352 - 1,204 - 92.62%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %21,352 - 92.84%
Average Income per Game$4,199,462
Year to Date Revenue$109,186,015

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$37,326,668
Farm Year To Date Expenses$645,570
Pro Salary Cap To Date$36,093,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,991,932
Pro Remaining Season Days64
Pro Expenses Per Days$362,405
Pro Estimated Expenses$23,193,920
Farm Remaining Season Days63
Farm Expenses Per Days$6,287
Farm Estimated Expenses$396,081
Estimated Season Expenses$23,590,001
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$344,749,925
Projected Bank Account$384,151,856

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 - 5,779 - 96.32%
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 - 960 - 96.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,740 - 98.63%
Average Income per Game$3,720,008
Year to Date Revenue$96,720,200

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$59,024,858
Farm Year To Date Expenses$323,229
Pro Salary Cap To Date$57,791,294
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,800,115
Pro Remaining Season Days64
Pro Expenses Per Days$558,425
Pro Estimated Expenses$35,739,200
Farm Remaining Season Days63
Farm Expenses Per Days$2,470
Farm Estimated Expenses$155,610
Estimated Season Expenses$35,894,810
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$97,119,172
Projected Bank Account$117,024,477

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 - 5,955 - 99.24%
Level 2: 6000 - $197 - 5,839 - 97.31%
Level 3: 2000 - $196 - 1,944 - 97.18%
Level 4: 4000 - $190 - 3,728 - 93.19%
Luxury : 1000 - $396 - 977 - 97.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %18,442 - 97.06%
Average Income per Game$3,806,826
Year to Date Revenue$102,784,313

Expense

Pro Players Total Salaries$61,770,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,207,991
Farm Year To Date Expenses$868,310
Pro Salary Cap To Date$38,974,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,295,570
Pro Remaining Season Days64
Pro Expenses Per Days$381,861
Pro Estimated Expenses$24,439,104
Farm Remaining Season Days63
Farm Expenses Per Days$8,560
Farm Estimated Expenses$539,280
Estimated Season Expenses$24,978,384
Season Salary Cap$61,770,833
Estimate Under Maximum Salary Cap of $95,500,000$33,729,167
Estimate Over Minimum Salary Cap of $58,000,000 $3,770,833
Current Bank Account$333,078,395
Projected Bank Account$361,395,581

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)
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)
Ivan Miroshnichenko $950,000 (2)
Logan Cooley $950,000 (2)
Matvei Michkov $950,000 (3)
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 : $61,770,833
Year 2026 : $50,343,333
Year 2027 : $28,513,333
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 : $61,770,833
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)
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 - 5,834 - 97.24%
Level 2: 6000 - $199 - 5,671 - 94.51%
Level 3: 2000 - $198 - 1,941 - 97.03%
Level 4: 4000 - $187 - 3,928 - 98.21%
Luxury : 1000 - $400 - 963 - 96.34%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,337 - 96.51%
Average Income per Game$3,781,026
Year to Date Revenue$98,306,676

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$59,972,780
Farm Year To Date Expenses$349,788
Pro Salary Cap To Date$58,739,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,715,390
Pro Remaining Season Days64
Pro Expenses Per Days$582,260
Pro Estimated Expenses$37,264,640
Farm Remaining Season Days63
Farm Expenses Per Days$3,396
Farm Estimated Expenses$213,948
Estimated Season Expenses$37,478,588
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$119,694,623
Projected Bank Account$138,931,425

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 - 5,645 - 94.09%
Level 2: 6000 - $195 - 5,940 - 99.00%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 983 - 98.35%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,569 - 97.73%
Average Income per Game$3,520,537
Year to Date Revenue$91,533,961

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$47,997,011
Farm Year To Date Expenses$716,132
Pro Salary Cap To Date$46,763,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,808,054
Pro Remaining Season Days64
Pro Expenses Per Days$462,857
Pro Estimated Expenses$29,622,848
Farm Remaining Season Days63
Farm Expenses Per Days$7,268
Farm Estimated Expenses$457,884
Estimated Season Expenses$30,080,732
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$198,879,390
Projected Bank Account$221,606,712

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 - 5,725 - 95.42%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,934 - 96.70%
Level 4: 4000 - $185 - 3,815 - 95.39%
Luxury : 1000 - $400 - 965 - 96.53%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,440 - 97.05%
Average Income per Game$3,758,363
Year to Date Revenue$97,717,432

Expense

Pro Players Total Salaries$81,250,000
Farm Players Total Salaries$851,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,100,275
Farm Year To Date Expenses$384,637
Pro Salary Cap To Date$45,866,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,375,442
Pro Remaining Season Days64
Pro Expenses Per Days$498,503
Pro Estimated Expenses$31,904,192
Farm Remaining Season Days63
Farm Expenses Per Days$5,279
Farm Estimated Expenses$332,577
Estimated Season Expenses$32,236,769
Season Salary Cap$81,250,000
Estimate Under Maximum Salary Cap of $95,500,000$14,250,000
Estimate Over Minimum Salary Cap of $58,000,000 $23,250,000
Current Bank Account$85,953,677
Projected Bank Account$110,092,350

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)
Ville Husso $4,750,000 (1)
Ondrej Palat $4,000,000 (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 : $81,250,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Average Commitment
Year 2025 : $67,975,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Cap with 1 Way Contract
Year 2025 : $81,250,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000

Farm Players Salaries

Petr Mrazek $380,000 (1)
Rutger McGroarty $95,000 (3)
Robert Hagg $80,000 (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 : $851,250
Year 2026 : $313,750
Year 2027 : $172,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $771,250
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 - 5,776 - 96.27%
Level 2: 6000 - $198 - 5,750 - 95.83%
Level 3: 2000 - $194 - 1,937 - 96.83%
Level 4: 4000 - $185 - 3,834 - 95.84%
Luxury : 1000 - $395 - 969 - 96.86%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,265 - 96.13%
Average Income per Game$3,754,116
Year to Date Revenue$97,607,009

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$51,001,562
Farm Year To Date Expenses$606,462
Pro Salary Cap To Date$49,767,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,311,736
Pro Remaining Season Days64
Pro Expenses Per Days$519,435
Pro Estimated Expenses$33,243,840
Farm Remaining Season Days63
Farm Expenses Per Days$7,773
Farm Estimated Expenses$489,699
Estimated Season Expenses$33,733,539
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$31,937,607
Projected Bank Account$54,515,804

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



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 5,897 - 98.28%
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 - 971 - 97.12%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,868 - 99.30%
Average Income per Game$3,774,198
Year to Date Revenue$98,129,160

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$41,595,742
Farm Year To Date Expenses$362,402
Pro Salary Cap To Date$40,362,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,612,977
Pro Remaining Season Days64
Pro Expenses Per Days$362,615
Pro Estimated Expenses$23,207,360
Farm Remaining Season Days63
Farm Expenses Per Days$2,700
Farm Estimated Expenses$170,100
Estimated Season Expenses$23,377,460
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$86,910,587
Projected Bank Account$120,146,104

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 Left15
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,594,000
Year to Date Revenue$93,444,000

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$42,956,567
Farm Year To Date Expenses$573,056
Pro Salary Cap To Date$41,722,942
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,910,000
Pro Remaining Season Days64
Pro Expenses Per Days$417,743
Pro Estimated Expenses$26,735,552
Farm Remaining Season Days63
Farm Expenses Per Days$5,354
Farm Estimated Expenses$337,302
Estimated Season Expenses$27,072,854
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$181,589,805
Projected Bank Account$208,426,951

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 - 4,725 - 78.74%
Level 2: 6000 - $190 - 5,654 - 94.23%
Level 3: 2000 - $182 - 1,967 - 98.34%
Level 4: 4000 - $178 - 3,772 - 94.29%
Luxury : 1000 - $380 - 971 - 97.06%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left15
Average Attendance - %17,087 - 89.93%
Average Income per Game$3,417,250
Year to Date Revenue$88,848,502

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$37,367,066
Farm Year To Date Expenses$426,563
Pro Salary Cap To Date$36,133,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,258,751
Pro Remaining Season Days64
Pro Expenses Per Days$361,976
Pro Estimated Expenses$23,166,464
Farm Remaining Season Days63
Farm Expenses Per Days$4,223
Farm Estimated Expenses$266,049
Estimated Season Expenses$23,432,513
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$256,726,573
Projected Bank Account$284,552,811

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 - 5,719 - 95.32%
Level 2: 6000 - $198 - 5,667 - 94.46%
Level 3: 2000 - $197 - 1,940 - 96.99%
Level 4: 4000 - $196 - 3,670 - 91.75%
Luxury : 1000 - $400 - 976 - 97.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,972 - 94.59%
Average Income per Game$3,732,989
Year to Date Revenue$97,057,714

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$59,579,629
Farm Year To Date Expenses$227,527
Pro Salary Cap To Date$58,346,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,994,835
Pro Remaining Season Days64
Pro Expenses Per Days$578,443
Pro Estimated Expenses$37,020,352
Farm Remaining Season Days63
Farm Expenses Per Days$2,209
Farm Estimated Expenses$139,167
Estimated Season Expenses$37,159,519
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$45,260,561
Projected Bank Account$64,095,877

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 - 5,842 - 97.36%
Level 2: 6000 - $199 - 5,790 - 96.51%
Level 3: 2000 - $192 - 1,948 - 97.38%
Level 4: 4000 - $184 - 3,921 - 98.02%
Luxury : 1000 - $395 - 961 - 96.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,461 - 97.16%
Average Income per Game$3,782,715
Year to Date Revenue$98,350,580

Expense

Pro Players Total Salaries$58,047,667
Farm Players Total Salaries$1,107,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,141,879
Farm Year To Date Expenses$715,908
Pro Salary Cap To Date$36,908,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,740,719
Pro Remaining Season Days64
Pro Expenses Per Days$359,567
Pro Estimated Expenses$23,012,288
Farm Remaining Season Days63
Farm Expenses Per Days$6,821
Farm Estimated Expenses$429,723
Estimated Season Expenses$23,442,011
Season Salary Cap$58,047,667
Estimate Under Maximum Salary Cap of $95,500,000$37,452,333
Estimate Over Minimum Salary Cap of $58,000,000 $47,667
Current Bank Account$85,237,609
Projected Bank Account$118,536,317

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)
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)
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)
Marc Del Gaizo $875,000 (1)
Kirill Kudryavtsev $825,000 (3)
Linus Karlsson $775,000 (2)
Brandon Halverson $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2025 : $58,047,667
Year 2026 : $46,397,667
Year 2027 : $11,550,000
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 : $58,047,667
Year 2026 : $46,397,667
Year 2027 : $11,550,000
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)
Danil Gushchin $82,833 (3)
Trent Miner $77,500 (1)
Bokondji Imama $77,500 (2)
Brian Halonen $77,500 (1)
Jan Jenik $77,500 (3)
Total Farm Players13
Salary Commitment
Year 2025 : $1,107,250
Year 2026 : $952,250
Year 2027 : $425,250
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 - 5,739 - 95.65%
Level 2: 6000 - $199 - 5,620 - 93.66%
Level 3: 2000 - $198 - 1,931 - 96.54%
Level 4: 4000 - $196 - 3,589 - 89.73%
Luxury : 1000 - $400 - 951 - 95.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,830 - 93.84%
Average Income per Game$3,732,857
Year to Date Revenue$97,054,279

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$44,705,076
Farm Year To Date Expenses$685,676
Pro Salary Cap To Date$43,471,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,992,853
Pro Remaining Season Days64
Pro Expenses Per Days$420,519
Pro Estimated Expenses$26,913,216
Farm Remaining Season Days63
Farm Expenses Per Days$6,462
Farm Estimated Expenses$407,106
Estimated Season Expenses$27,320,322
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$221,978,844
Projected Bank Account$250,651,375

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 - $199 - 5,811 - 96.86%
Level 2: 6000 - $198 - 5,737 - 95.62%
Level 3: 2000 - $194 - 1,913 - 95.65%
Level 4: 4000 - $187 - 3,972 - 99.31%
Luxury : 1000 - $400 - 965 - 96.46%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left14
Average Attendance - %18,399 - 96.84%
Average Income per Game$3,783,163
Year to Date Revenue$102,145,401

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$57,464,376
Farm Year To Date Expenses$495,399
Pro Salary Cap To Date$56,230,848
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,964,282
Pro Remaining Season Days64
Pro Expenses Per Days$529,110
Pro Estimated Expenses$33,863,040
Farm Remaining Season Days63
Farm Expenses Per Days$4,029
Farm Estimated Expenses$253,827
Estimated Season Expenses$34,116,867
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$112,219,495
Projected Bank Account$131,066,910

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 - 5,687 - 94.78%
Level 2: 6000 - $199 - 5,559 - 92.64%
Level 3: 2000 - $198 - 1,905 - 95.25%
Level 4: 4000 - $190 - 3,670 - 91.76%
Luxury : 1000 - $400 - 948 - 94.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,769 - 93.52%
Average Income per Game$3,700,082
Year to Date Revenue$96,202,130

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$51,942,192
Farm Year To Date Expenses$528,011
Pro Salary Cap To Date$50,708,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,501,229
Pro Remaining Season Days64
Pro Expenses Per Days$520,588
Pro Estimated Expenses$33,317,632
Farm Remaining Season Days63
Farm Expenses Per Days$4,574
Farm Estimated Expenses$288,162
Estimated Season Expenses$33,605,794
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$130,725,995
Projected Bank Account$152,621,430

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 - 5,772 - 96.20%
Level 2: 6000 - $199 - 5,723 - 95.38%
Level 3: 2000 - $198 - 1,936 - 96.82%
Level 4: 4000 - $197 - 3,605 - 90.13%
Luxury : 1000 - $400 - 970 - 97.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %18,006 - 94.77%
Average Income per Game$3,774,827
Year to Date Revenue$98,145,501

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$57,975,104
Farm Year To Date Expenses$268,315
Pro Salary Cap To Date$56,741,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,622,404
Pro Remaining Season Days64
Pro Expenses Per Days$574,376
Pro Estimated Expenses$36,760,064
Farm Remaining Season Days63
Farm Expenses Per Days$2,605
Farm Estimated Expenses$164,115
Estimated Season Expenses$36,924,179
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$86,790,623
Projected Bank Account$106,488,848

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 - 5,678 - 94.64%
Level 2: 6000 - $199 - 5,664 - 94.39%
Level 3: 2000 - $198 - 1,945 - 97.25%
Level 4: 4000 - $197 - 3,733 - 93.32%
Luxury : 1000 - $400 - 956 - 95.65%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,976 - 94.61%
Average Income per Game$3,758,881
Year to Date Revenue$97,730,908

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$40,499,891
Farm Year To Date Expenses$553,604
Pro Salary Cap To Date$39,266,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,383,216
Pro Remaining Season Days64
Pro Expenses Per Days$438,199
Pro Estimated Expenses$28,044,736
Farm Remaining Season Days63
Farm Expenses Per Days$4,446
Farm Estimated Expenses$280,098
Estimated Season Expenses$28,324,834
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$124,192,281
Projected Bank Account$152,250,663

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 - 5,629 - 93.81%
Level 2: 6000 - $199 - 5,755 - 95.92%
Level 3: 2000 - $198 - 1,904 - 95.20%
Level 4: 4000 - $197 - 3,604 - 90.11%
Luxury : 1000 - $400 - 955 - 95.52%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left15
Average Attendance - %17,848 - 93.93%
Average Income per Game$3,740,193
Year to Date Revenue$97,245,022

Expense

Pro Players Total Salaries$77,261,524
Farm Players Total Salaries$437,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,346,343
Farm Year To Date Expenses$237,353
Pro Salary Cap To Date$50,112,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,102,897
Pro Remaining Season Days64
Pro Expenses Per Days$474,620
Pro Estimated Expenses$30,375,680
Farm Remaining Season Days63
Farm Expenses Per Days$2,786
Farm Estimated Expenses$175,518
Estimated Season Expenses$30,551,198
Season Salary Cap$77,261,524
Estimate Under Maximum Salary Cap of $95,500,000$18,238,476
Estimate Over Minimum Salary Cap of $58,000,000 $19,261,524
Current Bank Account$186,731,435
Projected Bank Account$212,283,134

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)
David Savard $2,812,000 (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)
Emil Heineman $900,000 (2)
Dylan Guenther $894,167 (1)
Spencer Stastney $825,000 (2)
Valtteri Puustinen $775,000 (1)
Scott Perunovich $775,000 (1)
Darren Raddysh $762,500 (2)
Nick Bjugstad $750,000 (2)
Casey Desmith $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $77,261,524
Year 2026 : $55,062,500
Year 2027 : $35,725,000
Year 2028 : $22,750,000
Salary Average Commitment
Year 2025 : $65,361,524
Year 2026 : $45,812,500
Year 2027 : $27,375,000
Year 2028 : $22,750,000
Salary Cap with 1 Way Contract
Year 2025 : $77,261,524
Year 2026 : $55,062,500
Year 2027 : $35,725,000
Year 2028 : $22,750,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Hendrix Lapierre $85,000 (4)
Olivier Rodrigue $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 $108,340,671 $89,567,857 $5,932,143 $31,567,857 22628
BOSTON $53,690,112 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $104,519,059 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $116,096,107 $70,536,667 $24,963,333 $12,536,667 22628
CAROLINE $47,524,302 $89,832,000 $5,668,000 $31,832,000 22628
CHICAGO $183,863,462 $94,022,028 $1,477,972 $36,022,028 22830
COLORADO $83,868,215 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $125,980,474 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $26,039,503 $84,705,000 $10,795,000 $26,705,000 221335
DETROIT $170,747,966 $93,637,500 $1,862,500 $35,637,500 232750
EDMONTON $146,980,533 $93,545,666 $1,954,334 $35,545,666 22527
FLORIDE $51,518,181 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $272,560,588 $58,605,000 $36,895,000 $605,000 231841
ISLANDERS $89,847,815 $90,999,450 $4,500,550 $32,999,450 22628
LAKINGS $344,749,925 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $97,119,172 $91,256,895 $4,243,105 $33,256,895 22527
MONTREAL $333,078,395 $61,770,833 $33,729,167 $3,770,833 231437
NASHVILLE $119,694,623 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $198,879,390 $75,297,124 $20,202,876 $17,297,124 241135
OTTAWA $85,953,677 $81,250,000 $14,250,000 $23,250,000 22729
PITTSBURGH $31,937,607 $84,745,714 $10,754,286 $26,745,714 221032
RANGERS $86,910,587 $58,556,650 $36,943,350 $556,650 23528
SANJOSE $181,589,805 $67,763,000 $27,737,000 $9,763,000 23932
SEATTLE $256,726,573 $58,450,000 $37,050,000 $450,000 24832
ST-LOUIS $45,260,561 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $85,237,609 $58,047,667 $37,452,333 $47,667 251338
TORONTO $221,978,844 $68,226,667 $27,273,333 $10,226,667 221234
UTAH $112,219,495 $86,361,334 $9,138,666 $28,361,334 22830
VANCOUVER $130,725,995 $84,938,131 $10,561,869 $26,938,131 23932
VEGAS $86,790,623 $93,920,834 $1,579,166 $35,920,834 23427
WASHINGTON $124,192,281 $71,179,166 $24,320,834 $13,179,166 22830
WINNIPEG $186,731,435 $77,261,524 $18,238,476 $19,261,524 22426