Team FinanceLast Update - January 9, 2026 at 11:50

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,708 - 95.13%
Level 2: 6000 - $198 - 5,801 - 96.68%
Level 3: 2000 - $197 - 1,928 - 96.41%
Level 4: 4000 - $196 - 3,628 - 90.71%
Luxury : 1000 - $400 - 952 - 95.20%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,017 - 94.83%
Average Income per Game$3,761,888
Year to Date Revenue$56,428,322

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$33,027,990
Farm Year To Date Expenses$159,558
Pro Salary Cap To Date$32,309,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,809,091
Pro Remaining Season Days107
Pro Expenses Per Days$548,311
Pro Estimated Expenses$58,669,277
Farm Remaining Season Days106
Farm Expenses Per Days$3,148
Farm Estimated Expenses$333,688
Estimated Season Expenses$59,002,965
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$91,348,220
Projected Bank Account$130,154,346

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 - 5,793 - 96.54%
Level 2: 6000 - $199 - 5,630 - 93.83%
Level 3: 2000 - $198 - 1,928 - 96.39%
Level 4: 4000 - $189 - 3,789 - 94.72%
Luxury : 1000 - $400 - 979 - 97.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,118 - 95.36%
Average Income per Game$3,758,248
Year to Date Revenue$60,131,964

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$33,671,403
Farm Year To Date Expenses$319,644
Pro Salary Cap To Date$32,952,843
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,956,194
Pro Remaining Season Days107
Pro Expenses Per Days$583,533
Pro Estimated Expenses$62,438,031
Farm Remaining Season Days106
Farm Expenses Per Days$4,232
Farm Estimated Expenses$448,592
Estimated Season Expenses$62,886,623
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$37,358,051
Projected Bank Account$68,427,622

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 - 6,865 - 94.69%
Level 2: 7250 - $188 - 6,842 - 94.37%
Level 3: 3750 - $172 - 2,524 - 67.31%
Level 4: 5250 - $165 - 4,747 - 90.42%
Luxury : 1500 - $365 - 1,243 - 82.85%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %22,220 - 88.88%
Average Income per Game$4,302,740
Year to Date Revenue$64,541,100

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$23,685,600
Farm Year To Date Expenses$893,084
Pro Salary Cap To Date$22,967,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,871,240
Pro Remaining Season Days107
Pro Expenses Per Days$394,760
Pro Estimated Expenses$42,239,320
Farm Remaining Season Days106
Farm Expenses Per Days$14,959
Farm Estimated Expenses$1,585,654
Estimated Season Expenses$43,824,974
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$69,171,804
Projected Bank Account$137,218,070

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 - 5,724 - 95.40%
Level 2: 6000 - $197 - 5,745 - 95.75%
Level 3: 2000 - $196 - 1,950 - 97.51%
Level 4: 4000 - $194 - 3,703 - 92.58%
Luxury : 1000 - $400 - 970 - 96.95%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,092 - 95.22%
Average Income per Game$3,765,012
Year to Date Revenue$56,475,174

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$26,310,780
Farm Year To Date Expenses$285,288
Pro Salary Cap To Date$25,592,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,890,302
Pro Remaining Season Days107
Pro Expenses Per Days$432,405
Pro Estimated Expenses$46,267,335
Farm Remaining Season Days106
Farm Expenses Per Days$4,526
Farm Estimated Expenses$479,756
Estimated Season Expenses$46,747,091
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$101,741,192
Projected Bank Account$152,884,403

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



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,814 - 96.91%
Level 2: 6000 - $199 - 5,674 - 94.57%
Level 3: 2000 - $198 - 1,894 - 94.69%
Level 4: 4000 - $197 - 3,628 - 90.70%
Luxury : 1000 - $400 - 965 - 96.54%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,975 - 94.61%
Average Income per Game$3,767,828
Year to Date Revenue$56,517,422

Expense

Pro Players Total Salaries$91,893,000
Farm Players Total Salaries$558,267
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,383,264
Farm Year To Date Expenses$228,453
Pro Salary Cap To Date$33,664,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,963,531
Pro Remaining Season Days107
Pro Expenses Per Days$562,234
Pro Estimated Expenses$60,159,038
Farm Remaining Season Days106
Farm Expenses Per Days$3,514
Farm Estimated Expenses$372,484
Estimated Season Expenses$60,531,522
Season Salary Cap$91,893,000
Estimate Under Maximum Salary Cap of $95,500,000$3,607,000
Estimate Over Minimum Salary Cap of $58,000,000 $33,893,000
Current Bank Account$36,998,070
Projected Bank Account$74,430,079

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)
Pavel Buchnevich $5,800,000 (1)
Hampus Lindholm $5,700,000 (4)
Bo Horvat $5,500,000 (1)
Dmitry Orlov $5,000,000 (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 Players22
Salary Commitment
Year 2025 : $91,893,000
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 : $91,893,000
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 - 5,441 - 90.69%
Level 2: 6000 - $199 - 5,765 - 96.09%
Level 3: 2000 - $198 - 1,893 - 94.65%
Level 4: 4000 - $197 - 3,645 - 91.13%
Luxury : 1000 - $400 - 970 - 97.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,715 - 93.24%
Average Income per Game$3,713,312
Year to Date Revenue$55,699,677

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$33,573,780
Farm Year To Date Expenses$342,477
Pro Salary Cap To Date$32,855,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,546,107
Pro Remaining Season Days107
Pro Expenses Per Days$559,563
Pro Estimated Expenses$59,873,241
Farm Remaining Season Days106
Farm Expenses Per Days$5,778
Farm Estimated Expenses$612,468
Estimated Season Expenses$60,485,709
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$146,485,378
Projected Bank Account$182,545,776

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 - 5,714 - 95.23%
Level 2: 6000 - $199 - 5,731 - 95.51%
Level 3: 2000 - $198 - 1,904 - 95.19%
Level 4: 4000 - $197 - 3,583 - 89.57%
Luxury : 1000 - $400 - 972 - 97.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,902 - 94.22%
Average Income per Game$3,754,487
Year to Date Revenue$56,317,305

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$34,133,640
Farm Year To Date Expenses$347,880
Pro Salary Cap To Date$33,415,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,616,662
Pro Remaining Season Days107
Pro Expenses Per Days$568,894
Pro Estimated Expenses$60,871,658
Farm Remaining Season Days106
Farm Expenses Per Days$5,798
Farm Estimated Expenses$614,588
Estimated Season Expenses$61,486,246
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$67,286,390
Projected Bank Account$103,416,806

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 - 5,789 - 96.48%
Level 2: 6000 - $199 - 5,573 - 92.88%
Level 3: 2000 - $198 - 1,912 - 95.62%
Level 4: 4000 - $197 - 3,646 - 91.15%
Luxury : 1000 - $400 - 961 - 96.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,881 - 94.11%
Average Income per Game$3,748,040
Year to Date Revenue$59,968,644

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$30,857,760
Farm Year To Date Expenses$404,160
Pro Salary Cap To Date$30,139,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,701,006
Pro Remaining Season Days107
Pro Expenses Per Days$514,296
Pro Estimated Expenses$55,029,672
Farm Remaining Season Days106
Farm Expenses Per Days$6,736
Farm Estimated Expenses$714,016
Estimated Season Expenses$55,743,688
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$106,587,111
Projected Bank Account$144,544,429

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 - 5,835 - 97.25%
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 Left25
Average Attendance - %18,835 - 99.13%
Average Income per Game$3,632,038
Year to Date Revenue$58,112,600

Expense

Pro Players Total Salaries$85,630,000
Farm Players Total Salaries$1,664,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,459,724
Farm Year To Date Expenses$575,466
Pro Salary Cap To Date$28,741,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,800,938
Pro Remaining Season Days107
Pro Expenses Per Days$524,731
Pro Estimated Expenses$56,146,217
Farm Remaining Season Days106
Farm Expenses Per Days$10,179
Farm Estimated Expenses$1,078,974
Estimated Season Expenses$57,225,191
Season Salary Cap$85,630,000
Estimate Under Maximum Salary Cap of $95,500,000$9,870,000
Estimate Over Minimum Salary Cap of $58,000,000 $27,630,000
Current Bank Account$23,123,409
Projected Bank Account$56,699,156

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Sean Couturier $9,000,000 (1)
Gustav Nyquist $7,500,000 (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)
Yegor Chinakhov $2,100,000 (3)
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)
Total Pro Players22
Salary Commitment
Year 2025 : $85,630,000
Year 2026 : $31,085,000
Year 2027 : $11,600,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $60,360,000
Year 2026 : $31,085,000
Year 2027 : $11,600,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,630,000
Year 2026 : $31,085,000
Year 2027 : $11,600,000
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)
Adam Gaudette $77,500 (3)
Cam Dineen $77,500 (2)
Marc McLaughlin $77,500 (1)
Joseph Labate $77,500 (1)
Total Farm Players14
Salary Commitment
Year 2025 : $1,664,667
Year 2026 : $582,417
Year 2027 : $504,917
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 - 6,912 - 93.41%
Level 2: 7400 - $188 - 6,929 - 93.63%
Level 3: 3300 - $170 - 2,539 - 76.93%
Level 4: 5150 - $165 - 4,876 - 94.68%
Luxury : 1750 - $360 - 1,227 - 70.11%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %22,483 - 89.93%
Average Income per Game$4,296,933
Year to Date Revenue$64,453,992

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$34,827,840
Farm Year To Date Expenses$928,356
Pro Salary Cap To Date$34,109,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,720,253
Pro Remaining Season Days107
Pro Expenses Per Days$572,680
Pro Estimated Expenses$61,276,760
Farm Remaining Season Days106
Farm Expenses Per Days$15,075
Farm Estimated Expenses$1,597,950
Estimated Season Expenses$62,874,710
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$147,751,898
Projected Bank Account$196,597,441

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 - 5,725 - 95.42%
Level 2: 6000 - $199 - 5,671 - 94.52%
Level 3: 2000 - $198 - 1,918 - 95.88%
Level 4: 4000 - $197 - 3,635 - 90.88%
Luxury : 1000 - $400 - 950 - 95.01%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,899 - 94.21%
Average Income per Game$3,749,507
Year to Date Revenue$56,242,611

Expense

Pro Players Total Salaries$92,245,666
Farm Players Total Salaries$425,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,944,778
Farm Year To Date Expenses$162,660
Pro Salary Cap To Date$33,226,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,487,192
Pro Remaining Season Days107
Pro Expenses Per Days$564,345
Pro Estimated Expenses$60,384,915
Farm Remaining Season Days106
Farm Expenses Per Days$2,711
Farm Estimated Expenses$287,366
Estimated Season Expenses$60,672,281
Season Salary Cap$92,245,666
Estimate Under Maximum Salary Cap of $95,500,000$3,254,334
Estimate Over Minimum Salary Cap of $58,000,000 $34,245,666
Current Bank Account$130,145,782
Projected Bank Account$166,960,693

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)
Jake Debrusk $5,500,000 (3)
Jonathan Drouin $5,500,000 (1)
Ivan Barbashev $5,000,000 (2)
Juuse Saros $5,000,000 (1)
Evan Rodrigues $4,688,000 (3)
Artturi Lehkonen $4,500,000 (1)
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 : $92,245,666
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 : $92,245,666
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 - 5,832 - 97.20%
Level 2: 6000 - $199 - 5,698 - 94.96%
Level 3: 2000 - $198 - 1,916 - 95.78%
Level 4: 4000 - $197 - 3,667 - 91.68%
Luxury : 1000 - $400 - 946 - 94.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,059 - 95.05%
Average Income per Game$3,780,482
Year to Date Revenue$60,487,707

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$33,969,780
Farm Year To Date Expenses$204,000
Pro Salary Cap To Date$33,251,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,512,042
Pro Remaining Season Days107
Pro Expenses Per Days$566,163
Pro Estimated Expenses$60,579,441
Farm Remaining Season Days106
Farm Expenses Per Days$3,400
Farm Estimated Expenses$360,400
Estimated Season Expenses$60,939,841
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$34,527,853
Projected Bank Account$68,100,054

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 - 5,710 - 95.17%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,992 - 99.60%
Level 4: 4000 - $185 - 3,815 - 95.38%
Luxury : 1000 - $400 - 969 - 96.87%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,486 - 97.29%
Average Income per Game$3,783,780
Year to Date Revenue$60,540,475

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$21,750,888
Farm Year To Date Expenses$527,532
Pro Salary Cap To Date$21,032,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,594,492
Pro Remaining Season Days107
Pro Expenses Per Days$362,904
Pro Estimated Expenses$38,830,728
Farm Remaining Season Days106
Farm Expenses Per Days$9,205
Farm Estimated Expenses$975,730
Estimated Season Expenses$39,806,458
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$247,303,365
Projected Bank Account$302,091,399

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 - 5,669 - 94.48%
Level 2: 6000 - $199 - 5,703 - 95.05%
Level 3: 2000 - $198 - 1,930 - 96.50%
Level 4: 4000 - $197 - 3,725 - 93.11%
Luxury : 1000 - $400 - 972 - 97.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,998 - 94.73%
Average Income per Game$3,773,138
Year to Date Revenue$60,370,213

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$33,042,276
Farm Year To Date Expenses$190,020
Pro Salary Cap To Date$32,323,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,328,458
Pro Remaining Season Days107
Pro Expenses Per Days$556,883
Pro Estimated Expenses$59,586,481
Farm Remaining Season Days106
Farm Expenses Per Days$3,167
Farm Estimated Expenses$335,702
Estimated Season Expenses$59,922,183
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$75,929,580
Projected Bank Account$110,335,855

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 - 6,760 - 96.57%
Level 2: 7000 - $192 - 6,788 - 96.97%
Level 3: 3000 - $173 - 2,414 - 80.48%
Level 4: 4700 - $172 - 4,569 - 97.21%
Luxury : 1300 - $352 - 1,218 - 93.70%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %21,749 - 94.56%
Average Income per Game$4,276,455
Year to Date Revenue$68,423,272

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$21,743,253
Farm Year To Date Expenses$377,325
Pro Salary Cap To Date$21,024,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,911,362
Pro Remaining Season Days107
Pro Expenses Per Days$362,405
Pro Estimated Expenses$38,777,335
Farm Remaining Season Days106
Farm Expenses Per Days$6,287
Farm Estimated Expenses$666,422
Estimated Season Expenses$39,443,757
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$319,838,842
Projected Bank Account$387,306,447

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 - 5,833 - 97.22%
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 - 959 - 95.87%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,792 - 98.91%
Average Income per Game$3,730,133
Year to Date Revenue$55,952,000

Expense

Pro Players Total Salaries$92,831,895
Farm Players Total Salaries$470,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,570,518
Farm Year To Date Expenses$195,375
Pro Salary Cap To Date$33,851,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,983,467
Pro Remaining Season Days107
Pro Expenses Per Days$567,856
Pro Estimated Expenses$60,760,592
Farm Remaining Season Days106
Farm Expenses Per Days$2,982
Farm Estimated Expenses$316,092
Estimated Season Expenses$61,076,684
Season Salary Cap$92,831,895
Estimate Under Maximum Salary Cap of $95,500,000$2,668,105
Estimate Over Minimum Salary Cap of $58,000,000 $34,831,895
Current Bank Account$65,933,166
Projected Bank Account$101,839,949

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (3)
Cam Fowler $8,500,000 (2)
Colton Parayko $8,500,000 (3)
Jaccob Slavin $8,396,062 (4)
Alex Pietrangelo $7,000,000 (3)
Jordan Binnington $6,500,000 (3)
Valeri Nichushkin $6,125,000 (1)
Teuvo Teravainen $5,400,000 (1)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
William Karlsson $4,300,000 (3)
Jordan Staal $3,000,000 (1)
Alex Lyon $2,900,000 (3)
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)
Travis Boyd $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $92,831,895
Year 2026 : $70,046,062
Year 2027 : $54,146,062
Year 2028 : $12,446,062
Salary Average Commitment
Year 2025 : $80,406,895
Year 2026 : $69,146,062
Year 2027 : $54,146,062
Year 2028 : $12,446,062
Salary Cap with 1 Way Contract
Year 2025 : $92,831,895
Year 2026 : $70,046,062
Year 2027 : $54,146,062
Year 2028 : $12,446,062

Farm Players Salaries

Arturs Silovs $85,000 (3)
Alex Steeves $85,000 (2)
Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Reese Johnson $77,500 (4)
Phillip Di Giuseppe $65,000 (3)
Total Farm Players6
Salary Commitment
Year 2025 : $470,000
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $470,000
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $198 - 5,923 - 98.72%
Level 2: 6000 - $197 - 5,797 - 96.62%
Level 3: 2000 - $196 - 1,954 - 97.68%
Level 4: 4000 - $191 - 3,742 - 93.54%
Luxury : 1000 - $397 - 972 - 97.18%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,388 - 96.78%
Average Income per Game$3,795,065
Year to Date Revenue$60,721,037

Expense

Pro Players Total Salaries$63,570,833
Farm Players Total Salaries$1,318,458
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,501,723
Farm Year To Date Expenses$496,344
Pro Salary Cap To Date$22,783,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,876,620
Pro Remaining Season Days107
Pro Expenses Per Days$392,640
Pro Estimated Expenses$42,012,480
Farm Remaining Season Days106
Farm Expenses Per Days$8,093
Farm Estimated Expenses$857,858
Estimated Season Expenses$42,870,338
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$329,093,353
Projected Bank Account$381,099,635

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 (Out of Payroll) $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 - 5,810 - 96.83%
Level 2: 6000 - $199 - 5,618 - 93.64%
Level 3: 2000 - $198 - 1,918 - 95.90%
Level 4: 4000 - $187 - 3,992 - 99.80%
Luxury : 1000 - $400 - 963 - 96.32%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,301 - 96.32%
Average Income per Game$3,759,478
Year to Date Revenue$56,392,174

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$34,935,600
Farm Year To Date Expenses$203,760
Pro Salary Cap To Date$34,217,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,746,435
Pro Remaining Season Days107
Pro Expenses Per Days$582,260
Pro Estimated Expenses$62,301,820
Farm Remaining Season Days106
Farm Expenses Per Days$3,396
Farm Estimated Expenses$359,976
Estimated Season Expenses$62,661,796
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$102,963,329
Projected Bank Account$138,047,968

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 - 5,763 - 96.06%
Level 2: 6000 - $195 - 5,896 - 98.27%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 971 - 97.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,631 - 98.06%
Average Income per Game$3,541,651
Year to Date Revenue$53,124,761

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$28,094,160
Farm Year To Date Expenses$403,608
Pro Salary Cap To Date$27,375,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,082,919
Pro Remaining Season Days107
Pro Expenses Per Days$462,857
Pro Estimated Expenses$49,525,699
Farm Remaining Season Days106
Farm Expenses Per Days$7,268
Farm Estimated Expenses$770,408
Estimated Season Expenses$50,296,107
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$180,685,565
Projected Bank Account$222,472,377

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 - 5,688 - 94.80%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,912 - 95.58%
Level 4: 4000 - $185 - 3,769 - 94.22%
Luxury : 1000 - $400 - 967 - 96.69%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,335 - 96.50%
Average Income per Game$3,738,666
Year to Date Revenue$56,079,993

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$27,159,411
Farm Year To Date Expenses$194,040
Pro Salary Cap To Date$26,440,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,205,321
Pro Remaining Season Days107
Pro Expenses Per Days$448,952
Pro Estimated Expenses$48,037,864
Farm Remaining Season Days106
Farm Expenses Per Days$4,239
Farm Estimated Expenses$449,334
Estimated Season Expenses$48,487,198
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$72,447,699
Projected Bank Account$121,165,822

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 - 5,789 - 96.49%
Level 2: 6000 - $198 - 5,752 - 95.86%
Level 3: 2000 - $194 - 1,946 - 97.32%
Level 4: 4000 - $185 - 3,809 - 95.23%
Luxury : 1000 - $395 - 957 - 95.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,254 - 96.07%
Average Income per Game$3,744,800
Year to Date Revenue$56,172,006

Expense

Pro Players Total Salaries$81,557,381
Farm Players Total Salaries$891,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,104,950
Farm Year To Date Expenses$323,996
Pro Salary Cap To Date$28,386,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,364,810
Pro Remaining Season Days107
Pro Expenses Per Days$500,344
Pro Estimated Expenses$53,536,808
Farm Remaining Season Days106
Farm Expenses Per Days$5,522
Farm Estimated Expenses$585,332
Estimated Season Expenses$54,122,140
Season Salary Cap$81,557,381
Estimate Under Maximum Salary Cap of $95,500,000$13,942,619
Estimate Over Minimum Salary Cap of $58,000,000 $23,557,381
Current Bank Account$37,681,682
Projected Bank Account$80,924,352

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (4)
Tim Stutzle $8,350,000 (3)
Alex Killorn $8,250,000 (2)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Sean Durzi $6,000,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Jordan Greenway $3,000,000 (3)
Alex Newhook $2,900,000 (3)
Luke Glendening $2,800,000 (1)
Tanner Jeannot $2,665,000 (3)
Alexander Romanov $2,500,000 (2)
Nic Dowd $2,500,000 (1)
Jake Middleton $2,450,000 (2)
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)
Aatu Raty $836,667 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $81,557,381
Year 2026 : $56,626,667
Year 2027 : $40,126,667
Year 2028 : $11,200,000
Salary Average Commitment
Year 2025 : $39,261,667
Year 2026 : $22,536,667
Year 2027 : $12,886,667
Year 2028 : $11,200,000
Salary Cap with 1 Way Contract
Year 2025 : $81,557,381
Year 2026 : $56,626,667
Year 2027 : $40,126,667
Year 2028 : $11,200,000

Farm Players Salaries

Anthony Duclair $300,000 (2)
Jesper Wallstedt $95,000 (2)
Daemon Hunt $90,000 (2)
Elmer Soderblom $87,833 (3)
Zac Jones $81,250 (3)
Matthew Kessel $80,000 (2)
Samuel Bolduc $80,000 (3)
Alex Barre-Boulet $77,500 (3)
Total Farm Players8
Salary Commitment
Year 2025 : $891,583
Year 2026 : $891,583
Year 2027 : $326,583
Year 2028 : $0
Salary Average Commitment
Year 2025 : $467,833
Year 2026 : $467,833
Year 2027 : $87,833
Year 2028 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 5,821 - 97.02%
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 - 980 - 97.98%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,801 - 98.95%
Average Income per Game$3,764,848
Year to Date Revenue$56,472,725

Expense

Pro Players Total Salaries$66,756,650
Farm Players Total Salaries$578,245
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,894,930
Farm Year To Date Expenses$227,742
Pro Salary Cap To Date$24,176,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,886,057
Pro Remaining Season Days107
Pro Expenses Per Days$411,716
Pro Estimated Expenses$44,053,612
Farm Remaining Season Days106
Farm Expenses Per Days$3,634
Farm Estimated Expenses$385,204
Estimated Season Expenses$44,438,816
Season Salary Cap$66,756,650
Estimate Under Maximum Salary Cap of $95,500,000$28,743,350
Estimate Over Minimum Salary Cap of $58,000,000 $8,756,650
Current Bank Account$40,089,624
Projected Bank Account$93,536,865

Pro Players Salaries

Chandler Stephenson $7,750,000 (4)
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)
Andreas Athanasiou $2,850,000 (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)
Jaxson Stauber $775,000 (1)
Austin Watson $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $66,756,650
Year 2026 : $48,368,333
Year 2027 : $32,523,333
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $58,900,000
Year 2026 : $45,005,833
Year 2027 : $29,160,833
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $66,756,650
Year 2026 : $48,368,333
Year 2027 : $32,523,333
Year 2028 : $14,500,000

Farm Players Salaries

Cayden Primeau $89,000 (2)
Oliver Wahlstrom $87,413 (2)
Michael Sgarbossa $85,000 (2)
Dennis Hildeby $84,333 (3)
Jack Ahcan $77,500 (2)
Ty Smith $77,500 (1)
Dominik Shine $77,500 (4)
Total Farm Players7
Salary Commitment
Year 2025 : $578,245
Year 2026 : $500,745
Year 2027 : $161,833
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $489,245
Year 2026 : $411,745
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 Left26
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,586,667
Year to Date Revenue$53,800,000

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$24,993,618
Farm Year To Date Expenses$342,834
Pro Salary Cap To Date$24,275,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,253,333
Pro Remaining Season Days107
Pro Expenses Per Days$417,743
Pro Estimated Expenses$44,698,501
Farm Remaining Season Days106
Farm Expenses Per Days$5,354
Farm Estimated Expenses$567,524
Estimated Season Expenses$45,266,025
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$160,138,976
Projected Bank Account$208,126,284

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 - 4,844 - 80.73%
Level 2: 6000 - $190 - 5,731 - 95.52%
Level 3: 2000 - $182 - 1,984 - 99.21%
Level 4: 4000 - $178 - 3,757 - 93.93%
Luxury : 1000 - $380 - 974 - 97.39%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left26
Average Attendance - %17,290 - 91.00%
Average Income per Game$3,457,630
Year to Date Revenue$51,864,454

Expense

Pro Players Total Salaries$59,225,000
Farm Players Total Salaries$598,458
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,802,098
Farm Year To Date Expenses$244,974
Pro Salary Cap To Date$21,083,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,898,387
Pro Remaining Season Days107
Pro Expenses Per Days$366,617
Pro Estimated Expenses$39,228,019
Farm Remaining Season Days106
Farm Expenses Per Days$3,756
Farm Estimated Expenses$398,136
Estimated Season Expenses$39,626,155
Season Salary Cap$59,225,000
Estimate Under Maximum Salary Cap of $95,500,000$36,275,000
Estimate Over Minimum Salary Cap of $58,000,000 $1,225,000
Current Bank Account$235,489,082
Projected Bank Account$285,761,314

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)
Jordan Spence $1,500,000 (3)
Eetu Luostarinen $1,500,000 (1)
Justin Brazeau $1,500,000 (4)
Connor Bedard $950,000 (2)
David Jiricek $950,000 (1)
Zack Ostapchuk $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)
Nikke Kokko $775,000 (1)
Matthew Highmore $775,000 (2)
Jack St. Ivany $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $59,225,000
Year 2026 : $43,675,000
Year 2027 : $35,100,000
Year 2028 : $21,162,500
Salary Average Commitment
Year 2025 : $53,675,000
Year 2026 : $38,125,000
Year 2027 : $32,350,000
Year 2028 : $21,162,500
Salary Cap with 1 Way Contract
Year 2025 : $59,225,000
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)
Olle Lycksell $77,500 (2)
Ben Jones $77,500 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $598,458
Year 2026 : $598,458
Year 2027 : $171,083
Year 2028 : $78,750
Salary Average Commitment
Year 2025 : $340,958
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 - 5,726 - 95.44%
Level 2: 6000 - $198 - 5,694 - 94.90%
Level 3: 2000 - $197 - 1,951 - 97.54%
Level 4: 4000 - $196 - 3,779 - 94.49%
Luxury : 1000 - $400 - 983 - 98.26%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,133 - 95.44%
Average Income per Game$3,750,481
Year to Date Revenue$60,007,689

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$34,706,580
Farm Year To Date Expenses$132,540
Pro Salary Cap To Date$33,988,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,762,014
Pro Remaining Season Days107
Pro Expenses Per Days$578,443
Pro Estimated Expenses$61,893,401
Farm Remaining Season Days106
Farm Expenses Per Days$2,209
Farm Estimated Expenses$234,154
Estimated Season Expenses$62,127,555
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$33,178,572
Projected Bank Account$64,813,031

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 - 5,859 - 97.65%
Level 2: 6000 - $197 - 5,836 - 97.27%
Level 3: 2000 - $190 - 1,955 - 97.77%
Level 4: 4000 - $188 - 3,953 - 98.82%
Luxury : 1000 - $399 - 967 - 96.66%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,569 - 97.73%
Average Income per Game$3,800,761
Year to Date Revenue$60,812,175

Expense

Pro Players Total Salaries$58,547,667
Farm Players Total Salaries$1,272,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,351,548
Farm Year To Date Expenses$380,922
Pro Salary Cap To Date$21,632,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,019,023
Pro Remaining Season Days107
Pro Expenses Per Days$362,561
Pro Estimated Expenses$38,794,027
Farm Remaining Season Days106
Farm Expenses Per Days$7,815
Farm Estimated Expenses$828,390
Estimated Season Expenses$39,622,417
Season Salary Cap$58,547,667
Estimate Under Maximum Salary Cap of $95,500,000$36,952,333
Estimate Over Minimum Salary Cap of $58,000,000 $547,667
Current Bank Account$68,824,521
Projected Bank Account$124,221,127

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)
Nicolas Deslauriers $3,750,000 (2)
Mathew Dumba $3,750,000 (2)
Max Pacioretty $3,000,000 (1)
Louis Domingue $2,775,000 (1)
Josh Brown $2,700,000 (4)
Miles Wood $2,500,000 (2)
Daniel Sprong $2,000,000 (2)
Klim Kostin $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Jimmy Vesey $1,500,000 (3)
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 Players22
Salary Commitment
Year 2025 : $58,547,667
Year 2026 : $37,897,667
Year 2027 : $6,125,000
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $55,197,666
Year 2026 : $35,422,666
Year 2027 : $5,350,000
Year 2028 : $3,850,000
Salary Cap with 1 Way Contract
Year 2025 : $58,547,667
Year 2026 : $37,897,667
Year 2027 : $6,125,000
Year 2028 : $3,850,000

Farm Players Salaries

Ross Johnston $140,000 (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)
Brian Halonen $77,500 (1)
Total Farm Players14
Salary Commitment
Year 2025 : $1,272,250
Year 2026 : $1,117,250
Year 2027 : $570,250
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,006,917
Year 2026 : $851,917
Year 2027 : $487,417
Year 2028 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,728 - 95.46%
Level 2: 6000 - $199 - 5,673 - 94.56%
Level 3: 2000 - $198 - 1,915 - 95.74%
Level 4: 4000 - $196 - 3,557 - 88.92%
Luxury : 1000 - $400 - 965 - 96.47%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,838 - 93.88%
Average Income per Game$3,737,460
Year to Date Revenue$56,061,900

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$26,622,759
Farm Year To Date Expenses$407,810
Pro Salary Cap To Date$25,904,199
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,173,960
Pro Remaining Season Days107
Pro Expenses Per Days$420,519
Pro Estimated Expenses$44,995,533
Farm Remaining Season Days106
Farm Expenses Per Days$6,462
Farm Estimated Expenses$684,972
Estimated Season Expenses$45,680,505
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$199,346,648
Projected Bank Account$250,840,103

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 - 5,787 - 96.45%
Level 2: 6000 - $199 - 5,746 - 95.76%
Level 3: 2000 - $196 - 1,878 - 93.88%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $400 - 956 - 95.63%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,367 - 96.67%
Average Income per Game$3,773,455
Year to Date Revenue$60,375,279

Expense

Pro Players Total Salaries$92,161,334
Farm Players Total Salaries$878,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,191,696
Farm Year To Date Expenses$312,240
Pro Salary Cap To Date$33,473,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,336,373
Pro Remaining Season Days107
Pro Expenses Per Days$563,840
Pro Estimated Expenses$60,330,880
Farm Remaining Season Days106
Farm Expenses Per Days$5,445
Farm Estimated Expenses$577,170
Estimated Season Expenses$60,908,050
Season Salary Cap$92,161,334
Estimate Under Maximum Salary Cap of $95,500,000$3,338,666
Estimate Over Minimum Salary Cap of $58,000,000 $34,161,334
Current Bank Account$73,905,212
Projected Bank Account$107,333,535

Pro Players Salaries

Matthew Tkachuk $9,500,000 (4)
Andrei Vasilevskiy $9,500,000 (4)
Jakob Chychrun $9,000,000 (4)
Sidney Crosby $7,900,000 (1)
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)
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 : $92,161,334
Year 2026 : $65,962,334
Year 2027 : $53,313,334
Year 2028 : $41,400,000
Salary Average Commitment
Year 2025 : $73,898,000
Year 2026 : $56,549,000
Year 2027 : $43,900,000
Year 2028 : $41,400,000
Salary Cap with 1 Way Contract
Year 2025 : $92,161,334
Year 2026 : $65,962,334
Year 2027 : $53,313,334
Year 2028 : $41,400,000

Farm Players Salaries

Nicolas Aube-Kubel $122,500 (2)
Christian Fischer $112,500 (3)
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 Players10
Salary Commitment
Year 2025 : $878,833
Year 2026 : $801,333
Year 2027 : $438,833
Year 2028 : $90,750
Salary Average Commitment
Year 2025 : $608,833
Year 2026 : $531,333
Year 2027 : $248,833
Year 2028 : $90,750

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,733 - 95.56%
Level 2: 6000 - $199 - 5,611 - 93.51%
Level 3: 2000 - $198 - 1,916 - 95.81%
Level 4: 4000 - $190 - 3,715 - 92.87%
Luxury : 1000 - $400 - 965 - 96.47%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,940 - 94.42%
Average Income per Game$3,739,025
Year to Date Revenue$56,085,368

Expense

Pro Players Total Salaries$87,813,131
Farm Players Total Salaries$734,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,367,543
Farm Year To Date Expenses$331,329
Pro Salary Cap To Date$28,648,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,214,638
Pro Remaining Season Days107
Pro Expenses Per Days$537,803
Pro Estimated Expenses$57,544,921
Farm Remaining Season Days106
Farm Expenses Per Days$4,574
Farm Estimated Expenses$484,844
Estimated Season Expenses$58,029,765
Season Salary Cap$87,813,131
Estimate Under Maximum Salary Cap of $95,500,000$7,686,869
Estimate Over Minimum Salary Cap of $58,000,000 $29,813,131
Current Bank Account$110,380,564
Projected Bank Account$149,565,437

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)
Erik Gustafsson $2,875,000 (2)
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 Players24
Salary Commitment
Year 2025 : $87,813,131
Year 2026 : $60,175,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $68,335,750
Year 2026 : $47,072,750
Year 2027 : $11,700,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $87,813,131
Year 2026 : $60,175,131
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 - 5,748 - 95.80%
Level 2: 6000 - $199 - 5,717 - 95.28%
Level 3: 2000 - $198 - 1,925 - 96.26%
Level 4: 4000 - $197 - 3,601 - 90.01%
Luxury : 1000 - $400 - 976 - 97.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,967 - 94.56%
Average Income per Game$3,768,144
Year to Date Revenue$60,290,307

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$33,276,936
Farm Year To Date Expenses$156,300
Pro Salary Cap To Date$32,558,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,203,605
Pro Remaining Season Days107
Pro Expenses Per Days$574,376
Pro Estimated Expenses$61,458,232
Farm Remaining Season Days106
Farm Expenses Per Days$2,605
Farm Estimated Expenses$276,130
Estimated Season Expenses$61,734,362
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$73,745,612
Projected Bank Account$106,214,855

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 - 5,616 - 93.60%
Level 2: 6000 - $199 - 5,701 - 95.01%
Level 3: 2000 - $198 - 1,947 - 97.34%
Level 4: 4000 - $197 - 3,764 - 94.09%
Luxury : 1000 - $400 - 953 - 95.29%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,980 - 94.63%
Average Income per Game$3,753,824
Year to Date Revenue$56,307,367

Expense

Pro Players Total Salaries$63,379,166
Farm Players Total Salaries$620,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,434,591
Farm Year To Date Expenses$375,237
Pro Salary Cap To Date$21,716,031
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,599,436
Pro Remaining Season Days107
Pro Expenses Per Days$391,492
Pro Estimated Expenses$41,889,644
Farm Remaining Season Days106
Farm Expenses Per Days$3,889
Farm Estimated Expenses$412,234
Estimated Season Expenses$42,301,878
Season Salary Cap$63,379,166
Estimate Under Maximum Salary Cap of $95,500,000$32,120,834
Estimate Over Minimum Salary Cap of $58,000,000 $5,379,166
Current Bank Account$102,012,407
Projected Bank Account$157,309,965

Pro Players Salaries

Jeff Skinner $7,900,000 (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)
Alex Kerfoot $5,000,000 (4)
Charlie Lindgren $5,000,000 (3)
Robby Fabbri $4,000,000 (2)
Yakov Trenin $3,500,000 (3)
Thomas Novak $3,500,000 (3)
Alexey Toropchenko $1,700,000 (1)
Nils Lundkvist $1,250,000 (2)
Connor Zary $950,000 (2)
Georgii Merkulov $925,000 (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)
Zack Macewen $775,000 (2)
Dylan McIlrath $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $63,379,166
Year 2026 : $47,529,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333
Salary Average Commitment
Year 2025 : $55,416,666
Year 2026 : $39,566,666
Year 2027 : $26,941,666
Year 2028 : $11,113,333
Salary Cap with 1 Way Contract
Year 2025 : $63,379,166
Year 2026 : $47,529,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333

Farm Players Salaries

Jett Luchanko $97,500 (3)
Calum Ritchie $95,000 (3)
Jason Polin $90,000 (1)
Devin Shore $90,000 (3)
Daniil Misyul $86,750 (2)
Justus Annunen $83,750 (2)
Bokondji Imama $77,500 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $620,500
Year 2026 : $530,500
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 - 5,593 - 93.22%
Level 2: 6000 - $199 - 5,665 - 94.41%
Level 3: 2000 - $198 - 1,911 - 95.55%
Level 4: 4000 - $197 - 3,663 - 91.57%
Luxury : 1000 - $400 - 958 - 95.77%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,790 - 93.63%
Average Income per Game$3,728,974
Year to Date Revenue$59,663,589

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$31,319,961
Farm Year To Date Expenses$137,523
Pro Salary Cap To Date$30,601,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,224,358
Pro Remaining Season Days107
Pro Expenses Per Days$464,818
Pro Estimated Expenses$49,735,526
Farm Remaining Season Days106
Farm Expenses Per Days$2,274
Farm Estimated Expenses$241,044
Estimated Season Expenses$49,976,570
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$160,276,214
Projected Bank Account$203,524,002

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 $91,348,220 $89,567,857 $5,932,143 $31,567,857 22628
BOSTON $37,358,051 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $69,171,804 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $101,741,192 $70,211,667 $25,288,333 $12,211,667 22628
CAROLINE $36,998,070 $91,893,000 $3,607,000 $33,893,000 22729
CHICAGO $146,485,378 $91,447,028 $4,052,972 $33,447,028 22931
COLORADO $67,286,390 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $106,587,111 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $23,123,409 $85,630,000 $9,870,000 $27,630,000 221436
DETROIT $147,751,898 $93,637,500 $1,862,500 $35,637,500 232750
EDMONTON $130,145,782 $92,245,666 $3,254,334 $34,245,666 22527
FLORIDE $34,527,853 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $247,303,365 $58,605,000 $36,895,000 $605,000 231841
ISLANDERS $75,929,580 $90,999,450 $4,500,550 $32,999,450 22628
LAKINGS $319,838,842 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $65,933,166 $92,831,895 $2,668,105 $34,831,895 22628
MONTREAL $329,093,353 $63,570,833 $31,929,167 $5,570,833 221436
NASHVILLE $102,963,329 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $180,685,565 $75,297,124 $20,202,876 $17,297,124 241135
OTTAWA $72,447,699 $72,975,000 $22,525,000 $14,975,000 22527
PITTSBURGH $37,681,682 $81,557,381 $13,942,619 $23,557,381 23831
RANGERS $40,089,624 $66,756,650 $28,743,350 $8,756,650 22729
SANJOSE $160,138,976 $67,763,000 $27,737,000 $9,763,000 23932
SEATTLE $235,489,082 $59,225,000 $36,275,000 $1,225,000 25732
ST-LOUIS $33,178,572 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $68,824,521 $58,547,667 $36,952,333 $547,667 221436
TORONTO $199,346,648 $68,226,667 $27,273,333 $10,226,667 221234
UTAH $73,905,212 $92,161,334 $3,338,666 $34,161,334 221032
VANCOUVER $110,380,564 $87,813,131 $7,686,869 $29,813,131 24933
VEGAS $73,745,612 $93,920,834 $1,579,166 $35,920,834 23427
WASHINGTON $102,012,407 $63,379,166 $32,120,834 $5,379,166 22729
WINNIPEG $160,276,214 $75,624,524 $19,875,476 $17,624,524 22325