Team FinanceLast Update - October 30, 2025 at 19:15

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 6,000 - 100.00%
Level 2: 6000 - $198 - 5,482 - 91.37%
Level 3: 2000 - $197 - 1,909 - 95.43%
Level 4: 4000 - $196 - 3,696 - 92.39%
Luxury : 1000 - $400 - 947 - 94.65%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,033 - 94.91%
Average Income per Game$3,764,329
Year to Date Revenue$7,528,657

Expense

Pro Players Total Salaries$90,467,857
Farm Players Total Salaries$407,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,821,624
Farm Year To Date Expenses$23,445
Pro Salary Cap To Date$4,713,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$146,808,812
Pro Remaining Season Days158
Pro Expenses Per Days$553,700
Pro Estimated Expenses$87,484,600
Farm Remaining Season Days157
Farm Expenses Per Days$2,605
Farm Estimated Expenses$408,985
Estimated Season Expenses$87,893,585
Season Salary Cap$90,467,857
Estimate Under Maximum Salary Cap of $95,500,000$5,032,143
Estimate Over Minimum Salary Cap of $58,000,000 $32,467,857
Current Bank Account$70,791,034
Projected Bank Account$129,706,261

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)
Mason Morelli $900,000 (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 Players23
Salary Commitment
Year 2025 : $90,467,857
Year 2026 : $34,692,857
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 : $90,467,857
Year 2026 : $34,692,857
Year 2027 : $23,717,857
Year 2028 : $14,017,857

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Nolan Foote $82,500 (3)
Hunter Shepard $77,500 (3)
Jeffrey Viel $77,500 (2)
Alexander Petrovic $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2025 : $407,500
Year 2026 : $407,500
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 - 5,485 - 91.41%
Level 2: 6000 - $199 - 5,850 - 97.49%
Level 3: 2000 - $191 - 1,916 - 95.80%
Level 4: 4000 - $189 - 3,974 - 99.35%
Luxury : 1000 - $399 - 994 - 99.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,218 - 95.88%
Average Income per Game$3,780,095
Year to Date Revenue$7,560,189

Expense

Pro Players Total Salaries$89,450,000
Farm Players Total Salaries$1,022,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,900,599
Farm Year To Date Expenses$59,592
Pro Salary Cap To Date$4,792,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$147,423,686
Pro Remaining Season Days158
Pro Expenses Per Days$547,605
Pro Estimated Expenses$86,521,590
Farm Remaining Season Days157
Farm Expenses Per Days$6,310
Farm Estimated Expenses$990,670
Estimated Season Expenses$87,512,260
Season Salary Cap$89,450,000
Estimate Under Maximum Salary Cap of $95,500,000$6,050,000
Estimate Over Minimum Salary Cap of $58,000,000 $31,450,000
Current Bank Account$5,817,132
Projected Bank Account$65,728,558

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)
Artem Zub $4,600,000 (2)
Jake Oettinger $4,000,000 (1)
Jason Dickinson $2,650,000 (1)
Radko Gudas $2,500,000 (1)
Teddy Blueger $2,200,000 (1)
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)
Marcus Hogberg $775,000 (2)
William Lagesson $775,000 (2)
Oskar Back $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,450,000
Year 2026 : $65,625,000
Year 2027 : $31,150,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $66,975,000
Year 2026 : $53,200,000
Year 2027 : $19,500,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $89,450,000
Year 2026 : $65,625,000
Year 2027 : $31,150,000
Year 2028 : $18,500,000

Farm Players Salaries

Calvin Pickard $300,000 (2)
Nick Seeler $200,000 (3)
Sam Lafferty $115,000 (1)
Jake Christiansen $97,500 (2)
Jonas Rondbjerg $77,500 (1)
Michael Carcone $77,500 (2)
Jacob Moverare $77,500 (1)
Marc Gatcomb $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $1,022,500
Year 2026 : $675,000
Year 2027 : $200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $907,500
Year 2026 : $675,000
Year 2027 : $200,000
Year 2028 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,637 - 91.54%
Level 2: 7250 - $188 - 6,654 - 91.78%
Level 3: 3750 - $172 - 2,485 - 66.27%
Level 4: 5250 - $165 - 4,597 - 87.55%
Luxury : 1500 - $365 - 1,127 - 75.10%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %21,499 - 85.99%
Average Income per Game$4,148,721
Year to Date Revenue$8,297,442

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$3,552,840
Farm Year To Date Expenses$134,631
Pro Salary Cap To Date$3,445,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$161,800,119
Pro Remaining Season Days158
Pro Expenses Per Days$394,760
Pro Estimated Expenses$62,372,080
Farm Remaining Season Days157
Farm Expenses Per Days$14,959
Farm Estimated Expenses$2,348,563
Estimated Season Expenses$64,720,643
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$33,819,359
Projected Bank Account$130,898,835

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 - 5,874 - 97.89%
Level 2: 6000 - $197 - 5,654 - 94.23%
Level 3: 2000 - $196 - 1,937 - 96.83%
Level 4: 4000 - $194 - 3,669 - 91.73%
Luxury : 1000 - $400 - 966 - 96.60%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,099 - 95.26%
Average Income per Game$3,766,180
Year to Date Revenue$7,532,359

Expense

Pro Players Total Salaries$73,261,667
Farm Players Total Salaries$821,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,056,021
Farm Year To Date Expenses$45,882
Pro Salary Cap To Date$3,948,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$146,881,000
Pro Remaining Season Days158
Pro Expenses Per Days$450,669
Pro Estimated Expenses$71,205,702
Farm Remaining Season Days157
Farm Expenses Per Days$5,098
Farm Estimated Expenses$800,386
Estimated Season Expenses$72,006,088
Season Salary Cap$73,261,667
Estimate Under Maximum Salary Cap of $95,500,000$22,238,333
Estimate Over Minimum Salary Cap of $58,000,000 $15,261,667
Current Bank Account$72,292,542
Projected Bank Account$147,167,454

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)
Robby Fabbri $4,000,000 (2)
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)
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 : $73,261,667
Year 2026 : $66,486,667
Year 2027 : $39,486,667
Year 2028 : $11,125,000
Salary Average Commitment
Year 2025 : $63,511,667
Year 2026 : $56,736,667
Year 2027 : $30,686,667
Year 2028 : $11,125,000
Salary Cap with 1 Way Contract
Year 2025 : $73,261,667
Year 2026 : $66,486,667
Year 2027 : $39,486,667
Year 2028 : $11,125,000

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Kevin Korchinski $95,000 (2)
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 Players7
Salary Commitment
Year 2025 : $821,250
Year 2026 : $346,250
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 - 6,000 - 100.00%
Level 2: 6000 - $199 - 5,564 - 92.73%
Level 3: 2000 - $198 - 1,859 - 92.93%
Level 4: 4000 - $197 - 3,505 - 87.61%
Luxury : 1000 - $400 - 949 - 94.90%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %17,876 - 94.08%
Average Income per Game$3,745,206
Year to Date Revenue$7,490,411

Expense

Pro Players Total Salaries$94,793,000
Farm Players Total Salaries$650,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,216,391
Farm Year To Date Expenses$36,630
Pro Salary Cap To Date$5,108,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$146,063,014
Pro Remaining Season Days158
Pro Expenses Per Days$579,599
Pro Estimated Expenses$91,576,642
Farm Remaining Season Days157
Farm Expenses Per Days$4,070
Farm Estimated Expenses$638,990
Estimated Season Expenses$92,215,632
Season Salary Cap$94,793,000
Estimate Under Maximum Salary Cap of $95,500,000$707,000
Estimate Over Minimum Salary Cap of $58,000,000 $36,793,000
Current Bank Account$14,329,755
Projected Bank Account$68,177,137

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (2)
Jordan Kyrou $8,125,000 (4)
Sidney Crosby $7,900,000 (1)
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)
Ondrej Palat $4,000,000 (1)
Ilya Sorokin $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 : $94,793,000
Year 2026 : $59,925,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $58,943,000
Year 2026 : $42,175,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $94,793,000
Year 2026 : $59,925,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000

Farm Players Salaries

Jeff Petry $92,400 (1)
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 Players8
Salary Commitment
Year 2025 : $650,667
Year 2026 : $393,267
Year 2027 : $328,167
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $573,167
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 - 5,580 - 93.01%
Level 2: 6000 - $199 - 5,741 - 95.68%
Level 3: 2000 - $198 - 1,920 - 96.00%
Level 4: 4000 - $195 - 3,521 - 88.03%
Luxury : 1000 - $400 - 968 - 96.77%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %17,730 - 93.31%
Average Income per Game$3,712,281
Year to Date Revenue$11,136,843

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$5,036,067
Farm Year To Date Expenses$52,002
Pro Salary Cap To Date$4,928,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$141,066,678
Pro Remaining Season Days158
Pro Expenses Per Days$559,563
Pro Estimated Expenses$88,410,954
Farm Remaining Season Days157
Farm Expenses Per Days$5,778
Farm Estimated Expenses$907,146
Estimated Season Expenses$89,318,100
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$130,750,732
Projected Bank Account$182,499,310

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 - 5,629 - 93.81%
Level 2: 6000 - $199 - 5,965 - 99.42%
Level 3: 2000 - $198 - 1,813 - 90.65%
Level 4: 4000 - $197 - 3,348 - 83.69%
Luxury : 1000 - $400 - 992 - 99.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %17,746 - 93.40%
Average Income per Game$3,727,767
Year to Date Revenue$7,455,533

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$5,120,046
Farm Year To Date Expenses$52,182
Pro Salary Cap To Date$5,012,262
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$145,382,894
Pro Remaining Season Days158
Pro Expenses Per Days$568,894
Pro Estimated Expenses$89,885,252
Farm Remaining Season Days157
Farm Expenses Per Days$5,798
Farm Estimated Expenses$910,286
Estimated Season Expenses$90,795,538
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$47,733,910
Projected Bank Account$102,321,266

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 - 6,000 - 100.00%
Level 2: 6000 - $199 - 5,455 - 90.92%
Level 3: 2000 - $198 - 1,860 - 93.00%
Level 4: 4000 - $197 - 3,755 - 93.87%
Luxury : 1000 - $400 - 951 - 95.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,021 - 94.85%
Average Income per Game$3,774,094
Year to Date Revenue$11,322,282

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$4,628,664
Farm Year To Date Expenses$60,624
Pro Salary Cap To Date$4,520,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$143,415,572
Pro Remaining Season Days158
Pro Expenses Per Days$514,296
Pro Estimated Expenses$81,258,768
Farm Remaining Season Days157
Farm Expenses Per Days$6,736
Farm Estimated Expenses$1,057,552
Estimated Season Expenses$82,316,320
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$84,513,381
Projected Bank Account$145,612,633

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 - 5,663 - 94.38%
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 Left39
Average Attendance - %18,663 - 98.22%
Average Income per Game$3,597,500
Year to Date Revenue$7,195,000

Expense

Pro Players Total Salaries$70,615,000
Farm Players Total Salaries$1,412,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,913,380
Farm Year To Date Expenses$77,931
Pro Salary Cap To Date$3,805,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$140,302,500
Pro Remaining Season Days158
Pro Expenses Per Days$434,820
Pro Estimated Expenses$68,701,560
Farm Remaining Season Days157
Farm Expenses Per Days$8,659
Farm Estimated Expenses$1,359,463
Estimated Season Expenses$70,061,023
Season Salary Cap$70,615,000
Estimate Under Maximum Salary Cap of $95,500,000$24,885,000
Estimate Over Minimum Salary Cap of $58,000,000 $12,615,000
Current Bank Account$35,249,688
Projected Bank Account$105,491,165

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Gustav Nyquist $7,500,000 (1)
Vladimir Tarasenko $6,500,000 (1)
Jason Zucker $5,950,000 (1)
Jesperi Kotkaniemi $4,820,000 (1)
Anton Forsberg $4,750,000 (2)
Frederik Andersen $4,750,000 (2)
Ilya Mikheyev $4,750,000 (1)
Ryan Lindgren $4,500,000 (4)
Lars Eller $3,000,000 (1)
Philipp Kurashev $2,250,000 (2)
Yegor Chinakhov $2,100,000 (3)
Ryan Hartman $1,700,000 (1)
Michael Rasmussen $1,460,000 (2)
Sam Malinski $1,400,000 (4)
Brett Leason $1,050,000 (1)
Mikael Pyyhtia $897,500 (1)
Tyson Kozak $850,000 (3)
Jordan Harris $825,000 (2)
Adam Gaudette $775,000 (3)
Adam Wilsby $775,000 (1)
Darren Raddysh $762,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $70,615,000
Year 2026 : $24,422,500
Year 2027 : $9,625,000
Year 2028 : $5,900,000
Salary Average Commitment
Year 2025 : $49,320,000
Year 2026 : $23,647,500
Year 2027 : $8,850,000
Year 2028 : $5,900,000
Salary Cap with 1 Way Contract
Year 2025 : $70,615,000
Year 2026 : $24,422,500
Year 2027 : $9,625,000
Year 2028 : $5,900,000

Farm Players Salaries

Philipp Grubauer $510,000 (1)
Chad Ruhwedel $150,000 (1)
Curtis Lazar $100,000 (1)
Ryan Ufko $92,500 (3)
Dylan Duke $86,750 (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 Players11
Salary Commitment
Year 2025 : $1,412,417
Year 2026 : $419,917
Year 2027 : $342,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,234,917
Year 2026 : $419,917
Year 2027 : $342,417
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,701 - 90.56%
Level 2: 7400 - $188 - 6,760 - 91.35%
Level 3: 3300 - $172 - 2,442 - 74.00%
Level 4: 5150 - $165 - 4,832 - 93.82%
Luxury : 1750 - $365 - 1,195 - 68.30%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %21,930 - 87.72%
Average Income per Game$4,237,824
Year to Date Revenue$12,713,473

Expense

Pro Players Total Salaries$95,262,500
Farm Players Total Salaries$2,560,029
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,241,690
Farm Year To Date Expenses$140,148
Pro Salary Cap To Date$5,133,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$161,037,325
Pro Remaining Season Days158
Pro Expenses Per Days$582,410
Pro Estimated Expenses$92,020,780
Farm Remaining Season Days157
Farm Expenses Per Days$15,572
Farm Estimated Expenses$2,444,804
Estimated Season Expenses$94,465,584
Season Salary Cap$95,262,500
Estimate Under Maximum Salary Cap of $95,500,000$237,500
Estimate Over Minimum Salary Cap of $58,000,000 $37,262,500
Current Bank Account$126,385,737
Projected Bank Account$192,957,478

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Mathew Barzal $9,150,000 (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)
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)
Tyler Myers $1,000,000 (2)
Rasmus Kupari $1,000,000 (2)
Jet Greaves $812,500 (3)
Brendan Gaunce $650,000 (3)
Jaycob Megna $650,000 (3)
Sean Kuraly $650,000 (2)
Reilly Smith $650,000 (2)
Zach Bogosian $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $95,262,500
Year 2026 : $78,762,500
Year 2027 : $61,562,500
Year 2028 : $13,700,000
Salary Average Commitment
Year 2025 : $57,262,500
Year 2026 : $48,262,500
Year 2027 : $32,062,500
Year 2028 : $13,700,000
Salary Cap with 1 Way Contract
Year 2025 : $95,262,500
Year 2026 : $78,762,500
Year 2027 : $61,562,500
Year 2028 : $13,700,000

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)
Kaedan Korczak $82,500 (3)
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 Players28
Salary Commitment
Year 2025 : $2,560,029
Year 2026 : $2,172,529
Year 2027 : $1,447,529
Year 2028 : $429,417
Salary Average Commitment
Year 2025 : $1,685,029
Year 2026 : $1,297,529
Year 2027 : $1,215,029
Year 2028 : $429,417

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,584 - 93.06%
Level 2: 6000 - $199 - 5,691 - 94.84%
Level 3: 2000 - $198 - 1,977 - 98.87%
Level 4: 4000 - $197 - 3,507 - 87.68%
Luxury : 1000 - $400 - 931 - 93.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %17,690 - 93.11%
Average Income per Game$3,704,100
Year to Date Revenue$11,112,301

Expense

Pro Players Total Salaries$94,163,116
Farm Players Total Salaries$425,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,182,443
Farm Year To Date Expenses$24,399
Pro Salary Cap To Date$5,074,659
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$140,755,813
Pro Remaining Season Days158
Pro Expenses Per Days$575,827
Pro Estimated Expenses$90,980,666
Farm Remaining Season Days157
Farm Expenses Per Days$2,711
Farm Estimated Expenses$425,627
Estimated Season Expenses$91,406,293
Season Salary Cap$94,163,116
Estimate Under Maximum Salary Cap of $95,500,000$1,336,884
Estimate Over Minimum Salary Cap of $58,000,000 $36,163,116
Current Bank Account$83,916,068
Projected Bank Account$133,265,588

Pro Players Salaries

Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (2)
Anders Lee $6,879,450 (2)
Darcy Kuemper $6,788,000 (1)
J.T. Miller $6,750,000 (2)
Ryan Strome $6,288,000 (3)
Viktor Arvidsson $6,000,000 (3)
Jonathan Drouin $5,500,000 (1)
Ivan Barbashev $5,000,000 (2)
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)
Blake Lizotte $1,850,000 (4)
Marcus Johansson $850,000 (1)
Urho Vaakanainen $850,000 (1)
Nick Blankenburg $775,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $94,163,116
Year 2026 : $62,555,450
Year 2027 : $25,801,000
Year 2028 : $5,975,000
Salary Average Commitment
Year 2025 : $75,121,450
Year 2026 : $62,555,450
Year 2027 : $25,801,000
Year 2028 : $5,975,000
Salary Cap with 1 Way Contract
Year 2025 : $94,163,116
Year 2026 : $62,555,450
Year 2027 : $25,801,000
Year 2028 : $5,975,000

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 - 5,838 - 97.30%
Level 2: 6000 - $199 - 5,566 - 92.76%
Level 3: 2000 - $198 - 1,946 - 97.28%
Level 4: 4000 - $197 - 3,848 - 96.20%
Luxury : 1000 - $400 - 937 - 93.73%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,135 - 95.45%
Average Income per Game$3,793,399
Year to Date Revenue$11,380,197

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$5,095,467
Farm Year To Date Expenses$30,600
Pro Salary Cap To Date$4,987,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$144,149,162
Pro Remaining Season Days158
Pro Expenses Per Days$566,163
Pro Estimated Expenses$89,453,754
Farm Remaining Season Days157
Farm Expenses Per Days$3,400
Farm Estimated Expenses$533,800
Estimated Season Expenses$89,987,554
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$14,468,056
Projected Bank Account$68,629,664

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 - 5,648 - 94.13%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,957 - 97.85%
Level 4: 4000 - $185 - 3,857 - 96.42%
Luxury : 1000 - $400 - 965 - 96.53%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,427 - 96.98%
Average Income per Game$3,770,980
Year to Date Revenue$11,312,940

Expense

Pro Players Total Salaries$58,442,500
Farm Players Total Salaries$1,331,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,257,379
Farm Year To Date Expenses$73,557
Pro Salary Cap To Date$3,149,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$143,297,240
Pro Remaining Season Days158
Pro Expenses Per Days$361,931
Pro Estimated Expenses$57,185,098
Farm Remaining Season Days157
Farm Expenses Per Days$8,173
Farm Estimated Expenses$1,283,161
Estimated Season Expenses$58,468,259
Season Salary Cap$58,442,500
Estimate Under Maximum Salary Cap of $95,500,000$37,057,500
Estimate Over Minimum Salary Cap of $58,000,000 $442,500
Current Bank Account$217,023,314
Projected Bank Account$301,852,295

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)
Matthew Poitras $950,000 (2)
Jimmy Snuggerud $950,000 (3)
Logan Stankoven $950,000 (2)
Shane Wright $950,000 (1)
Brennan Othmann $950,000 (2)
Sam Rinzel $941,667 (3)
Matt Rempe $925,000 (2)
Jayden Struble $900,000 (2)
Elia5 Pettersson $838,333 (3)
Spencer Martin $762,500 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $58,442,500
Year 2026 : $35,680,000
Year 2027 : $18,755,000
Year 2028 : $14,000,000
Salary Average Commitment
Year 2025 : $51,955,000
Year 2026 : $29,955,000
Year 2027 : $17,705,000
Year 2028 : $14,000,000
Salary Cap with 1 Way Contract
Year 2025 : $58,442,500
Year 2026 : $35,680,000
Year 2027 : $18,755,000
Year 2028 : $14,000,000

Farm Players Salaries

Andreas Englund $100,000 (2)
Nikita Tolopilo $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)
Alexander Nylander $77,500 (1)
Nathan Legare $77,500 (1)
Sam Poulin $77,500 (3)
Corey Schueneman $77,500 (1)
Akil Thomas $77,500 (2)
John Ludvig $77,500 (2)
Mark Friedman $77,500 (2)
Total Farm Players16
Salary Commitment
Year 2025 : $1,331,750
Year 2026 : $929,750
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 - 5,775 - 96.24%
Level 2: 6000 - $199 - 5,824 - 97.07%
Level 3: 2000 - $198 - 1,990 - 99.50%
Level 4: 4000 - $197 - 3,655 - 91.38%
Luxury : 1000 - $400 - 947 - 94.70%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,191 - 95.74%
Average Income per Game$3,806,731
Year to Date Revenue$7,613,462

Expense

Pro Players Total Salaries$88,420,000
Farm Players Total Salaries$500,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,872,933
Farm Year To Date Expenses$28,503
Pro Salary Cap To Date$4,765,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$148,462,509
Pro Remaining Season Days158
Pro Expenses Per Days$541,437
Pro Estimated Expenses$85,547,046
Farm Remaining Season Days157
Farm Expenses Per Days$3,167
Farm Estimated Expenses$497,219
Estimated Season Expenses$86,044,265
Season Salary Cap$88,420,000
Estimate Under Maximum Salary Cap of $95,500,000$7,080,000
Estimate Over Minimum Salary Cap of $58,000,000 $30,420,000
Current Bank Account$51,503,689
Projected Bank Account$113,921,933

Pro Players Salaries

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)
Jake Debrusk $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)
Cam York $1,600,000 (3)
Drew Helleson $925,000 (3)
Will Cuylle $828,333 (1)
Paul Cotter $775,000 (2)
Nathan Walker $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $88,420,000
Year 2026 : $65,966,667
Year 2027 : $45,891,667
Year 2028 : $16,066,667
Salary Average Commitment
Year 2025 : $48,420,000
Year 2026 : $37,716,667
Year 2027 : $17,641,667
Year 2028 : $16,066,667
Salary Cap with 1 Way Contract
Year 2025 : $88,420,000
Year 2026 : $65,966,667
Year 2027 : $45,891,667
Year 2028 : $16,066,667

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 - $199 - 6,890 - 98.42%
Level 2: 7000 - $190 - 7,000 - 100.00%
Level 3: 3000 - $173 - 2,278 - 75.92%
Level 4: 4700 - $172 - 4,700 - 100.00%
Luxury : 1300 - $350 - 1,285 - 98.81%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %22,152 - 96.31%
Average Income per Game$4,331,936
Year to Date Revenue$8,663,871

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$3,260,598
Farm Year To Date Expenses$56,688
Pro Salary Cap To Date$3,152,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$168,945,484
Pro Remaining Season Days158
Pro Expenses Per Days$362,405
Pro Estimated Expenses$57,259,990
Farm Remaining Season Days157
Farm Expenses Per Days$6,287
Farm Estimated Expenses$987,059
Estimated Season Expenses$58,247,049
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$278,882,733
Projected Bank Account$389,581,168

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 - 5,523 - 92.04%
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 - 979 - 97.93%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,502 - 97.38%
Average Income per Game$3,676,267
Year to Date Revenue$11,028,800

Expense

Pro Players Total Salaries$94,981,895
Farm Players Total Salaries$562,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,227,677
Farm Year To Date Expenses$31,740
Pro Salary Cap To Date$5,119,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$139,698,133
Pro Remaining Season Days158
Pro Expenses Per Days$580,730
Pro Estimated Expenses$91,755,340
Farm Remaining Season Days157
Farm Expenses Per Days$3,539
Farm Estimated Expenses$555,623
Estimated Season Expenses$92,310,963
Season Salary Cap$94,981,895
Estimate Under Maximum Salary Cap of $95,500,000$518,105
Estimate Over Minimum Salary Cap of $58,000,000 $36,981,895
Current Bank Account$36,516,442
Projected Bank Account$83,903,612

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 McNabb $5,000,000 (3)
Brayden Schenn $4,715,000 (1)
Jordan Staal $3,000,000 (1)
Alex Lyon $2,900,000 (3)
Alex Iafallo $2,000,000 (4)
Nick Foligno $2,000,000 (1)
Barrett Hayton $1,775,000 (2)
Brian Dumoulin $1,500,000 (2)
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 : $94,981,895
Year 2026 : $71,121,062
Year 2027 : $53,446,062
Year 2028 : $11,046,062
Salary Average Commitment
Year 2025 : $82,556,895
Year 2026 : $70,221,062
Year 2027 : $53,446,062
Year 2028 : $11,046,062
Salary Cap with 1 Way Contract
Year 2025 : $94,981,895
Year 2026 : $71,121,062
Year 2027 : $53,446,062
Year 2028 : $11,046,062

Farm Players Salaries

Brock Faber $92,500 (1)
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 Players7
Salary Commitment
Year 2025 : $562,500
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $562,500
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 5,592 - 93.19%
Level 2: 6000 - $199 - 5,590 - 93.17%
Level 3: 2000 - $198 - 1,956 - 97.80%
Level 4: 4000 - $197 - 3,661 - 91.53%
Luxury : 1000 - $400 - 917 - 91.73%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %17,716 - 93.24%
Average Income per Game$3,706,247
Year to Date Revenue$11,118,742

Expense

Pro Players Total Salaries$62,715,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,456,693
Farm Year To Date Expenses$80,157
Pro Salary Cap To Date$3,348,909
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$140,837,399
Pro Remaining Season Days158
Pro Expenses Per Days$387,520
Pro Estimated Expenses$61,228,160
Farm Remaining Season Days157
Farm Expenses Per Days$8,560
Farm Estimated Expenses$1,343,920
Estimated Season Expenses$62,572,080
Season Salary Cap$62,715,833
Estimate Under Maximum Salary Cap of $95,500,000$32,784,167
Estimate Over Minimum Salary Cap of $58,000,000 $4,715,833
Current Bank Account$299,952,275
Projected Bank Account$378,217,594

Pro Players Salaries

Jake Sanderson $8,050,000 (4)
Jeff Skinner $7,900,000 (1)
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)
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)
Total Pro Players22
Salary Commitment
Year 2025 : $62,715,833
Year 2026 : $41,588,333
Year 2027 : $28,513,333
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $49,965,833
Year 2026 : $30,638,333
Year 2027 : $20,363,333
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $62,715,833
Year 2026 : $41,588,333
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 - 5,719 - 95.32%
Level 2: 6000 - $199 - 5,491 - 91.51%
Level 3: 2000 - $198 - 1,885 - 94.25%
Level 4: 4000 - $177 - 4,000 - 100.00%
Luxury : 1000 - $400 - 978 - 97.83%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,073 - 95.12%
Average Income per Game$3,709,073
Year to Date Revenue$11,127,218

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$5,240,340
Farm Year To Date Expenses$30,564
Pro Salary Cap To Date$5,132,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$140,944,761
Pro Remaining Season Days158
Pro Expenses Per Days$582,260
Pro Estimated Expenses$91,997,080
Farm Remaining Season Days157
Farm Expenses Per Days$3,396
Farm Estimated Expenses$533,172
Estimated Season Expenses$92,530,252
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$87,566,829
Projected Bank Account$135,981,338

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 - 5,712 - 95.19%
Level 2: 6000 - $199 - 5,938 - 98.97%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 963 - 96.25%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,612 - 97.96%
Average Income per Game$3,558,962
Year to Date Revenue$7,117,924

Expense

Pro Players Total Salaries$76,930,457
Farm Players Total Salaries$1,018,084
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,253,733
Farm Year To Date Expenses$56,556
Pro Salary Cap To Date$4,145,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$138,799,518
Pro Remaining Season Days158
Pro Expenses Per Days$472,637
Pro Estimated Expenses$74,676,646
Farm Remaining Season Days157
Farm Expenses Per Days$6,284
Farm Estimated Expenses$986,588
Estimated Season Expenses$75,663,234
Season Salary Cap$76,930,457
Estimate Under Maximum Salary Cap of $95,500,000$18,569,543
Estimate Over Minimum Salary Cap of $58,000,000 $18,930,457
Current Bank Account$158,866,207
Projected Bank Account$222,002,491

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)
Vitek Vanecek $3,400,000 (2)
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)
Carl Grundstrom $1,800,000 (4)
Eric Comrie $1,800,000 (1)
Arber Xhekaj $1,300,000 (3)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Noah Juulsen $900,000 (4)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Arthur Kaliyev $750,000 (3)
Brock McGinn $750,000 (4)
Total Pro Players24
Salary Commitment
Year 2025 : $76,930,457
Year 2026 : $48,605,457
Year 2027 : $27,955,457
Year 2028 : $20,240,457
Salary Average Commitment
Year 2025 : $63,305,457
Year 2026 : $47,805,457
Year 2027 : $27,155,457
Year 2028 : $20,240,457
Salary Cap with 1 Way Contract
Year 2025 : $76,930,457
Year 2026 : $48,605,457
Year 2027 : $27,955,457
Year 2028 : $20,240,457

Farm Players Salaries

Mark Kastelic $156,667 (1)
Lane Hutson $95,000 (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)
Total Farm Players11
Salary Commitment
Year 2025 : $1,018,084
Year 2026 : $707,667
Year 2027 : $350,917
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $923,084
Year 2026 : $612,667
Year 2027 : $350,917
Year 2028 : $77,500

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 5,586 - 93.10%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,935 - 96.75%
Level 4: 4000 - $185 - 3,704 - 92.59%
Luxury : 1000 - $400 - 977 - 97.65%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,201 - 95.79%
Average Income per Game$3,714,533
Year to Date Revenue$7,429,065

Expense

Pro Players Total Salaries$72,200,000
Farm Players Total Salaries$456,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,998,799
Farm Year To Date Expenses$26,091
Pro Salary Cap To Date$3,891,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$144,866,768
Pro Remaining Season Days158
Pro Expenses Per Days$444,311
Pro Estimated Expenses$70,201,138
Farm Remaining Season Days157
Farm Expenses Per Days$2,899
Farm Estimated Expenses$455,143
Estimated Season Expenses$70,656,281
Season Salary Cap$72,200,000
Estimate Under Maximum Salary Cap of $95,500,000$23,300,000
Estimate Over Minimum Salary Cap of $58,000,000 $14,200,000
Current Bank Account$47,125,332
Projected Bank Account$121,335,819

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)
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)
Robert Hagg $800,000 (1)
Riley Tufte $775,000 (4)
Kieffer Bellows $775,000 (1)
Hudson Fasching $750,000 (1)
Zach Aston-Reese $675,000 (4)
Tyler Johnson $650,000 (2)
Tomas Tatar $650,000 (2)
Trevor Van Riemsdyk $650,000 (1)
Calvin De Haan $650,000 (2)
Total Pro Players24
Salary Commitment
Year 2025 : $72,200,000
Year 2026 : $53,200,000
Year 2027 : $20,150,000
Year 2028 : $17,700,000
Salary Average Commitment
Year 2025 : $58,125,000
Year 2026 : $53,200,000
Year 2027 : $20,150,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $72,200,000
Year 2026 : $53,200,000
Year 2027 : $20,150,000
Year 2028 : $17,700,000

Farm Players Salaries

Petr Mrazek $380,000 (1)
Liam Foudy $76,250 (2)
Total Farm Players2
Salary Commitment
Year 2025 : $456,250
Year 2026 : $76,250
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $456,250
Year 2026 : $76,250
Year 2027 : $0
Year 2028 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $197 - 6,000 - 100.00%
Level 2: 6000 - $194 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,895 - 94.75%
Level 4: 4000 - $188 - 3,712 - 92.79%
Luxury : 1000 - $395 - 970 - 97.03%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %18,577 - 97.77%
Average Income per Game$3,789,020
Year to Date Revenue$11,367,060

Expense

Pro Players Total Salaries$79,057,381
Farm Players Total Salaries$891,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,305,966
Farm Year To Date Expenses$55,974
Pro Salary Cap To Date$4,198,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$143,982,760
Pro Remaining Season Days158
Pro Expenses Per Days$485,374
Pro Estimated Expenses$76,689,092
Farm Remaining Season Days157
Farm Expenses Per Days$5,522
Farm Estimated Expenses$866,954
Estimated Season Expenses$77,556,046
Season Salary Cap$79,057,381
Estimate Under Maximum Salary Cap of $95,500,000$16,442,619
Estimate Over Minimum Salary Cap of $58,000,000 $21,057,381
Current Bank Account$29,943,742
Projected Bank Account$96,370,456

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)
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 Players22
Salary Commitment
Year 2025 : $79,057,381
Year 2026 : $56,626,667
Year 2027 : $40,126,667
Year 2028 : $11,200,000
Salary Average Commitment
Year 2025 : $36,761,667
Year 2026 : $22,536,667
Year 2027 : $12,886,667
Year 2028 : $11,200,000
Salary Cap with 1 Way Contract
Year 2025 : $79,057,381
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 - $200 - 5,439 - 90.64%
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 - $400 - 972 - 97.20%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,411 - 96.90%
Average Income per Game$3,696,500
Year to Date Revenue$7,393,000

Expense

Pro Players Total Salaries$68,212,483
Farm Players Total Salaries$667,662
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,783,906
Farm Year To Date Expenses$37,557
Pro Salary Cap To Date$3,676,122
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$144,163,500
Pro Remaining Season Days158
Pro Expenses Per Days$420,434
Pro Estimated Expenses$66,428,572
Farm Remaining Season Days157
Farm Expenses Per Days$4,173
Farm Estimated Expenses$655,161
Estimated Season Expenses$67,083,733
Season Salary Cap$68,212,483
Estimate Under Maximum Salary Cap of $95,500,000$27,287,517
Estimate Over Minimum Salary Cap of $58,000,000 $10,212,483
Current Bank Account$15,311,108
Projected Bank Account$92,390,875

Pro Players Salaries

Chandler Stephenson $7,750,000 (4)
Josh Anderson $6,750,000 (4)
Taylor Hall $5,000,000 (1)
Joel Farabee $5,000,000 (2)
Victor Olofsson $4,750,000 (1)
Tyler Bertuzzi $4,750,000 (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)
Joel Hanley $1,550,000 (1)
Matt Nieto $950,000 (3)
Lian Bichsel $918,333 (3)
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 : $68,212,483
Year 2026 : $48,368,333
Year 2027 : $32,523,333
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $53,055,833
Year 2026 : $45,005,833
Year 2027 : $29,160,833
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $68,212,483
Year 2026 : $48,368,333
Year 2027 : $32,523,333
Year 2028 : $14,500,000

Farm Players Salaries

Oskar Olausson $89,417 (1)
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 Players8
Salary Commitment
Year 2025 : $667,663
Year 2026 : $500,745
Year 2027 : $161,833
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $578,663
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 Left39
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,474,000
Year to Date Revenue$6,948,000

Expense

Pro Players Total Salaries$67,763,000
Farm Players Total Salaries$943,717
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,688,725
Farm Year To Date Expenses$59,658
Pro Salary Cap To Date$3,580,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$135,486,000
Pro Remaining Season Days158
Pro Expenses Per Days$417,743
Pro Estimated Expenses$66,003,394
Farm Remaining Season Days157
Farm Expenses Per Days$5,836
Farm Estimated Expenses$916,252
Estimated Season Expenses$66,919,646
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$134,875,045
Projected Bank Account$203,441,399

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)
Yaniv Perets $80,000 (2)
Clay Stevenson $77,500 (1)
Ales Stezka $77,500 (3)
Cole Reinhardt $77,500 (1)
Total Farm Players10
Salary Commitment
Year 2025 : $943,717
Year 2026 : $611,217
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 - 4,867 - 81.12%
Level 2: 6000 - $190 - 5,816 - 96.93%
Level 3: 2000 - $182 - 2,000 - 100.00%
Level 4: 4000 - $178 - 3,816 - 95.39%
Luxury : 1000 - $380 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left39
Average Attendance - %17,498 - 92.09%
Average Income per Game$3,501,504
Year to Date Revenue$7,003,008

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$3,257,784
Farm Year To Date Expenses$38,007
Pro Salary Cap To Date$3,150,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$136,558,656
Pro Remaining Season Days158
Pro Expenses Per Days$361,976
Pro Estimated Expenses$57,192,208
Farm Remaining Season Days157
Farm Expenses Per Days$4,223
Farm Estimated Expenses$663,011
Estimated Season Expenses$57,855,219
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$209,378,917
Projected Bank Account$288,082,354

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 - 5,768 - 96.13%
Level 2: 6000 - $196 - 5,424 - 90.40%
Level 3: 2000 - $190 - 1,935 - 96.75%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $382 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,127 - 95.41%
Average Income per Game$3,686,354
Year to Date Revenue$7,372,708

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$5,205,987
Farm Year To Date Expenses$19,881
Pro Salary Cap To Date$5,098,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$143,767,806
Pro Remaining Season Days158
Pro Expenses Per Days$578,443
Pro Estimated Expenses$91,393,994
Farm Remaining Season Days157
Farm Expenses Per Days$2,209
Farm Estimated Expenses$346,813
Estimated Season Expenses$91,740,807
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$10,156,843
Projected Bank Account$62,183,842

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 - 5,969 - 99.48%
Level 3: 2000 - $192 - 1,886 - 94.28%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $391 - 976 - 97.60%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,689 - 98.36%
Average Income per Game$3,817,029
Year to Date Revenue$7,634,057

Expense

Pro Players Total Salaries$59,520,167
Farm Players Total Salaries$933,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,332,073
Farm Year To Date Expenses$50,268
Pro Salary Cap To Date$3,224,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$148,864,112
Pro Remaining Season Days158
Pro Expenses Per Days$368,384
Pro Estimated Expenses$58,204,672
Farm Remaining Season Days157
Farm Expenses Per Days$5,771
Farm Estimated Expenses$906,047
Estimated Season Expenses$59,110,719
Season Salary Cap$59,520,167
Estimate Under Maximum Salary Cap of $95,500,000$35,979,833
Estimate Over Minimum Salary Cap of $58,000,000 $1,520,167
Current Bank Account$40,996,532
Projected Bank Account$130,749,925

Pro Players Salaries

Kevin Hayes $8,755,000 (2)
Erik Gudbranson $6,000,000 (1)
Nick Leddy $6,000,000 (1)
Andrew Mangiapane $5,800,000 (2)
Barclay Goodrow $5,641,667 (2)
Mathew Dumba $3,750,000 (2)
Max Pacioretty $3,000,000 (1)
Louis Domingue $2,775,000 (1)
Miles Wood $2,500,000 (2)
Klim Kostin $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Declan Chisholm $1,600,000 (2)
Jimmy Vesey $1,500,000 (3)
Justin Barron $1,150,000 (4)
Cam Atkinson $1,031,000 (2)
Karsen Dorwart $975,000 (2)
Emil Lilleberg $925,000 (2)
James Malatesta $925,000 (2)
Marc Del Gaizo $875,000 (1)
Brett Berard $867,500 (3)
Linus Karlsson $775,000 (2)
Brandon Halverson $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $59,520,167
Year 2026 : $38,870,167
Year 2027 : $3,517,500
Year 2028 : $1,150,000
Salary Average Commitment
Year 2025 : $56,020,166
Year 2026 : $36,245,166
Year 2027 : $3,517,500
Year 2028 : $1,150,000
Salary Cap with 1 Way Contract
Year 2025 : $59,520,167
Year 2026 : $38,870,167
Year 2027 : $3,517,500
Year 2028 : $1,150,000

Farm Players Salaries

Domenick Fensore $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)
Danil Gushchin $82,833 (3)
Kirill Kudryavtsev $82,500 (3)
Trent Miner $77,500 (1)
Brian Halonen $77,500 (1)
Jan Jenik $77,500 (3)
Total Farm Players11
Salary Commitment
Year 2025 : $933,000
Year 2026 : $778,000
Year 2027 : $421,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $682,667
Year 2026 : $527,667
Year 2027 : $260,667
Year 2028 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,706 - 95.09%
Level 2: 6000 - $199 - 5,972 - 99.53%
Level 3: 2000 - $198 - 1,881 - 94.05%
Level 4: 4000 - $197 - 3,394 - 84.85%
Luxury : 1000 - $400 - 984 - 98.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %17,936 - 94.40%
Average Income per Game$3,764,085
Year to Date Revenue$7,528,169

Expense

Pro Players Total Salaries$80,460,000
Farm Players Total Salaries$1,278,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,605,627
Farm Year To Date Expenses$72,795
Pro Salary Cap To Date$4,497,843
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$146,799,296
Pro Remaining Season Days158
Pro Expenses Per Days$493,772
Pro Estimated Expenses$78,015,976
Farm Remaining Season Days157
Farm Expenses Per Days$7,851
Farm Estimated Expenses$1,232,607
Estimated Season Expenses$79,248,583
Season Salary Cap$80,460,000
Estimate Under Maximum Salary Cap of $95,500,000$15,040,000
Estimate Over Minimum Salary Cap of $58,000,000 $22,460,000
Current Bank Account$143,165,064
Projected Bank Account$210,715,777

Pro Players Salaries

Sean Couturier $9,000,000 (1)
Lucas Raymond $8,075,000 (4)
Jj Peterka $7,700,000 (4)
Nick Schmaltz $5,850,000 (2)
Mike Matheson $5,200,000 (3)
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)
Dmitry Kulikov $3,000,000 (1)
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)
Pavel Dorofeyev $1,835,000 (3)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Simon Edvinsson $925,000 (1)
Jackson Lacombe $925,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $80,460,000
Year 2026 : $59,435,000
Year 2027 : $42,560,000
Year 2028 : $22,075,000
Salary Average Commitment
Year 2025 : $70,310,000
Year 2026 : $56,435,000
Year 2027 : $39,560,000
Year 2028 : $22,075,000
Salary Cap with 1 Way Contract
Year 2025 : $80,460,000
Year 2026 : $59,435,000
Year 2027 : $42,560,000
Year 2028 : $22,075,000

Farm Players Salaries

Joseph Veleno $227,500 (2)
Ty Dellandrea $130,000 (2)
Ryan Greene $95,000 (3)
Matthew Savoie $95,000 (2)
Tyler Kleven $91,667 (1)
Denton Mateychuk (Out of Payroll) $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 Players14
Salary Commitment
Year 2025 : $1,366,917
Year 2026 : $1,197,750
Year 2027 : $434,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $1,065,584
Year 2026 : $896,417
Year 2027 : $346,500
Year 2028 : $77,500

UTAH



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 5,537 - 92.28%
Level 2: 6000 - $199 - 5,899 - 98.32%
Level 3: 2000 - $198 - 1,866 - 93.28%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $400 - 988 - 98.80%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,290 - 96.26%
Average Income per Game$3,765,870
Year to Date Revenue$7,531,740

Expense

Pro Players Total Salaries$93,837,334
Farm Players Total Salaries$798,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,164,884
Farm Year To Date Expenses$44,667
Pro Salary Cap To Date$5,057,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$146,868,930
Pro Remaining Season Days158
Pro Expenses Per Days$573,876
Pro Estimated Expenses$90,672,408
Farm Remaining Season Days157
Farm Expenses Per Days$4,963
Farm Estimated Expenses$779,191
Estimated Season Expenses$91,451,599
Season Salary Cap$93,837,334
Estimate Under Maximum Salary Cap of $95,500,000$1,662,666
Estimate Over Minimum Salary Cap of $58,000,000 $35,837,334
Current Bank Account$53,356,058
Projected Bank Account$108,773,389

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)
Ryan O'Reilly $5,500,000 (1)
Dmitry Orlov $5,000,000 (1)
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)
David Kampf $1,500,000 (1)
Bobby Brink $1,500,000 (3)
Steven Lorentz $1,050,000 (2)
Vasily Podkolzin $1,000,000 (3)
Peyton Krebs $863,334 (3)
Dennis Cholowski $775,000 (1)
Luke Schenn $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $93,837,334
Year 2026 : $65,962,334
Year 2027 : $53,313,334
Year 2028 : $41,400,000
Salary Average Commitment
Year 2025 : $75,574,000
Year 2026 : $56,549,000
Year 2027 : $43,900,000
Year 2028 : $41,400,000
Salary Cap with 1 Way Contract
Year 2025 : $93,837,334
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)
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 Players9
Salary Commitment
Year 2025 : $798,833
Year 2026 : $721,333
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 - 5,726 - 95.43%
Level 2: 6000 - $199 - 5,350 - 89.17%
Level 3: 2000 - $198 - 1,941 - 97.03%
Level 4: 4000 - $197 - 3,452 - 86.30%
Luxury : 1000 - $400 - 968 - 96.80%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %17,436 - 91.77%
Average Income per Game$3,661,213
Year to Date Revenue$7,322,426

Expense

Pro Players Total Salaries$75,000,131
Farm Players Total Salaries$1,224,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,149,711
Farm Year To Date Expenses$67,734
Pro Salary Cap To Date$4,041,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$142,787,307
Pro Remaining Season Days158
Pro Expenses Per Days$461,079
Pro Estimated Expenses$72,850,482
Farm Remaining Season Days157
Farm Expenses Per Days$7,526
Farm Estimated Expenses$1,181,582
Estimated Season Expenses$74,032,064
Season Salary Cap$75,000,131
Estimate Under Maximum Salary Cap of $95,500,000$20,499,869
Estimate Over Minimum Salary Cap of $58,000,000 $17,000,131
Current Bank Account$112,099,049
Projected Bank Account$180,854,292

Pro Players Salaries

Chris Kreider $7,250,000 (1)
Brock Boeser $6,650,000 (3)
John Tavares $6,389,000 (2)
Sean Monahan $6,375,000 (1)
Tyler Toffoli $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Brendan Gallagher $5,000,000 (2)
Sam Bennett $4,425,000 (2)
William Karlsson $4,300,000 (3)
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)
Akira Schmid $875,000 (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 : $75,000,131
Year 2026 : $49,150,131
Year 2027 : $19,616,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $50,522,750
Year 2026 : $36,047,750
Year 2027 : $10,800,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $75,000,131
Year 2026 : $49,150,131
Year 2027 : $19,616,667
Year 2028 : $3,500,000

Farm Players Salaries

Thatcher Demko $500,000 (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)
Cole Koepke $77,500 (3)
Wyatt Aamodt $77,500 (4)
Clark Bishop $77,500 (2)
Total Farm Players10
Salary Commitment
Year 2025 : $1,224,250
Year 2026 : $1,146,750
Year 2027 : $404,500
Year 2028 : $157,500
Salary Average Commitment
Year 2025 : $1,146,750
Year 2026 : $1,069,250
Year 2027 : $327,000
Year 2028 : $157,500

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 5,761 - 96.01%
Level 2: 6000 - $199 - 5,624 - 93.73%
Level 3: 2000 - $198 - 2,000 - 100.00%
Level 4: 4000 - $197 - 3,716 - 92.90%
Luxury : 1000 - $400 - 932 - 93.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %18,032 - 94.91%
Average Income per Game$3,771,928
Year to Date Revenue$7,543,856

Expense

Pro Players Total Salaries$88,420,834
Farm Players Total Salaries$407,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,872,978
Farm Year To Date Expenses$23,445
Pro Salary Cap To Date$4,765,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$147,105,192
Pro Remaining Season Days158
Pro Expenses Per Days$541,442
Pro Estimated Expenses$85,547,836
Farm Remaining Season Days157
Farm Expenses Per Days$2,605
Farm Estimated Expenses$408,985
Estimated Season Expenses$85,956,821
Season Salary Cap$88,420,834
Estimate Under Maximum Salary Cap of $95,500,000$7,079,166
Estimate Over Minimum Salary Cap of $58,000,000 $30,420,834
Current Bank Account$49,535,974
Projected Bank Account$110,684,345

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)
Jonathan Marchessault $5,000,000 (3)
Ryan McDonagh $5,000,000 (1)
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 Players22
Salary Commitment
Year 2025 : $88,420,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000
Salary Average Commitment
Year 2025 : $64,933,334
Year 2026 : $45,108,334
Year 2027 : $16,025,000
Year 2028 : $8,025,000
Salary Cap with 1 Way Contract
Year 2025 : $88,420,834
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 - 5,429 - 90.49%
Level 2: 6000 - $199 - 5,476 - 91.27%
Level 3: 2000 - $198 - 1,958 - 97.90%
Level 4: 4000 - $197 - 3,907 - 97.68%
Luxury : 1000 - $400 - 929 - 92.90%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left38
Average Attendance - %17,700 - 93.16%
Average Income per Game$3,645,167
Year to Date Revenue$10,935,501

Expense

Pro Players Total Salaries$59,404,166
Farm Players Total Salaries$1,293,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,309,210
Farm Year To Date Expenses$71,460
Pro Salary Cap To Date$3,201,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$138,516,346
Pro Remaining Season Days158
Pro Expenses Per Days$367,690
Pro Estimated Expenses$58,095,020
Farm Remaining Season Days157
Farm Expenses Per Days$7,940
Farm Estimated Expenses$1,246,580
Estimated Season Expenses$59,341,600
Season Salary Cap$59,404,166
Estimate Under Maximum Salary Cap of $95,500,000$36,095,834
Estimate Over Minimum Salary Cap of $58,000,000 $1,404,166
Current Bank Account$73,069,699
Projected Bank Account$152,244,445

Pro Players Salaries

Linus Ullmark $6,500,000 (3)
Tyson Barrie $5,500,000 (1)
Carson Soucy $5,250,000 (4)
Charlie Lindgren $5,000,000 (3)
Alex Kerfoot $5,000,000 (4)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Nicolas Deslauriers $3,750,000 (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)
Zack Bolduc $950,000 (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 : $59,404,166
Year 2026 : $51,454,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333
Salary Average Commitment
Year 2025 : $51,416,666
Year 2026 : $43,466,666
Year 2027 : $26,941,666
Year 2028 : $11,113,333
Salary Cap with 1 Way Contract
Year 2025 : $59,404,166
Year 2026 : $51,454,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333

Farm Players Salaries

Josh Brown $270,000 (4)
Ross Johnston $140,000 (3)
Jett Luchanko $97,500 (3)
Calum Ritchie $95,000 (3)
Jakub Dobes $92,500 (2)
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)
Bokondji Imama $77,500 (2)
Total Farm Players12
Salary Commitment
Year 2025 : $1,293,000
Year 2026 : $1,203,000
Year 2027 : $692,500
Year 2028 : $270,000
Salary Average Commitment
Year 2025 : $1,110,500
Year 2026 : $1,110,500
Year 2027 : $692,500
Year 2028 : $270,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,455 - 90.91%
Level 2: 6000 - $199 - 5,726 - 95.43%
Level 3: 2000 - $198 - 1,946 - 97.30%
Level 4: 4000 - $197 - 3,625 - 90.63%
Luxury : 1000 - $400 - 971 - 97.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left39
Average Attendance - %17,722 - 93.27%
Average Income per Game$3,718,007
Year to Date Revenue$7,436,014

Expense

Pro Players Total Salaries$86,112,024
Farm Players Total Salaries$230,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,748,553
Farm Year To Date Expenses$13,824
Pro Salary Cap To Date$4,640,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$145,002,273
Pro Remaining Season Days158
Pro Expenses Per Days$527,617
Pro Estimated Expenses$83,363,486
Farm Remaining Season Days157
Farm Expenses Per Days$1,536
Farm Estimated Expenses$241,152
Estimated Season Expenses$83,604,638
Season Salary Cap$86,112,024
Estimate Under Maximum Salary Cap of $95,500,000$9,387,976
Estimate Over Minimum Salary Cap of $58,000,000 $28,112,024
Current Bank Account$139,743,746
Projected Bank Account$201,141,381

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)
John Carlson $6,000,000 (2)
Kirill Marchenko $3,850,000 (2)
Jamie Oleksiak $3,850,000 (2)
Aliaksei Protas $3,375,000 (3)
Rickard Rakell $3,000,000 (3)
Sean Walker $2,650,000 (1)
Cam Talbot (1 Way Contract) $2,600,000 (1)
Nic Dowd $2,500,000 (1)
Connor McMichael $2,100,000 (3)
Juuso Valimaki $2,000,000 (2)
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)
Scott Perunovich $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $86,112,024
Year 2026 : $68,500,000
Year 2027 : $39,575,000
Year 2028 : $23,600,000
Salary Average Commitment
Year 2025 : $72,212,024
Year 2026 : $57,250,000
Year 2027 : $31,225,000
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $86,112,024
Year 2026 : $68,500,000
Year 2027 : $39,575,000
Year 2028 : $23,600,000

Farm Players Salaries

Olivier Rodrigue $77,500 (1)
Valtteri Puustinen $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players3
Salary Commitment
Year 2025 : $230,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $230,000
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 $70,791,034 $90,467,857 $5,032,143 $32,467,857 23528
BOSTON $5,817,132 $89,450,000 $6,050,000 $31,450,000 22830
BUFFALO $33,819,359 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $72,292,542 $73,261,667 $22,238,333 $15,261,667 22729
CAROLINE $14,329,755 $94,793,000 $707,000 $36,793,000 22830
CHICAGO $130,750,732 $91,447,028 $4,052,972 $33,447,028 22931
COLORADO $47,733,910 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $84,513,381 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $35,249,688 $70,615,000 $24,885,000 $12,615,000 221133
DETROIT $126,385,737 $95,262,500 $237,500 $37,262,500 222850
EDMONTON $83,916,068 $94,163,116 $1,336,884 $36,163,116 22527
FLORIDE $14,468,056 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $217,023,314 $58,442,500 $37,057,500 $442,500 231639
ISLANDERS $51,503,689 $88,420,000 $7,080,000 $30,420,000 22628
LAKINGS $278,882,733 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $36,516,442 $94,981,895 $518,105 $36,981,895 22729
MONTREAL $299,952,275 $62,715,833 $32,784,167 $4,715,833 221436
NASHVILLE $87,566,829 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $158,866,207 $76,930,457 $18,569,543 $18,930,457 241135
OTTAWA $47,125,332 $72,200,000 $23,300,000 $14,200,000 24226
PITTSBURGH $29,943,742 $79,057,381 $16,442,619 $21,057,381 22830
RANGERS $15,311,108 $68,212,483 $27,287,517 $10,212,483 22830
SANJOSE $134,875,045 $67,763,000 $27,737,000 $9,763,000 231033
SEATTLE $209,378,917 $58,450,000 $37,050,000 $450,000 24832
ST-LOUIS $10,156,843 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $40,996,532 $59,520,167 $35,979,833 $1,520,167 221133
TORONTO $143,165,064 $80,460,000 $15,040,000 $22,460,000 221436
UTAH $53,356,058 $93,837,334 $1,662,666 $35,837,334 22931
VANCOUVER $112,099,049 $75,000,131 $20,499,869 $17,000,131 231033
VEGAS $49,535,974 $88,420,834 $7,079,166 $30,420,834 22426
WASHINGTON $73,069,699 $59,404,166 $36,095,834 $1,404,166 221234
WINNIPEG $139,743,746 $86,112,024 $9,387,976 $28,112,024 22325