Team FinanceLast Update - December 23, 2025 at 19:38

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,663 - 94.38%
Level 2: 6000 - $198 - 5,770 - 96.17%
Level 3: 2000 - $197 - 1,917 - 95.85%
Level 4: 4000 - $196 - 3,608 - 90.21%
Luxury : 1000 - $400 - 954 - 95.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,912 - 94.28%
Average Income per Game$3,741,552
Year to Date Revenue$48,640,182

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$29,738,124
Farm Year To Date Expenses$140,670
Pro Salary Cap To Date$29,091,417
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,763,469
Pro Remaining Season Days113
Pro Expenses Per Days$553,700
Pro Estimated Expenses$62,568,100
Farm Remaining Season Days112
Farm Expenses Per Days$2,605
Farm Estimated Expenses$291,760
Estimated Season Expenses$62,859,860
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$86,868,834
Projected Bank Account$128,772,443

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 - 5,809 - 96.82%
Level 2: 6000 - $199 - 5,623 - 93.72%
Level 3: 2000 - $198 - 1,932 - 96.58%
Level 4: 4000 - $189 - 3,809 - 95.23%
Luxury : 1000 - $400 - 980 - 97.99%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,152 - 95.54%
Average Income per Game$3,763,697
Year to Date Revenue$52,691,760

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$30,170,205
Farm Year To Date Expenses$294,252
Pro Salary Cap To Date$29,523,501
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,619,823
Pro Remaining Season Days113
Pro Expenses Per Days$583,533
Pro Estimated Expenses$65,939,229
Farm Remaining Season Days112
Farm Expenses Per Days$4,232
Farm Estimated Expenses$473,984
Estimated Season Expenses$66,413,213
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$33,444,437
Projected Bank Account$68,651,047

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 - 6,874 - 94.81%
Level 2: 7250 - $188 - 6,812 - 93.96%
Level 3: 3750 - $172 - 2,520 - 67.21%
Level 4: 5250 - $165 - 4,711 - 89.73%
Luxury : 1500 - $365 - 1,246 - 83.09%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %22,163 - 88.65%
Average Income per Game$4,293,606
Year to Date Revenue$60,110,480

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$21,317,040
Farm Year To Date Expenses$803,330
Pro Salary Cap To Date$20,670,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,927,354
Pro Remaining Season Days113
Pro Expenses Per Days$394,760
Pro Estimated Expenses$44,607,880
Farm Remaining Season Days112
Farm Expenses Per Days$14,959
Farm Estimated Expenses$1,675,408
Estimated Season Expenses$46,283,288
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$67,199,498
Projected Bank Account$136,843,564

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 - 5,704 - 95.07%
Level 2: 6000 - $197 - 5,737 - 95.62%
Level 3: 2000 - $196 - 1,949 - 97.44%
Level 4: 4000 - $194 - 3,711 - 92.76%
Luxury : 1000 - $400 - 967 - 96.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,068 - 95.10%
Average Income per Game$3,759,844
Year to Date Revenue$52,637,817

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$23,716,350
Farm Year To Date Expenses$258,132
Pro Salary Cap To Date$23,069,646
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,515,790
Pro Remaining Season Days113
Pro Expenses Per Days$432,405
Pro Estimated Expenses$48,861,765
Farm Remaining Season Days112
Farm Expenses Per Days$4,526
Farm Estimated Expenses$506,912
Estimated Season Expenses$49,368,677
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$100,525,421
Projected Bank Account$152,672,534

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 - 5,816 - 96.94%
Level 2: 6000 - $199 - 5,660 - 94.34%
Level 3: 2000 - $198 - 1,890 - 94.49%
Level 4: 4000 - $197 - 3,642 - 91.06%
Luxury : 1000 - $400 - 965 - 96.49%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,974 - 94.60%
Average Income per Game$3,767,333
Year to Date Revenue$52,742,665

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$31,009,860
Farm Year To Date Expenses$207,369
Pro Salary Cap To Date$30,363,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,717,997
Pro Remaining Season Days113
Pro Expenses Per Days$562,234
Pro Estimated Expenses$63,532,442
Farm Remaining Season Days112
Farm Expenses Per Days$3,514
Farm Estimated Expenses$393,568
Estimated Season Expenses$63,926,010
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$36,617,801
Projected Bank Account$74,409,788

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 - 5,435 - 90.59%
Level 2: 6000 - $199 - 5,749 - 95.82%
Level 3: 2000 - $198 - 1,900 - 95.00%
Level 4: 4000 - $197 - 3,628 - 90.71%
Luxury : 1000 - $400 - 970 - 97.03%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,683 - 93.07%
Average Income per Game$3,706,693
Year to Date Revenue$51,893,695

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$30,216,402
Farm Year To Date Expenses$307,809
Pro Salary Cap To Date$29,569,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,080,698
Pro Remaining Season Days113
Pro Expenses Per Days$559,563
Pro Estimated Expenses$63,230,619
Farm Remaining Season Days112
Farm Expenses Per Days$5,778
Farm Estimated Expenses$647,136
Estimated Season Expenses$63,877,755
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$146,071,442
Projected Bank Account$182,274,385

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 - 5,707 - 95.11%
Level 2: 6000 - $199 - 5,744 - 95.74%
Level 3: 2000 - $198 - 1,897 - 94.85%
Level 4: 4000 - $197 - 3,584 - 89.59%
Luxury : 1000 - $400 - 971 - 97.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,903 - 94.22%
Average Income per Game$3,754,483
Year to Date Revenue$52,562,761

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$30,720,276
Farm Year To Date Expenses$313,092
Pro Salary Cap To Date$30,073,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,371,039
Pro Remaining Season Days113
Pro Expenses Per Days$568,894
Pro Estimated Expenses$64,285,022
Farm Remaining Season Days112
Farm Expenses Per Days$5,798
Farm Estimated Expenses$649,376
Estimated Season Expenses$64,934,398
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$66,979,998
Projected Bank Account$103,416,639

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 - 5,803 - 96.72%
Level 2: 6000 - $199 - 5,561 - 92.68%
Level 3: 2000 - $198 - 1,908 - 95.39%
Level 4: 4000 - $197 - 3,621 - 90.51%
Luxury : 1000 - $400 - 966 - 96.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,858 - 93.99%
Average Income per Game$3,744,620
Year to Date Revenue$52,424,675

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$27,771,984
Farm Year To Date Expenses$363,744
Pro Salary Cap To Date$27,125,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,104,730
Pro Remaining Season Days113
Pro Expenses Per Days$514,296
Pro Estimated Expenses$58,115,448
Farm Remaining Season Days112
Farm Expenses Per Days$6,736
Farm Estimated Expenses$754,432
Estimated Season Expenses$58,869,880
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$102,169,334
Projected Bank Account$144,404,184

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 - 5,849 - 97.48%
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 Left27
Average Attendance - %18,849 - 99.20%
Average Income per Game$3,634,771
Year to Date Revenue$50,886,800

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$26,311,338
Farm Year To Date Expenses$514,392
Pro Salary Cap To Date$25,664,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,138,829
Pro Remaining Season Days113
Pro Expenses Per Days$524,731
Pro Estimated Expenses$59,294,603
Farm Remaining Season Days112
Farm Expenses Per Days$10,179
Farm Estimated Expenses$1,140,048
Estimated Season Expenses$60,434,651
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$19,107,069
Projected Bank Account$56,811,247

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 - $194 - 6,939 - 93.77%
Level 2: 7400 - $184 - 6,959 - 94.05%
Level 3: 3300 - $164 - 2,526 - 76.56%
Level 4: 5150 - $163 - 4,834 - 93.86%
Luxury : 1750 - $344 - 1,231 - 70.32%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %22,489 - 89.96%
Average Income per Game$4,294,195
Year to Date Revenue$55,824,536

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$31,391,760
Farm Year To Date Expenses$837,906
Pro Salary Cap To Date$30,745,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,237,462
Pro Remaining Season Days113
Pro Expenses Per Days$572,680
Pro Estimated Expenses$64,712,840
Farm Remaining Season Days112
Farm Expenses Per Days$15,075
Farm Estimated Expenses$1,688,400
Estimated Season Expenses$66,401,240
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$142,648,972
Projected Bank Account$196,485,194

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 - 5,705 - 95.09%
Level 2: 6000 - $199 - 5,650 - 94.16%
Level 3: 2000 - $198 - 1,915 - 95.74%
Level 4: 4000 - $197 - 3,653 - 91.32%
Luxury : 1000 - $400 - 947 - 94.66%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,869 - 94.05%
Average Income per Game$3,742,677
Year to Date Revenue$52,397,480

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$30,558,708
Farm Year To Date Expenses$146,394
Pro Salary Cap To Date$29,912,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,052,283
Pro Remaining Season Days113
Pro Expenses Per Days$564,345
Pro Estimated Expenses$63,770,985
Farm Remaining Season Days112
Farm Expenses Per Days$2,711
Farm Estimated Expenses$303,632
Estimated Season Expenses$64,074,617
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$129,702,987
Projected Bank Account$166,680,653

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 - 5,859 - 97.65%
Level 2: 6000 - $199 - 5,683 - 94.71%
Level 3: 2000 - $198 - 1,919 - 95.96%
Level 4: 4000 - $197 - 3,701 - 92.52%
Luxury : 1000 - $400 - 953 - 95.27%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,115 - 95.34%
Average Income per Game$3,792,819
Year to Date Revenue$53,099,467

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$30,572,802
Farm Year To Date Expenses$183,600
Pro Salary Cap To Date$29,926,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,406,115
Pro Remaining Season Days113
Pro Expenses Per Days$566,163
Pro Estimated Expenses$63,976,419
Farm Remaining Season Days112
Farm Expenses Per Days$3,400
Farm Estimated Expenses$380,800
Estimated Season Expenses$64,357,219
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$30,556,991
Projected Bank Account$68,605,887

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 - 5,702 - 95.03%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,991 - 99.54%
Level 4: 4000 - $185 - 3,822 - 95.54%
Luxury : 1000 - $400 - 965 - 96.46%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,479 - 97.26%
Average Income per Game$3,781,438
Year to Date Revenue$52,940,130

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$19,573,464
Farm Year To Date Expenses$472,302
Pro Salary Cap To Date$18,926,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,098,822
Pro Remaining Season Days113
Pro Expenses Per Days$362,904
Pro Estimated Expenses$41,008,152
Farm Remaining Season Days112
Farm Expenses Per Days$9,205
Farm Estimated Expenses$1,030,960
Estimated Season Expenses$42,039,112
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$241,935,674
Projected Bank Account$301,995,384

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 - 5,681 - 94.68%
Level 2: 6000 - $199 - 5,701 - 95.02%
Level 3: 2000 - $198 - 1,938 - 96.91%
Level 4: 4000 - $197 - 3,711 - 92.76%
Luxury : 1000 - $400 - 967 - 96.74%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,998 - 94.73%
Average Income per Game$3,772,405
Year to Date Revenue$52,813,671

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$29,700,978
Farm Year To Date Expenses$171,018
Pro Salary Cap To Date$29,054,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,854,937
Pro Remaining Season Days113
Pro Expenses Per Days$556,883
Pro Estimated Expenses$62,927,779
Farm Remaining Season Days112
Farm Expenses Per Days$3,167
Farm Estimated Expenses$354,704
Estimated Season Expenses$63,282,483
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$71,733,338
Projected Bank Account$110,305,792

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 - $199 - 6,840 - 97.71%
Level 2: 7000 - $192 - 6,781 - 96.88%
Level 3: 3000 - $173 - 2,398 - 79.92%
Level 4: 4700 - $172 - 4,583 - 97.52%
Luxury : 1300 - $352 - 1,228 - 94.45%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %21,830 - 94.91%
Average Income per Game$4,293,102
Year to Date Revenue$60,103,432

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$19,568,823
Farm Year To Date Expenses$339,603
Pro Salary Cap To Date$18,922,119
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,913,762
Pro Remaining Season Days113
Pro Expenses Per Days$362,405
Pro Estimated Expenses$40,951,765
Farm Remaining Season Days112
Farm Expenses Per Days$6,287
Farm Estimated Expenses$704,144
Estimated Season Expenses$41,655,909
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$313,731,154
Projected Bank Account$387,989,007

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 - 5,821 - 97.02%
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 - 961 - 96.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,783 - 98.86%
Average Income per Game$3,728,857
Year to Date Revenue$52,204,000

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$31,163,382
Farm Year To Date Expenses$177,483
Pro Salary Cap To Date$30,516,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,679,143
Pro Remaining Season Days113
Pro Expenses Per Days$567,856
Pro Estimated Expenses$64,167,728
Farm Remaining Season Days112
Farm Expenses Per Days$2,982
Farm Estimated Expenses$333,984
Estimated Season Expenses$64,501,712
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$65,610,194
Projected Bank Account$101,787,625

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 - 5,913 - 98.54%
Level 2: 6000 - $197 - 5,798 - 96.63%
Level 3: 2000 - $196 - 1,947 - 97.35%
Level 4: 4000 - $191 - 3,759 - 93.98%
Luxury : 1000 - $397 - 974 - 97.40%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,390 - 96.79%
Average Income per Game$3,795,351
Year to Date Revenue$53,134,909

Expense

Pro Players Total Salaries$63,570,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,145,883
Farm Year To Date Expenses$447,786
Pro Salary Cap To Date$20,499,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,474,467
Pro Remaining Season Days113
Pro Expenses Per Days$392,640
Pro Estimated Expenses$44,368,320
Farm Remaining Season Days112
Farm Expenses Per Days$8,560
Farm Estimated Expenses$958,720
Estimated Season Expenses$45,327,040
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$323,911,623
Projected Bank Account$381,059,050

Pro Players Salaries

Kevin Hayes $8,755,000 (2)
Jake Sanderson $8,050,000 (4)
Dylan Cozens $7,100,000 (3)
Jacob Markstrom $6,000,000 (2)
Morgan Geekie $5,500,000 (4)
Nate Schmidt $4,950,000 (1)
Jake Neighbours $3,750,000 (4)
Scott Wedgewood $3,500,000 (2)
Cody Glass $2,500,000 (1)
Isac Lundestrom $1,800,000 (1)
Timothy Liljegren $1,400,000 (1)
Logan Stanley $1,250,000 (4)
Oliver Kylington $1,050,000 (3)
Logan Cooley $950,000 (2)
Matvei Michkov $950,000 (3)
Simon Nemec $950,000 (2)
Wyatt Kaiser $916,667 (1)
Marat Khusnutdinov $900,000 (2)
Zachary L'Heureux $863,333 (3)
Ridly Greig $863,333 (1)
Luke Evangelista $797,500 (1)
Vinni Lettieri $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $63,570,833
Year 2026 : $50,343,333
Year 2027 : $28,513,333
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $50,820,833
Year 2026 : $39,393,333
Year 2027 : $20,363,333
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $63,570,833
Year 2026 : $50,343,333
Year 2027 : $28,513,333
Year 2028 : $18,550,000

Farm Players Salaries

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

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,840 - 97.33%
Level 2: 6000 - $199 - 5,591 - 93.18%
Level 3: 2000 - $198 - 1,912 - 95.60%
Level 4: 4000 - $182 - 4,000 - 100.00%
Luxury : 1000 - $400 - 961 - 96.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,304 - 96.33%
Average Income per Game$3,757,142
Year to Date Revenue$52,599,988

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$31,442,040
Farm Year To Date Expenses$183,384
Pro Salary Cap To Date$30,795,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,442,834
Pro Remaining Season Days113
Pro Expenses Per Days$582,260
Pro Estimated Expenses$65,795,380
Farm Remaining Season Days112
Farm Expenses Per Days$3,396
Farm Estimated Expenses$380,352
Estimated Season Expenses$66,175,732
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$102,685,079
Projected Bank Account$137,952,181

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 - 5,747 - 95.78%
Level 2: 6000 - $195 - 5,889 - 98.14%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 969 - 96.93%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,604 - 97.92%
Average Income per Game$3,537,840
Year to Date Revenue$49,529,761

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$25,317,018
Farm Year To Date Expenses$360,000
Pro Salary Cap To Date$24,670,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,521,682
Pro Remaining Season Days113
Pro Expenses Per Days$462,857
Pro Estimated Expenses$52,302,841
Farm Remaining Season Days112
Farm Expenses Per Days$7,268
Farm Estimated Expenses$814,016
Estimated Season Expenses$53,116,857
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$179,911,315
Projected Bank Account$222,316,140

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 - 5,689 - 94.81%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,916 - 95.80%
Level 4: 4000 - $185 - 3,752 - 93.80%
Luxury : 1000 - $400 - 968 - 96.84%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,325 - 96.45%
Average Income per Game$3,737,217
Year to Date Revenue$52,321,034

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$24,465,699
Farm Year To Date Expenses$168,606
Pro Salary Cap To Date$23,818,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,904,851
Pro Remaining Season Days113
Pro Expenses Per Days$448,952
Pro Estimated Expenses$50,731,576
Farm Remaining Season Days112
Farm Expenses Per Days$4,239
Farm Estimated Expenses$474,768
Estimated Season Expenses$51,206,344
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$71,407,886
Projected Bank Account$121,106,393

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 - 5,774 - 96.24%
Level 2: 6000 - $198 - 5,792 - 96.53%
Level 3: 2000 - $194 - 1,945 - 97.23%
Level 4: 4000 - $185 - 3,799 - 94.97%
Luxury : 1000 - $395 - 961 - 96.12%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,271 - 96.16%
Average Income per Game$3,748,089
Year to Date Revenue$52,473,252

Expense

Pro Players Total Salaries$79,057,381
Farm Players Total Salaries$811,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,147,796
Farm Year To Date Expenses$290,864
Pro Salary Cap To Date$25,501,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,198,415
Pro Remaining Season Days113
Pro Expenses Per Days$485,374
Pro Estimated Expenses$54,847,262
Farm Remaining Season Days112
Farm Expenses Per Days$5,040
Farm Estimated Expenses$564,480
Estimated Season Expenses$55,411,742
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$48,973,214
Projected Bank Account$94,759,887

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 (Out of Payroll) $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 - 5,808 - 96.80%
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 - 981 - 98.09%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,789 - 98.89%
Average Income per Game$3,763,139
Year to Date Revenue$52,683,945

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$22,424,634
Farm Year To Date Expenses$205,938
Pro Salary Cap To Date$21,777,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,604,751
Pro Remaining Season Days113
Pro Expenses Per Days$411,716
Pro Estimated Expenses$46,523,908
Farm Remaining Season Days112
Farm Expenses Per Days$3,634
Farm Estimated Expenses$407,008
Estimated Season Expenses$46,930,916
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$38,792,944
Projected Bank Account$93,466,779

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 Left27
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,585,429
Year to Date Revenue$50,196,000

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$22,487,160
Farm Year To Date Expenses$310,710
Pro Salary Cap To Date$21,840,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,806,571
Pro Remaining Season Days113
Pro Expenses Per Days$417,743
Pro Estimated Expenses$47,204,959
Farm Remaining Season Days112
Farm Expenses Per Days$5,354
Farm Estimated Expenses$599,648
Estimated Season Expenses$47,804,607
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$159,073,558
Projected Bank Account$208,075,522

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 - 4,832 - 80.53%
Level 2: 6000 - $190 - 5,721 - 95.35%
Level 3: 2000 - $182 - 1,983 - 99.15%
Level 4: 4000 - $178 - 3,777 - 94.42%
Luxury : 1000 - $380 - 981 - 98.09%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %17,293 - 91.02%
Average Income per Game$3,459,248
Year to Date Revenue$48,429,474

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$19,602,396
Farm Year To Date Expenses$222,438
Pro Salary Cap To Date$18,955,692
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,399,700
Pro Remaining Season Days113
Pro Expenses Per Days$366,617
Pro Estimated Expenses$41,427,721
Farm Remaining Season Days112
Farm Expenses Per Days$3,756
Farm Estimated Expenses$420,672
Estimated Season Expenses$41,848,393
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$234,276,340
Projected Bank Account$285,827,647

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 - 5,737 - 95.61%
Level 2: 6000 - $198 - 5,669 - 94.49%
Level 3: 2000 - $197 - 1,960 - 98.01%
Level 4: 4000 - $196 - 3,802 - 95.04%
Luxury : 1000 - $400 - 980 - 98.03%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,148 - 95.51%
Average Income per Game$3,747,162
Year to Date Revenue$52,460,262

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$31,235,922
Farm Year To Date Expenses$119,286
Pro Salary Cap To Date$30,589,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,173,362
Pro Remaining Season Days113
Pro Expenses Per Days$578,443
Pro Estimated Expenses$65,364,059
Farm Remaining Season Days112
Farm Expenses Per Days$2,209
Farm Estimated Expenses$247,408
Estimated Season Expenses$65,611,467
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$29,115,057
Projected Bank Account$64,676,952

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 - $198 - 5,914 - 98.57%
Level 2: 6000 - $195 - 5,862 - 97.69%
Level 3: 2000 - $192 - 1,949 - 97.45%
Level 4: 4000 - $186 - 3,951 - 98.76%
Luxury : 1000 - $395 - 979 - 97.86%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,654 - 98.18%
Average Income per Game$3,817,063
Year to Date Revenue$53,438,888

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$20,176,182
Farm Year To Date Expenses$334,032
Pro Salary Cap To Date$19,529,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,060,713
Pro Remaining Season Days113
Pro Expenses Per Days$362,561
Pro Estimated Expenses$40,969,393
Farm Remaining Season Days112
Farm Expenses Per Days$7,815
Farm Estimated Expenses$875,280
Estimated Season Expenses$41,844,673
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$63,673,490
Projected Bank Account$124,889,530

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 - 5,713 - 95.22%
Level 2: 6000 - $199 - 5,680 - 94.67%
Level 3: 2000 - $198 - 1,911 - 95.53%
Level 4: 4000 - $196 - 3,562 - 89.04%
Luxury : 1000 - $400 - 969 - 96.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,835 - 93.87%
Average Income per Game$3,737,700
Year to Date Revenue$52,327,797

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$24,099,645
Farm Year To Date Expenses$369,038
Pro Salary Cap To Date$23,452,941
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,917,894
Pro Remaining Season Days113
Pro Expenses Per Days$420,519
Pro Estimated Expenses$47,518,647
Farm Remaining Season Days112
Farm Expenses Per Days$6,462
Farm Estimated Expenses$723,744
Estimated Season Expenses$48,242,391
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$198,174,431
Projected Bank Account$250,849,934

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 - 5,784 - 96.41%
Level 2: 6000 - $199 - 5,794 - 96.56%
Level 3: 2000 - $196 - 1,874 - 93.68%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $400 - 958 - 95.79%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,410 - 96.89%
Average Income per Game$3,782,625
Year to Date Revenue$52,956,752

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$30,808,656
Farm Year To Date Expenses$279,570
Pro Salary Cap To Date$30,161,952
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,130,879
Pro Remaining Season Days113
Pro Expenses Per Days$563,840
Pro Estimated Expenses$63,713,920
Farm Remaining Season Days112
Farm Expenses Per Days$5,445
Farm Estimated Expenses$609,840
Estimated Season Expenses$64,323,760
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$69,902,395
Projected Bank Account$107,709,514

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 - 5,726 - 95.43%
Level 2: 6000 - $199 - 5,583 - 93.05%
Level 3: 2000 - $198 - 1,913 - 95.66%
Level 4: 4000 - $190 - 3,733 - 93.31%
Luxury : 1000 - $400 - 966 - 96.64%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,921 - 94.32%
Average Income per Game$3,735,781
Year to Date Revenue$52,300,932

Expense

Pro Players Total Salaries$81,813,131
Farm Players Total Salaries$734,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,248,509
Farm Year To Date Expenses$303,885
Pro Salary Cap To Date$25,601,805
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,866,083
Pro Remaining Season Days113
Pro Expenses Per Days$501,875
Pro Estimated Expenses$56,711,875
Farm Remaining Season Days112
Farm Expenses Per Days$4,574
Farm Estimated Expenses$512,288
Estimated Season Expenses$57,224,163
Season Salary Cap$81,813,131
Estimate Under Maximum Salary Cap of $95,500,000$13,686,869
Estimate Over Minimum Salary Cap of $58,000,000 $23,813,131
Current Bank Account$109,742,606
Projected Bank Account$153,384,526

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)
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 Players23
Salary Commitment
Year 2025 : $81,813,131
Year 2026 : $54,175,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $62,335,750
Year 2026 : $41,072,750
Year 2027 : $11,700,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $81,813,131
Year 2026 : $54,175,131
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 - 5,766 - 96.11%
Level 2: 6000 - $199 - 5,748 - 95.79%
Level 3: 2000 - $198 - 1,936 - 96.81%
Level 4: 4000 - $197 - 3,603 - 90.07%
Luxury : 1000 - $400 - 978 - 97.80%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,031 - 94.90%
Average Income per Game$3,781,372
Year to Date Revenue$52,939,202

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$29,830,680
Farm Year To Date Expenses$140,670
Pro Salary Cap To Date$29,183,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,097,032
Pro Remaining Season Days113
Pro Expenses Per Days$574,376
Pro Estimated Expenses$64,904,488
Farm Remaining Season Days112
Farm Expenses Per Days$2,605
Farm Estimated Expenses$291,760
Estimated Season Expenses$65,196,248
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$69,856,393
Projected Bank Account$106,757,177

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 - 5,634 - 93.89%
Level 2: 6000 - $199 - 5,679 - 94.65%
Level 3: 2000 - $198 - 1,948 - 97.39%
Level 4: 4000 - $197 - 3,791 - 94.77%
Luxury : 1000 - $400 - 950 - 94.96%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,001 - 94.74%
Average Income per Game$3,756,385
Year to Date Revenue$52,589,385

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$20,085,639
Farm Year To Date Expenses$351,903
Pro Salary Cap To Date$19,438,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,422,385
Pro Remaining Season Days113
Pro Expenses Per Days$391,492
Pro Estimated Expenses$44,238,596
Farm Remaining Season Days112
Farm Expenses Per Days$3,889
Farm Estimated Expenses$435,568
Estimated Season Expenses$44,674,164
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$100,666,711
Projected Bank Account$157,414,932

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 - 5,624 - 93.73%
Level 2: 6000 - $199 - 5,681 - 94.68%
Level 3: 2000 - $198 - 1,915 - 95.74%
Level 4: 4000 - $197 - 3,664 - 91.61%
Luxury : 1000 - $400 - 952 - 95.16%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,835 - 93.87%
Average Income per Game$3,736,797
Year to Date Revenue$52,315,161

Expense

Pro Players Total Salaries$82,524,524
Farm Players Total Salaries$512,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,407,102
Farm Year To Date Expenses$120,987
Pro Salary Cap To Date$27,760,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,893,525
Pro Remaining Season Days113
Pro Expenses Per Days$506,135
Pro Estimated Expenses$57,193,255
Farm Remaining Season Days112
Farm Expenses Per Days$3,238
Farm Estimated Expenses$362,656
Estimated Season Expenses$57,555,911
Season Salary Cap$82,524,524
Estimate Under Maximum Salary Cap of $95,500,000$12,975,476
Estimate Over Minimum Salary Cap of $58,000,000 $24,524,524
Current Bank Account$143,857,181
Projected Bank Account$187,194,795

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)
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)
Nic Dowd $2,500,000 (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)
Scott Perunovich $775,000 (1)
Cole Koepke $775,000 (3)
Darren Raddysh $762,500 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $82,524,524
Year 2026 : $60,362,500
Year 2027 : $37,350,000
Year 2028 : $23,600,000
Salary Average Commitment
Year 2025 : $69,849,524
Year 2026 : $50,337,500
Year 2027 : $28,225,000
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $82,524,524
Year 2026 : $60,362,500
Year 2027 : $37,350,000
Year 2028 : $23,600,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Spencer Stastney $82,500 (2)
Olivier Rodrigue $77,500 (1)
Valtteri Puustinen $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $512,500
Year 2026 : $282,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $312,500
Year 2026 : $82,500
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 $86,868,834 $90,467,857 $5,032,143 $32,467,857 23528
BOSTON $33,444,437 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $67,199,498 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $100,525,421 $70,211,667 $25,288,333 $12,211,667 22628
CAROLINE $36,617,801 $91,893,000 $3,607,000 $33,893,000 22729
CHICAGO $146,071,442 $91,447,028 $4,052,972 $33,447,028 22931
COLORADO $66,979,998 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $102,169,334 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $19,107,069 $85,630,000 $9,870,000 $27,630,000 221436
DETROIT $142,648,972 $93,637,500 $1,862,500 $35,637,500 232750
EDMONTON $129,702,987 $92,245,666 $3,254,334 $34,245,666 22527
FLORIDE $30,556,991 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $241,935,674 $58,605,000 $36,895,000 $605,000 231841
ISLANDERS $71,733,338 $90,999,450 $4,500,550 $32,999,450 22628
LAKINGS $313,731,154 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $65,610,194 $92,831,895 $2,668,105 $34,831,895 22628
MONTREAL $323,911,623 $63,570,833 $31,929,167 $5,570,833 221436
NASHVILLE $102,685,079 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $179,911,315 $75,297,124 $20,202,876 $17,297,124 241135
OTTAWA $71,407,886 $72,975,000 $22,525,000 $14,975,000 22527
PITTSBURGH $48,973,214 $79,057,381 $16,442,619 $21,057,381 22830
RANGERS $38,792,944 $66,756,650 $28,743,350 $8,756,650 22729
SANJOSE $159,073,558 $67,763,000 $27,737,000 $9,763,000 23932
SEATTLE $234,276,340 $59,225,000 $36,275,000 $1,225,000 25732
ST-LOUIS $29,115,057 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $63,673,490 $58,547,667 $36,952,333 $547,667 221436
TORONTO $198,174,431 $68,226,667 $27,273,333 $10,226,667 221234
UTAH $69,902,395 $92,161,334 $3,338,666 $34,161,334 221032
VANCOUVER $109,742,606 $81,813,131 $13,686,869 $23,813,131 23932
VEGAS $69,856,393 $93,920,834 $1,579,166 $35,920,834 23427
WASHINGTON $100,666,711 $63,379,166 $32,120,834 $5,379,166 22729
WINNIPEG $143,857,181 $82,524,524 $12,975,476 $24,524,524 22527