Team FinanceLast Update - November 27, 2025 at 19:03

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,732 - 95.53%
Level 2: 6000 - $198 - 5,864 - 97.74%
Level 3: 2000 - $197 - 1,919 - 95.93%
Level 4: 4000 - $196 - 3,572 - 89.29%
Luxury : 1000 - $400 - 965 - 96.48%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,051 - 95.00%
Average Income per Game$3,771,355
Year to Date Revenue$30,170,840

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$18,110,424
Farm Year To Date Expenses$85,965
Pro Salary Cap To Date$17,715,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$124,454,715
Pro Remaining Season Days134
Pro Expenses Per Days$553,700
Pro Estimated Expenses$74,195,800
Farm Remaining Season Days133
Farm Expenses Per Days$2,605
Farm Estimated Expenses$346,465
Estimated Season Expenses$74,542,265
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$80,081,897
Projected Bank Account$129,994,347

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 - 5,738 - 95.63%
Level 2: 6000 - $198 - 5,654 - 94.24%
Level 3: 2000 - $194 - 1,919 - 95.93%
Level 4: 4000 - $189 - 3,907 - 97.67%
Luxury : 1000 - $399 - 980 - 98.01%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %18,198 - 95.78%
Average Income per Game$3,766,486
Year to Date Revenue$33,898,373

Expense

Pro Players Total Salaries$90,675,000
Farm Players Total Salaries$900,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,219,159
Farm Year To Date Expenses$193,320
Pro Salary Cap To Date$17,823,951
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,527,548
Pro Remaining Season Days134
Pro Expenses Per Days$554,940
Pro Estimated Expenses$74,361,960
Farm Remaining Season Days133
Farm Expenses Per Days$5,572
Farm Estimated Expenses$741,076
Estimated Season Expenses$75,103,036
Season Salary Cap$90,675,000
Estimate Under Maximum Salary Cap of $95,500,000$4,825,000
Estimate Over Minimum Salary Cap of $58,000,000 $32,675,000
Current Bank Account$18,703,028
Projected Bank Account$64,127,540

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)
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)
Marcus Hogberg $775,000 (2)
Oskar Back $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $90,675,000
Year 2026 : $66,850,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $68,975,000
Year 2026 : $55,200,000
Year 2027 : $21,500,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $90,675,000
Year 2026 : $66,850,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000

Farm Players Salaries

Calvin Pickard $300,000 (2)
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)
William Lagesson $77,500 (2)
Marc Gatcomb $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $900,000
Year 2026 : $552,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $707,500
Year 2026 : $475,000
Year 2027 : $0
Year 2028 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,830 - 94.21%
Level 2: 7250 - $188 - 6,836 - 94.29%
Level 3: 3750 - $172 - 2,461 - 65.62%
Level 4: 5250 - $165 - 4,739 - 90.28%
Luxury : 1500 - $365 - 1,239 - 82.59%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %22,105 - 88.42%
Average Income per Game$4,281,305
Year to Date Revenue$38,531,749

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$13,027,080
Farm Year To Date Expenses$489,191
Pro Salary Cap To Date$12,631,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$137,001,774
Pro Remaining Season Days134
Pro Expenses Per Days$394,760
Pro Estimated Expenses$52,897,840
Farm Remaining Season Days133
Farm Expenses Per Days$14,959
Farm Estimated Expenses$1,989,547
Estimated Season Expenses$54,887,387
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$54,224,866
Projected Bank Account$136,339,253

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 - 5,828 - 97.13%
Level 2: 6000 - $197 - 5,704 - 95.06%
Level 3: 2000 - $196 - 1,982 - 99.12%
Level 4: 4000 - $194 - 3,727 - 93.18%
Luxury : 1000 - $400 - 971 - 97.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,212 - 95.85%
Average Income per Game$3,789,272
Year to Date Revenue$30,314,172

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$14,635,845
Farm Year To Date Expenses$163,086
Pro Salary Cap To Date$14,240,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$125,045,960
Pro Remaining Season Days134
Pro Expenses Per Days$432,405
Pro Estimated Expenses$57,942,270
Farm Remaining Season Days133
Farm Expenses Per Days$4,526
Farm Estimated Expenses$601,958
Estimated Season Expenses$58,544,228
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$87,377,327
Projected Bank Account$153,879,059

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 - 5,855 - 97.59%
Level 2: 6000 - $199 - 5,556 - 92.60%
Level 3: 2000 - $198 - 1,904 - 95.21%
Level 4: 4000 - $197 - 3,650 - 91.26%
Luxury : 1000 - $400 - 970 - 96.98%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,935 - 94.40%
Average Income per Game$3,760,710
Year to Date Revenue$30,085,678

Expense

Pro Players Total Salaries$94,942,000
Farm Players Total Salaries$635,767
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,148,175
Farm Year To Date Expenses$132,174
Pro Salary Cap To Date$18,752,967
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$124,103,422
Pro Remaining Season Days134
Pro Expenses Per Days$580,491
Pro Estimated Expenses$77,785,794
Farm Remaining Season Days133
Farm Expenses Per Days$3,981
Farm Estimated Expenses$529,473
Estimated Season Expenses$78,315,267
Season Salary Cap$94,942,000
Estimate Under Maximum Salary Cap of $95,500,000$558,000
Estimate Over Minimum Salary Cap of $58,000,000 $36,942,000
Current Bank Account$22,897,694
Projected Bank Account$68,685,849

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)
Jeff Petry $924,000 (1)
Craig Smith $800,000 (2)
Jonathan Quick $700,000 (1)
Jack Johnson $700,000 (1)
Trevor Lewis $656,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $94,942,000
Year 2026 : $59,150,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $59,092,000
Year 2026 : $41,400,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $94,942,000
Year 2026 : $59,150,000
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)
Rodrigo Abols $77,500 (2)
Colin White $77,500 (3)
Robert Bortuzzo $65,100 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $635,767
Year 2026 : $470,767
Year 2027 : $328,167
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $558,267
Year 2026 : $393,267
Year 2027 : $250,667
Year 2028 : $164,500

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,424 - 90.39%
Level 2: 6000 - $199 - 5,839 - 97.31%
Level 3: 2000 - $198 - 1,938 - 96.89%
Level 4: 4000 - $197 - 3,577 - 89.43%
Luxury : 1000 - $400 - 977 - 97.71%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,754 - 93.44%
Average Income per Game$3,719,576
Year to Date Revenue$29,756,606

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$18,465,579
Farm Year To Date Expenses$190,674
Pro Salary Cap To Date$18,070,371
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$122,746,000
Pro Remaining Season Days134
Pro Expenses Per Days$559,563
Pro Estimated Expenses$74,981,442
Farm Remaining Season Days133
Farm Expenses Per Days$5,778
Farm Estimated Expenses$768,474
Estimated Season Expenses$75,749,916
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$135,802,311
Projected Bank Account$182,798,395

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 - 5,607 - 93.45%
Level 2: 6000 - $199 - 5,793 - 96.54%
Level 3: 2000 - $198 - 1,871 - 93.55%
Level 4: 4000 - $197 - 3,584 - 89.60%
Luxury : 1000 - $400 - 966 - 96.64%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,821 - 93.80%
Average Income per Game$3,737,213
Year to Date Revenue$29,897,704

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$18,773,502
Farm Year To Date Expenses$191,334
Pro Salary Cap To Date$18,378,294
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,328,029
Pro Remaining Season Days134
Pro Expenses Per Days$568,894
Pro Estimated Expenses$76,231,796
Farm Remaining Season Days133
Farm Expenses Per Days$5,798
Farm Estimated Expenses$771,134
Estimated Season Expenses$77,002,930
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$56,383,473
Projected Bank Account$102,708,572

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 - 5,901 - 98.36%
Level 2: 6000 - $199 - 5,513 - 91.88%
Level 3: 2000 - $198 - 1,903 - 95.16%
Level 4: 4000 - $197 - 3,635 - 90.88%
Luxury : 1000 - $400 - 960 - 95.96%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %17,912 - 94.27%
Average Income per Game$3,754,064
Year to Date Revenue$33,786,580

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$16,971,768
Farm Year To Date Expenses$222,288
Pro Salary Cap To Date$16,576,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,130,062
Pro Remaining Season Days134
Pro Expenses Per Days$514,296
Pro Estimated Expenses$68,915,664
Farm Remaining Season Days133
Farm Expenses Per Days$6,736
Farm Estimated Expenses$895,888
Estimated Season Expenses$69,811,552
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$94,472,911
Projected Bank Account$144,791,421

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 - 5,800 - 96.67%
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 Left32
Average Attendance - %18,800 - 98.95%
Average Income per Game$3,625,089
Year to Date Revenue$32,625,800

Expense

Pro Players Total Salaries$79,467,500
Farm Players Total Salaries$1,587,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,449,631
Farm Year To Date Expenses$306,237
Pro Salary Cap To Date$15,054,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$116,002,844
Pro Remaining Season Days134
Pro Expenses Per Days$487,829
Pro Estimated Expenses$65,369,086
Farm Remaining Season Days133
Farm Expenses Per Days$9,712
Farm Estimated Expenses$1,291,696
Estimated Season Expenses$66,660,782
Season Salary Cap$79,467,500
Estimate Under Maximum Salary Cap of $95,500,000$16,032,500
Estimate Over Minimum Salary Cap of $58,000,000 $21,467,500
Current Bank Account$25,915,931
Projected Bank Account$75,257,993

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Sean Couturier $9,000,000 (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)
Frederik Andersen $4,750,000 (2)
Ilya Mikheyev $4,750,000 (1)
Anton Forsberg $4,750,000 (2)
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)
Declan Chisholm $1,600,000 (2)
Michael Rasmussen $1,460,000 (2)
Sam Malinski $1,400,000 (4)
Brett Leason $1,050,000 (1)
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 : $79,467,500
Year 2026 : $25,172,500
Year 2027 : $8,775,000
Year 2028 : $5,900,000
Salary Average Commitment
Year 2025 : $58,172,500
Year 2026 : $24,397,500
Year 2027 : $8,000,000
Year 2028 : $5,900,000
Salary Cap with 1 Way Contract
Year 2025 : $79,467,500
Year 2026 : $25,172,500
Year 2027 : $8,775,000
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)
Mikael Pyyhtia $89,750 (1)
Dylan Duke $86,750 (3)
Tyson Kozak $85,000 (3)
Justin Robidas $82,500 (3)
Nikita Prishchepov $80,667 (3)
Shane Bowers $77,500 (1)
Cam Dineen $77,500 (2)
Marc McLaughlin $77,500 (1)
Joseph Labate $77,500 (1)
Total Farm Players13
Salary Commitment
Year 2025 : $1,587,167
Year 2026 : $504,917
Year 2027 : $427,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,409,667
Year 2026 : $504,917
Year 2027 : $427,417
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $193 - 6,977 - 94.29%
Level 2: 7400 - $185 - 6,877 - 92.94%
Level 3: 3300 - $169 - 2,554 - 77.41%
Level 4: 5150 - $164 - 4,883 - 94.81%
Luxury : 1750 - $358 - 1,238 - 70.71%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %22,529 - 90.12%
Average Income per Game$4,317,230
Year to Date Revenue$34,537,840

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$19,219,530
Farm Year To Date Expenses$513,876
Pro Salary Cap To Date$18,824,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$142,468,590
Pro Remaining Season Days134
Pro Expenses Per Days$582,410
Pro Estimated Expenses$78,042,940
Farm Remaining Season Days133
Farm Expenses Per Days$15,572
Farm Estimated Expenses$2,071,076
Estimated Season Expenses$80,114,016
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$133,858,536
Projected Bank Account$196,213,110

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 - 5,639 - 93.98%
Level 2: 6000 - $199 - 5,667 - 94.45%
Level 3: 2000 - $198 - 1,934 - 96.72%
Level 4: 4000 - $197 - 3,631 - 90.77%
Luxury : 1000 - $400 - 931 - 93.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,801 - 93.69%
Average Income per Game$3,725,923
Year to Date Revenue$29,807,381

Expense

Pro Players Total Salaries$91,583,666
Farm Players Total Salaries$425,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,863,277
Farm Year To Date Expenses$89,463
Pro Salary Cap To Date$18,468,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$122,955,447
Pro Remaining Season Days134
Pro Expenses Per Days$560,381
Pro Estimated Expenses$75,091,054
Farm Remaining Season Days133
Farm Expenses Per Days$2,711
Farm Estimated Expenses$360,563
Estimated Season Expenses$75,451,617
Season Salary Cap$91,583,666
Estimate Under Maximum Salary Cap of $95,500,000$3,916,334
Estimate Over Minimum Salary Cap of $58,000,000 $33,583,666
Current Bank Account$88,865,250
Projected Bank Account$136,369,080

Pro Players Salaries

Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (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)
Jake Debrusk $5,500,000 (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)
Marcus Johansson $850,000 (1)
Urho Vaakanainen $850,000 (1)
Nick Blankenburg $775,000 (4)
Nathan Walker $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $91,583,666
Year 2026 : $59,976,000
Year 2027 : $30,101,000
Year 2028 : $4,125,000
Salary Average Commitment
Year 2025 : $67,042,000
Year 2026 : $54,476,000
Year 2027 : $24,601,000
Year 2028 : $4,125,000
Salary Cap with 1 Way Contract
Year 2025 : $91,583,666
Year 2026 : $59,976,000
Year 2027 : $30,101,000
Year 2028 : $4,125,000

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 - 5,781 - 96.35%
Level 2: 6000 - $199 - 5,647 - 94.12%
Level 3: 2000 - $198 - 1,929 - 96.43%
Level 4: 4000 - $197 - 3,630 - 90.75%
Luxury : 1000 - $400 - 949 - 94.90%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %17,936 - 94.40%
Average Income per Game$3,756,650
Year to Date Revenue$33,809,850

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$18,683,379
Farm Year To Date Expenses$112,200
Pro Salary Cap To Date$18,288,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,212,800
Pro Remaining Season Days134
Pro Expenses Per Days$566,163
Pro Estimated Expenses$75,865,842
Farm Remaining Season Days133
Farm Expenses Per Days$3,400
Farm Estimated Expenses$452,200
Estimated Season Expenses$76,318,042
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$23,228,197
Projected Bank Account$67,122,955

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 - 5,701 - 95.01%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,984 - 99.19%
Level 4: 4000 - $185 - 3,867 - 96.68%
Luxury : 1000 - $400 - 970 - 96.96%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,522 - 97.48%
Average Income per Game$3,790,379
Year to Date Revenue$30,323,035

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$11,952,480
Farm Year To Date Expenses$278,997
Pro Salary Cap To Date$11,557,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$125,082,519
Pro Remaining Season Days134
Pro Expenses Per Days$362,904
Pro Estimated Expenses$48,629,136
Farm Remaining Season Days133
Farm Expenses Per Days$9,205
Farm Estimated Expenses$1,224,265
Estimated Season Expenses$49,853,401
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$227,132,868
Projected Bank Account$302,361,986

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 - 5,699 - 94.99%
Level 2: 6000 - $199 - 5,662 - 94.36%
Level 3: 2000 - $198 - 1,940 - 97.01%
Level 4: 4000 - $197 - 3,679 - 91.98%
Luxury : 1000 - $400 - 971 - 97.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,952 - 94.48%
Average Income per Game$3,763,945
Year to Date Revenue$30,111,561

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$18,006,435
Farm Year To Date Expenses$104,511
Pro Salary Cap To Date$17,611,227
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$124,210,189
Pro Remaining Season Days134
Pro Expenses Per Days$556,883
Pro Estimated Expenses$74,622,322
Farm Remaining Season Days133
Farm Expenses Per Days$3,167
Farm Estimated Expenses$421,211
Estimated Season Expenses$75,043,533
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$60,792,278
Projected Bank Account$109,958,934

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 - 6,860 - 97.99%
Level 2: 7000 - $192 - 6,759 - 96.56%
Level 3: 3000 - $173 - 2,421 - 80.69%
Level 4: 4700 - $172 - 4,554 - 96.88%
Luxury : 1300 - $352 - 1,237 - 95.14%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %21,830 - 94.91%
Average Income per Game$4,291,791
Year to Date Revenue$38,626,122

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$11,958,318
Farm Year To Date Expenses$207,576
Pro Salary Cap To Date$11,563,110
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$137,337,323
Pro Remaining Season Days134
Pro Expenses Per Days$362,405
Pro Estimated Expenses$48,562,270
Farm Remaining Season Days133
Farm Expenses Per Days$6,287
Farm Estimated Expenses$836,171
Estimated Season Expenses$49,398,441
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$299,996,376
Projected Bank Account$387,935,258

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 - 5,797 - 96.61%
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 - 967 - 96.69%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,764 - 98.76%
Average Income per Game$3,726,075
Year to Date Revenue$29,808,600

Expense

Pro Players Total Salaries$95,256,895
Farm Players Total Salaries$535,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,194,843
Farm Year To Date Expenses$113,688
Pro Salary Cap To Date$18,799,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$122,960,475
Pro Remaining Season Days134
Pro Expenses Per Days$582,377
Pro Estimated Expenses$78,038,518
Farm Remaining Season Days133
Farm Expenses Per Days$3,373
Farm Estimated Expenses$448,609
Estimated Season Expenses$78,487,127
Season Salary Cap$95,256,895
Estimate Under Maximum Salary Cap of $95,500,000$243,105
Estimate Over Minimum Salary Cap of $58,000,000 $37,256,895
Current Bank Account$41,247,128
Projected Bank Account$85,720,476

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)
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)
Total Pro Players22
Salary Commitment
Year 2025 : $95,256,895
Year 2026 : $70,471,062
Year 2027 : $52,796,062
Year 2028 : $10,396,062
Salary Average Commitment
Year 2025 : $82,831,895
Year 2026 : $69,571,062
Year 2027 : $52,796,062
Year 2028 : $10,396,062
Salary Cap with 1 Way Contract
Year 2025 : $95,256,895
Year 2026 : $70,471,062
Year 2027 : $52,796,062
Year 2028 : $10,396,062

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)
Travis Boyd $65,000 (4)
Phillip Di Giuseppe $65,000 (3)
Total Farm Players7
Salary Commitment
Year 2025 : $535,000
Year 2026 : $457,500
Year 2027 : $292,500
Year 2028 : $142,500
Salary Average Commitment
Year 2025 : $535,000
Year 2026 : $457,500
Year 2027 : $292,500
Year 2028 : $142,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $196 - 5,864 - 97.73%
Level 2: 6000 - $195 - 5,863 - 97.72%
Level 3: 2000 - $194 - 1,944 - 97.18%
Level 4: 4000 - $190 - 3,747 - 93.66%
Luxury : 1000 - $390 - 970 - 97.02%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %18,388 - 96.78%
Average Income per Game$3,794,740
Year to Date Revenue$34,152,658

Expense

Pro Players Total Salaries$65,345,833
Farm Players Total Salaries$1,218,458
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,860,024
Farm Year To Date Expenses$272,094
Pro Salary Cap To Date$12,464,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$121,431,673
Pro Remaining Season Days134
Pro Expenses Per Days$403,268
Pro Estimated Expenses$54,037,912
Farm Remaining Season Days133
Farm Expenses Per Days$7,491
Farm Estimated Expenses$996,303
Estimated Season Expenses$55,034,215
Season Salary Cap$65,345,833
Estimate Under Maximum Salary Cap of $95,500,000$30,154,167
Estimate Over Minimum Salary Cap of $58,000,000 $7,345,833
Current Bank Account$313,390,923
Projected Bank Account$379,788,381

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)
Simon Nemec $950,000 (2)
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)
P.O Joseph $825,000 (1)
Luke Evangelista $797,500 (1)
Walker Duehr $775,000 (4)
Total Pro Players24
Salary Commitment
Year 2025 : $65,345,833
Year 2026 : $51,293,333
Year 2027 : $29,288,333
Year 2028 : $19,325,000
Salary Average Commitment
Year 2025 : $51,770,833
Year 2026 : $39,393,333
Year 2027 : $21,138,333
Year 2028 : $19,325,000
Salary Cap with 1 Way Contract
Year 2025 : $65,345,833
Year 2026 : $51,293,333
Year 2027 : $29,288,333
Year 2028 : $19,325,000

Farm Players Salaries

David Rittich $300,000 (3)
Tristan Luneau $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)
Steven Santini $77,500 (1)
Vinni Lettieri $77,500 (2)
Taylor Ward $77,500 (4)
Tobias Bjornfot $77,500 (2)
Grant Hutton $75,000 (1)
Total Farm Players12
Salary Commitment
Year 2025 : $1,218,458
Year 2026 : $1,065,958
Year 2027 : $461,083
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $783,458
Year 2026 : $705,958
Year 2027 : $461,083
Year 2028 : $77,500

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,745 - 95.75%
Level 2: 6000 - $199 - 5,514 - 91.91%
Level 3: 2000 - $198 - 1,903 - 95.17%
Level 4: 4000 - $177 - 4,000 - 100.00%
Luxury : 1000 - $400 - 955 - 95.54%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,118 - 95.36%
Average Income per Game$3,713,354
Year to Date Revenue$29,706,831

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$19,214,580
Farm Year To Date Expenses$112,068
Pro Salary Cap To Date$18,819,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$122,540,678
Pro Remaining Season Days134
Pro Expenses Per Days$582,260
Pro Estimated Expenses$78,022,840
Farm Remaining Season Days133
Farm Expenses Per Days$3,396
Farm Estimated Expenses$451,668
Estimated Season Expenses$78,474,508
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$92,090,698
Projected Bank Account$136,156,868

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 - 5,802 - 96.70%
Level 2: 6000 - $199 - 5,805 - 96.75%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 946 - 94.63%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,553 - 97.65%
Average Income per Game$3,544,095
Year to Date Revenue$28,352,761

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$15,597,021
Farm Year To Date Expenses$207,372
Pro Salary Cap To Date$15,201,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$116,955,139
Pro Remaining Season Days134
Pro Expenses Per Days$472,637
Pro Estimated Expenses$63,333,358
Farm Remaining Season Days133
Farm Expenses Per Days$6,284
Farm Estimated Expenses$835,772
Estimated Season Expenses$64,169,130
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$168,606,940
Projected Bank Account$221,392,949

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 - 5,688 - 94.80%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,919 - 95.96%
Level 4: 4000 - $185 - 3,722 - 93.05%
Luxury : 1000 - $400 - 987 - 98.66%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,316 - 96.40%
Average Income per Game$3,739,396
Year to Date Revenue$29,915,168

Expense

Pro Players Total Salaries$75,200,000
Farm Players Total Salaries$456,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,877,831
Farm Year To Date Expenses$95,667
Pro Salary Cap To Date$14,482,623
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,400,068
Pro Remaining Season Days134
Pro Expenses Per Days$462,275
Pro Estimated Expenses$61,944,850
Farm Remaining Season Days133
Farm Expenses Per Days$2,899
Farm Estimated Expenses$385,567
Estimated Season Expenses$62,330,417
Season Salary Cap$75,200,000
Estimate Under Maximum Salary Cap of $95,500,000$20,300,000
Estimate Over Minimum Salary Cap of $58,000,000 $17,200,000
Current Bank Account$58,662,827
Projected Bank Account$119,732,478

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)
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 Players25
Salary Commitment
Year 2025 : $75,200,000
Year 2026 : $56,200,000
Year 2027 : $23,150,000
Year 2028 : $17,700,000
Salary Average Commitment
Year 2025 : $61,125,000
Year 2026 : $56,200,000
Year 2027 : $23,150,000
Year 2028 : $17,700,000
Salary Cap with 1 Way Contract
Year 2025 : $75,200,000
Year 2026 : $56,200,000
Year 2027 : $23,150,000
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 - $200 - 5,862 - 97.69%
Level 2: 6000 - $198 - 5,867 - 97.78%
Level 3: 2000 - $194 - 1,947 - 97.36%
Level 4: 4000 - $185 - 3,746 - 93.66%
Luxury : 1000 - $395 - 970 - 97.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %18,392 - 96.80%
Average Income per Game$3,767,335
Year to Date Revenue$33,906,013

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$15,954,942
Farm Year To Date Expenses$182,132
Pro Salary Cap To Date$15,559,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,554,713
Pro Remaining Season Days134
Pro Expenses Per Days$485,374
Pro Estimated Expenses$65,040,116
Farm Remaining Season Days133
Farm Expenses Per Days$5,522
Farm Estimated Expenses$734,426
Estimated Season Expenses$65,774,542
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$40,707,561
Projected Bank Account$95,487,732

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 - $198 - 5,664 - 94.41%
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 - 982 - 98.18%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,646 - 98.14%
Average Income per Game$3,739,218
Year to Date Revenue$29,913,740

Expense

Pro Players Total Salaries$67,556,650
Farm Players Total Salaries$578,245
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,815,417
Farm Year To Date Expenses$129,624
Pro Salary Cap To Date$13,420,209
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,394,178
Pro Remaining Season Days134
Pro Expenses Per Days$416,507
Pro Estimated Expenses$55,811,938
Farm Remaining Season Days133
Farm Expenses Per Days$3,634
Farm Estimated Expenses$483,322
Estimated Season Expenses$56,295,260
Season Salary Cap$67,556,650
Estimate Under Maximum Salary Cap of $95,500,000$27,943,350
Estimate Over Minimum Salary Cap of $58,000,000 $9,556,650
Current Bank Account$32,708,270
Projected Bank Account$99,807,188

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)
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 : $67,556,650
Year 2026 : $48,368,333
Year 2027 : $32,523,333
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $52,400,000
Year 2026 : $45,005,833
Year 2027 : $29,160,833
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $67,556,650
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 Left33
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,571,500
Year to Date Revenue$28,572,000

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$13,714,557
Farm Year To Date Expenses$198,276
Pro Salary Cap To Date$13,319,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$117,859,500
Pro Remaining Season Days134
Pro Expenses Per Days$417,743
Pro Estimated Expenses$55,977,562
Farm Remaining Season Days133
Farm Expenses Per Days$5,354
Farm Estimated Expenses$712,082
Estimated Season Expenses$56,689,644
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$146,334,595
Projected Bank Account$207,504,451

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 - 4,824 - 80.40%
Level 2: 6000 - $190 - 5,820 - 97.00%
Level 3: 2000 - $182 - 1,993 - 99.64%
Level 4: 4000 - $178 - 3,755 - 93.87%
Luxury : 1000 - $380 - 983 - 98.30%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left33
Average Attendance - %17,375 - 91.44%
Average Income per Game$3,475,163
Year to Date Revenue$27,801,306

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$11,945,208
Farm Year To Date Expenses$139,359
Pro Salary Cap To Date$11,550,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$114,680,387
Pro Remaining Season Days134
Pro Expenses Per Days$361,976
Pro Estimated Expenses$48,504,784
Farm Remaining Season Days133
Farm Expenses Per Days$4,223
Farm Estimated Expenses$561,659
Estimated Season Expenses$49,066,443
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$221,388,439
Projected Bank Account$287,002,383

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 - 5,837 - 97.28%
Level 2: 6000 - $198 - 5,643 - 94.04%
Level 3: 2000 - $197 - 1,976 - 98.80%
Level 4: 4000 - $196 - 3,935 - 98.36%
Luxury : 1000 - $400 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,390 - 96.79%
Average Income per Game$3,764,526
Year to Date Revenue$30,116,204

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$19,088,619
Farm Year To Date Expenses$72,897
Pro Salary Cap To Date$18,693,411
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$124,229,342
Pro Remaining Season Days134
Pro Expenses Per Days$578,443
Pro Estimated Expenses$77,511,362
Farm Remaining Season Days133
Farm Expenses Per Days$2,209
Farm Estimated Expenses$293,797
Estimated Season Expenses$77,805,159
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$18,964,691
Projected Bank Account$65,388,874

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 - 5,953 - 99.22%
Level 2: 6000 - $197 - 5,841 - 97.35%
Level 3: 2000 - $194 - 1,962 - 98.11%
Level 4: 4000 - $184 - 3,992 - 99.80%
Luxury : 1000 - $399 - 984 - 98.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,733 - 98.59%
Average Income per Game$3,833,261
Year to Date Revenue$30,666,085

Expense

Pro Players Total Salaries$60,985,167
Farm Players Total Salaries$1,211,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,281,442
Farm Year To Date Expenses$189,465
Pro Salary Cap To Date$11,886,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$126,497,601
Pro Remaining Season Days134
Pro Expenses Per Days$377,157
Pro Estimated Expenses$50,539,038
Farm Remaining Season Days133
Farm Expenses Per Days$7,446
Farm Estimated Expenses$990,318
Estimated Season Expenses$51,529,356
Season Salary Cap$60,985,167
Estimate Under Maximum Salary Cap of $95,500,000$34,514,833
Estimate Over Minimum Salary Cap of $58,000,000 $2,985,167
Current Bank Account$48,939,994
Projected Bank Account$123,908,239

Pro Players Salaries

Jeff Skinner $7,900,000 (1)
Erik Gudbranson $6,000,000 (1)
Nick Leddy $6,000,000 (1)
Andrew Mangiapane $5,800,000 (2)
Barclay Goodrow $5,641,667 (2)
Robby Fabbri $4,000,000 (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)
Jimmy Vesey $1,500,000 (3)
Justin Barron $1,150,000 (4)
Cam Atkinson $1,031,000 (2)
Emil Lilleberg $925,000 (2)
James Malatesta $925,000 (2)
Luca Cagnoni $895,000 (3)
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 : $60,985,167
Year 2026 : $32,435,167
Year 2027 : $4,412,500
Year 2028 : $1,150,000
Salary Average Commitment
Year 2025 : $57,485,166
Year 2026 : $29,810,166
Year 2027 : $4,412,500
Year 2028 : $1,150,000
Salary Cap with 1 Way Contract
Year 2025 : $60,985,167
Year 2026 : $32,435,167
Year 2027 : $4,412,500
Year 2028 : $1,150,000

Farm Players Salaries

Josh Brown $270,000 (4)
Karsen Dorwart $97,500 (2)
Domenick Fensore $92,500 (2)
Ilya Solovyov $90,000 (2)
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 Players12
Salary Commitment
Year 2025 : $1,211,000
Year 2026 : $1,056,000
Year 2027 : $601,500
Year 2028 : $270,000
Salary Average Commitment
Year 2025 : $960,667
Year 2026 : $805,667
Year 2027 : $441,167
Year 2028 : $270,000

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,663 - 94.39%
Level 2: 6000 - $199 - 5,793 - 96.55%
Level 3: 2000 - $198 - 1,928 - 96.39%
Level 4: 4000 - $196 - 3,514 - 87.84%
Luxury : 1000 - $400 - 964 - 96.38%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %17,862 - 94.01%
Average Income per Game$3,742,680
Year to Date Revenue$29,941,439

Expense

Pro Players Total Salaries$70,751,667
Farm Players Total Salaries$1,047,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,223,386
Farm Year To Date Expenses$233,336
Pro Salary Cap To Date$14,828,178
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,508,436
Pro Remaining Season Days134
Pro Expenses Per Days$435,639
Pro Estimated Expenses$58,375,626
Farm Remaining Season Days133
Farm Expenses Per Days$6,462
Farm Estimated Expenses$859,446
Estimated Season Expenses$59,235,072
Season Salary Cap$70,751,667
Estimate Under Maximum Salary Cap of $95,500,000$24,748,333
Estimate Over Minimum Salary Cap of $58,000,000 $12,751,667
Current Bank Account$184,800,034
Projected Bank Account$249,073,398

Pro Players Salaries

Lucas Raymond $8,075,000 (4)
Jj Peterka $7,700,000 (4)
Nick Schmaltz $5,850,000 (2)
William Karlsson $4,300,000 (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)
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)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Simon Edvinsson $925,000 (1)
Jackson Lacombe $925,000 (3)
Tyler Kleven $916,667 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $70,751,667
Year 2026 : $60,810,000
Year 2027 : $41,660,000
Year 2028 : $22,075,000
Salary Average Commitment
Year 2025 : $60,601,667
Year 2026 : $57,810,000
Year 2027 : $38,660,000
Year 2028 : $22,075,000
Salary Cap with 1 Way Contract
Year 2025 : $70,751,667
Year 2026 : $60,810,000
Year 2027 : $41,660,000
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 - 5,751 - 95.85%
Level 2: 6000 - $199 - 5,818 - 96.96%
Level 3: 2000 - $198 - 1,890 - 94.51%
Level 4: 4000 - $180 - 4,000 - 100.00%
Luxury : 1000 - $400 - 975 - 97.48%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left33
Average Attendance - %18,434 - 97.02%
Average Income per Game$3,792,077
Year to Date Revenue$30,336,615

Expense

Pro Players Total Salaries$93,837,334
Farm Players Total Salaries$878,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,937,908
Farm Year To Date Expenses$165,225
Pro Salary Cap To Date$18,542,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$125,138,537
Pro Remaining Season Days134
Pro Expenses Per Days$573,876
Pro Estimated Expenses$76,899,384
Farm Remaining Season Days133
Farm Expenses Per Days$5,445
Farm Estimated Expenses$724,185
Estimated Season Expenses$77,623,569
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$62,267,351
Projected Bank Account$109,782,319

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)
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 - 5,675 - 94.59%
Level 2: 6000 - $199 - 5,525 - 92.09%
Level 3: 2000 - $198 - 1,925 - 96.24%
Level 4: 4000 - $190 - 3,707 - 92.67%
Luxury : 1000 - $400 - 969 - 96.92%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %17,802 - 93.69%
Average Income per Game$3,715,604
Year to Date Revenue$33,440,439

Expense

Pro Players Total Salaries$80,025,131
Farm Players Total Salaries$811,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,773,376
Farm Year To Date Expenses$203,628
Pro Salary Cap To Date$15,378,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$118,899,339
Pro Remaining Season Days134
Pro Expenses Per Days$491,168
Pro Estimated Expenses$65,816,512
Farm Remaining Season Days133
Farm Expenses Per Days$5,041
Farm Estimated Expenses$670,453
Estimated Season Expenses$66,486,965
Season Salary Cap$80,025,131
Estimate Under Maximum Salary Cap of $95,500,000$15,474,869
Estimate Over Minimum Salary Cap of $58,000,000 $22,025,131
Current Bank Account$126,457,503
Projected Bank Account$178,869,877

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)
Mike Matheson $5,200,000 (3)
Thatcher Demko $5,000,000 (2)
Juuse Saros $5,000,000 (1)
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 : $80,025,131
Year 2026 : $54,175,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $55,547,750
Year 2026 : $41,072,750
Year 2027 : $11,700,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,025,131
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)
Cole Koepke $77,500 (3)
Wyatt Aamodt $77,500 (4)
Clark Bishop $77,500 (2)
Total Farm Players10
Salary Commitment
Year 2025 : $811,750
Year 2026 : $734,250
Year 2027 : $404,500
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 - 5,775 - 96.25%
Level 2: 6000 - $199 - 5,694 - 94.90%
Level 3: 2000 - $198 - 1,946 - 97.28%
Level 4: 4000 - $197 - 3,595 - 89.87%
Luxury : 1000 - $400 - 979 - 97.91%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %17,989 - 94.68%
Average Income per Game$3,773,208
Year to Date Revenue$33,958,873

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$17,867,586
Farm Year To Date Expenses$85,965
Pro Salary Cap To Date$17,472,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,742,660
Pro Remaining Season Days134
Pro Expenses Per Days$541,442
Pro Estimated Expenses$72,553,228
Farm Remaining Season Days133
Farm Expenses Per Days$2,605
Farm Estimated Expenses$346,465
Estimated Season Expenses$72,899,693
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$62,893,863
Projected Bank Account$110,736,830

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 - 5,681 - 94.69%
Level 2: 6000 - $199 - 5,615 - 93.58%
Level 3: 2000 - $198 - 1,965 - 98.24%
Level 4: 4000 - $197 - 3,850 - 96.25%
Luxury : 1000 - $400 - 958 - 95.83%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %18,069 - 95.10%
Average Income per Game$3,764,599
Year to Date Revenue$33,881,391

Expense

Pro Players Total Salaries$59,379,166
Farm Players Total Salaries$838,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,132,420
Farm Year To Date Expenses$251,985
Pro Salary Cap To Date$11,737,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,467,168
Pro Remaining Season Days134
Pro Expenses Per Days$367,540
Pro Estimated Expenses$49,250,360
Farm Remaining Season Days133
Farm Expenses Per Days$5,199
Farm Estimated Expenses$691,467
Estimated Season Expenses$49,941,827
Season Salary Cap$59,379,166
Estimate Under Maximum Salary Cap of $95,500,000$36,120,834
Estimate Over Minimum Salary Cap of $58,000,000 $1,379,166
Current Bank Account$90,011,854
Projected Bank Account$160,537,195

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)
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)
Dylan McIlrath $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $59,379,166
Year 2026 : $51,429,166
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 : $59,379,166
Year 2026 : $51,429,166
Year 2027 : $30,441,666
Year 2028 : $11,113,333

Farm Players Salaries

Ross Johnston $140,000 (3)
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)
Zack Macewen $77,500 (2)
Bokondji Imama $77,500 (2)
Total Farm Players9
Salary Commitment
Year 2025 : $838,000
Year 2026 : $748,000
Year 2027 : $422,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $748,000
Year 2026 : $748,000
Year 2027 : $422,500
Year 2028 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,639 - 93.98%
Level 2: 6000 - $199 - 5,683 - 94.72%
Level 3: 2000 - $198 - 1,912 - 95.59%
Level 4: 4000 - $197 - 3,643 - 91.07%
Luxury : 1000 - $400 - 950 - 95.04%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left32
Average Attendance - %17,827 - 93.83%
Average Income per Game$3,735,098
Year to Date Revenue$33,615,885

Expense

Pro Players Total Salaries$85,662,024
Farm Players Total Salaries$355,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,442,792
Farm Year To Date Expenses$62,886
Pro Salary Cap To Date$17,047,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$119,523,147
Pro Remaining Season Days134
Pro Expenses Per Days$524,922
Pro Estimated Expenses$70,339,548
Farm Remaining Season Days133
Farm Expenses Per Days$2,289
Farm Estimated Expenses$304,437
Estimated Season Expenses$70,643,985
Season Salary Cap$85,662,024
Estimate Under Maximum Salary Cap of $95,500,000$9,837,976
Estimate Over Minimum Salary Cap of $58,000,000 $27,662,024
Current Bank Account$141,180,316
Projected Bank Account$190,059,478

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)
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)
Spencer Stastney $825,000 (2)
Scott Perunovich $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $85,662,024
Year 2026 : $63,500,000
Year 2027 : $36,575,000
Year 2028 : $23,600,000
Salary Average Commitment
Year 2025 : $73,762,024
Year 2026 : $54,250,000
Year 2027 : $28,225,000
Year 2028 : $23,600,000
Salary Cap with 1 Way Contract
Year 2025 : $85,662,024
Year 2026 : $63,500,000
Year 2027 : $36,575,000
Year 2028 : $23,600,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Olivier Rodrigue $77,500 (1)
Valtteri Puustinen $77,500 (1)
Matej Blumel (Out of Payroll) $75,000 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $430,000
Year 2026 : $200,000
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 $80,081,897 $90,467,857 $5,032,143 $32,467,857 23528
BOSTON $18,703,028 $90,675,000 $4,825,000 $32,675,000 22830
BUFFALO $54,224,866 $63,925,000 $31,575,000 $5,925,000 222547
CALGARY $87,377,327 $70,211,667 $25,288,333 $12,211,667 22628
CAROLINE $22,897,694 $94,942,000 $558,000 $36,942,000 22830
CHICAGO $135,802,311 $91,447,028 $4,052,972 $33,447,028 22931
COLORADO $56,383,473 $93,005,223 $2,494,777 $35,005,223 22729
COLUMBUS $94,472,911 $83,887,500 $11,612,500 $25,887,500 221335
DALLAS $25,915,931 $79,467,500 $16,032,500 $21,467,500 221335
DETROIT $133,858,536 $95,262,500 $237,500 $37,262,500 222850
EDMONTON $88,865,250 $91,583,666 $3,916,334 $33,583,666 22527
FLORIDE $23,228,197 $92,549,167 $2,950,833 $34,549,167 22729
FLYERS $227,132,868 $58,605,000 $36,895,000 $605,000 231841
ISLANDERS $60,792,278 $90,999,450 $4,500,550 $32,999,450 22628
LAKINGS $299,996,376 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $41,247,128 $95,256,895 $243,105 $37,256,895 22729
MONTREAL $313,390,923 $65,345,833 $30,154,167 $7,345,833 241236
NASHVILLE $92,090,698 $95,237,500 $262,500 $37,237,500 22628
NEWJERSEY $168,606,940 $76,930,457 $18,569,543 $18,930,457 241135
OTTAWA $58,662,827 $75,200,000 $20,300,000 $17,200,000 25227
PITTSBURGH $40,707,561 $79,057,381 $16,442,619 $21,057,381 22830
RANGERS $32,708,270 $67,556,650 $27,943,350 $9,556,650 22729
SANJOSE $146,334,595 $67,763,000 $27,737,000 $9,763,000 23932
SEATTLE $221,388,439 $58,450,000 $37,050,000 $450,000 24832
ST-LOUIS $18,964,691 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $48,939,994 $60,985,167 $34,514,833 $2,985,167 221234
TORONTO $184,800,034 $70,751,667 $24,748,333 $12,751,667 221234
UTAH $62,267,351 $93,837,334 $1,662,666 $35,837,334 221032
VANCOUVER $126,457,503 $80,025,131 $15,474,869 $22,025,131 231033
VEGAS $62,893,863 $88,420,834 $7,079,166 $30,420,834 22426
WASHINGTON $90,011,854 $59,379,166 $36,120,834 $1,379,166 22931
WINNIPEG $141,180,316 $85,662,024 $9,837,976 $27,662,024 22426