Team FinanceLast Update - 4 mai 2024 at 08:57
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - $100 - 5 052 - 77,72%
Level 2: 5500 - $60 - 4 249 - 77,26%
Level 3: 2500 - $35 - 1 951 - 78,06%
Level 4: 4500 - $25 - 4 044 - 89,88%
Luxury : 1000 - $200 - 787 - 78,72%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 084 - 80,42%
Average Income per Game$1,358,749
Year to Date Revenue$55,708,717

Expense

Pro Players Total Salaries$91,415,112
Pro Players Total Average Salaries$91,415,113
Farm Players Total Salaries$3,430,974
Farm Players Total Average Salaries$3,430,974
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$9,212,500
Pro Year To Date Expenses$89,541,814
Farm Year To Date Expenses$5,823,660
Pro Salary Cap To Date$86,041,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$447,713
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,720
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$100,627,613
Estimate Under Maximum Salary Cap of $115,000,000$14,372,387
Estimate Over Minimum Salary Cap of $0 $100,627,613
Current Bank Account($184,810,031)
Projected Bank Account($184,810,031)

Pro Players Salaries

Jason Robertson $8,525,000 (2)
Zach Parise $7,538,462 (2)
Esa Lindell $6,380,000 (3)
Alex Killorn $6,250,000 (4)
Carter Verhaeghe $6,100,000 (3)
William Karlsson $5,900,000 (4)
Cam Atkinson $5,875,000 (2)
Jaccob Slavin $5,565,000 (3)
Jean-Gabriel Pageau $5,250,000 (4)
Linus Ullmark $5,250,000 (1)
Tyler Johnson $5,000,000 (1)
Anthony DeAngelo $4,320,000 (1)
Viktor Arvidsson $4,250,000 (1)
Karel Vejmelka $4,200,000 (2)
Kevin Fiala $2,700,000 (1)
Nicolas Hague $2,294,150 (3)
Oliver Ekman-Larsson $1,800,000 (5)
Brandon Hagel $1,500,000 (2)
Adam Fantilli $950,000 (3)
Janis Jerome Moser $886,667 (2)
Matthew Boldy $880,833 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $91,415,112
Year 2024 : $69,895,112
Year 2025 : $40,489,150
Year 2026 : $19,200,000
Salary Average Commitment
Year 2023 : $91,415,113
Year 2024 : $69,895,113
Year 2025 : $40,489,150
Year 2026 : $19,200,000
Salary Cap with 1 Way Contract
Year 2023 : $91,415,113
Year 2024 : $69,895,113
Year 2025 : $40,489,150
Year 2026 : $19,200,000

Farm Players Salaries

Mason Marchment $470,000 (3)
Andrew Peeke $288,750 (2)
Anthony Stolarz $250,000 (2)
Morgan Barron $250,000 (1)
Henri Jokiharju $237,500 (3)
Rasmus Sandin $119,000 (5)
Haydn Fleury $117,000 (2)
Jet Greaves $115,000 (4)
Braden Schneider $92,500 (2)
Michael Bunting $90,250 (2)
Luke Evangelista $89,667 (3)
Mason McTavish $89,417 (2)
Philip Tomasino $86,333 (2)
Connor McMichael $86,333 (2)
Lassi Thomson $86,333 (2)
Logan Stanley $86,333 (1)
Gustav Lindstrom $85,500 (3)
Matias Maccelli $85,333 (2)
Jordan Harris $84,250 (2)
Pyotr Kochetkov $84,250 (2)
Brett Howden $79,650 (1)
Owen Tippett $77,700 (3)
Dennis Cholowski $68,625 (4)
Logan Brown $67,500 (2)
Mark Pysyk $63,750 (1)
Kaedan Korczak $60,000 (1)
Axel Jonsson-Fjallby $60,000 (1)
Akito Hirose $60,000 (5)
Total Farm Players28
Salary Commitment
Year 2023 : $3,430,974
Year 2024 : $2,831,241
Year 2025 : $1,322,992
Year 2026 : $362,625
Salary Average Commitment
Year 2023 : $3,430,974
Year 2024 : $2,831,241
Year 2025 : $1,322,992
Year 2026 : $362,625

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - $100 - 5 072 - 78,03%
Level 2: 5500 - $60 - 4 261 - 77,47%
Level 3: 2500 - $35 - 1 947 - 77,87%
Level 4: 4500 - $25 - 4 128 - 91,74%
Luxury : 1000 - $200 - 780 - 77,99%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 188 - 80,94%
Average Income per Game$1,362,697
Year to Date Revenue$55,870,585

Expense

Pro Players Total Salaries$109,302,200
Pro Players Total Average Salaries$109,302,200
Farm Players Total Salaries$4,109,301
Farm Players Total Average Salaries$4,109,301
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$875,000
Pro Year To Date Expenses$116,134,738
Farm Year To Date Expenses$7,323,648
Pro Salary Cap To Date$115,134,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$520,293
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$34,850
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$110,177,200
Estimate Under Maximum Salary Cap of $115,000,000$4,822,800
Estimate Over Minimum Salary Cap of $0 $110,177,200
Current Bank Account($249,448,896)
Projected Bank Account($249,448,896)

Pro Players Salaries

David Pastrnak $11,250,000 (5)
Roman Josi $9,059,000 (2)
Sidney Crosby $8,700,000 (2)
Jared Spurgeon $7,575,000 (2)
Aaron Ekblad $7,500,000 (2)
Nico Hischier $7,250,000 (3)
William Nylander $6,962,366 (1)
Ryan McDonagh $6,750,000 (1)
Chris Kreider $6,500,000 (2)
Nikolaj Ehlers $6,000,000 (2)
Mattias Ekholm $5,937,500 (4)
Timo Meier $5,700,000 (1)
Adrian Kempe $5,500,000 (4)
Barclay Goodrow $4,005,834 (2)
Brandon Tanev (Out of Payroll) $3,675,000 (4)
Adam Lowry $3,412,500 (2)
Erik Johnson $2,925,000 (3)
Chandler Stephenson $2,750,000 (4)
Jake Oettinger $925,000 (1)
Kaapo Kahkonen $600,000 (4)
Total Pro Players20
Salary Commitment
Year 2023 : $112,977,200
Year 2024 : $92,639,834
Year 2025 : $39,887,500
Year 2026 : $29,712,500
Salary Average Commitment
Year 2023 : $112,977,200
Year 2024 : $92,639,834
Year 2025 : $39,887,500
Year 2026 : $29,712,500
Salary Cap with 1 Way Contract
Year 2023 : $112,977,200
Year 2024 : $92,639,834
Year 2025 : $39,887,500
Year 2026 : $29,712,500

Farm Players Salaries

Vincent Trocheck $590,625 (3)
Mario Ferraro $341,250 (3)
Anthony Duclair $285,000 (2)
Denis Gurianov $229,500 (1)
Dante Fabbro $225,000 (3)
Maxime Comtois $207,675 (3)
Zemgus Girgensons $200,000 (5)
Casey DeSmith $171,000 (3)
Yakov Trenin $161,500 (3)
Scott Mayfield $159,500 (2)
Laurent Brossoit $157,500 (3)
Juuso Valimaki $147,250 (2)
Max Jones $129,500 (2)
Nicolas Aube-Kubel $122,500 (1)
Alex Vlasic $91,667 (2)
Liam Foudy $89,417 (1)
Bowen Byram $89,417 (1)
Jan Jenik $79,500 (2)
Aliaksei Protas $78,917 (2)
Rasmus Asplund $78,375 (2)
Boris Katchouk $75,833 (2)
Pierre-Olivier Joseph $74,250 (4)
David Gustafsson $73,625 (3)
Ivan Prosvetov $67,500 (2)
Andreas Englund $63,000 (2)
Nathan Beaulieu $60,000 (1)
Michael Carcone $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $4,109,301
Year 2024 : $3,458,467
Year 2025 : $2,202,425
Year 2026 : $274,250
Salary Average Commitment
Year 2023 : $4,109,301
Year 2024 : $3,458,467
Year 2025 : $2,202,425
Year 2026 : $274,250

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6500 - $100 - 5 093 - 78,36%
Level 2: 5500 - $60 - 4 263 - 77,51%
Level 3: 2500 - $35 - 1 922 - 76,90%
Level 4: 4500 - $25 - 4 072 - 90,48%
Luxury : 1000 - $200 - 793 - 79,26%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 143 - 80,71%
Average Income per Game$1,365,868
Year to Date Revenue$56,000,608

Expense

Pro Players Total Salaries$123,804,749
Pro Players Total Average Salaries$123,804,749
Farm Players Total Salaries$6,833,200
Farm Players Total Average Salaries$6,833,200
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($9,959,583)
Pro Year To Date Expenses$123,346,156
Farm Year To Date Expenses$7,603,015
Pro Salary Cap To Date$122,346,152
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$588,702
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$38,398
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$113,845,166
Estimate Under Maximum Salary Cap of $115,000,000$1,154,834
Estimate Over Minimum Salary Cap of $0 $113,845,166
Current Bank Account($146,017,904)
Projected Bank Account($146,017,904)

Pro Players Salaries

Johnny Gaudreau $10,237,500 (3)
Mikko Rantanen $9,712,500 (1)
Zach Werenski $9,583,333 (5)
Andrei Vasilevskiy $9,500,000 (2)
Kirill Kaprizov $9,450,000 (4)
Alex Pietrangelo $8,800,000 (2)
Jack Hughes $8,400,000 (4)
Andrei Svechnikov $8,137,500 (3)
Jake Guentzel $6,600,000 (3)
Brayden Point $6,412,500 (1)
Jonathan Huberdeau $5,900,000 (4)
Joel Farabee $5,500,000 (3)
Noah Hanifin $5,445,000 (3)
Tomas Hertl $5,343,750 (3)
Jakob Chychrun $5,060,000 (2)
Shayne Gostisbehere $3,712,500 (3)
Brandon Montour $3,500,000 (1)
Trevor Zegras $925,000 (1)
Martin Necas $820,166 (2)
Malcolm Subban $765,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $123,804,749
Year 2024 : $103,254,749
Year 2025 : $78,309,583
Year 2026 : $33,333,333
Salary Average Commitment
Year 2023 : $123,804,749
Year 2024 : $103,254,749
Year 2025 : $78,309,583
Year 2026 : $33,333,333
Salary Cap with 1 Way Contract
Year 2023 : $123,804,749
Year 2024 : $103,254,749
Year 2025 : $78,309,583
Year 2026 : $33,333,333

Farm Players Salaries

Joel Eriksson Ek $577,500 (3)
Jacob Bernard-Docker $480,000 (1)
Arvid Soderblom $480,000 (1)
Libor Hajek $480,000 (1)
Ryan Pulock $475,000 (1)
Tyler Bertuzzi $451,250 (1)
J.T. Compher $367,500 (2)
Tristan Jarry $332,500 (2)
Erik Cernak $295,000 (2)
Dylan Strome $285,000 (1)
Max Domi $285,000 (1)
Warren Foegele $275,000 (1)
Luke Kunin $218,500 (1)
Filip Chytil $218,500 (1)
Adin Hill $206,625 (1)
Morgan Frost $157,241 (1)
Timothy Liljegren $133,000 (3)
Jonatan Berggren $92,500 (3)
Vasily Podkolzin $92,500 (2)
Yaroslav Askarov $92,500 (3)
Justin Barron $92,500 (3)
Tobias Bjornfot $89,417 (1)
Jack McBain $88,375 (2)
Nick Blankenburg $86,625 (1)
Marco Rossi $86,333 (3)
Hugo Alnefelt $85,083 (2)
Samuel Bolduc $84,250 (3)
Calen Addison $79,500 (2)
Jaret Anderson-Dolan $74,750 (1)
Nicolas Roy $71,250 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $6,833,199
Year 2024 : $2,499,041
Year 2025 : $1,158,583
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,833,199
Year 2024 : $2,499,041
Year 2025 : $1,158,583
Year 2026 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6500 - $100 - 5 085 - 78,23%
Level 2: 5500 - $60 - 4 308 - 78,33%
Level 3: 2500 - $35 - 1 942 - 77,69%
Level 4: 4500 - $25 - 4 047 - 89,93%
Luxury : 1000 - $200 - 793 - 79,34%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 175 - 80,88%
Average Income per Game$1,368,503
Year to Date Revenue$56,108,637

Expense

Pro Players Total Salaries$101,831,118
Pro Players Total Average Salaries$101,831,119
Farm Players Total Salaries$6,023,878
Farm Players Total Average Salaries$6,023,878
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,982,500
Pro Year To Date Expenses$106,522,659
Farm Year To Date Expenses$6,964,937
Pro Salary Cap To Date$102,522,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$499,203
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$34,431
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$108,813,619
Estimate Under Maximum Salary Cap of $115,000,000$6,186,381
Estimate Over Minimum Salary Cap of $0 $108,813,619
Current Bank Account($163,010,776)
Projected Bank Account($163,010,776)

Pro Players Salaries

Jakub Voracek $8,250,000 (1)
Kevin Hayes $8,214,286 (1)
Nazem Kadri $7,700,000 (3)
Anders Lee $7,000,000 (1)
Ondrej Palat $6,600,000 (2)
Sam Reinhart $6,500,000 (3)
Jordan Eberle $6,050,000 (3)
Arber Xhekaj $5,999,999 (1)
Tom Wilson $5,683,333 (3)
Andre Burakovsky $5,500,000 (4)
Jesperi Kotkaniemi $5,061,000 (3)
Michael Matheson $4,875,000 (3)
Filip Hronek $4,400,000 (2)
Adam Larsson $4,200,000 (3)
Vince Dunn $3,800,000 (1)
Kirby Dach $3,362,500 (4)
Brian Dumoulin $2,992,500 (3)
Gustav Forsling $2,666,667 (1)
Joonas Korpisalo $1,170,000 (2)
Stuart Skinner $925,000 (1)
Cole Caufield $880,833 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $101,831,118
Year 2024 : $64,094,333
Year 2025 : $51,924,333
Year 2026 : $8,862,500
Salary Average Commitment
Year 2023 : $101,831,119
Year 2024 : $64,094,334
Year 2025 : $51,924,334
Year 2026 : $8,862,500
Salary Cap with 1 Way Contract
Year 2023 : $101,831,119
Year 2024 : $64,094,334
Year 2025 : $51,924,334
Year 2026 : $8,862,500

Farm Players Salaries

Rasmus Ristolainen $586,500 (1)
Wyatt Kalynuk $480,000 (3)
Nikita Zaitsev $450,000 (1)
Rem Pitlick $450,000 (2)
Pierre Engvall $345,000 (2)
Mike Reilly $315,000 (1)
Ross Colton $300,000 (2)
Ryan Lindgren $300,000 (3)
MacKenzie Blackwood $266,000 (3)
Daniil Miromanov $250,000 (2)
Oliver Kylington $237,500 (3)
Jake Bean $233,333 (3)
Trent Frederic $218,500 (3)
Philipp Kurashev $213,750 (3)
Connor Ingram $200,000 (3)
Michael McLeod $200,000 (2)
Sean Monahan $178,650 (3)
Cole Perfetti $89,417 (2)
Elmer Soderblom $87,833 (3)
Jake Neighbours $83,583 (3)
Ryan McLeod $83,417 (1)
Taylor Raddysh $83,333 (2)
Jordan Spence $82,000 (2)
Mason Shaw $79,250 (3)
Jonathan Drouin $78,375 (2)
Jack Studnicka $72,438 (3)
Sebastian Aho $60,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $6,023,878
Year 2024 : $4,588,962
Year 2025 : $2,650,836
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,023,878
Year 2024 : $4,588,962
Year 2025 : $2,650,836
Year 2026 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - $100 - 5 014 - 77,14%
Level 2: 5500 - $60 - 4 316 - 78,48%
Level 3: 2500 - $35 - 1 929 - 77,18%
Level 4: 4500 - $25 - 4 103 - 91,17%
Luxury : 1000 - $200 - 793 - 79,35%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 156 - 80,78%
Average Income per Game$1,361,450
Year to Date Revenue$55,819,463

Expense

Pro Players Total Salaries$118,977,214
Pro Players Total Average Salaries$118,977,214
Farm Players Total Salaries$4,333,837
Farm Players Total Average Salaries$4,333,837
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value($5,309,456)
Pro Year To Date Expenses$119,247,110
Farm Year To Date Expenses$6,037,539
Pro Salary Cap To Date$114,347,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$584,326
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,146
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$113,667,758
Estimate Under Maximum Salary Cap of $115,000,000$1,332,242
Estimate Over Minimum Salary Cap of $0 $113,667,758
Current Bank Account($209,621,488)
Projected Bank Account($209,621,488)

Pro Players Salaries

Nathan MacKinnon $12,500,000 (4)
Anze Kopitar $10,000,000 (1)
Morgan Rielly $8,625,000 (1)
Sebastian Aho $8,454,000 (1)
Victor Hedman $7,875,000 (2)
Colton Parayko $7,150,000 (3)
Kyle Connor $7,142,857 (5)
Igor Shesterkin $5,950,000 (3)
Nick Schmaltz $5,850,000 (2)
Travis Konecny $5,775,000 (1)
Oliver Bjorkstrand $5,400,000 (3)
Elias Lindholm $5,335,000 (3)
Alec Martinez $4,987,500 (2)
Charlie McAvoy $4,410,000 (3)
Lawson Crouse $4,300,000 (5)
Noah Dobson $3,800,000 (4)
Colton Sissons $3,142,857 (1)
Roope Hintz $2,835,000 (4)
Robert Thomas $2,520,000 (3)
Tage Thompson $1,400,000 (1)
Brock Faber $925,000 (3)
Jordan Binnington $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $118,977,214
Year 2024 : $80,980,357
Year 2025 : $62,267,857
Year 2026 : $30,577,857
Salary Average Commitment
Year 2023 : $118,977,214
Year 2024 : $80,980,357
Year 2025 : $62,267,857
Year 2026 : $30,577,857
Salary Cap with 1 Way Contract
Year 2023 : $118,977,214
Year 2024 : $80,980,357
Year 2025 : $62,267,857
Year 2026 : $30,577,857

Farm Players Salaries

Joe Thornton $595,000 (1)
Pavel Buchnevich $580,000 (3)
Kyle Palmieri $550,000 (1)
Radko Gudas $440,000 (1)
Oskar Lindblom $285,000 (2)
Semyon Varlamov $275,000 (4)
Isac Lundestrom $171,000 (2)
Nathan Smith $150,000 (2)
Carl Grundstrom $123,500 (2)
Ryan Donato $108,000 (2)
Dylan Samberg $92,500 (2)
Scott Perunovich $92,500 (2)
Alexandre Texier $89,750 (1)
Jakub Zboril $86,333 (1)
Philip Broberg $86,333 (2)
Victor Soderstrom $86,333 (2)
Lukas Dostal $82,250 (2)
Sean Durzi $80,917 (2)
Devin Shore $80,750 (1)
Brendan Lemieux $80,000 (1)
Lias Andersson $78,671 (1)
Noah Gregor $60,000 (2)
Spencer Martin $60,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $4,333,837
Year 2024 : $2,273,333
Year 2025 : $855,000
Year 2026 : $275,000
Salary Average Commitment
Year 2023 : $4,333,837
Year 2024 : $2,273,333
Year 2025 : $855,000
Year 2026 : $275,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6500 - $100 - 5 137 - 79,03%
Level 2: 5500 - $60 - 4 330 - 78,73%
Level 3: 2500 - $35 - 1 966 - 78,66%
Level 4: 4500 - $25 - 4 096 - 91,01%
Luxury : 1000 - $200 - 784 - 78,40%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 313 - 81,57%
Average Income per Game$1,376,923
Year to Date Revenue$56,453,832

Expense

Pro Players Total Salaries$101,264,962
Pro Players Total Average Salaries$101,264,962
Farm Players Total Salaries$5,250,834
Farm Players Total Average Salaries$5,250,834
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$111,146,608
Farm Year To Date Expenses$6,029,010
Pro Salary Cap To Date$107,146,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$496,533
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,641
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$104,014,962
Estimate Under Maximum Salary Cap of $115,000,000$10,985,038
Estimate Over Minimum Salary Cap of $0 $104,014,962
Current Bank Account($161,343,286)
Projected Bank Account($161,343,286)

Pro Players Salaries

Jonathan Toews $11,913,460 (1)
Dominik Kubalik $8,800,000 (1)
Nick Suzuki $8,268,750 (3)
Ryan Johansen $8,000,000 (2)
Hampus Lindholm $7,475,000 (1)
Brendan Gallagher $6,825,000 (2)
Mathew Barzal $6,300,000 (3)
Taylor Hall $6,000,000 (4)
Jamie Oleksiak $5,290,000 (1)
Thatcher Demko $5,250,000 (2)
Josh Manson $4,950,000 (1)
Pavel Zacha $4,750,000 (4)
Brandon Saad $4,725,000 (2)
Nick Jensen $4,252,500 (2)
Jack Roslovic $1,805,000 (1)
Ryan Hartman $1,700,000 (3)
Ilya Mikheyev $1,562,750 (1)
Anton Lundell $925,000 (2)
Matthew Beniers (Out of Payroll) $897,500 (2)
Kevin Shattenkirk $892,500 (4)
Kaiden Guhle $863,333 (2)
Vitek Vanecek $716,667 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $102,162,462
Year 2024 : $59,649,583
Year 2025 : $27,911,250
Year 2026 : $11,642,500
Salary Average Commitment
Year 2023 : $102,162,462
Year 2024 : $59,649,583
Year 2025 : $27,911,250
Year 2026 : $11,642,500
Salary Cap with 1 Way Contract
Year 2023 : $102,162,462
Year 2024 : $59,649,583
Year 2025 : $27,911,250
Year 2026 : $11,642,500

Farm Players Salaries

Frederick Gaudreau $500,000 (1)
Alex Iafallo $420,000 (3)
Garnet Hathaway $400,000 (1)
Matt Nieto $400,000 (1)
Petr Mrazek $399,000 (2)
Joel Edmundson $367,500 (3)
Marco Scandella $360,250 (2)
Micheal Ferland $350,000 (1)
Lars Eller $245,000 (2)
Justin Holl $200,000 (1)
Nicolas Deslauriers $183,750 (3)
William Carrier $147,000 (3)
Samuel Blais $137,250 (2)
Jonas Siegenthaler $106,875 (2)
Daniil Tarasov $100,000 (1)
Kirill Marchenko $92,500 (3)
Cal Foote $92,500 (1)
Jack Quinn $86,333 (2)
Isaak Phillips $85,917 (3)
Otto Koivula $85,000 (1)
Jake Leschyshyn $80,000 (1)
Michael McCarron $75,000 (1)
John Quenneville $75,000 (1)
Kaden Fulcher $73,333 (1)
Brendan Gaunce $68,625 (4)
Nick Bjugstad $60,000 (5)
Samuel Ersson $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $5,250,833
Year 2024 : $2,760,000
Year 2025 : $1,425,292
Year 2026 : $128,625
Salary Average Commitment
Year 2023 : $5,250,833
Year 2024 : $2,760,000
Year 2025 : $1,425,292
Year 2026 : $128,625

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadisen Square Garden
Level 1: 6500 - $100 - 5 116 - 78,70%
Level 2: 5500 - $60 - 4 319 - 78,53%
Level 3: 2500 - $35 - 1 942 - 77,67%
Level 4: 4500 - $25 - 4 049 - 89,98%
Luxury : 1000 - $200 - 803 - 80,29%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 229 - 81,14%
Average Income per Game$1,375,628
Year to Date Revenue$56,400,762

Expense

Pro Players Total Salaries$112,610,274
Pro Players Total Average Salaries$112,610,274
Farm Players Total Salaries$6,882,936
Farm Players Total Average Salaries$6,882,936
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,296,686)
Pro Year To Date Expenses$107,049,324
Farm Year To Date Expenses$9,862,653
Pro Salary Cap To Date$106,049,327
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$535,898
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$38,642
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$107,313,588
Estimate Under Maximum Salary Cap of $115,000,000$7,686,412
Estimate Over Minimum Salary Cap of $0 $107,313,588
Current Bank Account($242,457,820)
Projected Bank Account($242,457,820)

Pro Players Salaries

Dougie Hamilton $9,000,000 (3)
Sean Couturier $8,525,000 (2)
Filip Forsberg $8,500,000 (4)
Steven Stamkos $8,500,000 (1)
Clayton Keller $7,507,500 (1)
Elias Pettersson $6,615,000 (4)
Marc-Andre Fleury $6,300,000 (1)
Jeff Petry $5,937,500 (3)
Evgeni Malkin $5,795,000 (4)
Zach Hyman $5,775,000 (2)
Jason Zucker $5,775,000 (3)
Teuvo Teravainen $5,400,000 (5)
J.T. Miller $5,250,000 (4)
Ryan Nugent-Hopkins $5,125,000 (3)
Devon Toews $4,305,000 (2)
Justin Faulk $4,000,000 (1)
Jordan Staal $2,900,000 (4)
Alexandar Georgiev $2,303,750 (1)
Matt Dumba $2,297,872 (1)
Patrice Bergeron $2,078,652 (1)
Mark Giordano $720,000 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $112,610,274
Year 2024 : $79,622,500
Year 2025 : $61,017,500
Year 2026 : $34,460,000
Salary Average Commitment
Year 2023 : $112,610,274
Year 2024 : $79,622,500
Year 2025 : $61,017,500
Year 2026 : $34,460,000
Salary Cap with 1 Way Contract
Year 2023 : $112,610,274
Year 2024 : $79,622,500
Year 2025 : $61,017,500
Year 2026 : $34,460,000

Farm Players Salaries

Matthew Phillips $595,000 (2)
Anthony Mantha $570,000 (3)
Jake Muzzin $562,500 (1)
Alexander Edler $510,000 (1)
Andreas Athanasiou $403,750 (3)
Matt Grzelcyk $387,188 (3)
Chris Driedger $350,000 (2)
Josh Bailey $325,000 (1)
Yegor Sharangovich $294,500 (3)
Victor Olofsson $289,750 (1)
Brett Kulak $288,750 (3)
Miles Wood $288,750 (1)
Travis Hamonic $255,000 (3)
Adam Boqvist $247,000 (4)
Calle Jarnkrok $220,500 (2)
Scott Wedgewood $200,000 (1)
Michael Rasmussen $146,000 (2)
Pavel Dorofeyev $92,500 (3)
Bobby Brink $92,500 (2)
Zachary Jones $92,500 (1)
Alex Newhook $90,833 (2)
Dawson Mercer $89,417 (2)
Urho Vaakanainen $89,417 (1)
Joseph Veleno $89,417 (2)
Alec Regula $86,667 (2)
Klim Kostin $86,333 (1)
Nicholas Robertson $79,667 (2)
Mason Appleton $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $6,882,939
Year 2024 : $4,378,689
Year 2025 : $2,538,688
Year 2026 : $247,000
Salary Average Commitment
Year 2023 : $6,882,939
Year 2024 : $4,378,689
Year 2025 : $2,538,688
Year 2026 : $247,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6500 - $100 - 5 072 - 78,04%
Level 2: 5500 - $60 - 4 240 - 77,09%
Level 3: 2500 - $35 - 1 938 - 77,51%
Level 4: 4500 - $25 - 4 038 - 89,73%
Luxury : 1000 - $200 - 786 - 78,63%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 074 - 80,37%
Average Income per Game$1,359,569
Year to Date Revenue$55,742,338

Expense

Pro Players Total Salaries$121,927,583
Pro Players Total Average Salaries$121,927,583
Farm Players Total Salaries$3,827,895
Farm Players Total Average Salaries$3,827,895
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value($7,987,500)
Pro Year To Date Expenses$122,828,583
Farm Year To Date Expenses$4,800,458
Pro Salary Cap To Date$120,578,617
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$585,743
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,666
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$113,940,083
Estimate Under Maximum Salary Cap of $115,000,000$1,059,917
Estimate Over Minimum Salary Cap of $0 $113,940,083
Current Bank Account($173,335,100)
Projected Bank Account($173,335,100)

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Mitchell Marner $10,893,000 (2)
Aleksander Barkov $10,000,000 (4)
Alexander Ovechkin $9,975,000 (2)
Nikita Kucherov $9,975,000 (4)
Adam Fox $9,500,000 (5)
Thomas Chabot $8,400,000 (1)
Ivan Provorov $7,087,500 (1)
Kristopher Letang $6,405,000 (3)
Brad Marchand $6,125,000 (2)
Jacob Markstrom $6,000,000 (5)
Drake Batherson $5,472,500 (2)
Anthony Cirelli $4,320,000 (3)
David Perron $3,800,000 (3)
Brayden McNabb $2,992,500 (1)
Alex Nedeljkovic $2,850,000 (2)
Jordan Kyrou $2,660,000 (2)
Troy Terry $1,450,000 (2)
Evan Bouchard $863,333 (1)
Connor Brown $658,750 (4)
Total Pro Players20
Salary Commitment
Year 2023 : $121,927,583
Year 2024 : $102,584,250
Year 2025 : $63,158,750
Year 2026 : $36,133,750
Salary Average Commitment
Year 2023 : $121,927,583
Year 2024 : $102,584,250
Year 2025 : $63,158,750
Year 2026 : $36,133,750
Salary Cap with 1 Way Contract
Year 2023 : $121,927,583
Year 2024 : $102,584,250
Year 2025 : $63,158,750
Year 2026 : $36,133,750

Farm Players Salaries

Kevin Labanc $543,375 (1)
Taro Hirose $420,000 (1)
Carter Hart $397,900 (2)
Nikita Zadorov $375,000 (1)
Mathieu Joseph $309,750 (2)
Jake Evans $170,000 (3)
Tyler Motte $160,962 (1)
Jesse Puljujarvi $105,750 (1)
Yegor Chinakhov $92,500 (2)
Adam Gaudette $89,750 (1)
Nils Hoglander $89,167 (1)
Ronald Attard $88,375 (2)
Slater Koekkoek $87,875 (1)
David Rittich $87,500 (1)
Nicolas Beaudin $86,333 (1)
Jakob Pelletier $86,333 (3)
Rasmus Kupari $86,333 (2)
Josh Mahura $83,250 (3)
Rafael Harvey-Pinard $82,500 (3)
Dustin Wolf $81,333 (3)
Egor Zamula $79,450 (1)
Gabriel Fortier $79,167 (2)
Jakub Lauko $76,417 (3)
Zach Whitecloud $68,875 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $3,827,894
Year 2024 : $1,633,858
Year 2025 : $579,833
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,827,894
Year 2024 : $1,633,858
Year 2025 : $579,833
Year 2026 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6500 - $100 - 4 984 - 76,68%
Level 2: 5500 - $60 - 4 229 - 76,89%
Level 3: 2500 - $35 - 1 949 - 77,97%
Level 4: 4500 - $25 - 4 015 - 89,22%
Luxury : 1000 - $200 - 788 - 78,77%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %15 965 - 79,83%
Average Income per Game$1,347,868
Year to Date Revenue$55,262,581

Expense

Pro Players Total Salaries$119,365,357
Pro Players Total Average Salaries$119,365,357
Farm Players Total Salaries$3,855,042
Farm Players Total Average Salaries$3,855,042
Coaches Total Salaries$9,250,000
Luxury Taxe Total$0
Special Salary Cap Value($5,012,500)
Pro Year To Date Expenses$112,949,243
Farm Year To Date Expenses$10,336,370
Pro Salary Cap To Date$109,949,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$577,195
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$49,535
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$114,352,857
Estimate Under Maximum Salary Cap of $115,000,000$647,143
Estimate Over Minimum Salary Cap of $0 $114,352,857
Current Bank Account($261,753,867)
Projected Bank Account($261,753,867)

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Drew Doughty $11,000,000 (5)
Mika Zibanejad $8,500,000 (4)
Logan Couture $8,000,000 (5)
John Carlson $8,000,000 (2)
Gabriel Landeskog $7,350,000 (2)
Brayden Schenn $6,500,000 (2)
Cam Fowler $6,500,000 (3)
Claude Giroux $6,175,000 (3)
Josh Anderson $5,775,000 (1)
Ivan Barbashev $5,000,000 (5)
Reilly Smith $5,000,000 (2)
Darcy Kuemper $4,050,000 (1)
Brett Pesce $4,025,000 (1)
Vladimir Tarasenko $4,000,000 (5)
Boone Jenner $3,750,000 (4)
Nino Niederreiter $3,400,000 (4)
Ryan Graves $3,325,000 (1)
Jeff Carter $2,812,500 (3)
Mike Smith $2,200,000 (1)
Tyler Myers $1,000,000 (1)
Luke Glendening $760,000 (3)
Luke Schenn $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $119,365,357
Year 2024 : $86,747,500
Year 2025 : $59,897,500
Year 2026 : $43,650,000
Salary Average Commitment
Year 2023 : $119,365,357
Year 2024 : $86,747,500
Year 2025 : $59,897,500
Year 2026 : $43,650,000
Salary Cap with 1 Way Contract
Year 2023 : $119,365,357
Year 2024 : $86,747,500
Year 2025 : $59,897,500
Year 2026 : $43,650,000

Farm Players Salaries

John Marino $462,000 (2)
Anton Forsberg $450,000 (3)
Nic Dowd $350,000 (3)
Sonny Milano $310,000 (3)
Matt Murray $280,000 (3)
David Farrance $250,000 (1)
Noel Acciari $200,000 (2)
Vladislav Namestnikov $180,000 (2)
Antti Raanta $135,000 (3)
Travis Dermott $125,000 (2)
Conor Timmins $92,500 (1)
Ian Mitchell $92,500 (1)
Brett Leason $84,250 (2)
Egor Afanasyev $78,917 (3)
Cale Fleury $76,000 (3)
Julien Gauthier $70,875 (4)
Charles Hudon $68,000 (1)
Marc Staal $67,500 (2)
Mike Hardman $62,500 (2)
Michael Anderson $60,000 (3)
Erik Gustafsson $60,000 (1)
Erik Kallgren $60,000 (1)
Adam Ruzicka $60,000 (3)
Curtis Lazar $60,000 (3)
Nathan Bastian $60,000 (3)
Michael Hutchinson $60,000 (3)
Total Farm Players26
Salary Commitment
Year 2023 : $3,855,042
Year 2024 : $3,232,042
Year 2025 : $2,050,792
Year 2026 : $70,875
Salary Average Commitment
Year 2023 : $3,855,042
Year 2024 : $3,232,042
Year 2025 : $2,050,792
Year 2026 : $70,875

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOracle Arena
Level 1: 6500 - $100 - 5 065 - 77,93%
Level 2: 5500 - $60 - 4 300 - 78,18%
Level 3: 2500 - $35 - 1 933 - 77,33%
Level 4: 4500 - $25 - 4 069 - 90,42%
Luxury : 1000 - $200 - 792 - 79,25%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 160 - 80,80%
Average Income per Game$1,365,518
Year to Date Revenue$55,986,221

Expense

Pro Players Total Salaries$104,689,999
Pro Players Total Average Salaries$104,690,000
Farm Players Total Salaries$3,774,249
Farm Players Total Average Salaries$3,774,249
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($317,857)
Pro Year To Date Expenses$106,476,551
Farm Year To Date Expenses$4,816,721
Pro Salary Cap To Date$102,476,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$512,689
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,403
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$104,372,143
Estimate Under Maximum Salary Cap of $115,000,000$10,627,857
Estimate Over Minimum Salary Cap of $0 $104,372,143
Current Bank Account($216,884,609)
Projected Bank Account($216,884,609)

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
Mark Stone $9,975,000 (4)
Seth Jones $9,975,000 (3)
Tyler Seguin $9,875,000 (1)
Jacob Trouba $8,800,000 (3)
Leon Draisaitl $8,500,000 (2)
Tim Stutzle (Out of Payroll) $8,350,000 (5)
Evgeny Kuznetsov (Out of Payroll) $7,800,000 (2)
Ryan Ellis $6,875,000 (3)
Jaden Schwartz $6,050,000 (1)
Neal Pionk $5,875,000 (2)
Yanni Gourde $5,683,333 (3)
Ryan Strome $4,275,000 (1)
Frederik Andersen $4,050,000 (2)
Jake DeBrusk $3,307,500 (2)
Gabriel Vilardi $3,093,750 (4)
Dillon Dube $2,415,000 (1)
Anthony Beauvillier $1,785,000 (2)
K'Andre Miller $925,000 (1)
Moritz Seider $863,333 (1)
Connor Zary $863,333 (3)
Jonathan Quick $783,750 (2)
Blake Wheeler $720,000 (3)
Total Pro Players23
Salary Commitment
Year 2023 : $120,839,999
Year 2024 : $86,436,666
Year 2025 : $54,335,416
Year 2026 : $21,418,750
Salary Average Commitment
Year 2023 : $120,840,000
Year 2024 : $86,436,667
Year 2025 : $54,335,417
Year 2026 : $21,418,750
Salary Cap with 1 Way Contract
Year 2023 : $120,840,000
Year 2024 : $86,436,667
Year 2025 : $54,335,417
Year 2026 : $21,418,750

Farm Players Salaries

Samuel Girard $500,000 (3)
Colin White $498,750 (1)
Frank Vatrano $365,000 (3)
Cody Glass $237,500 (3)
Teddy Blueger $220,000 (1)
Jérémy Lauzon $210,000 (2)
Ryan Poehling $126,000 (3)
Philippe Myers $126,000 (3)
Victor Mete $108,000 (1)
Troy Stecher $99,000 (3)
Filip Zadina $99,000 (3)
Juraj Slafkovsky $95,000 (3)
Kent Johnson $92,500 (2)
Shane Pinto $92,500 (1)
Samuel Montembeault $90,000 (3)
Cayden Primeau $89,000 (3)
Justus Annunen $88,083 (2)
Ty Dellandrea $86,333 (1)
Olli Juolevi $86,333 (1)
Connor Dewar $82,583 (2)
Benoit-Olivier Groulx $82,250 (2)
Martin Fehervary $79,167 (2)
Kole Lind $75,000 (2)
Jake Allen $75,000 (2)
Mark Jankowski $71,250 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $3,774,249
Year 2024 : $2,611,083
Year 2025 : $1,826,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,774,249
Year 2024 : $2,611,083
Year 2025 : $1,826,500
Year 2026 : $0

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - $84 - 6 243 - 96,05%
Level 2: 5500 - $45 - 5 347 - 97,22%
Level 3: 2500 - $29 - 2 423 - 96,90%
Level 4: 4500 - $25 - 4 320 - 96,00%
Luxury : 1000 - $184 - 962 - 96,23%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19 295 - 96,48%
Average Income per Game$1,393,309
Year to Date Revenue$57,125,674

Expense

Pro Players Total Salaries$69,985,829
Pro Players Total Average Salaries$69,877,496
Farm Players Total Salaries$4,685,484
Farm Players Total Average Salaries$4,685,484
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,826,923
Pro Year To Date Expenses$71,814,538
Farm Year To Date Expenses$6,491,921
Pro Salary Cap To Date$67,221,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$351,348
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,870
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,704,419
Estimate Under Maximum Salary Cap of $115,000,000$34,295,581
Estimate Over Minimum Salary Cap of $0 $80,704,419
Current Bank Account($170,683,991)
Projected Bank Account($170,683,991)

Pro Players Salaries

Trevor Van Riemsdyk $8,100,000 (1)
James Van Riemsdyk $8,050,000 (1)
Philipp Grubauer $6,490,000 (1)
Derek Forbort $5,999,999 (1)
T.J. Brodie $5,999,999 (1)
Juuso Parssinen $5,999,999 (1)
Conor Garland $5,197,500 (2)
Alexander Wennberg $4,950,000 (1)
Tomas Tatar $4,275,000 (2)
Dylan DeMelo $3,300,000 (2)
Casey Mittelstadt $2,500,000 (2)
Daniel Sprong $1,800,000 (3)
Austin Watson $1,500,000 (1)
Erik Gudbranson $1,000,000 (1)
Jake Sanderson $925,000 (2)
Ridly Greig $863,333 (3)
William Eklund $863,333 (3)
Emil Bemstrom $810,000 (4)
Filip Gustavsson $761,666 (1)
Tomas Nosek $600,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $69,985,829
Year 2024 : $20,534,166
Year 2025 : $4,336,666
Year 2026 : $810,000
Salary Average Commitment
Year 2023 : $69,877,496
Year 2024 : $20,425,833
Year 2025 : $4,336,666
Year 2026 : $810,000
Salary Cap with 1 Way Contract
Year 2023 : $69,877,496
Year 2024 : $20,425,833
Year 2025 : $4,336,666
Year 2026 : $810,000

Farm Players Salaries

Jiri Patera $600,000 (1)
Fabian Zetterlund $600,000 (1)
Joel Hofer $600,000 (1)
Jason Dickinson $600,000 (1)
Ian Cole $261,000 (1)
David Kampf $252,000 (3)
Jesper Fast $200,000 (1)
Rocco Grimaldi $200,000 (1)
Cal Clutterbuck $200,000 (1)
Erik Brannstrom $170,000 (4)
Logan O'Connor $115,500 (1)
Lukas Reichel $92,500 (2)
Jamie Drysdale $92,500 (1)
Sampo Ranta $92,500 (2)
Nils Lundkvist $92,500 (1)
Dylan Guenther $89,417 (2)
Robin Salo $84,250 (2)
Mark Kastelic $82,167 (2)
Michael DiPietro $71,400 (3)
Jesper Boqvist $69,750 (3)
Arturs Silovs $60,000 (3)
Jujhar Khaira $60,000 (1)
Total Farm Players22
Salary Commitment
Year 2023 : $4,685,484
Year 2024 : $1,063,984
Year 2025 : $623,150
Year 2026 : $170,000
Salary Average Commitment
Year 2023 : $4,685,484
Year 2024 : $1,063,984
Year 2025 : $623,150
Year 2026 : $170,000

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameXL Center
Level 1: 6500 - $100 - 5 061 - 77,86%
Level 2: 5500 - $60 - 4 342 - 78,95%
Level 3: 2500 - $35 - 1 976 - 79,03%
Level 4: 4500 - $25 - 4 073 - 90,51%
Luxury : 1000 - $200 - 787 - 78,67%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 239 - 81,19%
Average Income per Game$1,368,700
Year to Date Revenue$56,116,696

Expense

Pro Players Total Salaries$100,746,666
Pro Players Total Average Salaries$100,746,666
Farm Players Total Salaries$2,073,750
Farm Players Total Average Salaries$2,073,750
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Special Salary Cap Value$10,819,167
Pro Year To Date Expenses$90,438,932
Farm Year To Date Expenses$3,083,634
Pro Salary Cap To Date$88,488,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,418
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,067
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$111,565,833
Estimate Under Maximum Salary Cap of $115,000,000$3,434,167
Estimate Over Minimum Salary Cap of $0 $111,565,833
Current Bank Account($50,243,103)
Projected Bank Account($50,243,103)

Pro Players Salaries

Andrei Kuzmenko $12,500,000 (1)
Miro Heiskanen $8,450,000 (3)
Quinn Hughes $8,242,500 (3)
Brady Tkachuk $8,205,714 (4)
John Gibson $7,360,000 (2)
Jakob Silfverberg $6,300,000 (1)
Matthew Tkachuk $6,300,000 (2)
Alex DeBrincat $6,080,000 (2)
Patrik Laine $6,075,000 (1)
Rasmus Dahlin $5,700,000 (3)
Charlie Coyle $5,250,000 (5)
Jonathan Marchessault $5,250,000 (2)
Ilya Samsonov $3,017,500 (4)
Alexander Romanov $2,375,000 (3)
Sam Bennett $2,187,500 (1)
Tyson Jost $1,800,000 (3)
Phil Kessel $1,047,619 (1)
Logan Cooley $950,000 (3)
Josh Norris $925,000 (1)
Kevin Korchinski $918,333 (3)
Pavel Mintyukov $918,333 (3)
Dylan Cozens $894,167 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $100,746,666
Year 2024 : $70,817,380
Year 2025 : $45,827,380
Year 2026 : $16,473,214
Salary Average Commitment
Year 2023 : $100,746,666
Year 2024 : $70,817,380
Year 2025 : $45,827,380
Year 2026 : $16,473,214
Salary Cap with 1 Way Contract
Year 2023 : $100,746,666
Year 2024 : $70,817,380
Year 2025 : $45,827,380
Year 2026 : $16,473,214

Farm Players Salaries

Jordan Greenway $178,500 (3)
Kaapo Kakko $168,000 (5)
Corey Perry $95,000 (1)
Grigori Denisenko $92,500 (3)
Cole Sillinger $92,500 (1)
Spencer Knight $92,500 (1)
Eetu Luostarinen $89,750 (1)
Arthur Kaliyev $89,417 (1)
Peyton Krebs $86,333 (1)
Alexander Alexeyev $86,333 (3)
Joseph Woll $76,667 (2)
Sam Steel $76,500 (3)
Ty Smith $69,750 (3)
Michael Kesselring $60,000 (3)
Declan Chisholm $60,000 (3)
Jack Rathbone $60,000 (3)
Nick Perbix $60,000 (1)
Anthony Richard $60,000 (1)
Jonathan Kovacevic $60,000 (1)
Oscar Klefbom $60,000 (3)
Oskar Sundqvist $60,000 (1)
Paul Stastny $60,000 (2)
Ryan Suter $60,000 (2)
Darren Raddysh $60,000 (1)
Matthew Kessel $60,000 (3)
Alexander Nylander $60,000 (5)
Total Farm Players26
Salary Commitment
Year 2023 : $2,073,750
Year 2024 : $1,228,250
Year 2025 : $1,031,583
Year 2026 : $228,000
Salary Average Commitment
Year 2023 : $2,073,750
Year 2024 : $1,228,250
Year 2025 : $1,031,583
Year 2026 : $228,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - $100 - 5 172 - 79,57%
Level 2: 5500 - $60 - 4 293 - 78,05%
Level 3: 2500 - $35 - 1 937 - 77,49%
Level 4: 4500 - $25 - 4 061 - 90,25%
Luxury : 1000 - $200 - 782 - 78,24%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 245 - 81,23%
Average Income per Game$1,375,723
Year to Date Revenue$56,404,662

Expense

Pro Players Total Salaries$116,794,011
Pro Players Total Average Salaries$116,794,011
Farm Players Total Salaries$3,813,834
Farm Players Total Average Salaries$3,813,834
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($4,520,000)
Pro Year To Date Expenses$113,550,963
Farm Year To Date Expenses$4,929,862
Pro Salary Cap To Date$112,550,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$555,632
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,597
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$112,274,011
Estimate Under Maximum Salary Cap of $115,000,000$2,725,989
Estimate Over Minimum Salary Cap of $0 $112,274,011
Current Bank Account($176,535,615)
Projected Bank Account($176,535,615)

Pro Players Salaries

John Tavares $11,000,000 (5)
Cale Makar $9,000,000 (4)
Mats Zuccarello $7,200,000 (1)
Patrick Kane $6,940,678 (1)
MacKenzie Weegar $6,875,000 (3)
Max Pacioretty $6,650,000 (1)
Torey Krug $6,500,000 (2)
Jonas Brodin $6,300,000 (2)
Mark Scheifele $6,125,000 (1)
Dylan Larkin $6,100,000 (1)
Gustav Nyquist $6,050,000 (1)
Robin Lehner $5,500,000 (2)
Shea Theodore $5,460,000 (4)
Brock Boeser $5,287,500 (2)
Mikael Granlund $5,250,000 (3)
Mikhail Sergachev $4,320,000 (3)
Tyler Toffoli $4,250,000 (1)
Erik Haula $2,992,500 (4)
Matt Duchene $2,550,000 (4)
Ilya Sorokin $925,000 (1)
Simon Nemec $918,333 (3)
Jeff Skinner $600,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $116,794,011
Year 2024 : $72,553,333
Year 2025 : $48,365,833
Year 2026 : $31,002,500
Salary Average Commitment
Year 2023 : $116,794,011
Year 2024 : $72,553,333
Year 2025 : $48,365,833
Year 2026 : $31,002,500
Salary Cap with 1 Way Contract
Year 2023 : $116,794,011
Year 2024 : $72,553,333
Year 2025 : $48,365,833
Year 2026 : $31,002,500

Farm Players Salaries

Thomas Novak $500,000 (1)
Artem Zub $480,000 (1)
Radek Faksa $357,500 (3)
Derek Ryan $296,875 (1)
Sean Walker $278,250 (2)
Ethan Bear $190,000 (1)
Blake Lizotte $167,500 (2)
Barrett Hayton $150,875 (5)
Vincent Desharnais $150,000 (2)
Dylan Coghlan $120,000 (1)
Mads Sogaard $92,500 (2)
Jack Drury $92,500 (3)
Wade Allison $92,500 (1)
Wyatt Johnston $89,417 (3)
Akira Schmid $85,083 (3)
Alex Barré-Boulet $83,417 (1)
Nikita Alexandrov $81,667 (3)
Dmitry Kulikov $80,000 (1)
Kevin Bahl $79,500 (2)
Pierre-Edouard Bellemare $77,500 (1)
Ben Meyers $77,500 (1)
Daniel Vladar $71,250 (3)
Walker Duehr $60,000 (1)
Lukas Rousek $60,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $3,813,834
Year 2024 : $1,696,042
Year 2025 : $928,292
Year 2026 : $150,875
Salary Average Commitment
Year 2023 : $3,813,834
Year 2024 : $1,696,042
Year 2025 : $928,292
Year 2026 : $150,875

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6500 - $100 - 5 017 - 77,19%
Level 2: 5500 - $60 - 4 289 - 77,97%
Level 3: 2500 - $35 - 1 951 - 78,06%
Level 4: 4500 - $25 - 4 137 - 91,94%
Luxury : 1000 - $200 - 795 - 79,48%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 190 - 80,95%
Average Income per Game$1,362,200
Year to Date Revenue$55,850,196

Expense

Pro Players Total Salaries$118,286,559
Pro Players Total Average Salaries$118,286,559
Farm Players Total Salaries$4,149,126
Farm Players Total Average Salaries$4,149,126
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value($4,357,143)
Pro Year To Date Expenses$115,006,742
Farm Year To Date Expenses$6,840,676
Pro Salary Cap To Date$109,756,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$582,720
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$33,819
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$113,929,416
Estimate Under Maximum Salary Cap of $115,000,000$1,070,584
Estimate Over Minimum Salary Cap of $0 $113,929,416
Current Bank Account($217,772,608)
Projected Bank Account($217,772,608)

Pro Players Salaries

Auston Matthews $11,634,000 (1)
Darnell Nurse $9,250,000 (4)
Nicklas Backstrom $9,200,000 (2)
Brent Burns $8,000,000 (2)
Shea Weber $7,857,143 (3)
Connor Hellebuyck $6,166,666 (5)
John Klingberg $5,950,000 (3)
T.J. Oshie $5,750,000 (2)
Kyle Okposo $5,500,000 (2)
Blake Coleman $5,390,000 (1)
Mikael Backlund $5,350,000 (1)
Juuse Saros $5,000,000 (2)
Joe Pavelski $4,950,000 (2)
Mike Hoffman $4,500,000 (1)
Ryan O'Reilly $4,275,000 (5)
Pierre-Luc Dubois $4,250,000 (3)
Jake Walman $3,900,000 (3)
Marcus Foligno $3,100,000 (3)
Matt Roy $2,992,500 (4)
Brandon Carlo $2,565,000 (1)
Trevor Moore $1,781,250 (2)
Lucas Raymond $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $118,286,559
Year 2024 : $87,922,559
Year 2025 : $47,741,309
Year 2026 : $22,684,166
Salary Average Commitment
Year 2023 : $118,286,559
Year 2024 : $87,922,559
Year 2025 : $47,741,309
Year 2026 : $22,684,166
Salary Cap with 1 Way Contract
Year 2023 : $118,286,559
Year 2024 : $87,922,559
Year 2025 : $47,741,309
Year 2026 : $22,684,166

Farm Players Salaries

Adam Pelech $575,000 (3)
Justin Schultz $360,000 (1)
Nick Foligno $360,000 (3)
Tanner Pearson $325,000 (1)
Evgenii Dadonov $300,000 (3)
Sean Kuraly $262,500 (3)
Adam Erne $250,000 (3)
Nick Bonino $174,250 (3)
Brian Elliott $160,000 (1)
Eeli Tolvanen $130,500 (4)
Eric Staal $120,000 (1)
Darren Helm $97,500 (1)
Mattias Samuelsson $92,500 (1)
Oliver Wahlstrom $89,417 (1)
Aatu Raty $83,667 (3)
MacKenzie Entwistle $81,167 (2)
Nikita Okhotiuk $78,917 (3)
Vladislav Kolyachonok $78,917 (2)
Isaac Ratcliffe $78,083 (2)
Ukko-Pekka Luukkonen $77,833 (1)
Gabriel Carlsson $68,875 (1)
Carey Price $65,000 (4)
Tyler Tucker $60,000 (3)
Mathieu Olivier $60,000 (1)
Reilly Walsh $60,000 (2)
Paul Cotter $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $4,149,126
Year 2024 : $2,638,001
Year 2025 : $2,339,834
Year 2026 : $195,500
Salary Average Commitment
Year 2023 : $4,149,126
Year 2024 : $2,638,001
Year 2025 : $2,339,834
Year 2026 : $195,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6500 - $100 - 5 141 - 79,10%
Level 2: 5500 - $60 - 4 379 - 79,62%
Level 3: 2500 - $35 - 1 956 - 78,25%
Level 4: 4500 - $25 - 4 060 - 90,22%
Luxury : 1000 - $200 - 792 - 79,18%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 329 - 81,64%
Average Income per Game$1,381,554
Year to Date Revenue$56,643,694

Expense

Pro Players Total Salaries$103,304,583
Pro Players Total Average Salaries$103,304,583
Farm Players Total Salaries$5,527,958
Farm Players Total Average Salaries$5,527,958
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$917,375
Pro Year To Date Expenses$101,242,412
Farm Year To Date Expenses$7,068,953
Pro Salary Cap To Date$100,242,414
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$492,003
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$32,000
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$104,221,958
Estimate Under Maximum Salary Cap of $115,000,000$10,778,042
Estimate Over Minimum Salary Cap of $0 $104,221,958
Current Bank Account($228,464,210)
Projected Bank Account($228,464,210)

Pro Players Salaries

Erik Karlsson $11,500,000 (1)
Jack Eichel $10,000,000 (5)
Bo Horvat (Out of Payroll) $8,925,000 (4)
Nate Schmidt $7,140,000 (1)
Valeri Nichushkin $6,737,500 (3)
Brock Nelson $6,600,000 (1)
Phillip Danault $5,775,000 (2)
Rickard Rakell $5,500,000 (2)
Bryan Rust $5,381,250 (3)
Evander Kane $5,381,250 (2)
Tyson Barrie $4,500,000 (3)
Travis Sanheim $4,441,250 (1)
Damon Severson $4,374,999 (2)
Cam Talbot $3,483,334 (3)
Cody Ceci $3,412,500 (3)
Scott Laughton $3,300,000 (1)
Andrew Copp $2,912,000 (3)
Jared McCann $2,793,000 (1)
Jeremy Swayman $2,780,000 (5)
Josh Morrissey $2,677,500 (1)
Tanner Jeannot $2,665,000 (2)
Ville Husso $750,000 (1)
Vladislav Gavrikov $600,000 (2)
Robby Fabbri $600,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $112,229,583
Year 2024 : $72,427,833
Year 2025 : $48,131,584
Year 2026 : $21,705,000
Salary Average Commitment
Year 2023 : $112,229,583
Year 2024 : $72,427,833
Year 2025 : $48,131,584
Year 2026 : $21,705,000
Salary Cap with 1 Way Contract
Year 2023 : $112,229,583
Year 2024 : $72,427,833
Year 2025 : $48,131,584
Year 2026 : $21,705,000

Farm Players Salaries

Elvis Merzlikins $567,000 (3)
Christian Dvorak $489,500 (2)
Cal Petersen $475,000 (3)
Jake McCabe $440,000 (1)
Connor Murphy $404,250 (1)
Jani Hakanpaa $400,000 (2)
Kasperi Kapanen $304,000 (3)
Carson Soucy $275,000 (2)
Noah Cates $249,375 (3)
William Borgen $200,000 (2)
James Reimer $150,000 (1)
Josh Archibald $142,500 (1)
Zach Sanford $135,000 (1)
Kailer Yamamoto $135,000 (3)
Nolan Patrick $114,000 (2)
Alexei Toropchenko $100,000 (1)
Robert Bortuzzo $99,750 (1)
Vinnie Hinostroza $94,500 (1)
Craig Smith $90,000 (3)
Alexander Holtz $89,417 (3)
Quinton Byfield $89,417 (2)
Jesse Ylonen $88,083 (2)
Cam York $88,083 (2)
Ville Heinola $86,333 (1)
Nico Daws $85,083 (2)
Logan Thompson $76,667 (3)
Marc-Edouard Vlasic $60,000 (3)
Total Farm Players27
Salary Commitment
Year 2023 : $5,527,958
Year 2024 : $3,875,625
Year 2025 : $2,046,459
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,527,958
Year 2024 : $3,875,625
Year 2025 : $2,046,459
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6500 - $100 - 5 067 - 77,95%
Level 2: 5500 - $60 - 4 274 - 77,70%
Level 3: 2500 - $35 - 1 964 - 78,58%
Level 4: 4500 - $25 - 4 102 - 91,16%
Luxury : 1000 - $200 - 788 - 78,78%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %16 195 - 80,97%
Average Income per Game$1,364,956
Year to Date Revenue$55,963,191

Expense

Pro Players Total Salaries$82,102,500
Pro Players Total Average Salaries$82,102,500
Farm Players Total Salaries$4,848,144
Farm Players Total Average Salaries$4,848,144
Coaches Total Salaries$7,750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,450,000
Pro Year To Date Expenses$97,554,604
Farm Year To Date Expenses$8,134,675
Pro Salary Cap To Date$93,304,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$407,323
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$40,922
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$84,552,500
Estimate Under Maximum Salary Cap of $115,000,000$30,447,500
Estimate Over Minimum Salary Cap of $0 $84,552,500
Current Bank Account($244,042,946)
Projected Bank Account($244,042,946)

Pro Players Salaries

Jamie Benn $9,500,000 (2)
Ben Chiarot $7,000,000 (1)
Dmitry Orlov $6,975,000 (4)
Adam Henrique $6,407,500 (3)
Martin Jones $5,750,000 (1)
Jakub Vrana $5,250,000 (2)
Jack Campbell $5,250,000 (4)
Alex Tuch $4,750,000 (1)
Artturi Lehkonen $4,725,000 (4)
Rasmus Andersson $4,550,000 (5)
Christopher Tanev $4,500,000 (4)
Alexander Kerfoot $3,325,000 (2)
Evan Rodrigues $3,000,000 (4)
Jesper Bratt $2,475,000 (2)
Andrew Mangiapane $2,182,500 (2)
Leo Carlsson $950,000 (3)
Connor Bedard $950,000 (3)
David Krejci $940,000 (1)
Alexis Lafrenière $925,000 (1)
Luke Hughes $925,000 (3)
Owen Power $916,667 (2)
John-Jason Peterka $855,833 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $82,102,500
Year 2024 : $62,737,500
Year 2025 : $38,232,500
Year 2026 : $29,000,000
Salary Average Commitment
Year 2023 : $82,102,500
Year 2024 : $62,737,500
Year 2025 : $38,232,500
Year 2026 : $29,000,000
Salary Cap with 1 Way Contract
Year 2023 : $82,102,500
Year 2024 : $62,737,500
Year 2025 : $38,232,500
Year 2026 : $29,000,000

Farm Players Salaries

Brady Skjei $551,250 (2)
Marcus Pettersson $442,769 (3)
David Savard $350,000 (2)
Nick Paul $346,500 (3)
Pius Suter $300,000 (2)
Brock McGinn $288,750 (3)
Jacob Middleton $257,250 (2)
Andreas Johnsson $250,000 (1)
Alexander Barabanov $237,500 (2)
Marcus Johansson $200,000 (2)
Mattias Janmark $180,000 (1)
Keegan Kolesar $140,000 (3)
Conor Sheary $127,500 (4)
Charlie Lindgren $110,000 (3)
Devon Levi $92,500 (3)
Dylan Holloway $92,500 (3)
Seth Jarvis $89,417 (2)
Simon Holmstrom $86,333 (3)
Thomas Harley $86,333 (2)
Will Butcher $77,500 (1)
Trey Fix-Wolansky $73,625 (3)
Brandon Biro $72,438 (3)
Tanner Laczynski $72,438 (3)
Derick Brassard $70,125 (2)
Alexandre Carrier $69,667 (3)
Jonas Johansson $63,750 (3)
Kevin Lankinen $60,000 (3)
Nick Leddy $60,000 (2)
Total Farm Players28
Salary Commitment
Year 2023 : $4,848,144
Year 2024 : $4,340,644
Year 2025 : $2,138,769
Year 2026 : $127,500
Salary Average Commitment
Year 2023 : $4,848,144
Year 2024 : $4,340,644
Year 2025 : $2,138,769
Year 2026 : $127,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $115,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Bruins ($184,810,031) $100,627,613 $14,372,387 $100,627,613 212849
Canadiens ($249,448,896) $110,177,200 $4,822,800 $110,177,200 202747
Maple Leafs ($146,017,904) $113,845,166 $1,154,834 $113,845,166 203050
Nordiques ($163,010,776) $108,813,619 $6,186,381 $108,813,619 212748
Blackhawks ($209,621,488) $113,667,758 $1,332,242 $113,667,758 222345
Flyers ($161,343,286) $104,014,962 $10,985,038 $104,014,962 222749
Rangers ($242,457,820) $107,313,588 $7,686,412 $107,313,588 212849
Red Wings ($173,335,100) $113,940,083 $1,059,917 $113,940,083 202444
Capitals ($261,753,867) $114,352,857 $647,143 $114,352,857 232649
Golden Seals ($216,884,609) $104,372,143 $10,627,857 $104,372,143 232548
North Stars ($170,683,991) $80,704,419 $34,295,581 $80,704,419 202242
Whalers ($50,243,103) $111,565,833 $3,434,167 $111,565,833 222648
Canucks ($176,535,615) $112,274,011 $2,725,989 $112,274,011 222446
Jets ($217,772,608) $113,929,416 $1,070,584 $113,929,416 222648
Kings ($228,464,210) $104,221,958 $10,778,042 $104,221,958 242751
Oilers ($244,042,946) $84,552,500 $30,447,500 $84,552,500 222850