Team FinanceLast Update - March 31, 2026 at 19:02

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,623 - 93.71%
Level 2: 6000 - $198 - 5,676 - 94.60%
Level 3: 2000 - $197 - 1,912 - 95.58%
Level 4: 4000 - $196 - 3,606 - 90.15%
Luxury : 1000 - $400 - 951 - 95.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %17,767 - 93.51%
Average Income per Game$3,712,184
Year to Date Revenue$133,638,615

Expense

Pro Players Total Salaries$58,009,524
Farm Players Total Salaries$480,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,765,531
Farm Year To Date Expenses$418,002
Pro Salary Cap To Date$73,052,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,560,919
Pro Remaining Season Days24
Pro Expenses Per Days$359,338
Pro Estimated Expenses$8,624,112
Farm Remaining Season Days23
Farm Expenses Per Days$3,042
Farm Estimated Expenses$69,966
Estimated Season Expenses$8,694,078
Season Salary Cap$58,009,524
Estimate Under Maximum Salary Cap of $95,500,000$37,490,476
Estimate Over Minimum Salary Cap of $58,000,000 $9,524
Current Bank Account$216,562,528
Projected Bank Account$226,429,369

Pro Players Salaries

Brandon Montour $9,142,857 (4)
Jeff Skinner $7,900,000 (1)
Nate Schmidt $4,950,000 (1)
Ville Husso $4,750,000 (1)
Will Borgen $4,100,000 (4)
Alexandre Carrier $3,750,000 (3)
Simon Holmstrom $3,625,000 (3)
Sean Walker $2,650,000 (1)
Mason Appleton $2,166,667 (2)
Nico Sturm $2,000,000 (1)
Vincent Hinostroza $1,775,000 (3)
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)
Noah Gregor $850,000 (4)
Dennis Gilbert $825,000 (3)
Nolan Foote $825,000 (3)
Dustin Tokarski $775,000 (1)
Simon Benoit $775,000 (1)
Riley Stillman $775,000 (1)
Joona Koppanen $775,000 (4)
Total Pro Players23
Salary Commitment
Year 2025 : $58,009,524
Year 2026 : $32,084,524
Year 2027 : $27,167,857
Year 2028 : $14,867,857
Salary Average Commitment
Year 2025 : $39,059,524
Year 2026 : $23,884,524
Year 2027 : $20,767,857
Year 2028 : $14,867,857
Salary Cap with 1 Way Contract
Year 2025 : $58,009,524
Year 2026 : $32,084,524
Year 2027 : $27,167,857
Year 2028 : $14,867,857

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Hunter Shepard $77,500 (3)
Jeffrey Viel $77,500 (2)
Guillaume Brisebois $77,500 (2)
Alexander Petrovic $77,500 (2)
Mark Friedman $77,500 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $480,000
Year 2026 : $480,000
Year 2027 : $170,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $402,500
Year 2026 : $402,500
Year 2027 : $92,500
Year 2028 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 5,761 - 96.01%
Level 2: 6000 - $199 - 5,738 - 95.63%
Level 3: 2000 - $187 - 1,940 - 97.00%
Level 4: 4000 - $186 - 3,774 - 94.35%
Luxury : 1000 - $400 - 970 - 97.02%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,183 - 95.70%
Average Income per Game$3,767,766
Year to Date Revenue$139,407,325

Expense

Pro Players Total Salaries$95,450,000
Farm Players Total Salaries$677,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,104,642
Farm Year To Date Expenses$670,900
Pro Salary Cap To Date$80,392,074
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,071,062
Pro Remaining Season Days24
Pro Expenses Per Days$583,533
Pro Estimated Expenses$14,004,792
Farm Remaining Season Days23
Farm Expenses Per Days$4,232
Farm Estimated Expenses$97,336
Estimated Season Expenses$14,102,128
Season Salary Cap$95,450,000
Estimate Under Maximum Salary Cap of $95,500,000$50,000
Estimate Over Minimum Salary Cap of $58,000,000 $37,450,000
Current Bank Account$67,848,917
Projected Bank Account$68,817,851

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Sebastian Aho $9,750,000 (4)
Victor Hedman $8,000,000 (2)
Esa Lindell $7,250,000 (4)
Mika Zibanejad $7,000,000 (2)
Brad Marchand $6,500,000 (1)
Adrian Kempe $5,500,000 (3)
Erik Cernak $5,200,000 (3)
Shea Theodore $5,200,000 (1)
Tyler Bertuzzi $4,750,000 (1)
Artem Zub $4,600,000 (2)
Jake Oettinger $4,000,000 (1)
Calvin Pickard $3,000,000 (2)
Jason Dickinson $2,650,000 (1)
Radko Gudas $2,500,000 (1)
Nick Seeler $2,000,000 (3)
Jonatan Berggren $1,825,000 (2)
Garnet Hathaway $1,500,000 (2)
Taylor Raddysh $1,500,000 (4)
Colin Blackwell $1,000,000 (3)
Ryan Shea $950,000 (3)
Oskar Back $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,450,000
Year 2026 : $69,075,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000
Salary Average Commitment
Year 2025 : $71,200,000
Year 2026 : $57,425,000
Year 2027 : $21,500,000
Year 2028 : $18,500,000
Salary Cap with 1 Way Contract
Year 2025 : $95,450,000
Year 2026 : $69,075,000
Year 2027 : $33,150,000
Year 2028 : $18,500,000

Farm Players Salaries

Sam Lafferty $115,000 (1)
Jake Christiansen $97,500 (2)
Marcus Hogberg $77,500 (2)
Jonas Rondbjerg $77,500 (1)
Michael Carcone $77,500 (2)
Jacob Moverare $77,500 (1)
William Lagesson $77,500 (2)
Marc Gatcomb $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $677,500
Year 2026 : $330,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $485,000
Year 2026 : $252,500
Year 2027 : $0
Year 2028 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,922 - 95.47%
Level 2: 7250 - $188 - 6,992 - 96.44%
Level 3: 3750 - $172 - 2,551 - 68.02%
Level 4: 5250 - $165 - 4,853 - 92.43%
Luxury : 1500 - $365 - 1,248 - 83.18%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %22,565 - 90.26%
Average Income per Game$4,365,965
Year to Date Revenue$161,540,714

Expense

Pro Players Total Salaries$68,150,000
Farm Players Total Salaries$2,458,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,057,880
Farm Year To Date Expenses$2,134,681
Pro Salary Cap To Date$55,345,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,463,861
Pro Remaining Season Days24
Pro Expenses Per Days$420,060
Pro Estimated Expenses$10,081,440
Farm Remaining Season Days23
Farm Expenses Per Days$14,959
Farm Estimated Expenses$344,057
Estimated Season Expenses$10,425,497
Season Salary Cap$68,150,000
Estimate Under Maximum Salary Cap of $95,500,000$27,350,000
Estimate Over Minimum Salary Cap of $58,000,000 $10,150,000
Current Bank Account$101,557,541
Projected Bank Account$108,595,905

Pro Players Salaries

Jacob Trouba $6,250,000 (4)
Gustav Forsling $5,750,000 (3)
Ryan Nugent-Hopkins $5,700,000 (2)
Joel Eriksson Ek $5,250,000 (3)
Charlie Coyle $5,250,000 (3)
Jordan Eberle $5,000,000 (2)
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)
Stefan Noesen $1,000,000 (3)
Connor Clifton $1,000,000 (1)
Mason Lohrei $925,000 (2)
Dmitri Voronkov $925,000 (2)
John Beecher $900,000 (2)
Troy Stecher $875,000 (4)
Ryan Poehling $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $68,150,000
Year 2026 : $54,925,000
Year 2027 : $37,775,000
Year 2028 : $11,525,000
Salary Average Commitment
Year 2025 : $49,175,001
Year 2026 : $41,175,000
Year 2027 : $26,775,000
Year 2028 : $11,525,000
Salary Cap with 1 Way Contract
Year 2025 : $68,150,000
Year 2026 : $54,925,000
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 - 5,789 - 96.49%
Level 2: 6000 - $197 - 5,828 - 97.13%
Level 3: 2000 - $196 - 1,951 - 97.57%
Level 4: 4000 - $194 - 3,718 - 92.94%
Luxury : 1000 - $400 - 966 - 96.59%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,252 - 96.06%
Average Income per Game$3,796,017
Year to Date Revenue$136,656,598

Expense

Pro Players Total Salaries$84,561,667
Farm Players Total Salaries$830,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,965,659
Farm Year To Date Expenses$673,446
Pro Salary Cap To Date$62,253,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,980,083
Pro Remaining Season Days24
Pro Expenses Per Days$518,333
Pro Estimated Expenses$12,439,992
Farm Remaining Season Days23
Farm Expenses Per Days$5,151
Farm Estimated Expenses$118,473
Estimated Season Expenses$12,558,465
Season Salary Cap$84,561,667
Estimate Under Maximum Salary Cap of $95,500,000$10,938,333
Estimate Over Minimum Salary Cap of $58,000,000 $26,561,667
Current Bank Account$150,379,579
Projected Bank Account$156,801,197

Pro Players Salaries

Erik Karlsson $13,500,000 (2)
Sergei Bobrovsky $8,800,000 (1)
Timo Meier $8,800,000 (3)
Marco Rossi $5,000,000 (4)
Anton Lundell $5,000,000 (4)
Alex Vlasic $4,600,000 (3)
Spencer Knight $4,500,000 (3)
Scott Laughton $4,000,000 (3)
Shayne Gostisbehere $4,000,000 (3)
Jack Quinn $3,375,000 (4)
J.J. Moser $3,375,000 (2)
Jamie Benn $3,000,000 (1)
Casey Cizikas $3,000,000 (1)
Jack Roslovic $2,800,000 (3)
Nick Perbix $2,750,000 (4)
Martin Fehervary $2,675,000 (2)
Calle Jarnkrok $1,000,000 (2)
Corey Perry $1,000,000 (1)
Kevin Korchinski $950,000 (2)
Marco Kasper $886,667 (3)
Cole Koepke $775,000 (3)
Nathan Bastian $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $84,561,667
Year 2026 : $67,986,667
Year 2027 : $46,486,667
Year 2028 : $16,125,000
Salary Average Commitment
Year 2025 : $71,236,667
Year 2026 : $54,661,667
Year 2027 : $34,111,667
Year 2028 : $16,125,000
Salary Cap with 1 Way Contract
Year 2025 : $84,561,667
Year 2026 : $67,986,667
Year 2027 : $46,486,667
Year 2028 : $16,125,000

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Daniil Tarasov $105,000 (1)
Bradly Nadeau $92,500 (2)
Emil Bemstrom $90,000 (1)
Mikey Eyssimont $80,000 (3)
Callahan Burke $77,500 (3)
Kyle Burroughs $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2025 : $830,000
Year 2026 : $250,000
Year 2027 : $157,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $185,000
Year 2026 : $80,000
Year 2027 : $80,000
Year 2028 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,806 - 96.77%
Level 2: 6000 - $199 - 5,671 - 94.52%
Level 3: 2000 - $198 - 1,930 - 96.51%
Level 4: 4000 - $197 - 3,638 - 90.96%
Luxury : 1000 - $400 - 961 - 96.12%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,007 - 94.78%
Average Income per Game$3,773,264
Year to Date Revenue$135,837,514

Expense

Pro Players Total Salaries$95,181,000
Farm Players Total Salaries$628,267
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,106,102
Farm Year To Date Expenses$520,971
Pro Salary Cap To Date$79,393,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,866,321
Pro Remaining Season Days24
Pro Expenses Per Days$581,922
Pro Estimated Expenses$13,966,128
Farm Remaining Season Days23
Farm Expenses Per Days$3,935
Farm Estimated Expenses$90,505
Estimated Season Expenses$14,056,633
Season Salary Cap$95,181,000
Estimate Under Maximum Salary Cap of $95,500,000$319,000
Estimate Over Minimum Salary Cap of $58,000,000 $37,181,000
Current Bank Account$52,302,806
Projected Bank Account$57,112,494

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (2)
Jordan Kyrou $8,125,000 (4)
Jesper Bratt $7,875,000 (4)
Devon Toews $6,100,000 (4)
Hampus Lindholm $5,700,000 (4)
Bo Horvat $5,500,000 (1)
Teuvo Teravainen $5,400,000 (1)
Rasmus Ristolainen $5,100,000 (1)
Dmitry Orlov $5,000,000 (1)
Artturi Lehkonen $4,500,000 (1)
Ilya Sorokin $4,000,000 (1)
Evan Bouchard $3,900,000 (3)
Bowen Byram $3,850,000 (3)
Robert Thomas $2,800,000 (1)
Brenden Dillon $2,200,000 (2)
Ryan McLeod $2,100,000 (2)
Eric Robinson $1,600,000 (1)
Craig Smith $800,000 (2)
Colin White $775,000 (3)
Jonathan Quick $700,000 (1)
Trevor Lewis $656,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $95,181,000
Year 2026 : $59,925,000
Year 2027 : $46,325,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $47,756,000
Year 2026 : $41,400,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $95,181,000
Year 2026 : $59,925,000
Year 2027 : $46,325,000
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)
Jack Johnson $70,000 (1)
Robert Bortuzzo $65,100 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $628,267
Year 2026 : $393,267
Year 2027 : $250,667
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $628,267
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 - 5,586 - 93.11%
Level 2: 6000 - $199 - 5,649 - 94.15%
Level 3: 2000 - $198 - 1,878 - 93.89%
Level 4: 4000 - $197 - 3,574 - 89.35%
Luxury : 1000 - $400 - 952 - 95.22%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %17,640 - 92.84%
Average Income per Game$3,696,873
Year to Date Revenue$136,784,298

Expense

Pro Players Total Salaries$91,372,028
Farm Players Total Salaries$252,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,501,937
Farm Year To Date Expenses$724,987
Pro Salary Cap To Date$78,789,369
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,787,492
Pro Remaining Season Days24
Pro Expenses Per Days$559,114
Pro Estimated Expenses$13,418,736
Farm Remaining Season Days23
Farm Expenses Per Days$1,672
Farm Estimated Expenses$38,456
Estimated Season Expenses$13,457,192
Season Salary Cap$91,372,028
Estimate Under Maximum Salary Cap of $95,500,000$4,127,972
Estimate Over Minimum Salary Cap of $58,000,000 $33,372,028
Current Bank Account$230,759,332
Projected Bank Account$232,089,632

Pro Players Salaries

Roman Josi $11,059,000 (1)
Mitch Marner $10,903,000 (3)
Evgeni Malkin $8,100,000 (1)
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)
K'Andre Miller $3,872,000 (2)
Braden Schneider $2,200,000 (4)
Mattias Janmark $1,000,000 (3)
Matthew Knies $925,000 (1)
Mason McTavish $894,167 (4)
Ukko-Pekka Luukkonen $837,500 (1)
Matt Kiersted $775,000 (1)
Mike Hardman $775,000 (2)
Connor MacKey $775,000 (3)
Dylan Coghlan $775,000 (4)
Brett Murray $775,000 (4)
Parker Kelly $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $91,372,028
Year 2026 : $62,113,028
Year 2027 : $43,466,028
Year 2028 : $12,064,254
Salary Average Commitment
Year 2025 : $68,679,171
Year 2026 : $39,420,171
Year 2027 : $24,645,171
Year 2028 : $12,064,254
Salary Cap with 1 Way Contract
Year 2025 : $91,372,028
Year 2026 : $62,113,028
Year 2027 : $43,466,028
Year 2028 : $12,064,254

Farm Players Salaries

Philip Tomasino $175,000 (3)
Matt Villalta $77,500 (1)
Total Farm Players2
Salary Commitment
Year 2025 : $252,500
Year 2026 : $175,000
Year 2027 : $175,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $175,000
Year 2026 : $175,000
Year 2027 : $175,000
Year 2028 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,674 - 94.57%
Level 2: 6000 - $199 - 5,725 - 95.41%
Level 3: 2000 - $198 - 1,910 - 95.51%
Level 4: 4000 - $197 - 3,641 - 91.02%
Luxury : 1000 - $400 - 966 - 96.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %17,916 - 94.29%
Average Income per Game$3,755,948
Year to Date Revenue$138,970,094

Expense

Pro Players Total Salaries$89,155,223
Farm Players Total Salaries$584,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,720,698
Farm Year To Date Expenses$803,698
Pro Salary Cap To Date$79,008,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,023,794
Pro Remaining Season Days24
Pro Expenses Per Days$545,840
Pro Estimated Expenses$13,100,160
Farm Remaining Season Days23
Farm Expenses Per Days$3,672
Farm Estimated Expenses$84,456
Estimated Season Expenses$13,184,616
Season Salary Cap$89,155,223
Estimate Under Maximum Salary Cap of $95,500,000$6,344,777
Estimate Over Minimum Salary Cap of $58,000,000 $31,155,223
Current Bank Account$104,896,303
Projected Bank Account$106,735,481

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)
Brandon Saad $4,500,000 (2)
Lawson Crouse $4,300,000 (3)
Brandon Carlo $4,100,000 (3)
Adam Larsson $4,000,000 (1)
Alexandar Georgiev $3,400,000 (2)
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)
Henry Thrun $1,000,000 (3)
Danton Heinen $1,000,000 (1)
Michael Bunting $950,000 (1)
Michael McCarron $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $89,155,223
Year 2026 : $72,705,223
Year 2027 : $33,617,857
Year 2028 : $12,117,857
Salary Average Commitment
Year 2025 : $62,855,223
Year 2026 : $49,855,223
Year 2027 : $13,117,857
Year 2028 : $12,117,857
Salary Cap with 1 Way Contract
Year 2025 : $89,155,223
Year 2026 : $72,705,223
Year 2027 : $33,617,857
Year 2028 : $12,117,857

Farm Players Salaries

Egor Zamula $170,000 (2)
Emil Andrae $95,000 (2)
Victor Ostman $87,000 (2)
Dryden Hunt $77,500 (2)
Tanner Laczynski $77,500 (2)
Ian Mitchell $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $584,500
Year 2026 : $507,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $412,000
Year 2026 : $412,000
Year 2027 : $0
Year 2028 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 5,765 - 96.09%
Level 2: 6000 - $199 - 5,684 - 94.73%
Level 3: 2000 - $198 - 1,930 - 96.48%
Level 4: 4000 - $197 - 3,660 - 91.49%
Luxury : 1000 - $400 - 964 - 96.42%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,002 - 94.75%
Average Income per Game$3,772,759
Year to Date Revenue$139,592,097

Expense

Pro Players Total Salaries$84,637,500
Farm Players Total Salaries$1,008,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,634,148
Farm Year To Date Expenses$953,008
Pro Salary Cap To Date$71,921,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,091,038
Pro Remaining Season Days24
Pro Expenses Per Days$518,787
Pro Estimated Expenses$12,450,888
Farm Remaining Season Days23
Farm Expenses Per Days$6,224
Farm Estimated Expenses$143,152
Estimated Season Expenses$12,594,040
Season Salary Cap$84,637,500
Estimate Under Maximum Salary Cap of $95,500,000$10,862,500
Estimate Over Minimum Salary Cap of $58,000,000 $26,637,500
Current Bank Account$127,885,328
Projected Bank Account$130,382,326

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)
Kiefer Sherwood $750,000 (1)
James Van Riemsdyk $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $84,637,500
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 : $84,637,500
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)
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 Players12
Salary Commitment
Year 2025 : $1,008,250
Year 2026 : $933,250
Year 2027 : $254,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $753,250
Year 2026 : $678,250
Year 2027 : $177,000
Year 2028 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,846 - 97.43%
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 Left4
Average Attendance - %18,846 - 99.19%
Average Income per Game$3,634,195
Year to Date Revenue$134,465,200

Expense

Pro Players Total Salaries$90,280,000
Farm Players Total Salaries$1,577,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,709,233
Farm Year To Date Expenses$1,381,780
Pro Salary Cap To Date$71,996,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,536,778
Pro Remaining Season Days24
Pro Expenses Per Days$552,575
Pro Estimated Expenses$13,261,800
Farm Remaining Season Days23
Farm Expenses Per Days$9,652
Farm Estimated Expenses$221,996
Estimated Season Expenses$13,483,796
Season Salary Cap$90,280,000
Estimate Under Maximum Salary Cap of $95,500,000$5,220,000
Estimate Over Minimum Salary Cap of $58,000,000 $32,280,000
Current Bank Account$30,420,186
Projected Bank Account$31,473,168

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Sean Couturier $9,000,000 (1)
Sidney Crosby $7,900,000 (1)
Jason Zucker $5,950,000 (1)
Brayden McNabb $5,000,000 (3)
Jesperi Kotkaniemi $4,820,000 (1)
Ilya Mikheyev $4,750,000 (1)
Frederik Andersen $4,750,000 (2)
Anton Forsberg $4,750,000 (2)
Victor Olofsson $4,750,000 (1)
Ryan Lindgren $4,500,000 (4)
Brett Pesce $4,025,000 (1)
Jamie Oleksiak $3,850,000 (2)
Nicholas Paul $3,150,000 (1)
Lars Eller $3,000,000 (1)
Philipp Kurashev $2,250,000 (2)
Nick Foligno $2,000,000 (1)
Ryan Hartman $1,700,000 (1)
Declan Chisholm $1,600,000 (2)
Michael Rasmussen $1,460,000 (2)
Brett Leason $1,050,000 (1)
Adam Wilsby $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $90,280,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000
Salary Average Commitment
Year 2025 : $57,835,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000
Salary Cap with 1 Way Contract
Year 2025 : $90,280,000
Year 2026 : $28,160,000
Year 2027 : $9,500,000
Year 2028 : $4,500,000

Farm Players Salaries

Philipp Grubauer $510,000 (1)
Chad Ruhwedel $150,000 (1)
Curtis Lazar $100,000 (1)
Mikael Pyyhtia $89,750 (1)
Dylan Duke $86,750 (3)
Tyson Kozak $85,000 (3)
Jordan Harris $82,500 (2)
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 : $1,577,167
Year 2026 : $494,917
Year 2027 : $334,917
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,399,667
Year 2026 : $494,917
Year 2027 : $334,917
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,987 - 94.42%
Level 2: 7400 - $188 - 7,029 - 94.98%
Level 3: 3300 - $170 - 2,509 - 76.04%
Level 4: 5150 - $165 - 4,869 - 94.55%
Luxury : 1750 - $360 - 1,232 - 70.39%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %22,626 - 90.50%
Average Income per Game$4,348,344
Year to Date Revenue$156,540,376

Expense

Pro Players Total Salaries$91,437,500
Farm Players Total Salaries$3,847,529
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,125,240
Farm Year To Date Expenses$2,332,933
Pro Salary Cap To Date$80,412,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,741,719
Pro Remaining Season Days24
Pro Expenses Per Days$559,506
Pro Estimated Expenses$13,428,144
Farm Remaining Season Days23
Farm Expenses Per Days$23,328
Farm Estimated Expenses$536,544
Estimated Season Expenses$13,964,688
Season Salary Cap$91,437,500
Estimate Under Maximum Salary Cap of $95,500,000$4,062,500
Estimate Over Minimum Salary Cap of $58,000,000 $33,437,500
Current Bank Account$161,136,305
Projected Bank Account$168,913,336

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Alex Ovechkin $11,500,000 (1)
Cale Makar $9,000,000 (1)
Connor Hellebuyck $9,000,000 (3)
Cole Caufield $7,850,000 (3)
Andrei Svechnikov $7,750,000 (2)
J.T. Miller $6,750,000 (2)
Morgan Rielly $5,500,000 (3)
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)
Nick Blankenburg $775,000 (4)
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 : $91,437,500
Year 2026 : $63,437,500
Year 2027 : $39,487,500
Year 2028 : $775,000
Salary Average Commitment
Year 2025 : $62,587,500
Year 2026 : $42,087,500
Year 2027 : $19,137,500
Year 2028 : $775,000
Salary Cap with 1 Way Contract
Year 2025 : $91,437,500
Year 2026 : $63,437,500
Year 2027 : $39,487,500
Year 2028 : $775,000

Farm Players Salaries

Patrik Laine $870,000 (4)
Samuel Girard $500,000 (4)
Pyotr Kochetkov $200,000 (1)
Conor Timmins $110,000 (1)
Max Jones $100,000 (4)
Matthew Wood $95,000 (3)
Fraser Minten $95,000 (2)
Cameron Lund $94,167 (3)
Brendan Brisson $92,500 (2)
Jack Thompson $92,500 (2)
Ryan Winterton $92,500 (2)
Jonathan Lekkerimaki $91,833 (3)
Arshdeep Bains $90,000 (2)
Adam Klapka $90,000 (2)
Landon Slaggert $90,000 (2)
Alexander Holtz $89,417 (4)
Maveric Lamoureux $88,667 (3)
Noah Ostlund $88,667 (3)
A.J. Greer $85,000 (4)
Rory Kerins $84,667 (3)
Jacob Melanson $82,611 (3)
Dakota Joshua $82,500 (2)
Lucas Condotta $77,500 (3)
Thomas Bordeleau $77,500 (4)
Vladislav Kolyachonok $77,500 (3)
Luke Kunin $77,500 (4)
Rafael Harvey-Pinard $77,500 (1)
Anthony Richard $77,500 (3)
Philippe Myers $77,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $3,847,529
Year 2026 : $3,460,029
Year 2027 : $2,735,029
Year 2028 : $1,799,417
Salary Average Commitment
Year 2025 : $2,972,529
Year 2026 : $2,585,029
Year 2027 : $2,502,529
Year 2028 : $1,799,417

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,783 - 96.38%
Level 2: 6000 - $199 - 5,690 - 94.83%
Level 3: 2000 - $198 - 1,904 - 95.19%
Level 4: 4000 - $197 - 3,591 - 89.79%
Luxury : 1000 - $400 - 959 - 95.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %17,927 - 94.35%
Average Income per Game$3,756,823
Year to Date Revenue$135,245,620

Expense

Pro Players Total Salaries$91,945,666
Farm Players Total Salaries$440,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,193,833
Farm Year To Date Expenses$389,473
Pro Salary Cap To Date$79,481,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,784,114
Pro Remaining Season Days24
Pro Expenses Per Days$562,549
Pro Estimated Expenses$13,501,176
Farm Remaining Season Days23
Farm Expenses Per Days$2,801
Farm Estimated Expenses$64,423
Estimated Season Expenses$13,565,599
Season Salary Cap$91,945,666
Estimate Under Maximum Salary Cap of $95,500,000$3,554,334
Estimate Over Minimum Salary Cap of $58,000,000 $33,945,666
Current Bank Account$161,672,923
Projected Bank Account$166,891,438

Pro Players Salaries

Mathew Barzal $9,150,000 (3)
Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (2)
Ryan Strome $6,288,000 (3)
Viktor Arvidsson $6,000,000 (3)
Pavel Buchnevich $5,800,000 (1)
Jake Debrusk $5,500,000 (3)
Jonathan Drouin $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Ivan Barbashev $5,000,000 (2)
Evan Rodrigues $4,688,000 (3)
Damon Severson $4,166,666 (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)
Henri Jokiharju $2,500,000 (1)
Ryan Suter $2,178,000 (1)
Urho Vaakanainen $850,000 (1)
Kaedan Korczak $825,000 (3)
Tyson Jost $775,000 (4)
Nathan Walker $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2025 : $91,945,666
Year 2026 : $63,201,000
Year 2027 : $40,076,000
Year 2028 : $4,125,000
Salary Average Commitment
Year 2025 : $53,479,000
Year 2026 : $48,551,000
Year 2027 : $25,426,000
Year 2028 : $4,125,000
Salary Cap with 1 Way Contract
Year 2025 : $91,945,666
Year 2026 : $63,201,000
Year 2027 : $40,076,000
Year 2028 : $4,125,000

Farm Players Salaries

Ivan Fedotov $95,000 (3)
Ryan Ufko $92,500 (3)
Nikolas Matinpalo $87,500 (1)
Angus Crookshank $87,500 (2)
Alex Alexeyev $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2025 : $440,000
Year 2026 : $352,500
Year 2027 : $187,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $170,000
Year 2026 : $170,000
Year 2027 : $92,500
Year 2028 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 5,834 - 97.23%
Level 2: 6000 - $199 - 5,679 - 94.65%
Level 3: 2000 - $198 - 1,919 - 95.94%
Level 4: 4000 - $197 - 3,677 - 91.93%
Luxury : 1000 - $400 - 962 - 96.21%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,071 - 95.11%
Average Income per Game$3,786,106
Year to Date Revenue$140,085,905

Expense

Pro Players Total Salaries$90,786,625
Farm Players Total Salaries$364,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,750,229
Farm Year To Date Expenses$463,012
Pro Salary Cap To Date$79,037,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,144,422
Pro Remaining Season Days24
Pro Expenses Per Days$555,609
Pro Estimated Expenses$13,334,616
Farm Remaining Season Days23
Farm Expenses Per Days$2,349
Farm Estimated Expenses$54,027
Estimated Season Expenses$13,388,643
Season Salary Cap$90,786,625
Estimate Under Maximum Salary Cap of $95,500,000$4,713,375
Estimate Over Minimum Salary Cap of $58,000,000 $32,786,625
Current Bank Account$57,086,590
Projected Bank Account$58,842,369

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)
Jared McCann $5,000,000 (2)
Conor Garland $4,950,000 (2)
Adin Hill $4,900,000 (2)
Dylan Demelo $4,500,000 (2)
Anthony Stolarz $4,500,000 (4)
Marcus Pettersson $4,025,000 (2)
Jonas Siegenthaler $3,400,000 (3)
Jake Middleton $2,450,000 (2)
Kevin Stenlund $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Noel Acciari $1,700,000 (2)
Jesper Boqvist $874,125 (1)
Pontus Holmberg $800,000 (1)
Haydn Fleury $762,500 (2)
Michael Amadio $762,500 (2)
Oskar Sundqvist $700,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $90,786,625
Year 2026 : $80,987,500
Year 2027 : $39,687,500
Year 2028 : $15,700,000
Salary Average Commitment
Year 2025 : $64,937,500
Year 2026 : $64,937,500
Year 2027 : $25,837,500
Year 2028 : $15,700,000
Salary Cap with 1 Way Contract
Year 2025 : $90,786,625
Year 2026 : $80,987,500
Year 2027 : $39,687,500
Year 2028 : $15,700,000

Farm Players Salaries

Joel Blomqvist $88,667 (3)
Nico Daws $81,250 (3)
Dominic Toninato $65,000 (3)
Matt Benning $65,000 (4)
Dakota Mermis $65,000 (4)
Total Farm Players5
Salary Commitment
Year 2025 : $364,917
Year 2026 : $364,917
Year 2027 : $364,917
Year 2028 : $130,000
Salary Average Commitment
Year 2025 : $364,917
Year 2026 : $364,917
Year 2027 : $364,917
Year 2028 : $130,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 5,616 - 93.59%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $190 - 1,997 - 99.83%
Level 4: 4000 - $185 - 3,762 - 94.04%
Luxury : 1000 - $400 - 936 - 93.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,309 - 96.37%
Average Income per Game$3,742,643
Year to Date Revenue$138,477,790

Expense

Pro Players Total Salaries$58,605,000
Farm Players Total Salaries$1,425,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,871,920
Farm Year To Date Expenses$1,282,207
Pro Salary Cap To Date$50,159,352
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,970,572
Pro Remaining Season Days24
Pro Expenses Per Days$362,904
Pro Estimated Expenses$8,709,696
Farm Remaining Season Days23
Farm Expenses Per Days$8,738
Farm Estimated Expenses$200,974
Estimated Season Expenses$8,910,670
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$294,364,973
Projected Bank Account$300,424,875

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)
Nathan Legare $77,500 (1)
Sam Poulin $77,500 (3)
Akil Thomas $77,500 (2)
John Ludvig $77,500 (2)
Alexander Nylander $77,500 (1)
Corey Schueneman $77,500 (1)
Spencer Martin $76,250 (1)
Total Farm Players17
Salary Commitment
Year 2025 : $1,425,500
Year 2026 : $947,250
Year 2027 : $324,750
Year 2028 : $80,000
Salary Average Commitment
Year 2025 : $924,250
Year 2026 : $612,250
Year 2027 : $324,750
Year 2028 : $80,000

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 5,698 - 94.97%
Level 2: 6000 - $199 - 5,805 - 96.75%
Level 3: 2000 - $198 - 1,942 - 97.10%
Level 4: 4000 - $197 - 3,726 - 93.16%
Luxury : 1000 - $400 - 971 - 97.14%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,143 - 95.49%
Average Income per Game$3,802,010
Year to Date Revenue$136,872,357

Expense

Pro Players Total Salaries$94,249,450
Farm Players Total Salaries$725,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,652,785
Farm Year To Date Expenses$479,981
Pro Salary Cap To Date$77,940,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,010,050
Pro Remaining Season Days24
Pro Expenses Per Days$576,344
Pro Estimated Expenses$13,832,256
Farm Remaining Season Days23
Farm Expenses Per Days$4,522
Farm Estimated Expenses$104,006
Estimated Season Expenses$13,936,262
Season Salary Cap$94,249,450
Estimate Under Maximum Salary Cap of $95,500,000$1,250,550
Estimate Over Minimum Salary Cap of $58,000,000 $36,249,450
Current Bank Account$95,531,254
Projected Bank Account$100,605,042

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)
Bryan Rust $5,500,000 (2)
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)
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 : $94,249,450
Year 2026 : $71,796,117
Year 2027 : $39,341,667
Year 2028 : $15,666,667
Salary Average Commitment
Year 2025 : $59,749,450
Year 2026 : $49,046,117
Year 2027 : $16,591,667
Year 2028 : $15,666,667
Salary Cap with 1 Way Contract
Year 2025 : $94,249,450
Year 2026 : $71,796,117
Year 2027 : $39,341,667
Year 2028 : $15,666,667

Farm Players Salaries

Cole Sillinger $225,000 (4)
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 Players7
Salary Commitment
Year 2025 : $725,666
Year 2026 : $725,666
Year 2027 : $555,166
Year 2028 : $225,000
Salary Average Commitment
Year 2025 : $555,166
Year 2026 : $555,166
Year 2027 : $555,166
Year 2028 : $225,000

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $197 - 6,475 - 92.50%
Level 2: 7000 - $195 - 6,804 - 97.20%
Level 3: 3000 - $172 - 2,456 - 81.88%
Level 4: 4700 - $171 - 4,532 - 96.42%
Luxury : 1300 - $352 - 1,199 - 92.22%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %21,466 - 93.33%
Average Income per Game$4,220,748
Year to Date Revenue$156,167,669

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$51,822,868
Farm Year To Date Expenses$897,050
Pro Salary Cap To Date$50,110,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,882,991
Pro Remaining Season Days24
Pro Expenses Per Days$362,405
Pro Estimated Expenses$8,697,720
Farm Remaining Season Days23
Farm Expenses Per Days$6,287
Farm Estimated Expenses$144,601
Estimated Season Expenses$8,842,321
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$376,983,899
Projected Bank Account$385,024,569

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 - 5,791 - 96.52%
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 - 966 - 96.56%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,757 - 98.72%
Average Income per Game$3,724,506
Year to Date Revenue$134,082,200

Expense

Pro Players Total Salaries$95,243,562
Farm Players Total Salaries$1,140,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,591,390
Farm Year To Date Expenses$517,925
Pro Salary Cap To Date$79,878,774
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,622,528
Pro Remaining Season Days24
Pro Expenses Per Days$582,297
Pro Estimated Expenses$13,975,128
Farm Remaining Season Days23
Farm Expenses Per Days$7,018
Farm Estimated Expenses$161,414
Estimated Season Expenses$14,136,542
Season Salary Cap$95,243,562
Estimate Under Maximum Salary Cap of $95,500,000$256,438
Estimate Over Minimum Salary Cap of $58,000,000 $37,243,562
Current Bank Account$54,719,944
Projected Bank Account$59,205,930

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (3)
Colton Parayko $8,500,000 (3)
Jaccob Slavin $8,396,062 (4)
Alex Killorn $8,250,000 (2)
Chandler Stephenson $7,750,000 (4)
Jordan Binnington $6,500,000 (3)
Vladislav Gavrikov $5,875,000 (2)
Neal Pionk $5,875,000 (1)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
William Karlsson $4,300,000 (3)
Olli Maatta $3,800,000 (4)
Nicolas Roy $3,000,000 (3)
Alex Lyon $2,900,000 (3)
Bobby Brink $1,500,000 (3)
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)
Phillip Di Giuseppe $650,000 (3)
Travis Boyd $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $95,243,562
Year 2026 : $81,971,062
Year 2027 : $60,446,062
Year 2028 : $20,596,062
Salary Average Commitment
Year 2025 : $85,468,562
Year 2026 : $78,071,062
Year 2027 : $57,446,062
Year 2028 : $20,596,062
Salary Cap with 1 Way Contract
Year 2025 : $95,243,562
Year 2026 : $81,971,062
Year 2027 : $60,446,062
Year 2028 : $20,596,062

Farm Players Salaries

Max Pacioretty $300,000 (1)
Alex Iafallo $200,000 (4)
Sam Malinski $140,000 (4)
Tomas Nosek $90,000 (3)
Daemon Hunt $90,000 (2)
Arturs Silovs $85,000 (3)
Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Reese Johnson $77,500 (4)
Total Farm Players9
Salary Commitment
Year 2025 : $1,140,000
Year 2026 : $762,500
Year 2027 : $592,500
Year 2028 : $417,500
Salary Average Commitment
Year 2025 : $1,050,000
Year 2026 : $672,500
Year 2027 : $592,500
Year 2028 : $417,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $198 - 5,966 - 99.43%
Level 2: 6000 - $197 - 5,799 - 96.64%
Level 3: 2000 - $196 - 1,926 - 96.32%
Level 4: 4000 - $190 - 3,710 - 92.75%
Luxury : 1000 - $396 - 973 - 97.30%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,374 - 96.71%
Average Income per Game$3,792,426
Year to Date Revenue$136,527,333

Expense

Pro Players Total Salaries$62,020,833
Farm Players Total Salaries$1,395,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,512,371
Farm Year To Date Expenses$1,210,710
Pro Salary Cap To Date$53,799,801
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,962,130
Pro Remaining Season Days24
Pro Expenses Per Days$383,358
Pro Estimated Expenses$9,200,592
Farm Remaining Season Days23
Farm Expenses Per Days$8,560
Farm Estimated Expenses$196,880
Estimated Season Expenses$9,397,472
Season Salary Cap$62,020,833
Estimate Under Maximum Salary Cap of $95,500,000$33,479,167
Estimate Over Minimum Salary Cap of $58,000,000 $4,020,833
Current Bank Account$379,174,635
Projected Bank Account$388,739,293

Pro Players Salaries

Kevin Hayes $8,755,000 (2)
Jake Sanderson $8,050,000 (4)
Elias Pettersson $7,350,000 (1)
Jacob Markstrom $6,000,000 (2)
Morgan Geekie $5,500,000 (4)
Jake Neighbours $3,750,000 (4)
Scott Wedgewood $3,500,000 (2)
Brandon Tanev $2,500,000 (1)
Cody Glass $2,500,000 (1)
Isac Lundestrom $1,800,000 (1)
Timothy Liljegren $1,400,000 (1)
Logan Stanley $1,250,000 (4)
Oliver Kylington $1,050,000 (3)
Logan Cooley $950,000 (2)
Matvei Michkov $950,000 (3)
Ivan Miroshnichenko $950,000 (2)
Wyatt Kaiser $916,667 (1)
Marat Khusnutdinov $900,000 (2)
Ridly Greig $863,333 (1)
Zachary L'Heureux $863,333 (3)
Luke Evangelista $797,500 (1)
Vinni Lettieri $775,000 (2)
Erik Johnson $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $62,020,833
Year 2026 : $43,243,333
Year 2027 : $21,413,333
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $49,020,833
Year 2026 : $39,393,333
Year 2027 : $20,363,333
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $62,020,833
Year 2026 : $43,243,333
Year 2027 : $21,413,333
Year 2028 : $18,550,000

Farm Players Salaries

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

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,813 - 96.88%
Level 2: 6000 - $199 - 5,675 - 94.59%
Level 3: 2000 - $198 - 1,942 - 97.10%
Level 4: 4000 - $187 - 3,912 - 97.81%
Luxury : 1000 - $400 - 971 - 97.11%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,314 - 96.39%
Average Income per Game$3,783,612
Year to Date Revenue$139,993,631

Expense

Pro Players Total Salaries$95,481,667
Farm Players Total Salaries$649,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,252,780
Farm Year To Date Expenses$498,964
Pro Salary Cap To Date$81,540,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,134,447
Pro Remaining Season Days24
Pro Expenses Per Days$583,723
Pro Estimated Expenses$14,009,352
Farm Remaining Season Days23
Farm Expenses Per Days$4,062
Farm Estimated Expenses$93,426
Estimated Season Expenses$14,102,778
Season Salary Cap$95,481,667
Estimate Under Maximum Salary Cap of $95,500,000$18,333
Estimate Over Minimum Salary Cap of $58,000,000 $37,481,667
Current Bank Account$137,952,402
Projected Bank Account$138,984,071

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)
Mikael Granlund $3,000,000 (1)
Niko Mikkola $2,500,000 (2)
Jack Drury $1,725,000 (2)
Brandt Clarke $894,167 (1)
Ty Emberson $850,000 (2)
Marcus Johansson $850,000 (1)
Michael Pezzetta $812,500 (4)
Total Pro Players22
Salary Commitment
Year 2025 : $95,481,667
Year 2026 : $79,237,500
Year 2027 : $53,362,500
Year 2028 : $26,912,500
Salary Average Commitment
Year 2025 : $80,231,667
Year 2026 : $69,487,500
Year 2027 : $44,462,500
Year 2028 : $26,912,500
Salary Cap with 1 Way Contract
Year 2025 : $95,481,667
Year 2026 : $79,237,500
Year 2027 : $53,362,500
Year 2028 : $26,912,500

Farm Players Salaries

Nils Hoglander $110,000 (3)
Joshua Roy $95,000 (2)
Yaroslav Askarov $92,500 (1)
Scott Morrow $92,500 (2)
Samuel Honzek $91,833 (3)
Sam Colangelo $90,000 (2)
Patrick Giles $77,500 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $649,333
Year 2026 : $556,833
Year 2027 : $201,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $169,333
Year 2026 : $169,333
Year 2027 : $91,833
Year 2028 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,710 - 95.17%
Level 2: 6000 - $195 - 5,958 - 99.30%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $375 - 988 - 98.84%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,656 - 98.19%
Average Income per Game$3,534,610
Year to Date Revenue$130,780,561

Expense

Pro Players Total Salaries$64,247,124
Farm Players Total Salaries$841,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,017,267
Farm Year To Date Expenses$965,872
Pro Salary Cap To Date$63,304,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,138,439
Pro Remaining Season Days24
Pro Expenses Per Days$396,689
Pro Estimated Expenses$9,520,536
Farm Remaining Season Days23
Farm Expenses Per Days$5,219
Farm Estimated Expenses$120,037
Estimated Season Expenses$9,640,573
Season Salary Cap$64,247,124
Estimate Under Maximum Salary Cap of $95,500,000$31,252,876
Estimate Over Minimum Salary Cap of $58,000,000 $6,247,124
Current Bank Account$210,855,994
Projected Bank Account$215,353,860

Pro Players Salaries

Kevin Fiala $7,875,000 (2)
Yanni Gourde $6,700,000 (1)
Anthony Mantha $5,700,000 (1)
Jake McCabe $5,500,000 (4)
Ryan Graves $4,865,000 (3)
Dawson Mercer $4,000,000 (4)
Vitek Vanecek $3,400,000 (2)
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)
Mark Kastelic $1,566,667 (1)
Arber Xhekaj $1,300,000 (3)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Zach Benson $950,000 (2)
Lane Hutson $950,000 (2)
Noah Juulsen $900,000 (4)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Alex Turcotte $775,000 (3)
Adam Gaudette $775,000 (3)
Brock McGinn $750,000 (4)
Total Pro Players25
Salary Commitment
Year 2025 : $64,247,124
Year 2026 : $46,305,457
Year 2027 : $23,755,457
Year 2028 : $15,240,457
Salary Average Commitment
Year 2025 : $51,097,124
Year 2026 : $42,830,457
Year 2027 : $22,180,457
Year 2028 : $15,240,457
Salary Cap with 1 Way Contract
Year 2025 : $64,247,124
Year 2026 : $46,305,457
Year 2027 : $23,755,457
Year 2028 : $15,240,457

Farm Players Salaries

Gabe Perreault $94,167 (3)
Oliver Kapanen $92,500 (3)
Tyler Tucker $92,500 (2)
Tristan Lennox $86,750 (3)
Riley Duran $86,750 (2)
Nils Aman $82,500 (2)
Owen Sillinger $77,500 (4)
Matthew Robertson $77,500 (1)
Nick Desimone $76,250 (1)
Arthur Kaliyev $75,000 (3)
Total Farm Players10
Salary Commitment
Year 2025 : $841,417
Year 2026 : $687,667
Year 2027 : $425,917
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $841,417
Year 2026 : $687,667
Year 2027 : $425,917
Year 2028 : $77,500

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 5,714 - 95.23%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,935 - 96.76%
Level 4: 4000 - $185 - 3,807 - 95.17%
Luxury : 1000 - $400 - 964 - 96.41%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,420 - 96.95%
Average Income per Game$3,754,298
Year to Date Revenue$135,154,734

Expense

Pro Players Total Salaries$80,300,000
Farm Players Total Salaries$548,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,926,615
Farm Year To Date Expenses$559,337
Pro Salary Cap To Date$65,214,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,771,491
Pro Remaining Season Days24
Pro Expenses Per Days$492,814
Pro Estimated Expenses$11,827,536
Farm Remaining Season Days23
Farm Expenses Per Days$3,456
Farm Estimated Expenses$79,488
Estimated Season Expenses$11,907,024
Season Salary Cap$80,300,000
Estimate Under Maximum Salary Cap of $95,500,000$15,200,000
Estimate Over Minimum Salary Cap of $58,000,000 $22,300,000
Current Bank Account$105,389,939
Projected Bank Account$112,254,406

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)
Erik Gudbranson $6,000,000 (1)
Joey Daccord $5,000,000 (4)
Elias Lindholm $4,850,000 (1)
Ondrej Palat $4,000,000 (1)
Petr Mrazek $3,800,000 (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)
Hudson Fasching $750,000 (1)
Zach Aston-Reese $675,000 (4)
Tomas Tatar $650,000 (2)
Trevor Van Riemsdyk $650,000 (1)
Calvin De Haan $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,300,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Average Commitment
Year 2025 : $71,775,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000
Salary Cap with 1 Way Contract
Year 2025 : $80,300,000
Year 2026 : $53,825,000
Year 2027 : $21,425,000
Year 2028 : $16,925,000

Farm Players Salaries

Rutger McGroarty $95,000 (3)
Robert Hagg $80,000 (1)
Olivier Rodrigue $77,500 (1)
Riley Tufte $77,500 (4)
Kieffer Bellows $77,500 (1)
Liam Foudy $76,250 (2)
Tyler Johnson $65,000 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $548,750
Year 2026 : $313,750
Year 2027 : $172,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $468,750
Year 2026 : $313,750
Year 2027 : $172,500
Year 2028 : $77,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $200 - 5,765 - 96.08%
Level 2: 6000 - $198 - 5,752 - 95.86%
Level 3: 2000 - $194 - 1,942 - 97.10%
Level 4: 4000 - $185 - 3,809 - 95.21%
Luxury : 1000 - $395 - 970 - 97.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,237 - 95.98%
Average Income per Game$3,751,377
Year to Date Revenue$138,800,964

Expense

Pro Players Total Salaries$93,745,714
Farm Players Total Salaries$975,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,010,110
Farm Year To Date Expenses$896,418
Pro Salary Cap To Date$71,297,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,005,510
Pro Remaining Season Days24
Pro Expenses Per Days$573,328
Pro Estimated Expenses$13,759,872
Farm Remaining Season Days23
Farm Expenses Per Days$6,026
Farm Estimated Expenses$138,598
Estimated Season Expenses$13,898,470
Season Salary Cap$93,745,714
Estimate Under Maximum Salary Cap of $95,500,000$1,754,286
Estimate Over Minimum Salary Cap of $58,000,000 $35,745,714
Current Bank Account$45,833,058
Projected Bank Account$46,940,098

Pro Players Salaries

Cam Fowler $8,500,000 (2)
Pierre-Luc Dubois $8,500,000 (4)
Tim Stutzle $8,350,000 (3)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Alex Pietrangelo $7,000,000 (3)
Valeri Nichushkin $6,125,000 (1)
Sean Durzi $6,000,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Jordan Greenway $3,000,000 (3)
Jordan Staal $3,000,000 (1)
Alex Newhook $2,900,000 (3)
Luke Glendening $2,800,000 (1)
Tanner Jeannot $2,665,000 (3)
Alexander Romanov $2,500,000 (2)
Nic Dowd $2,500,000 (1)
Alexis Lafreniere $2,325,000 (3)
Kent Johnson $1,800,000 (4)
Michael Kesselring $1,400,000 (2)
Cutter Gauthier $950,000 (2)
Olen Zellweger $950,000 (2)
Luke Hughes $925,000 (1)
Dustin Wolf $850,000 (3)
Total Pro Players23
Salary Commitment
Year 2025 : $93,745,714
Year 2026 : $59,690,000
Year 2027 : $45,390,000
Year 2028 : $10,300,000
Salary Average Commitment
Year 2025 : $47,775,000
Year 2026 : $28,050,000
Year 2027 : $18,150,000
Year 2028 : $10,300,000
Salary Cap with 1 Way Contract
Year 2025 : $93,745,714
Year 2026 : $59,690,000
Year 2027 : $45,390,000
Year 2028 : $10,300,000

Farm Players Salaries

Anthony Duclair $300,000 (2)
Jesper Wallstedt $95,000 (2)
Jacob Bryson $90,000 (4)
Elmer Soderblom $87,833 (3)
Aatu Raty $83,667 (3)
Zac Jones $81,250 (3)
Matthew Kessel $80,000 (2)
Samuel Bolduc $80,000 (3)
Alex Barre-Boulet $77,500 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $975,250
Year 2026 : $975,250
Year 2027 : $500,250
Year 2028 : $90,000
Salary Average Commitment
Year 2025 : $641,500
Year 2026 : $641,500
Year 2027 : $261,500
Year 2028 : $90,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 5,925 - 98.76%
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 - 969 - 96.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,894 - 99.44%
Average Income per Game$3,778,150
Year to Date Revenue$136,013,405

Expense

Pro Players Total Salaries$58,556,650
Farm Players Total Salaries$423,245
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,100,342
Farm Year To Date Expenses$470,402
Pro Salary Cap To Date$54,387,774
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,890,751
Pro Remaining Season Days24
Pro Expenses Per Days$362,615
Pro Estimated Expenses$8,702,760
Farm Remaining Season Days23
Farm Expenses Per Days$2,700
Farm Estimated Expenses$62,100
Estimated Season Expenses$8,764,860
Season Salary Cap$58,556,650
Estimate Under Maximum Salary Cap of $95,500,000$36,943,350
Estimate Over Minimum Salary Cap of $58,000,000 $556,650
Current Bank Account$110,182,232
Projected Bank Account$120,308,123

Pro Players Salaries

Josh Anderson $6,750,000 (4)
Vladimir Tarasenko $6,500,000 (1)
Joel Farabee $5,000,000 (2)
Taylor Hall $5,000,000 (1)
Matt Grzelcyk $4,250,000 (3)
Connor Brown $4,000,000 (3)
Jake Allen $3,800,000 (2)
John Klingberg $3,750,000 (2)
Kirby Dach $3,362,500 (3)
Mike Reilly $2,450,000 (2)
Nicolas Hague $2,294,150 (1)
Teddy Blueger $2,200,000 (1)
Matt Nieto $950,000 (3)
Lian Bichsel $918,333 (3)
Oskar Olausson $894,167 (1)
Owen Pickering $886,667 (3)
Michael Sgarbossa $850,000 (2)
Ivan Ivan $845,000 (2)
Samuel Helenius $805,833 (3)
Dominik Shine $775,000 (4)
Jack Ahcan $775,000 (2)
Jaxson Stauber $775,000 (1)
Austin Watson $725,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $58,556,650
Year 2026 : $40,168,333
Year 2027 : $22,698,333
Year 2028 : $7,525,000
Salary Average Commitment
Year 2025 : $50,700,000
Year 2026 : $36,805,833
Year 2027 : $19,335,833
Year 2028 : $7,525,000
Salary Cap with 1 Way Contract
Year 2025 : $58,556,650
Year 2026 : $40,168,333
Year 2027 : $22,698,333
Year 2028 : $7,525,000

Farm Players Salaries

Cayden Primeau $89,000 (2)
Oliver Wahlstrom $87,413 (2)
Alex Steeves $85,000 (2)
Dennis Hildeby $84,333 (3)
Ty Smith $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $423,245
Year 2026 : $345,745
Year 2027 : $84,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $334,245
Year 2026 : $256,745
Year 2027 : $84,333
Year 2028 : $0

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 Left4
Average Attendance - %19,000 - 100.00%
Average Income per Game$3,596,973
Year to Date Revenue$133,088,000

Expense

Pro Players Total Salaries$82,088,000
Farm Players Total Salaries$878,717
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,381,847
Farm Year To Date Expenses$789,016
Pro Salary Cap To Date$59,669,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,387,892
Pro Remaining Season Days24
Pro Expenses Per Days$503,521
Pro Estimated Expenses$12,084,504
Farm Remaining Season Days23
Farm Expenses Per Days$5,444
Farm Estimated Expenses$125,212
Estimated Season Expenses$12,209,716
Season Salary Cap$82,088,000
Estimate Under Maximum Salary Cap of $95,500,000$13,412,000
Estimate Over Minimum Salary Cap of $58,000,000 $24,088,000
Current Bank Account$175,592,565
Projected Bank Account$177,770,741

Pro Players Salaries

Artemi Panarin $12,500,000 (1)
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)
Nikita Zadorov $3,750,000 (1)
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)
Frank Nazar $950,000 (2)
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 : $82,088,000
Year 2026 : $48,613,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000
Salary Average Commitment
Year 2025 : $51,863,000
Year 2026 : $32,313,000
Year 2027 : $27,238,000
Year 2028 : $11,250,000
Salary Cap with 1 Way Contract
Year 2025 : $82,088,000
Year 2026 : $48,613,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000

Farm Players Salaries

Artyom Levshunov $97,500 (3)
Ryan Leonard $95,000 (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 Players10
Salary Commitment
Year 2025 : $878,717
Year 2026 : $546,217
Year 2027 : $364,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $606,217
Year 2026 : $451,217
Year 2027 : $364,167
Year 2028 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $200 - 4,706 - 78.43%
Level 2: 6000 - $190 - 5,654 - 94.24%
Level 3: 2000 - $182 - 1,960 - 98.01%
Level 4: 4000 - $178 - 3,745 - 93.62%
Luxury : 1000 - $380 - 963 - 96.32%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left4
Average Attendance - %17,028 - 89.62%
Average Income per Game$3,404,854
Year to Date Revenue$125,979,594

Expense

Pro Players Total Salaries$58,925,000
Farm Players Total Salaries$675,958
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,914,362
Farm Year To Date Expenses$595,483
Pro Salary Cap To Date$50,201,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,619,416
Pro Remaining Season Days24
Pro Expenses Per Days$364,820
Pro Estimated Expenses$8,755,680
Farm Remaining Season Days23
Farm Expenses Per Days$4,223
Farm Estimated Expenses$97,129
Estimated Season Expenses$8,852,809
Season Salary Cap$58,925,000
Estimate Under Maximum Salary Cap of $95,500,000$36,575,000
Estimate Over Minimum Salary Cap of $58,000,000 $925,000
Current Bank Account$306,141,449
Projected Bank Account$310,908,056

Pro Players Salaries

Owen Power $8,350,000 (4)
Yegor Sharangovich $5,750,000 (4)
Tyson Barrie $5,500,000 (1)
Tanner Pearson $5,250,000 (1)
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)
Jack St. Ivany $775,000 (1)
Matthew Highmore $775,000 (2)
Jesse Puljujarvi $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $58,925,000
Year 2026 : $37,875,000
Year 2027 : $34,300,000
Year 2028 : $21,162,500
Salary Average Commitment
Year 2025 : $54,175,000
Year 2026 : $33,125,000
Year 2027 : $32,350,000
Year 2028 : $21,162,500
Salary Cap with 1 Way Contract
Year 2025 : $58,925,000
Year 2026 : $37,875,000
Year 2027 : $34,300,000
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 - 5,706 - 95.09%
Level 2: 6000 - $198 - 5,702 - 95.03%
Level 3: 2000 - $197 - 1,933 - 96.63%
Level 4: 4000 - $196 - 3,663 - 91.58%
Luxury : 1000 - $400 - 970 - 97.05%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %17,973 - 94.60%
Average Income per Game$3,739,519
Year to Date Revenue$138,362,215

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$82,717,349
Farm Year To Date Expenses$315,887
Pro Salary Cap To Date$81,004,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,958,077
Pro Remaining Season Days24
Pro Expenses Per Days$578,443
Pro Estimated Expenses$13,882,632
Farm Remaining Season Days23
Farm Expenses Per Days$2,209
Farm Estimated Expenses$50,807
Estimated Season Expenses$13,933,439
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$63,338,982
Projected Bank Account$64,363,620

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 - 5,820 - 97.00%
Level 2: 6000 - $197 - 5,752 - 95.86%
Level 3: 2000 - $194 - 1,950 - 97.51%
Level 4: 4000 - $182 - 3,907 - 97.68%
Luxury : 1000 - $391 - 964 - 96.42%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %18,394 - 96.81%
Average Income per Game$3,770,995
Year to Date Revenue$135,755,820

Expense

Pro Players Total Salaries$58,001,001
Farm Players Total Salaries$1,024,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,518,959
Farm Year To Date Expenses$978,768
Pro Salary Cap To Date$50,806,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,854,975
Pro Remaining Season Days24
Pro Expenses Per Days$359,287
Pro Estimated Expenses$8,622,888
Farm Remaining Season Days23
Farm Expenses Per Days$6,322
Farm Estimated Expenses$145,406
Estimated Season Expenses$8,768,294
Season Salary Cap$58,001,001
Estimate Under Maximum Salary Cap of $95,500,000$37,498,999
Estimate Over Minimum Salary Cap of $58,000,000 $1,001
Current Bank Account$105,002,909
Projected Bank Account$115,089,590

Pro Players Salaries

Nick Leddy $6,000,000 (1)
Barclay Goodrow $5,641,667 (2)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Nicolas Deslauriers $3,750,000 (2)
Mathew Dumba $3,750,000 (2)
Erik Gustafsson $2,875,000 (2)
Andreas Athanasiou $2,850,000 (3)
Louis Domingue $2,775,000 (1)
Josh Brown $2,700,000 (4)
Miles Wood $2,500,000 (2)
Klim Kostin $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Jimmy Vesey $1,500,000 (3)
Ross Johnston $1,400,000 (3)
Nicolas Aube-Kubel $1,225,000 (2)
Justin Barron $1,150,000 (4)
Christian Fischer $1,125,000 (3)
Cam Atkinson $1,031,000 (2)
Karsen Dorwart $975,000 (2)
Emil Lilleberg $925,000 (2)
Danil Gushchin $828,334 (3)
Kirill Kudryavtsev $825,000 (3)
Linus Karlsson $775,000 (2)
Brandon Halverson $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2025 : $58,001,001
Year 2026 : $47,226,001
Year 2027 : $12,378,334
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $54,347,666
Year 2026 : $43,572,666
Year 2027 : $10,425,000
Year 2028 : $3,850,000
Salary Cap with 1 Way Contract
Year 2025 : $58,001,001
Year 2026 : $47,226,001
Year 2027 : $12,378,334
Year 2028 : $3,850,000

Farm Players Salaries

Domenick Fensore $92,500 (2)
James Malatesta $92,500 (2)
Ilya Solovyov $90,000 (2)
Luca Cagnoni $89,500 (3)
Joakim Kemell $88,667 (3)
Quinn Hutson $87,500 (2)
Arttu Hyry $87,000 (2)
Brett Berard $86,750 (3)
Trent Miner $77,500 (1)
Bokondji Imama $77,500 (2)
Brian Halonen $77,500 (1)
Jan Jenik $77,500 (3)
Total Farm Players12
Salary Commitment
Year 2025 : $1,024,417
Year 2026 : $869,417
Year 2027 : $342,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $764,417
Year 2026 : $609,417
Year 2027 : $264,917
Year 2028 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,670 - 94.50%
Level 2: 6000 - $199 - 5,614 - 93.57%
Level 3: 2000 - $198 - 1,927 - 96.34%
Level 4: 4000 - $196 - 3,577 - 89.43%
Luxury : 1000 - $400 - 945 - 94.50%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %17,734 - 93.34%
Average Income per Game$3,712,275
Year to Date Revenue$133,641,882

Expense

Pro Players Total Salaries$61,426,667
Farm Players Total Salaries$1,047,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,639,600
Farm Year To Date Expenses$944,156
Pro Salary Cap To Date$58,927,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,561,372
Pro Remaining Season Days24
Pro Expenses Per Days$379,800
Pro Estimated Expenses$9,115,200
Farm Remaining Season Days23
Farm Expenses Per Days$6,462
Farm Estimated Expenses$148,626
Estimated Season Expenses$9,263,826
Season Salary Cap$61,426,667
Estimate Under Maximum Salary Cap of $95,500,000$34,073,333
Estimate Over Minimum Salary Cap of $58,000,000 $3,426,667
Current Bank Account$289,373,443
Projected Bank Account$298,670,989

Pro Players Salaries

Lucas Raymond $8,075,000 (4)
Jj Peterka $7,700,000 (4)
Nick Schmaltz $5,850,000 (2)
Fabian Zetterlund $4,275,000 (2)
Josh Manson $4,000,000 (2)
Tristan Jarry $3,500,000 (1)
Matias Maccelli $3,425,000 (3)
Joel Edmundson $3,200,000 (3)
Colin Miller $2,900,000 (3)
Arvid Soderblom $2,750,000 (2)
Drew O'Connor $2,500,000 (4)
Filip Chytil $2,300,000 (1)
Joseph Veleno $2,275,000 (2)
Pavel Dorofeyev $1,835,000 (3)
Barrett Hayton $1,775,000 (2)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Simon Edvinsson $925,000 (1)
Jackson Lacombe $925,000 (3)
Tyler Kleven $916,667 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $61,426,667
Year 2026 : $51,485,000
Year 2027 : $30,560,000
Year 2028 : $18,275,000
Salary Average Commitment
Year 2025 : $54,276,667
Year 2026 : $51,485,000
Year 2027 : $30,560,000
Year 2028 : $18,275,000
Salary Cap with 1 Way Contract
Year 2025 : $61,426,667
Year 2026 : $51,485,000
Year 2027 : $30,560,000
Year 2028 : $18,275,000

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 - $199 - 5,862 - 97.71%
Level 2: 6000 - $198 - 5,739 - 95.64%
Level 3: 2000 - $194 - 1,919 - 95.94%
Level 4: 4000 - $187 - 3,920 - 98.00%
Luxury : 1000 - $400 - 960 - 95.99%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,400 - 96.84%
Average Income per Game$3,785,428
Year to Date Revenue$140,060,822

Expense

Pro Players Total Salaries$83,700,667
Farm Players Total Salaries$566,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,310,136
Farm Year To Date Expenses$647,219
Pro Salary Cap To Date$76,597,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,141,710
Pro Remaining Season Days24
Pro Expenses Per Days$513,178
Pro Estimated Expenses$12,316,272
Farm Remaining Season Days23
Farm Expenses Per Days$3,562
Farm Estimated Expenses$81,926
Estimated Season Expenses$12,398,198
Season Salary Cap$83,700,667
Estimate Under Maximum Salary Cap of $95,500,000$11,799,333
Estimate Over Minimum Salary Cap of $58,000,000 $25,700,667
Current Bank Account$129,137,336
Projected Bank Account$131,880,848

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Matthew Tkachuk $9,500,000 (4)
Andrei Vasilevskiy $9,500,000 (4)
Jakob Chychrun $9,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (4)
Dylan Cozens $7,100,000 (3)
Ivan Provorov $6,750,000 (3)
Cole Perfetti $3,250,000 (4)
Frank Vatrano $3,000,000 (4)
Yegor Chinakhov $2,100,000 (3)
Nick Jensen $2,050,000 (2)
Ilya Samsonov $1,800,000 (3)
David Kampf $1,500,000 (1)
Steven Lorentz $1,050,000 (2)
Vasily Podkolzin $1,000,000 (3)
Jeff Petry $924,000 (1)
Peyton Krebs $863,334 (3)
Kaiden Guhle $863,333 (1)
Michael Callahan $775,000 (1)
Dennis Cholowski $775,000 (1)
Luke Schenn $750,000 (2)
Nick Bjugstad $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $83,700,667
Year 2026 : $78,863,334
Year 2027 : $74,263,334
Year 2028 : $54,650,000
Salary Average Commitment
Year 2025 : $65,687,333
Year 2026 : $62,350,000
Year 2027 : $57,750,000
Year 2028 : $54,650,000
Salary Cap with 1 Way Contract
Year 2025 : $83,700,667
Year 2026 : $78,863,334
Year 2027 : $74,263,334
Year 2028 : $54,650,000

Farm Players Salaries

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)
Total Farm Players7
Salary Commitment
Year 2025 : $566,333
Year 2026 : $566,333
Year 2027 : $326,333
Year 2028 : $90,750
Salary Average Commitment
Year 2025 : $408,833
Year 2026 : $408,833
Year 2027 : $248,833
Year 2028 : $90,750

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,673 - 94.55%
Level 2: 6000 - $199 - 5,591 - 93.18%
Level 3: 2000 - $198 - 1,916 - 95.81%
Level 4: 4000 - $190 - 3,736 - 93.40%
Luxury : 1000 - $400 - 955 - 95.49%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %17,871 - 94.06%
Average Income per Game$3,720,289
Year to Date Revenue$137,650,691

Expense

Pro Players Total Salaries$84,938,131
Farm Players Total Salaries$734,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,765,712
Farm Year To Date Expenses$710,971
Pro Salary Cap To Date$71,053,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,881,156
Pro Remaining Season Days24
Pro Expenses Per Days$520,588
Pro Estimated Expenses$12,494,112
Farm Remaining Season Days23
Farm Expenses Per Days$4,574
Farm Estimated Expenses$105,202
Estimated Season Expenses$12,599,314
Season Salary Cap$84,938,131
Estimate Under Maximum Salary Cap of $95,500,000$10,561,869
Estimate Over Minimum Salary Cap of $58,000,000 $26,938,131
Current Bank Account$151,168,076
Projected Bank Account$153,449,918

Pro Players Salaries

Chris Kreider $7,250,000 (1)
Darcy Kuemper $6,788,000 (1)
Brock Boeser $6,650,000 (3)
John Tavares $6,389,000 (2)
Sean Monahan $6,375,000 (1)
John Carlson $6,000,000 (2)
Tyler Toffoli $5,500,000 (1)
Mike Matheson $5,200,000 (3)
Thatcher Demko $5,000,000 (2)
Brendan Gallagher $5,000,000 (2)
Sam Bennett $4,425,000 (2)
Mattias Samuelsson $4,285,714 (2)
Marcus Foligno $3,250,000 (2)
Joel Armia $3,000,000 (3)
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 : $84,938,131
Year 2026 : $57,300,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000
Salary Average Commitment
Year 2025 : $65,460,750
Year 2026 : $44,197,750
Year 2027 : $11,700,000
Year 2028 : $3,500,000
Salary Cap with 1 Way Contract
Year 2025 : $84,938,131
Year 2026 : $57,300,131
Year 2027 : $20,516,667
Year 2028 : $3,500,000

Farm Players Salaries

Akira Schmid $87,500 (2)
Chase Bradley $87,250 (2)
Ty Mueller $87,000 (3)
Cole Schwindt $82,500 (3)
Givani Smith $80,000 (4)
Ryan Suzuki $77,500 (1)
Drake Caggiula $77,500 (2)
Wyatt Aamodt $77,500 (4)
Clark Bishop $77,500 (2)
Total Farm Players9
Salary Commitment
Year 2025 : $734,250
Year 2026 : $656,750
Year 2027 : $327,000
Year 2028 : $157,500
Salary Average Commitment
Year 2025 : $734,250
Year 2026 : $656,750
Year 2027 : $327,000
Year 2028 : $157,500

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 5,798 - 96.64%
Level 2: 6000 - $199 - 5,740 - 95.67%
Level 3: 2000 - $198 - 1,935 - 96.74%
Level 4: 4000 - $197 - 3,648 - 91.19%
Luxury : 1000 - $400 - 971 - 97.08%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %18,092 - 95.22%
Average Income per Game$3,791,982
Year to Date Revenue$140,303,348

Expense

Pro Players Total Salaries$94,545,834
Farm Players Total Salaries$757,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,025,004
Farm Year To Date Expenses$414,695
Pro Salary Cap To Date$79,312,436
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,167,930
Pro Remaining Season Days24
Pro Expenses Per Days$578,119
Pro Estimated Expenses$13,874,856
Farm Remaining Season Days23
Farm Expenses Per Days$4,714
Farm Estimated Expenses$108,422
Estimated Season Expenses$13,983,278
Season Salary Cap$94,545,834
Estimate Under Maximum Salary Cap of $95,500,000$954,166
Estimate Over Minimum Salary Cap of $58,000,000 $36,545,834
Current Bank Account$85,752,190
Projected Bank Account$86,936,842

Pro Players Salaries

Matt Duchene $8,500,000 (1)
Jack Hughes $8,000,000 (2)
Quinn Hughes $7,850,000 (1)
Filip Hronek $7,250,000 (4)
Sam Reinhart $6,500,000 (2)
Igor Shesterkin $5,666,667 (2)
Jared Spurgeon $5,575,000 (1)
Ryan O'Reilly $5,500,000 (1)
Ryan McDonagh $5,000,000 (1)
Jonathan Marchessault $5,000,000 (3)
Rasmus Andersson $4,550,000 (3)
Carter Verhaeghe $4,166,667 (2)
Mark Scheifele $4,125,000 (1)
Frederick Gaudreau $3,000,000 (3)
Mathieu Joseph $2,950,000 (3)
Warren Foegele $2,750,000 (2)
Patrick Kane $2,000,000 (2)
Jeremy Lauzon $2,000,000 (3)
Mathieu Olivier $1,100,000 (3)
Jansen Harkins $787,500 (3)
Julien Gauthier $775,000 (4)
Jacob Lucchini $750,000 (1)
Jonas Johansson $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $94,545,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000
Salary Average Commitment
Year 2025 : $74,558,334
Year 2026 : $45,108,334
Year 2027 : $16,025,000
Year 2028 : $8,025,000
Salary Cap with 1 Way Contract
Year 2025 : $94,545,834
Year 2026 : $56,495,834
Year 2027 : $27,412,500
Year 2028 : $8,025,000

Farm Players Salaries

J.T. Compher $350,000 (1)
Beck Malenstyn $135,000 (4)
Pheonix Copley $97,500 (2)
Logan Mailloux $95,000 (2)
Jimmy Schuldt $80,000 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $757,500
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 - 5,671 - 94.51%
Level 2: 6000 - $199 - 5,690 - 94.83%
Level 3: 2000 - $198 - 1,933 - 96.66%
Level 4: 4000 - $197 - 3,705 - 92.63%
Luxury : 1000 - $400 - 953 - 95.27%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left4
Average Attendance - %17,952 - 94.48%
Average Income per Game$3,755,362
Year to Date Revenue$138,948,398

Expense

Pro Players Total Salaries$59,454,166
Farm Players Total Salaries$713,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,511,075
Farm Year To Date Expenses$731,444
Pro Salary Cap To Date$54,798,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,021,448
Pro Remaining Season Days24
Pro Expenses Per Days$367,989
Pro Estimated Expenses$8,831,736
Farm Remaining Season Days23
Farm Expenses Per Days$4,446
Farm Estimated Expenses$102,258
Estimated Season Expenses$8,933,994
Season Salary Cap$59,454,166
Estimate Under Maximum Salary Cap of $95,500,000$36,045,834
Estimate Over Minimum Salary Cap of $58,000,000 $1,454,166
Current Bank Account$158,220,747
Projected Bank Account$164,308,201

Pro Players Salaries

Gustav Nyquist $7,500,000 (1)
Linus Ullmark $6,500,000 (3)
Andrew Mangiapane $5,800,000 (2)
Carson Soucy $5,250,000 (4)
Charlie Lindgren $5,000,000 (3)
Alex Kerfoot $5,000,000 (4)
Robby Fabbri $4,000,000 (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)
Louis Crevier $900,000 (2)
Ryker Evans $900,000 (2)
Marc Del Gaizo $875,000 (1)
William Eklund $863,333 (4)
Donovan Sebrango $828,333 (3)
Patrick Brown $800,000 (2)
Travis Dermott $800,000 (3)
Jakub Lauko $787,500 (2)
Dylan McIlrath $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $59,454,166
Year 2026 : $48,629,166
Year 2027 : $31,241,666
Year 2028 : $11,113,333
Salary Average Commitment
Year 2025 : $50,741,666
Year 2026 : $40,791,666
Year 2027 : $26,941,666
Year 2028 : $11,113,333
Salary Cap with 1 Way Contract
Year 2025 : $59,454,166
Year 2026 : $48,629,166
Year 2027 : $31,241,666
Year 2028 : $11,113,333

Farm Players Salaries

Jett Luchanko $97,500 (3)
Calum Ritchie $95,000 (3)
Georgii Merkulov $92,500 (2)
Jason Polin $90,000 (1)
Devin Shore $90,000 (3)
Daniil Misyul $86,750 (2)
Justus Annunen $83,750 (2)
Zack Macewen $77,500 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $713,000
Year 2026 : $623,000
Year 2027 : $282,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $530,500
Year 2026 : $530,500
Year 2027 : $282,500
Year 2028 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,681 - 94.69%
Level 2: 6000 - $199 - 5,778 - 96.29%
Level 3: 2000 - $198 - 1,899 - 94.95%
Level 4: 4000 - $197 - 3,579 - 89.47%
Luxury : 1000 - $400 - 956 - 95.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left5
Average Attendance - %17,892 - 94.17%
Average Income per Game$3,749,321
Year to Date Revenue$134,975,573

Expense

Pro Players Total Salaries$85,385,524
Farm Players Total Salaries$437,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,304,083
Farm Year To Date Expenses$348,793
Pro Salary Cap To Date$69,591,473
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,746,607
Pro Remaining Season Days24
Pro Expenses Per Days$523,267
Pro Estimated Expenses$12,558,408
Farm Remaining Season Days23
Farm Expenses Per Days$2,786
Farm Estimated Expenses$64,078
Estimated Season Expenses$12,622,486
Season Salary Cap$85,385,524
Estimate Under Maximum Salary Cap of $95,500,000$10,114,476
Estimate Over Minimum Salary Cap of $58,000,000 $27,385,524
Current Bank Account$191,392,806
Projected Bank Account$197,516,927

Pro Players Salaries

Mark Stone $11,500,000 (2)
Adam Fox $9,500,000 (4)
Tyler Seguin $9,000,000 (1)
Jason Robertson $7,750,000 (1)
Matty Beniers $7,142,857 (1)
Quinton Byfield $6,250,000 (3)
Kirill Marchenko $3,850,000 (2)
Aliaksei Protas $3,375,000 (3)
Matt Roy $3,150,000 (1)
Dmitry Kulikov $3,000,000 (1)
Evgenii Dadonov $2,924,000 (2)
David Savard $2,812,000 (1)
Karel Vejmelka $2,725,000 (2)
Cam Talbot (1 Way Contract) $2,600,000 (1)
Connor McMichael $2,100,000 (3)
Joel Hanley $1,550,000 (1)
Juuso Parssinen $1,250,000 (3)
Emil Heineman $900,000 (2)
Dylan Guenther $894,167 (1)
Spencer Stastney $825,000 (2)
Scott Perunovich $775,000 (1)
Darren Raddysh $762,500 (2)
Casey Desmith $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2025 : $85,385,524
Year 2026 : $46,711,500
Year 2027 : $22,475,000
Year 2028 : $9,500,000
Salary Average Commitment
Year 2025 : $72,985,524
Year 2026 : $37,461,500
Year 2027 : $14,125,000
Year 2028 : $9,500,000
Salary Cap with 1 Way Contract
Year 2025 : $85,385,524
Year 2026 : $46,711,500
Year 2027 : $22,475,000
Year 2028 : $9,500,000

Farm Players Salaries

Juuso Valimaki $200,000 (2)
Hendrix Lapierre $85,000 (4)
Valtteri Puustinen $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $437,500
Year 2026 : $285,000
Year 2027 : $85,000
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $237,500
Year 2026 : $85,000
Year 2027 : $85,000
Year 2028 : $85,000

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 $216,562,528 $58,009,524 $37,490,476 $9,524 23629
BOSTON $67,848,917 $95,450,000 $50,000 $37,450,000 22830
BUFFALO $101,557,541 $68,150,000 $27,350,000 $10,150,000 222547
CALGARY $150,379,579 $84,561,667 $10,938,333 $26,561,667 22729
CAROLINE $52,302,806 $95,181,000 $319,000 $37,181,000 22830
CHICAGO $230,759,332 $91,372,028 $4,127,972 $33,372,028 22224
COLORADO $104,896,303 $89,155,223 $6,344,777 $31,155,223 22628
COLUMBUS $127,885,328 $84,637,500 $10,862,500 $26,637,500 231235
DALLAS $30,420,186 $90,280,000 $5,220,000 $32,280,000 221335
DETROIT $161,136,305 $91,437,500 $4,062,500 $33,437,500 222951
EDMONTON $161,672,923 $91,945,666 $3,554,334 $33,945,666 22527
FLORIDE $57,086,590 $90,786,625 $4,713,375 $32,786,625 22527
FLYERS $294,364,973 $58,605,000 $36,895,000 $605,000 231740
ISLANDERS $95,531,254 $94,249,450 $1,250,550 $36,249,450 22729
LAKINGS $376,983,899 $58,521,667 $36,978,333 $521,667 241135
MINNESOTA $54,719,944 $95,243,562 $256,438 $37,243,562 22931
MONTREAL $379,174,635 $62,020,833 $33,479,167 $4,020,833 231437
NASHVILLE $137,952,402 $95,481,667 $18,333 $37,481,667 22729
NEWJERSEY $210,855,994 $64,247,124 $31,252,876 $6,247,124 251035
OTTAWA $105,389,939 $80,300,000 $15,200,000 $22,300,000 22729
PITTSBURGH $45,833,058 $93,745,714 $1,754,286 $35,745,714 23932
RANGERS $110,182,232 $58,556,650 $36,943,350 $556,650 23528
SANJOSE $175,592,565 $82,088,000 $13,412,000 $24,088,000 231033
SEATTLE $306,141,449 $58,925,000 $36,575,000 $925,000 24832
ST-LOUIS $63,338,982 $94,599,999 $900,001 $36,599,999 22426
TAMPABAY $105,002,909 $58,001,001 $37,498,999 $1,001 251237
TORONTO $289,373,443 $61,426,667 $34,073,333 $3,426,667 201232
UTAH $129,137,336 $83,700,667 $11,799,333 $25,700,667 22729
VANCOUVER $151,168,076 $84,938,131 $10,561,869 $26,938,131 23932
VEGAS $85,752,190 $94,545,834 $954,166 $36,545,834 23528
WASHINGTON $158,220,747 $59,454,166 $36,045,834 $1,454,166 22830
WINNIPEG $191,392,806 $85,385,524 $10,114,476 $27,385,524 23427