Team FinanceLast Update - November 8, 2024 at 00:05
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 6,504 - 92.92%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 1500 - $200 - 1,263 - 84.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,768 - 96.59%
Average Income per Game$2,180,019
Year to Date Revenue$6,540,057
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$96,095,000
Farm Players Total Salaries$2,005,458
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$222,964,172
Projected Bank Account$222,964,172

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (6)
Victor Hedman $7,875,000 (3)
Viktor Arvidsson (1 Way Contract) $6,830,000 (5)
Connor Murphy (1 Way Contract) $6,020,000 (5)
Adam Henrique (1 Way Contract) $5,900,000 (2)
Mikael Backlund (1 Way Contract) $5,350,000 (2)
Shea Theodore $5,200,000 (3)
Frederick Gaudreau (1 Way Contract) $5,100,000 (5)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (4)
Pavel Zacha (1 Way Contract) $4,750,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (5)
Lawson Crouse (1 Way Contract) $4,300,000 (4)
Marcus Pettersson $4,025,000 (3)
Brayden McNabb (1 Way Contract) $3,750,000 (3)
Jani Hakanpaa $3,420,000 (4)
Anthony Duclair (1 Way Contract) $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (4)
Filip Gustavsson $1,000,000 (2)
Kevin Gravel $850,000 (2)
Noah Juulsen $775,000 (3)
Joel Kiviranta (1 Way Contract) $750,000 (2)
Michael McCarron $750,000 (1)
Fredrik Olofsson $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2035 : $96,095,000
Year 2036 : $91,325,175
Year 2037 : $64,725,175
Year 2038 : $43,850,000
Salary Average Commitment
Year 2035 : $45,600,715
Year 2036 : $44,106,965
Year 2037 : $32,931,965
Year 2038 : $29,296,250
Salary Cap with 1 Way Contract
Year 2035 : $96,095,000
Year 2036 : $94,595,000
Year 2037 : $67,995,000
Year 2038 : $46,370,000

Farm Players Salaries

Cameron Morrison $100,000 (1)
Tyler Inamoto $100,000 (2)
Tim Gettinger $99,000 (2)
Kole Lind $97,000 (2)
Brennan Othmann $92,500 (3)
Colby Barlow $92,500 (3)
Xavier Bourgault $92,500 (1)
Artem Grushnikov $88,125 (3)
Samuel Poulin $86,333 (2)
Calle Clang $83,750 (2)
Topi Niemela $83,750 (2)
Roman Schmidt $83,750 (3)
Nick Lardis $83,750 (3)
Viktor Neuchev $83,750 (2)
Kyle Masters $79,375 (3)
Alex Jefferies $79,375 (2)
Mike Callahan $75,000 (5)
Aku Raty $75,000 (1)
Jeremy McKenna $75,000 (2)
Jacob Larsson $75,000 (1)
Trent Miner $70,000 (2)
Benton Maass $70,000 (4)
Zac Funk $70,000 (3)
Gabriel Szturc $70,000 (3)
Total Farm Players24
Salary Commitment
Year 2035 : $2,005,458
Year 2036 : $1,662,958
Year 2037 : $805,000
Year 2038 : $145,000
Salary Average Commitment
Year 2035 : $1,888,208
Year 2036 : $1,558,208
Year 2037 : $790,083
Year 2038 : $145,625

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 7,000 - 100.00%
Level 2: 6000 - $65 - 5,779 - 96.32%
Level 3: 2500 - $50 - 2,269 - 90.77%
Level 4: 4500 - $30 - 4,169 - 92.65%
Luxury : 1500 - $175 - 1,439 - 95.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,657 - 96.08%
Average Income per Game$2,229,184
Year to Date Revenue$15,604,285
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$96,176,583
Farm Players Total Salaries$869,375
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$187,925,632
Projected Bank Account$187,925,632

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (3)
Joshua Norris (1 Way Contract) $7,950,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (3)
William Nylander (1 Way Contract) $7,000,000 (6)
Evgeni Malkin (1 Way Contract) $6,100,000 (3)
Matt Dumba $6,000,000 (1)
Frederik Andersen (1 Way Contract) $6,000,000 (3)
Nick Leddy (1 Way Contract) $3,333,333 (4)
Chandler Stephenson (1 Way Contract) $2,750,000 (6)
Jon Merrill (1 Way Contract) $2,550,000 (2)
-1 Way Contract Salary Cap : $1,400,000
Luke Schenn (1 Way Contract) $2,250,000 (3)
Teddy Blueger (1 Way Contract) $1,900,000 (4)
Jarred Tinordi (1 Way Contract) $1,750,000 (3)
James Reimer (1 Way Contract) $1,500,000 (1)
Pierre-edouard Bellemare (1 Way Contract) $1,350,000 (2)
Brendan Smith (1 Way Contract) $1,250,000 (1)
Tomas Tatar (1 Way Contract) $1,100,000 (5)
Garnet Hathaway (1 Way Contract) $1,010,000 (1)
Tanner Pearson (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Kevin Bahl (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
William Borgen $1,000,000 (2)
Cameron Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Beck Malenstyn $1,000,000 (2)
Sam Melinski (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Declan Carlile (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Filip Roos (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Christian Wolanin (1 Way Contract) $900,000 (5)
-1 Way Contract Salary Cap : $0
John-Jason Peterka $881,250 (1)
Keith Kinkaid (1 Way Contract) $877,000 (1)
-1 Way Contract Salary Cap : $0
Collin Delia (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $0
Derrick Pouliot (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Mike Vecchione (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Rourke Chartier (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $762,500 (4)
-1 Way Contract Salary Cap : $0
Jacob Moverare (1 Way Contract) $762,500 (4)
Dennis Gilbert (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players38
Salary Commitment
Year 2035 : $96,176,583
Year 2036 : $91,500,000
Year 2037 : $82,462,500
Year 2038 : $46,550,000
Salary Average Commitment
Year 2035 : $58,477,208
Year 2036 : $46,858,958
Year 2037 : $38,283,958
Year 2038 : $12,033,958
Salary Cap with 1 Way Contract
Year 2035 : $81,924,576
Year 2036 : $71,283,328
Year 2037 : $66,533,332
Year 2038 : $35,295,832

Farm Players Salaries

Akito Hirose $92,500 (2)
Jansen Harkins $85,000 (2)
Tucker Robertson $79,375 (3)
Mikael Pyyhtia $79,375 (2)
Jakov Novak $77,500 (2)
Linus Weissbach $77,500 (3)
Matthew Hellickson $77,500 (2)
Brett McKenzie $77,500 (1)
Cedric Pare $77,500 (3)
Maxim Barbashev $75,000 (3)
Maksymilian Szuber $70,625 (3)
Total Farm Players11
Salary Commitment
Year 2035 : $869,375
Year 2036 : $795,750
Year 2037 : $383,875
Year 2038 : $0
Salary Average Commitment
Year 2035 : $834,375
Year 2036 : $764,375
Year 2037 : $364,375
Year 2038 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 5,660 - 80.85%
Level 2: 6000 - $110 - 4,533 - 75.55%
Level 3: 2500 - $100 - 1,620 - 64.78%
Level 4: 4500 - $90 - 2,416 - 53.70%
Luxury : 1500 - $200 - 1,415 - 94.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,644 - 72.76%
Average Income per Game$2,994,940
Year to Date Revenue$35,939,276
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,507,500
Farm Players Total Salaries$2,089,750
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$323,740,964
Projected Bank Account$323,740,964

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (4)
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
Roman Josi (1 Way Contract) $9,000,000 (2)
Tim Stutzle (1 Way Contract) $8,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (3)
Valeri Nichushkin (1 Way Contract) $6,125,000 (3)
Rasmus Dahlin (1 Way Contract) $6,000,000 (2)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (3)
Thatcher Demko (1 Way Contract) $5,000,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (2)
Nick Jensen (1 Way Contract) $4,050,000 (4)
Alexander Edler $2,500,000 (3)
Ilya Samsonov (1 Way Contract) $2,400,000 (3)
Evan Bouchard (1 Way Contract) $2,200,000 (3)
Calle Rosen $2,000,000 (5)
Phil Kessel (1 Way Contract) $1,500,000 (1)
Joshua Brown (1 Way Contract) $1,275,000 (6)
Derick Brassard (1 Way Contract) $1,200,000 (1)
Pat Maroon (1 Way Contract) $1,000,000 (3)
Zachary Sanford $1,000,000 (4)
Gustav Lindstrom (1 Way Contract) $950,000 (2)
Colin Blackwell (1 Way Contract) $900,000 (2)
Dylan Cozens (1 Way Contract) $894,167 (6)
Jack Quinn (1 Way Contract) $863,333 (3)
Matt Martin $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2035 : $93,507,500
Year 2036 : $98,038,333
Year 2037 : $62,213,333
Year 2038 : $33,000,000
Salary Average Commitment
Year 2035 : $37,037,500
Year 2036 : $35,137,500
Year 2037 : $29,450,000
Year 2038 : $15,300,000
Salary Cap with 1 Way Contract
Year 2035 : $93,507,500
Year 2036 : $90,107,500
Year 2037 : $54,282,500
Year 2038 : $27,069,167

Farm Players Salaries

Ashton Sautner $200,000 (5)
Malcolm Subban $150,000 (5)
Garret Sparks $150,000 (5)
Nic Petan $100,000 (4)
Jake Bischoff $95,000 (2)
Jordan Frasca $92,500 (2)
Georgii Merkulov $92,500 (2)
C.J. Suess $90,000 (4)
Justin Dowling $90,000 (5)
Tim Schaller $90,000 (4)
Mason Jobst $90,000 (5)
Blake McLaughlin $88,375 (2)
Drew Helleson $88,125 (3)
Leo Loof $83,750 (2)
Devin Cooley $78,800 (5)
Ryder Rolston $75,000 (2)
Griffin Luce $75,000 (2)
Jake Wahlin $75,000 (2)
Luke Stevens $75,000 (2)
Jake Massie $70,700 (3)
Nolan Kneen $70,000 (2)
Jack Becker $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2035 : $2,089,750
Year 2036 : $2,124,125
Year 2037 : $1,207,000
Year 2038 : $1,037,500
Salary Average Commitment
Year 2035 : $2,047,500
Year 2036 : $2,047,500
Year 2037 : $1,188,750
Year 2038 : $1,030,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$340,000

Expense

Pro Players Total Salaries$101,774,415
Farm Players Total Salaries$993,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$124,118,544
Projected Bank Account$124,118,544

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (3)
Mark Stone (1 Way Contract) $9,500,000 (3)
Pavel Buchnevich (1 Way Contract) $8,118,641 (2)
Tage Thompson (1 Way Contract) $7,142,857 (5)
Nazem Kadri (1 Way Contract) $7,000,000 (3)
Ryan Suter (1 Way Contract) $6,900,000 (1)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
Dmitry Kulikov (1 Way Contract) $4,500,000 (4)
Vincent Trocheck (1 Way Contract) $4,500,000 (6)
Sam Bennett (1 Way Contract) $4,425,000 (3)
Alexander Kerfoot (1 Way Contract) $4,000,000 (1)
Nikita Zadorov (1 Way Contract) $3,750,000 (6)
Gustav Nyquist (1 Way Contract) $3,185,000 (3)
Nick Bjugstad (1 Way Contract) $3,000,000 (3)
Justin Schultz (1 Way Contract) $2,250,000 (1)
Timothy Liljegren (1 Way Contract) $1,400,000 (4)
-1 Way Contract Salary Cap : $250,000
Brandon Duhaime (1 Way Contract) $1,100,000 (4)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Kevin Stenlund (1 Way Contract) $1,000,000 (4)
Drew O'Connor (1 Way Contract) $1,000,000 (3)
Logan Thompson (1 Way Contract) $950,000 (3)
Tomas Suchanek (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Adam Ginning (1 Way Contract) $883,750 (4)
-1 Way Contract Salary Cap : $0
Cole McWard (1 Way Contract) $880,000 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $789,167 (4)
-1 Way Contract Salary Cap : $0
Michael Sgarbossa (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Fredrik Karlstrom (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Danton Heinen (1 Way Contract) $775,000 (4)
Jacob MacDonald (1 Way Contract) $762,500 (1)
-1 Way Contract Salary Cap : $0
Jaycob Megna (1 Way Contract) $762,500 (2)
Mark Jankowski (1 Way Contract) $750,000 (1)
Joey Daccord (1 Way Contract) $750,000 (3)
Evgeni Dadonov $700,000 (1)
Total Pro Players36
Salary Commitment
Year 2035 : $101,774,415
Year 2036 : $93,651,498
Year 2037 : $76,640,357
Year 2038 : $34,480,357
Salary Average Commitment
Year 2035 : $56,207,571
Year 2036 : $44,311,142
Year 2037 : $31,481,251
Year 2038 : $10,004,465
Salary Cap with 1 Way Contract
Year 2035 : $90,108,996
Year 2036 : $75,508,996
Year 2037 : $61,227,856
Year 2038 : $21,917,856

Farm Players Salaries

Brendan Brisson $92,500 (2)
Adam Ruzicka $88,000 (1)
Brian Pinho $77,500 (1)
Scott Reedy $77,500 (2)
Reilly Walsh $77,500 (2)
Nick Swaney $77,500 (2)
Matt Kiersted $76,250 (2)
Ethen Frank $75,000 (4)
Jack Beck $70,625 (3)
Gavin Hain $70,625 (2)
Joe Vrbetic $70,000 (2)
Kyle Jackson $70,000 (3)
Alex Young $70,000 (2)
Total Farm Players13
Salary Commitment
Year 2035 : $993,000
Year 2036 : $844,375
Year 2037 : $218,125
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $951,875
Year 2036 : $811,875
Year 2037 : $215,625
Year 2038 : $75,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 7,000 - 100.00%
Level 2: 6000 - $55 - 6,000 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $130 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,838 - 91.89%
Farm Level 2: 1000 - $20 - 894 - 89.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,500 - 100.00%
Average Income per Game$1,881,125
Year to Date Revenue$22,573,500
Farm
Home Games Left0
Average Attendance - %2,731 - 91.05%
Average Income per Game$91,383
Year to Date Revenue$731,060

Expense

Pro Players Total Salaries$102,660,025
Farm Players Total Salaries$1,685,033
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$206,819,536
Projected Bank Account$206,819,536

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (6)
Johnny Gaudreau $9,750,000 (1)
Adam Fox (1 Way Contract) $9,500,000 (4)
Dylan Larkin (1 Way Contract) $8,700,000 (5)
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
Sean Couturier (1 Way Contract) $7,750,000 (3)
Connor Hellebuyck (1 Way Contract) $6,166,666 (5)
Jonas Brodin (1 Way Contract) $6,000,000 (3)
J.T Compher $5,100,000 (5)
Michael Matheson $4,900,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (3)
Filip Hronek (1 Way Contract) $4,400,000 (2)
Gustav Forsling (1 Way Contract) $2,666,667 (6)
Nicolas Hague (1 Way Contract) $2,294,150 (3)
Alexandre Texier (1 Way Contract) $1,525,000 (1)
Owen Tippett (1 Way Contract) $1,500,000 (2)
Rafael Harvey-Pinard (1 Way Contract) $1,100,000 (2)
Daniil Tarasov (1 Way Contract) $1,050,000 (2)
Noah Cates $1,000,000 (1)
Cole Sillinger (1 Way Contract) $925,000 (2)
Kirill Marchenko (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Collin Graf (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Dawson Mercer (1 Way Contract) $894,167 (2)
Philipp Kurashev $873,125 (1)
Calen Addison (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2035 : $102,660,025
Year 2036 : $92,463,317
Year 2037 : $69,019,150
Year 2038 : $50,800,000
Salary Average Commitment
Year 2035 : $24,012,500
Year 2036 : $20,331,250
Year 2037 : $9,193,750
Year 2038 : $4,837,500
Salary Cap with 1 Way Contract
Year 2035 : $99,985,024
Year 2036 : $86,836,903
Year 2037 : $64,317,732
Year 2038 : $43,773,583

Farm Players Salaries

Cooper Black $95,000 (3)
Nils Lundkvist $92,500 (1)
Shane Wright $92,500 (2)
Nicholas Robertson $88,125 (2)
Matthew Knies $88,125 (2)
Albert Johansson $88,125 (2)
Jacob Quillan $87,500 (3)
Marc Del Gaizo $85,033 (1)
Domenick Fensore $83,750 (2)
Danny Zhilkin $83,750 (3)
Tyce Thompson $79,375 (1)
Felix Sandstrom $77,500 (3)
Ivan Prosvetov $77,500 (1)
Eetu Liukas $75,000 (3)
Elmer Soderblom $70,625 (2)
Emilio Pettersen $70,625 (3)
Devon Levi $70,000 (2)
Samuel Walker $70,000 (1)
Ivan Ivan $70,000 (3)
Miguel Tourigny $70,000 (2)
Sam Hentges $70,000 (1)
Jordan Harris $0 (0)
Total Farm Players22
Salary Commitment
Year 2035 : $1,685,033
Year 2036 : $1,209,042
Year 2037 : $566,250
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,529,084
Year 2036 : $1,147,209
Year 2037 : $490,000
Year 2038 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $59 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $22 - 0 - 0.00%
Luxury : 1500 - $147 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 2,000 - 100.00%
Farm Level 2: 1000 - $16 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$71,000
Year to Date Revenue$213,000

Expense

Pro Players Total Salaries$80,337,500
Farm Players Total Salaries$1,891,400
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$270,232,019
Projected Bank Account$270,232,019

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $9,000,000 (2)
Nicklas Backstrom (1 Way Contract) $8,500,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (5)
John Gibson $6,400,000 (2)
Sean Monahan (1 Way Contract) $6,350,000 (2)
Conor Garland (1 Way Contract) $4,950,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (5)
Marcus Foligno (1 Way Contract) $3,100,000 (2)
Erik Cernak (1 Way Contract) $2,950,000 (6)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (3)
Jordan Oesterle (1 Way Contract) $2,800,000 (2)
Zemgus Girgensons (1 Way Contract) $2,500,000 (6)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (3)
Tucker Poolman $2,500,000 (3)
Oliver Kylington (1 Way Contract) $2,500,000 (3)
Adam Erne (1 Way Contract) $2,100,000 (1)
Yegor Sharangovich (1 Way Contract) $2,000,000 (3)
Ryan Reaves (1 Way Contract) $1,500,000 (5)
Yegor Chinakhov (1 Way Contract) $1,000,000 (5)
Kaiden Guhle (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Pyotr Kochetkov (1 Way Contract) $925,000 (6)
Brad Lambert $925,000 (3)
Sebastian Cossa $925,000 (2)
Andrew Poturalski (1 Way Contract) $900,000 (1)
Martin Pospisil (1 Way Contract) $875,000 (5)
-1 Way Contract Salary Cap : $0
Cooper Marody (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Adam Gaudette $787,500 (3)
Total Pro Players27
Salary Commitment
Year 2035 : $80,337,500
Year 2036 : $84,171,250
Year 2037 : $54,716,250
Year 2038 : $22,400,000
Salary Average Commitment
Year 2035 : $39,724,108
Year 2036 : $38,124,108
Year 2037 : $22,256,250
Year 2038 : $14,681,250
Salary Cap with 1 Way Contract
Year 2035 : $77,662,500
Year 2036 : $74,662,500
Year 2037 : $46,087,500
Year 2038 : $18,625,000

Farm Players Salaries

Jonas Rondbjerg $100,000 (3)
Felix Robert $100,000 (1)
Xavier Bernard $97,400 (2)
Reid Schaefer $92,500 (3)
Marco Kasper $92,500 (3)
Zach Benson $92,500 (3)
Nikita Pavlychev $87,000 (3)
Kim Nousiainen $86,000 (3)
Lucas Edmonds $83,750 (3)
Talyn Boyko $79,375 (2)
Demetrios Koumontzis $79,375 (2)
Wade Allison $78,500 (1)
Billy Constantinou $77,500 (1)
Riley McCourt $77,500 (1)
Donald Busdeker $77,500 (2)
Sean Josling $77,500 (1)
Nick Leivermann $77,500 (2)
Wyatt Kalynuk $75,000 (1)
Joseph Cecconi $75,000 (3)
Zach Sawchenko $75,000 (2)
Bailey Brkin $70,000 (2)
Jackson Leppard $70,000 (2)
Michal Stinil $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2035 : $1,891,400
Year 2036 : $1,477,312
Year 2037 : $725,125
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,726,875
Year 2036 : $1,266,250
Year 2037 : $608,125
Year 2038 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$81,000
Year to Date Revenue$405,000

Expense

Pro Players Total Salaries$78,568,916
Farm Players Total Salaries$1,613,050
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$188,192,192
Projected Bank Account$188,192,192

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (2)
TJ Brodie $6,500,000 (1)
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
Jake Allen (1 Way Contract) $3,850,000 (3)
Marcus Johansson (1 Way Contract) $3,750,000 (1)
Blake Wheeler (1 Way Contract) $3,500,000 (3)
Mattias Janmark (1 Way Contract) $3,400,000 (2)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Pierre Engvall (1 Way Contract) $2,250,000 (1)
Mark Pysyk (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $950,000
Josh Archibald (1 Way Contract) $2,000,000 (3)
Tyler Motte (1 Way Contract) $2,000,000 (5)
Kevin Lankinen $2,000,000 (1)
Colin Miller (1 Way Contract) $1,850,000 (2)
Jakub Zboril (1 Way Contract) $1,137,500 (2)
-1 Way Contract Salary Cap : $0
Jalen Chatfield $1,000,000 (1)
Seth Griffith (1 Way Contract) $950,000 (5)
Vinnie Hinostroza (1 Way Contract) $950,000 (5)
Lucas Carlsson $937,000 (1)
Josh Mahura $925,000 (1)
Keith Petruzzelli $921,250 (1)
Josh Maniscalco (1 Way Contract) $853,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Aspirot (1 Way Contract) $845,166 (1)
-1 Way Contract Salary Cap : $0
Tanner Kaspick $825,000 (1)
Brett Murray (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Kevin Labanc (1 Way Contract) $0 (0)
Total Pro Players29
Salary Commitment
Year 2035 : $78,568,916
Year 2036 : $46,337,500
Year 2037 : $27,950,000
Year 2038 : $15,500,000
Salary Average Commitment
Year 2035 : $35,990,179
Year 2036 : $16,696,429
Year 2037 : $13,025,000
Year 2038 : $4,600,000
Salary Cap with 1 Way Contract
Year 2035 : $73,758,248
Year 2036 : $45,200,000
Year 2037 : $27,950,000
Year 2038 : $15,500,000

Farm Players Salaries

Matthew Highmore $160,000 (2)
Rasmus Sandin $105,000 (1)
Mackenzie Entwistle $100,000 (1)
Ryan Zuhlsdorf $100,000 (1)
David Gustafsson $96,938 (1)
Conor Geekie $92,500 (3)
Ryan McGregor $88,300 (1)
Matej Blumel $87,313 (1)
Calle Sjalin $85,500 (2)
Quinn Olson $83,750 (2)
Mathieu Cataford $83,750 (3)
Trevor Kuntar $83,750 (2)
Michael Milne $83,750 (3)
Zachary Bouthillier $77,000 (1)
Greg Meireles $75,500 (1)
Tanner MacMaster $70,000 (1)
Chase Perry $70,000 (2)
Benjamin Tardif $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2035 : $1,613,050
Year 2036 : $743,000
Year 2037 : $260,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,357,500
Year 2036 : $635,000
Year 2037 : $271,250
Year 2038 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,935 - 84.79%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $200 - 1,324 - 88.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,259 - 94.23%
Average Income per Game$2,079,742
Year to Date Revenue$4,159,484
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$93,644,583
Farm Players Total Salaries$2,277,083
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$248,980,012
Projected Bank Account$248,980,012

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (5)
Cale Makar (1 Way Contract) $9,000,000 (2)
John Carlson $8,000,000 (4)
Brock Boeser (1 Way Contract) $6,650,000 (2)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Cam Fowler $6,500,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Elias Lindholm (1 Way Contract) $4,850,000 (2)
Jake Oettinger (1 Way Contract) $4,000,000 (2)
Boone Jenner (1 Way Contract) $3,750,000 (4)
Scott Mayfield (1 Way Contract) $3,500,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (3)
Matt Duchene (1 Way Contract) $3,000,000 (3)
Ryan Lindgren $3,000,000 (2)
Jason Dickinson (1 Way Contract) $2,650,000 (2)
Martin Jones $2,500,000 (2)
Ridly Greig $925,000 (2)
Jack Peart (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Philip Tomasino $863,333 (3)
Simon Benoit $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2035 : $93,644,583
Year 2036 : $96,506,250
Year 2037 : $47,356,250
Year 2038 : $36,000,000
Salary Average Commitment
Year 2035 : $23,155,358
Year 2036 : $23,155,358
Year 2037 : $9,780,358
Year 2038 : $3,092,858
Salary Cap with 1 Way Contract
Year 2035 : $92,763,333
Year 2036 : $92,763,333
Year 2037 : $46,513,333
Year 2038 : $36,000,000

Farm Players Salaries

Steven Kampfer $100,000 (1)
Xavier Ouellet $100,000 (1)
Devin Shore $100,000 (2)
Mac Guzda $92,500 (2)
Marc McLaughlin $92,500 (2)
Carson Lambos $92,500 (3)
Jason Polin $92,500 (2)
Jake Livingstone $92,500 (2)
Jacob Perreault $92,500 (2)
Hunter McKown $92,500 (2)
Gabriel Fortier $88,125 (3)
Luke Evangelista $88,125 (2)
Samuel Bolduc $88,125 (1)
Egor Afanasyev $88,125 (2)
Thomas Bordeleau $88,125 (2)
Tristen Robins $88,125 (2)
Emil Andrae $88,125 (2)
Nolan Foote $86,333 (3)
Sasha Pastujov $83,750 (3)
Ryder Korczak $83,750 (3)
Jack Rathbone $79,375 (2)
Travis Barron $77,500 (3)
Ben Gleason $77,500 (2)
Zach Aston-Reese $77,500 (2)
Tyler Benson $77,000 (1)
Zachary Emond $70,000 (1)
Total Farm Players26
Salary Commitment
Year 2035 : $2,277,083
Year 2036 : $1,825,625
Year 2037 : $497,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $2,143,833
Year 2036 : $1,783,833
Year 2037 : $420,000
Year 2038 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $92 - 7,000 - 100.00%
Level 2: 6000 - $57 - 6,000 - 100.00%
Level 3: 2500 - $37 - 2,500 - 100.00%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 1500 - $164 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,500 - 100.00%
Average Income per Game$2,141,130
Year to Date Revenue$6,423,390
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,357,500
Farm Players Total Salaries$1,951,242
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$179,939,157
Projected Bank Account$179,939,157

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (5)
Drew Doughty (1 Way Contract) $11,000,000 (3)
Jack Eichel (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (3)
Patrik Laine (1 Way Contract) $8,900,000 (4)
Tyler Seguin (1 Way Contract) $7,600,000 (3)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
Jeff Petry (1 Way Contract) $5,000,000 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (4)
John Marino (1 Way Contract) $4,400,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (5)
Anthony Beauvillier (1 Way Contract) $4,150,000 (3)
Marc Staal (1 Way Contract) $1,750,000 (1)
Sean Durzi (1 Way Contract) $1,700,000 (1)
Anders Bjork (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $450,000
Michael Rasmussen (1 Way Contract) $1,550,000 (6)
Derek Ryan (1 Way Contract) $1,250,000 (2)
Matthew Benning $1,250,000 (4)
Garrett Pilon (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Shane Bowers (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Moritz Seider $1,000,000 (1)
Jake Neighbours $925,000 (3)
Frank Vatrano (1 Way Contract) $900,000 (3)
Thomas Novak (1 Way Contract) $800,000 (6)
Justin Kapelmaster $770,000 (1)
Spencer Martin (1 Way Contract) $762,500 (1)
Sergei Bobrovsky (1 Way Contract) $700,000 (2)
Total Pro Players27
Salary Commitment
Year 2035 : $103,357,500
Year 2036 : $101,190,000
Year 2037 : $75,540,000
Year 2038 : $35,100,000
Salary Average Commitment
Year 2035 : $37,366,750
Year 2036 : $31,798,000
Year 2037 : $28,709,250
Year 2038 : $12,384,250
Salary Cap with 1 Way Contract
Year 2035 : $100,007,500
Year 2036 : $88,625,000
Year 2037 : $72,275,000
Year 2038 : $32,750,000

Farm Players Salaries

Nolan Stevens $100,000 (1)
Mike Robinson $100,000 (1)
Justin Richards $100,000 (1)
Brady Lyle $100,000 (1)
Robin Salo $96,938 (1)
Mitch Reinke $90,750 (1)
Roni Hirvonen $88,125 (2)
Collin Adams $88,000 (1)
Alex Green $87,313 (1)
Clayton Phillips $87,313 (1)
Sheldon Rempal $83,930 (1)
Matthew Stienburg $83,750 (2)
Wyatt Kaiser $83,750 (1)
Spencer Watson $82,500 (3)
Chris Butler $80,000 (1)
Jayson Megna $80,000 (1)
Jack Gorniak $79,375 (1)
Dustin Tokarski $77,500 (4)
Aaron Luchuk $77,000 (3)
Evan Vierling $75,000 (3)
Adam Karashik $70,000 (1)
Aaron Harstad $70,000 (1)
Keegan Iverson $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2035 : $1,951,243
Year 2036 : $471,375
Year 2037 : $299,500
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,697,500
Year 2036 : $456,875
Year 2037 : $285,000
Year 2038 : $70,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $80 - 7,000 - 100.00%
Level 2: 6000 - $55 - 6,000 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $130 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,500 - 100.00%
Average Income per Game$1,881,125
Year to Date Revenue$5,643,375
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,498,059
Farm Players Total Salaries$1,746,930
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$136,690,860
Projected Bank Account$136,690,860

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,903,000 (3)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (5)
Evgeny Kuznetsov $7,800,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (2)
Anders Lee (1 Way Contract) $7,000,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (2)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (5)
Colton Sissons $2,857,143 (4)
Casey Mittelstadt (1 Way Contract) $2,500,000 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (4)
Eric Comrie (1 Way Contract) $1,800,000 (4)
-1 Way Contract Salary Cap : $650,000
Eric Robinson (1 Way Contract) $1,600,000 (2)
Brandon Biro (1 Way Contract) $1,000,000 (2)
Erik Brannstrom (1 Way Contract) $1,000,000 (5)
Kieffer Bellows $894,166 (2)
Logan Stankoven $881,250 (2)
Alex Laferriere $837,500 (3)
Cale Fleury (1 Way Contract) $800,000 (5)
Robert Hagg (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Kale Clague $750,000 (1)
Henrik Tikkanen $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2035 : $80,498,059
Year 2036 : $80,185,559
Year 2037 : $54,610,143
Year 2038 : $29,557,143
Salary Average Commitment
Year 2035 : $35,235,036
Year 2036 : $34,535,036
Year 2037 : $24,905,036
Year 2038 : $6,335,250
Salary Cap with 1 Way Contract
Year 2035 : $78,573,056
Year 2036 : $77,823,056
Year 2037 : $52,247,644
Year 2038 : $28,007,144

Farm Players Salaries

Paul Cotter $92,500 (5)
Simon Lundmark $88,125 (2)
Erik Portillo $83,750 (1)
Mitchell Stephens $81,180 (5)
Andrew Agozzino $80,000 (5)
Jan Bednar $79,375 (1)
Ryan Ufko $79,375 (3)
Gannon Laroque $79,375 (2)
Dean Stewart $77,000 (1)
Jeremy Davies $75,000 (1)
Nathan Clurman $75,000 (2)
Brandon Saigeon $75,000 (3)
Victor Mancini $75,000 (3)
Alex Peters $75,000 (2)
Lucas Ciona $70,625 (2)
Ethan Samson $70,625 (2)
Logan Nijhoff $70,000 (2)
Adam Johnson $70,000 (1)
Abbott Girduckis $70,000 (3)
Ryan Tverberg $70,000 (2)
A.J. White $70,000 (1)
Nikita Novikov $70,000 (3)
Adam Gilmour $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2035 : $1,746,930
Year 2036 : $1,200,625
Year 2037 : $601,875
Year 2038 : $232,500
Salary Average Commitment
Year 2035 : $1,678,125
Year 2036 : $1,188,125
Year 2037 : $598,750
Year 2038 : $229,375

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 7,000 - 100.00%
Level 2: 6000 - $55 - 6,000 - 100.00%
Level 3: 2500 - $40 - 2,500 - 100.00%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 1500 - $150 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,500 - 100.00%
Average Income per Game$1,873,675
Year to Date Revenue$3,747,350
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,475,000
Farm Players Total Salaries$1,281,375
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$176,109,415
Projected Bank Account$176,109,415

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Mathew Barzal (1 Way Contract) $7,000,000 (6)
Alex DeBrincat (1 Way Contract) $6,400,000 (5)
Andrew Copp (1 Way Contract) $5,625,000 (3)
Bo Horvat (1 Way Contract) $5,500,000 (6)
Tristan Jarry (1 Way Contract) $5,400,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Spencer Knight (1 Way Contract) $4,500,000 (5)
-1 Way Contract Salary Cap : $3,350,000
Brett Pesce (1 Way Contract) $4,100,000 (2)
Jordan Greenway (1 Way Contract) $3,000,000 (3)
Jesse Puljujarvi (1 Way Contract) $3,000,000 (3)
Jordan Staal (1 Way Contract) $2,900,000 (5)
Zach Whitecloud (1 Way Contract) $2,750,000 (4)
Karel Vejmelka (1 Way Contract) $2,725,000 (3)
Alexis Lafreniere $2,400,000 (4)
Tyson Jost (1 Way Contract) $2,000,000 (2)
Barrett Hayton (1 Way Contract) $1,775,000 (2)
Caleb Jones (1 Way Contract) $1,350,000 (3)
Bowen Byram (1 Way Contract) $1,000,000 (3)
Brayden Pachal (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jack Hughes (1 Way Contract) $925,000 (6)
Connor Dewar (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Akil Thomas (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Haydn Fleury (1 Way Contract) $762,500 (3)
Jack Studnicka (1 Way Contract) $762,500 (3)
-1 Way Contract Salary Cap : $0
Joshua Ho-Sang (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2035 : $89,475,000
Year 2036 : $103,462,500
Year 2037 : $88,637,500
Year 2038 : $68,475,000
Salary Average Commitment
Year 2035 : $28,326,250
Year 2036 : $28,326,250
Year 2037 : $22,793,750
Year 2038 : $14,750,000
Salary Cap with 1 Way Contract
Year 2035 : $83,562,496
Year 2036 : $83,562,496
Year 2037 : $71,087,504
Year 2038 : $53,625,000

Farm Players Salaries

Joe Veleno $92,500 (3)
Philip Broberg $90,000 (2)
Ty Dellandrea $90,000 (2)
Jett Woo $86,500 (3)
Simon Johansson $85,500 (2)
Jaydon Dureau $85,000 (4)
Jaret Anderson-Dolan $85,000 (3)
Jared McIsaac $80,000 (2)
Dillon Hamaliuk $80,000 (3)
Gage Alexander $75,000 (5)
Judd Caulfield $75,000 (3)
Nathan Walker $75,000 (5)
Skyler Brind'Amour $70,625 (3)
Matthew Rempe $70,625 (2)
Alex Kannok Leipert $70,625 (3)
Nico Myatovic $70,000 (3)
Total Farm Players16
Salary Commitment
Year 2035 : $1,281,375
Year 2036 : $1,312,125
Year 2037 : $896,000
Year 2038 : $243,500
Salary Average Commitment
Year 2035 : $1,195,625
Year 2036 : $1,195,625
Year 2037 : $799,375
Year 2038 : $233,750

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $49 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $29 - 0 - 0.00%
Luxury : 1500 - $184 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $13 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,308,125
Farm Players Total Salaries$1,910,333
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$273,603,541
Projected Bank Account$273,603,541

Pro Players Salaries

Esa Lindell (1 Way Contract) $8,500,000 (4)
Cole Caufield (1 Way Contract) $7,850,000 (4)
Vince Dunn (1 Way Contract) $7,350,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (4)
Cody Ceci (1 Way Contract) $6,500,000 (4)
Kevin Fiala (1 Way Contract) $6,000,000 (3)
Tyler Toffoli (1 Way Contract) $5,850,000 (1)
Joel Farabee (1 Way Contract) $5,000,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Dylan DeMelo (1 Way Contract) $3,000,000 (6)
Nicolas Roy (1 Way Contract) $3,000,000 (4)
Mathieu Joseph (1 Way Contract) $2,950,000 (2)
Alex Lyon (1 Way Contract) $2,250,000 (4)
Connor Ingram (1 Way Contract) $1,950,000 (5)
Morgan Geekie (1 Way Contract) $1,400,000 (3)
Dylan Holloway (1 Way Contract) $1,000,000 (3)
Morgan Barron (1 Way Contract) $1,000,000 (3)
Jackson LaCombe (1 Way Contract) $969,375 (5)
Pavol Regenda (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Matt Coronato $925,000 (3)
Alex Turcotte (1 Way Contract) $895,000 (6)
-1 Way Contract Salary Cap : $0
John St. Ivany $793,750 (5)
Jesse Ylonen $700,000 (3)
Total Pro Players24
Salary Commitment
Year 2035 : $83,308,125
Year 2036 : $79,200,000
Year 2037 : $73,000,000
Year 2038 : $56,025,000
Salary Average Commitment
Year 2035 : $40,070,834
Year 2036 : $38,445,834
Year 2037 : $36,841,369
Year 2038 : $31,491,369
Salary Cap with 1 Way Contract
Year 2035 : $81,488,126
Year 2036 : $75,638,126
Year 2037 : $69,438,126
Year 2038 : $53,413,126

Farm Players Salaries

Mason Shaw $99,000 (3)
Declan Chisholm $98,615 (3)
Maxim Cajkovic $92,125 (1)
Chase Pearson $91,783 (1)
Olof Lindbom $88,125 (1)
Jack Finley $88,125 (3)
Daniel Torgersson $88,125 (1)
Yan Kuznetsov $88,125 (2)
Adam Wilsby $87,313 (3)
Jiri Patera $85,456 (1)
Liam Foudy $83,930 (3)
Oskar Pettersson $83,750 (3)
Cameron Crotty $83,750 (3)
Antonio Stranges $79,375 (2)
Xavier Bouchard $77,688 (1)
Linus Karlsson $77,500 (2)
Oskar Back $77,500 (2)
Hugh McGing $77,500 (4)
Adam Brooks $76,300 (2)
Artem Guryev $75,000 (3)
Adam Edstrom $70,625 (2)
Hunter McDonald $70,625 (3)
Michael Houser $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2035 : $1,910,334
Year 2036 : $1,344,425
Year 2037 : $805,000
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,685,584
Year 2036 : $1,224,334
Year 2037 : $719,667
Year 2038 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $49 - 0 - 0.00%
Level 4: 4500 - $26 - 0 - 0.00%
Luxury : 1500 - $178 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,920,565
Farm Players Total Salaries$917,938
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$204,636,814
Projected Bank Account$204,636,814

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (5)
Claude Giroux (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,142,857 (2)
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
Adam Pelech $5,750,000 (1)
Samuel Girard $5,000,000 (1)
Dylan Strome (1 Way Contract) $5,000,000 (4)
Travis Sanheim $4,600,000 (1)
Brandon Carlo (1 Way Contract) $4,100,000 (3)
Olli Maatta (1 Way Contract) $4,033,333 (1)
Jack Roslovic (1 Way Contract) $4,000,000 (1)
Henri Jokiharju $2,500,000 (1)
Jack Ahcan (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Austin Watson $1,133,000 (1)
Kyle Capobianco $1,000,000 (1)
Patrick Khodorenko (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Olivier Rodrigue $969,375 (2)
Alex Newhook $925,000 (1)
Cole Perfetti $925,000 (1)
Isak Rosen $925,000 (1)
Jakub Galvas (1 Way Contract) $907,500 (2)
-1 Way Contract Salary Cap : $0
Trey Fix-Wolansky $847,000 (1)
Michael Amadio (1 Way Contract) $762,500 (1)
Spencer Stastney $750,000 (1)
Tomas Vomacka $750,000 (1)
Austin Wagner (1 Way Contract) $0 (0)
Joel Teasdale (1 Way Contract) $0 (0)
Total Pro Players29
Salary Commitment
Year 2035 : $89,920,565
Year 2036 : $36,519,732
Year 2037 : $27,500,000
Year 2038 : $13,500,000
Salary Average Commitment
Year 2035 : $31,618,750
Year 2036 : $17,575,000
Year 2037 : $15,525,000
Year 2038 : $5,925,000
Salary Cap with 1 Way Contract
Year 2035 : $85,713,068
Year 2036 : $33,312,232
Year 2037 : $25,200,000
Year 2038 : $13,500,000

Farm Players Salaries

Pavel Gogolev $100,000 (1)
Jonah Gadjovich (Out of Payroll) $94,930 (1)
Tristen Nielsen $93,500 (1)
Karson Kuhlman $93,500 (1)
Chaz Reddekopp $90,000 (2)
Donovan Sebrango $83,750 (2)
Carson Meyer $82,500 (1)
Gage Goncalves $82,000 (2)
Jermaine Loewen $77,688 (2)
Joona Koppanen $75,000 (1)
Shane Starrett $70,000 (4)
Corson Ceulemans $70,000 (1)
Total Farm Players12
Salary Commitment
Year 2035 : $1,012,868
Year 2036 : $403,438
Year 2037 : $70,000
Year 2038 : $70,000
Salary Average Commitment
Year 2035 : $876,875
Year 2036 : $381,875
Year 2037 : $70,000
Year 2038 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,777 - 88.83%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,777 - 92.55%
Average Income per Game$86,060
Year to Date Revenue$516,360

Expense

Pro Players Total Salaries$83,008,334
Farm Players Total Salaries$1,696,775
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$175,603,177
Projected Bank Account$175,603,177

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (4)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (5)
Colton Parayko (1 Way Contract) $6,500,000 (4)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Jordan Eberle (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (4)
Marco Scandella (1 Way Contract) $4,500,000 (1)
Michael Anderson (1 Way Contract) $4,125,000 (5)
Robby Fabbri (1 Way Contract) $4,000,000 (3)
David Rittich (1 Way Contract) $3,000,000 (4)
Max Domi (1 Way Contract) $3,000,000 (5)
Casey Cizikas (1 Way Contract) $2,750,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (3)
Daniel Sprong (1 Way Contract) $2,000,000 (2)
Pheonix Copley (1 Way Contract) $1,500,000 (3)
Philippe Myers (1 Way Contract) $1,400,000 (2)
-1 Way Contract Salary Cap : $250,000
Max Jones (1 Way Contract) $1,295,000 (5)
Christian Fischer (1 Way Contract) $1,125,000 (1)
Nick Perbix (1 Way Contract) $1,125,000 (3)
John Hayden (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Sam Steel (1 Way Contract) $850,000 (2)
Taro Hirose (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $843,334 (3)
-1 Way Contract Salary Cap : $0
Erik Gustafsson (1 Way Contract) $825,000 (1)
Jonathan Kovacevic $770,000 (2)
Total Pro Players28
Salary Commitment
Year 2035 : $83,008,334
Year 2036 : $71,470,000
Year 2037 : $52,150,000
Year 2038 : $43,425,000
Salary Average Commitment
Year 2035 : $30,288,750
Year 2036 : $21,857,500
Year 2037 : $14,262,500
Year 2038 : $9,462,500
Salary Cap with 1 Way Contract
Year 2035 : $76,965,000
Year 2036 : $67,765,000
Year 2037 : $51,595,000
Year 2038 : $42,970,000

Farm Players Salaries

Devante Stephens $100,000 (3)
Christopher Brown $100,000 (1)
Stefan LeBlanc $100,000 (1)
Ivan Lodnia $92,125 (1)
Curtis Douglas $87,313 (3)
Austin Osmanski $84,700 (1)
Patrick Shea $84,700 (1)
David Cotton $82,500 (3)
Mikhail Abramov $81,000 (2)
Otto Koivula $80,000 (4)
Pontus Holmberg $77,688 (3)
Maxime Lajoie $77,500 (2)
Cameron Hughes $76,500 (2)
Markus Niemelainen $76,500 (2)
Patrick Guay $75,000 (2)
Peter DiLiberatore $70,625 (1)
Xavier Simoneau $70,625 (3)
Mitchell Hoelscher $70,000 (3)
Garrett Metcalf $70,000 (2)
Louis Crevier $70,000 (2)
Jon Gillies $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2035 : $1,696,776
Year 2036 : $1,082,200
Year 2037 : $555,700
Year 2038 : $80,000
Salary Average Commitment
Year 2035 : $1,494,375
Year 2036 : $1,004,375
Year 2037 : $500,000
Year 2038 : $79,375

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $81 - 7,000 - 100.00%
Level 2: 6000 - $56 - 6,000 - 100.00%
Level 3: 2500 - $39 - 2,493 - 99.73%
Level 4: 4500 - $28 - 4,436 - 98.57%
Luxury : 1500 - $149 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $32 - 0 - 0.00%
Farm Level 2: 1000 - $16 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,429 - 99.67%
Average Income per Game$2,008,429
Year to Date Revenue$6,025,286
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,573,500
Farm Players Total Salaries$1,687,938
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$155,892,007
Projected Bank Account$155,892,007

Pro Players Salaries

Michael Carcone (1 Way Contract) $8,000,000 (4)
-1 Way Contract Salary Cap : $6,850,000
Jesper Bratt (1 Way Contract) $7,875,000 (4)
T.J Oshie $6,300,000 (2)
Jonathan Drouin (1 Way Contract) $5,500,000 (2)
Yanni Gourde (1 Way Contract) $5,400,000 (2)
Jared Spurgeon (1 Way Contract) $5,400,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (5)
Filip Chytil (1 Way Contract) $4,437,500 (4)
-1 Way Contract Salary Cap : $3,287,500
Shayne Gostisbehere (1 Way Contract) $4,125,000 (6)
Nino Niederreiter (1 Way Contract) $4,000,000 (6)
Barclay Goodrow (1 Way Contract) $3,641,000 (2)
Marc-edouard Vlasic (1 Way Contract) $3,300,000 (2)
Jan Rutta $3,000,000 (3)
Alex Stalock (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Kaapo Kakko (1 Way Contract) $2,100,000 (3)
Pius Suter (1 Way Contract) $2,000,000 (3)
Nico Sturm (1 Way Contract) $2,000,000 (4)
Tomas Nosek (1 Way Contract) $1,800,000 (1)
Jake Evans (1 Way Contract) $1,700,000 (3)
Nathan Bastian (1 Way Contract) $1,350,000 (3)
Charlie Lindgren $1,100,000 (3)
Conor Timmins (1 Way Contract) $1,100,000 (3)
Mike Hardman $1,000,000 (5)
Egor Zamula (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $925,000 (5)
Uvis Balinskis (1 Way Contract) $925,000 (3)
Calvin Pickard $850,000 (2)
Guillaume Brisebois (1 Way Contract) $775,000 (2)
Jaroslav Halak $700,000 (3)
Tobias Bjornfot (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2035 : $88,573,500
Year 2036 : $88,998,500
Year 2037 : $60,482,500
Year 2038 : $45,607,500
Salary Average Commitment
Year 2035 : $46,475,000
Year 2036 : $44,675,000
Year 2037 : $29,775,000
Year 2038 : $20,037,500
Salary Cap with 1 Way Contract
Year 2035 : $83,423,496
Year 2036 : $81,623,496
Year 2037 : $54,257,500
Year 2038 : $40,282,500

Farm Players Salaries

Keaton Middleton $100,000 (3)
Kristian Reichel $100,000 (3)
Mathieu Olivier $100,000 (3)
Jake Leschyshyn $100,000 (3)
Austin Strand $100,000 (3)
David Jiricek $92,500 (3)
Brandt Clarke $92,500 (3)
David Farrance $92,125 (1)
Greg McKegg $90,000 (1)
Matthew Poitras $88,125 (3)
Justin Bailey $88,000 (1)
Evan Cormier $88,000 (3)
Daylan Kuefler $84,000 (3)
Clark Bishop $82,500 (3)
Carter Savoie $79,375 (1)
Josh Lopina $79,375 (2)
Denis Smirnov $77,688 (1)
Casey Fitzgerald $77,500 (5)
Lucas Johansen $76,250 (2)
Total Farm Players19
Salary Commitment
Year 2035 : $1,687,938
Year 2036 : $1,294,375
Year 2037 : $1,131,125
Year 2038 : $85,250
Salary Average Commitment
Year 2035 : $1,494,458
Year 2036 : $1,119,458
Year 2037 : $947,583
Year 2038 : $65,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 0 - 0.00%
Level 2: 6000 - $54 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $151 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,652 - 82.58%
Farm Level 2: 1000 - $20 - 857 - 85.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,508 - 83.60%
Average Income per Game$83,190
Year to Date Revenue$166,380

Expense

Pro Players Total Salaries$78,790,187
Farm Players Total Salaries$1,796,325
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$210,102,657
Projected Bank Account$210,102,657

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (4)
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
Miro Heiskanen $8,450,000 (2)
Travis Konecny $5,500,000 (3)
Brady Skjei (1 Way Contract) $5,250,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (4)
Evan Rodrigues (1 Way Contract) $3,750,000 (2)
MacKenzie Weegar (1 Way Contract) $3,250,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Adam Boqvist (1 Way Contract) $2,600,000 (3)
Cam York (1 Way Contract) $1,600,000 (3)
Rasmus Asplund (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Eeli Tolvanen (1 Way Contract) $1,450,000 (1)
Fabian Zetterlund (1 Way Contract) $1,000,000 (3)
Anton Lundell (1 Way Contract) $1,000,000 (6)
Thomas Harley $925,000 (1)
Matias Maccelli (1 Way Contract) $873,125 (5)
Cole Koepke $854,562 (3)
Justus Annunen $837,500 (1)
Dustin Wolf $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2035 : $78,790,187
Year 2036 : $69,825,000
Year 2037 : $48,625,000
Year 2038 : $26,675,000
Salary Average Commitment
Year 2035 : $20,431,250
Year 2036 : $14,893,750
Year 2037 : $9,293,750
Year 2038 : $4,087,500
Salary Cap with 1 Way Contract
Year 2035 : $77,640,187
Year 2036 : $62,477,687
Year 2037 : $41,277,687
Year 2038 : $20,123,125

Farm Players Salaries

Isac Lundestrom $180,000 (2)
Samuel Blais $150,000 (1)
Dylan Gambrell $110,000 (1)
Alexander Alexeyev $100,000 (1)
Nikita Okhotyuk $100,000 (1)
Vasili Podkolzin $100,000 (3)
Trevor Zegras $92,500 (1)
Will Reilly $84,700 (1)
Hugo Alnefelt $83,750 (1)
Daniil Misyul $83,750 (1)
Caedan Bankier $83,750 (2)
Dmitry Kuzmin $83,750 (2)
Joel Hofer $79,375 (1)
Bogdan Trineyev $79,375 (2)
Antti Saarela $79,375 (1)
Christian Krygier $77,000 (1)
Brett Stapley $77,000 (1)
Aidan McDonough $77,000 (1)
David Spacek $75,000 (2)
Michael Kesselring $0 (0)
Total Farm Players20
Salary Commitment
Year 2035 : $1,796,325
Year 2036 : $601,875
Year 2037 : $100,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,426,875
Year 2036 : $484,375
Year 2037 : $70,000
Year 2038 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 2500 - $28 - 0 - 0.00%
Level 4: 4500 - $17 - 0 - 0.00%
Luxury : 1500 - $113 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 1,396 - 69.78%
Farm Level 2: 1000 - $30 - 730 - 73.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,126 - 70.86%
Average Income per Game$112,619
Year to Date Revenue$1,238,810

Expense

Pro Players Total Salaries$83,513,333
Farm Players Total Salaries$1,483,125
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$254,493,698
Projected Bank Account$254,493,698

Pro Players Salaries

Philipp Grubauer (1 Way Contract) $5,900,000 (2)
-1 Way Contract Salary Cap : $4,750,000
Cam Atkinson (1 Way Contract) $5,875,000 (1)
Brenden Dillon (1 Way Contract) $5,800,000 (5)
Jack Campbell (1 Way Contract) $5,000,000 (4)
Patrik Koch $5,000,000 (1)
Ilya Mikheyev (1 Way Contract) $4,750,000 (4)
Matt Roy (1 Way Contract) $4,600,000 (5)
Michael Bunting (1 Way Contract) $4,500,000 (5)
Oskar Sundqvist (1 Way Contract) $4,000,000 (4)
Scott Laughton (1 Way Contract) $4,000,000 (2)
Noah Dobson (1 Way Contract) $4,000,000 (4)
Miles Wood (1 Way Contract) $3,200,000 (1)
Samuel Montembeault $3,150,000 (5)
Trent Frederic (1 Way Contract) $2,300,000 (4)
Victor Mete (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Blake Lizotte (1 Way Contract) $1,650,000 (5)
Connor Clifton (1 Way Contract) $1,500,000 (1)
Joshua Dunne (1 Way Contract) $1,125,000 (4)
-1 Way Contract Salary Cap : $0
Logan Stanley (1 Way Contract) $1,000,000 (4)
Scott Wedgewood (1 Way Contract) $1,000,000 (3)
Brett Leason (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Joey Anderson (1 Way Contract) $1,000,000 (5)
Morgan Frost (1 Way Contract) $925,000 (3)
Waltteri Merela (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
John Beecher (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Kyle MacLean (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Robert Bortuzzo (1 Way Contract) $875,000 (1)
Peyton Krebs (1 Way Contract) $863,333 (2)
-1 Way Contract Salary Cap : $0
Denis Gurianov (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Dylan Coghlan (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $0
Pierre-Olivier Joseph (1 Way Contract) $825,000 (2)
Daniil Miromanov $825,000 (2)
Brandon Gignac (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Justin Brazeau (1 Way Contract) $762,500 (3)
Total Pro Players35
Salary Commitment
Year 2035 : $83,513,333
Year 2036 : $67,038,333
Year 2037 : $51,250,000
Year 2038 : $42,775,000
Salary Average Commitment
Year 2035 : $46,165,500
Year 2036 : $42,324,250
Year 2037 : $30,055,500
Year 2038 : $23,555,500
Salary Cap with 1 Way Contract
Year 2035 : $72,137,500
Year 2036 : $55,687,500
Year 2037 : $44,437,500
Year 2038 : $41,750,000

Farm Players Salaries

Jack McBain $160,000 (2)
Carl Grundstrom $140,000 (2)
Keeghan Howdeshell $100,000 (1)
Alexander Holtz $92,500 (2)
Tyson Foerster $92,500 (2)
Helge Grans $88,125 (2)
Ryan O'Rourke $88,125 (2)
Tyler Kleven $88,125 (2)
William Wallinder $88,125 (2)
Will Cuylle $88,125 (2)
Anthony Angello $77,500 (3)
Max Martin $76,250 (1)
Samuel Asselin $76,250 (1)
Brycen Martin $76,250 (1)
Chase Lang $76,250 (1)
Aaron Dell $75,000 (1)
Total Farm Players16
Salary Commitment
Year 2035 : $1,483,125
Year 2036 : $1,003,125
Year 2037 : $77,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,210,625
Year 2036 : $790,625
Year 2037 : $70,000
Year 2038 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $58 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$595,000

Expense

Pro Players Total Salaries$95,018,333
Farm Players Total Salaries$655,625
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$254,832,778
Projected Bank Account$254,832,778

Pro Players Salaries

Zach Werenski $9,600,000 (3)
Reilly Smith (1 Way Contract) $9,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Anthony Mantha (1 Way Contract) $5,700,000 (2)
Elvis Merzlikins $5,400,000 (2)
Dmitry Orlov (1 Way Contract) $4,750,000 (5)
Brandon Saad (1 Way Contract) $4,500,000 (2)
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
Tyler Myers (1 Way Contract) $4,000,000 (4)
Dominik Kubalik (1 Way Contract) $3,750,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (5)
Radek Faksa (1 Way Contract) $3,250,000 (3)
Martin Fehervary (1 Way Contract) $2,675,000 (5)
Alexander Barabanov (1 Way Contract) $2,000,000 (5)
Juuso Valimaki (1 Way Contract) $1,600,000 (5)
Brett Howden (1 Way Contract) $1,500,000 (3)
Samuel Ersson (1 Way Contract) $1,450,000 (5)
-1 Way Contract Salary Cap : $300,000
Petr Mrazek (1 Way Contract) $1,350,000 (4)
Nils Hoglander (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $0
Louis Domingue (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Braden Schneider (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Nils aman (1 Way Contract) $883,750 (4)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $883,750 (5)
-1 Way Contract Salary Cap : $0
Jayden Struble (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $875,000 (3)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $838,333 (3)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $837,500 (3)
-1 Way Contract Salary Cap : $0
Zac Jones (1 Way Contract) $812,500 (3)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (3)
Cole Smith (1 Way Contract) $775,000 (4)
Radim Zohorna (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Fagemo (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Hunter Shepard $775,000 (3)
Ryan Poehling (1 Way Contract) $750,000 (4)
Ryan Johnson (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players41
Salary Commitment
Year 2035 : $95,018,333
Year 2036 : $95,227,917
Year 2037 : $68,452,917
Year 2038 : $35,308,750
Salary Average Commitment
Year 2035 : $54,924,941
Year 2036 : $53,224,941
Year 2037 : $49,507,083
Year 2038 : $29,875,000
Salary Cap with 1 Way Contract
Year 2035 : $76,975,000
Year 2036 : $76,975,000
Year 2037 : $51,125,000
Year 2038 : $30,700,000

Farm Players Salaries

Simon Nemec $92,500 (2)
Adam Fantilli $92,500 (3)
Ruslan Iskhakov $88,125 (1)
John Farinacci $83,750 (3)
Oskar Steen $80,000 (1)
Nick Abruzzese $77,500 (3)
Patrick Moynihan $70,625 (2)
Ryan Hofer $70,625 (3)
Total Farm Players8
Salary Commitment
Year 2035 : $655,625
Year 2036 : $494,750
Year 2037 : $331,625
Year 2038 : $0
Salary Average Commitment
Year 2035 : $624,375
Year 2036 : $466,250
Year 2037 : $303,125
Year 2038 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $52 - 0 - 0.00%
Level 3: 2500 - $34 - 0 - 0.00%
Level 4: 4500 - $18 - 0 - 0.00%
Luxury : 1500 - $165 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,095,000
Farm Players Total Salaries$1,551,825
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$182,959,319
Projected Bank Account$182,959,319

Pro Players Salaries

Sebastian Aho $8,500,000 (2)
Ryan O'Reilly $7,500,000 (2)
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
Sam Reinhart (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
Brad Marchand $6,125,000 (2)
Marc-Andre Fleury (1 Way Contract) $6,000,000 (3)
William Karlsson $5,900,000 (4)
Ville Husso $4,750,000 (4)
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
Derek Forbort (1 Way Contract) $3,000,000 (2)
Sean Walker (1 Way Contract) $2,650,000 (2)
Jake Bean $2,300,000 (2)
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
Travis Boyd (1 Way Contract) $1,800,000 (2)
Anthony Deangelo (1 Way Contract) $1,750,000 (2)
Eetu Luostarinen (1 Way Contract) $1,500,000 (2)
Grant Hutton (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Cameron Gaunce $1,000,000 (1)
Taylor Gauthier (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Simon Holmstrom $865,000 (2)
Ty Smith (1 Way Contract) $863,333 (3)
-1 Way Contract Salary Cap : $0
Julien Gauthier (1 Way Contract) $800,000 (1)
Brett Seney $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (3)
Drake Caggiula (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2035 : $85,095,000
Year 2036 : $81,356,667
Year 2037 : $20,000,000
Year 2038 : $11,650,000
Salary Average Commitment
Year 2035 : $33,397,322
Year 2036 : $30,772,322
Year 2037 : $17,493,750
Year 2038 : $7,968,750
Salary Cap with 1 Way Contract
Year 2035 : $81,556,664
Year 2036 : $79,756,664
Year 2037 : $19,325,000
Year 2038 : $10,650,000

Farm Players Salaries

Robbie Payne $100,000 (1)
Yaroslav Askarov $92,500 (2)
Zachary Bolduc $92,500 (2)
Fabian Lysell $92,500 (3)
Noel Gunler $88,125 (3)
Etienne Morin $88,125 (3)
Vladislav Firstov $88,125 (2)
Filip Cederqvist $85,000 (2)
Maxim Groshev $83,750 (2)
Ty Smilanic $83,750 (2)
Case McCarthy $79,375 (2)
Zachary Uens $79,325 (3)
Logan Brown $77,500 (2)
Riley Duran $70,625 (2)
Dustyn McFaul $70,625 (2)
Parker Gahagen $70,000 (2)
Alexander Pashin $70,000 (2)
Michael Karow $70,000 (2)
Evan Polei $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2035 : $1,551,825
Year 2036 : $1,471,084
Year 2037 : $354,667
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,564,325
Year 2036 : $1,464,325
Year 2037 : $348,075
Year 2038 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 7,000 - 100.00%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 2500 - $50 - 2,261 - 90.45%
Level 4: 4500 - $20 - 4,500 - 100.00%
Luxury : 1500 - $170 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,261 - 98.89%
Average Income per Game$2,157,607
Year to Date Revenue$12,945,641
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$91,219,917
Farm Players Total Salaries$1,380,708
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$292,751,253
Projected Bank Account$292,751,253

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (4)
Anze Kopitar (1 Way Contract) $7,750,000 (4)
Mark Scheifele (1 Way Contract) $6,125,000 (6)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (4)
Tom Wilson (1 Way Contract) $5,166,667 (6)
Jason Robertson (1 Way Contract) $5,000,000 (3)
Mikhail Sergachev (1 Way Contract) $4,800,000 (6)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Adrian Kempe (1 Way Contract) $4,500,000 (3)
Trevor Moore (1 Way Contract) $4,200,000 (4)
Ilya Sorokin (1 Way Contract) $4,000,000 (2)
Brandon Montour (1 Way Contract) $3,500,000 (1)
Mario Ferraro $3,250,000 (4)
Andrew Peeke $2,750,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (4)
Zac Dalpe (1 Way Contract) $1,010,000 (4)
-1 Way Contract Salary Cap : $0
Milan Lucic (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Byron Froese (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Luke Hughes $925,000 (2)
Trevor Carrick (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Clay Stevenson (1 Way Contract) $900,000 (2)
Lukas Cormier (1 Way Contract) $837,500 (3)
-1 Way Contract Salary Cap : $0
Austin Czarnik (1 Way Contract) $812,000 (2)
-1 Way Contract Salary Cap : $0
Nick Bonino (1 Way Contract) $800,000 (1)
Jonathan Toews (1 Way Contract) $800,000 (1)
Henry Thrun (1 Way Contract) $793,750 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (3)
Juuso Parssinen (1 Way Contract) $700,000 (4)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2035 : $91,219,917
Year 2036 : $92,016,000
Year 2037 : $85,379,000
Year 2038 : $60,985,000
Salary Average Commitment
Year 2035 : $26,810,000
Year 2036 : $22,560,000
Year 2037 : $19,422,500
Year 2038 : $9,978,750
Salary Cap with 1 Way Contract
Year 2035 : $81,816,664
Year 2036 : $76,716,664
Year 2037 : $70,891,664
Year 2038 : $49,891,668

Farm Players Salaries

Louie Belpedio $100,000 (2)
Mitchell Chaffee $100,000 (2)
Lukas Reichel $92,500 (2)
Akira Schmid $85,083 (2)
Jack Thompson $83,750 (2)
Adam Beckman $83,750 (2)
Stanislav Svozil $83,750 (3)
Dylan Peterson $83,750 (2)
Gerald Mayhew $80,000 (1)
Jack Dugan $77,500 (2)
Luka Burzan $77,500 (1)
Ken Appleby $76,250 (2)
Roland McKeown $76,250 (2)
Nikolai Kovalenko $70,625 (1)
Ondrej Pavel $70,000 (2)
Pierrick Dube $70,000 (2)
Maxim Tsyplakov $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2035 : $1,380,708
Year 2036 : $1,158,383
Year 2037 : $83,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,274,375
Year 2036 : $1,053,750
Year 2037 : $70,000
Year 2038 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,926,875
Farm Players Total Salaries$1,638,475
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$247,690,325
Projected Bank Account$247,690,325

Pro Players Salaries

Jordan Kyrou $8,125,000 (5)
Nico Hischier (1 Way Contract) $7,250,000 (5)
David Perron (1 Way Contract) $6,000,000 (2)
Andrew Cogliano (1 Way Contract) $4,600,000 (5)
Lars Eller (1 Way Contract) $4,150,000 (2)
Alex Goligoski (1 Way Contract) $4,000,000 (5)
Joel Edmundson (1 Way Contract) $4,000,000 (5)
David Kampf (1 Way Contract) $4,000,000 (5)
Zach Bogosian (1 Way Contract) $4,000,000 (5)
K'Andre Miller (1 Way Contract) $3,820,000 (3)
Jeremy Swayman (1 Way Contract) $3,475,000 (2)
Max Pacioretty (1 Way Contract) $3,000,000 (3)
Chad Ruhwedel (1 Way Contract) $3,000,000 (4)
Jordan Martinook (1 Way Contract) $2,500,000 (4)
Daniel Vladar $2,200,000 (4)
Corey Perry (1 Way Contract) $1,750,000 (2)
Colin White (1 Way Contract) $1,500,000 (6)
Brendan Lemieux (1 Way Contract) $1,350,000 (3)
Filip Zadina (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $0
Alex Vlasic (1 Way Contract) $969,375 (5)
Dysin Mayo (1 Way Contract) $950,000 (4)
-1 Way Contract Salary Cap : $0
Ben Meyers (1 Way Contract) $925,000 (3)
Dennis Cholowski $762,500 (4)
Chris Tierney (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Givani Smith $750,000 (5)
Total Pro Players25
Salary Commitment
Year 2035 : $74,926,875
Year 2036 : $79,407,500
Year 2037 : $64,032,500
Year 2038 : $54,537,500
Salary Average Commitment
Year 2035 : $61,931,250
Year 2036 : $61,231,250
Year 2037 : $45,856,250
Year 2038 : $36,831,250
Salary Cap with 1 Way Contract
Year 2035 : $72,126,880
Year 2036 : $72,126,876
Year 2037 : $56,751,876
Year 2038 : $47,656,876

Farm Players Salaries

Joel Hanley $150,000 (1)
Dylan McIlrath $110,000 (3)
David Reinbacher $92,500 (3)
Hunter Drew $90,000 (3)
Max Comtois $85,250 (3)
Jeffrey Viel $85,250 (1)
Dawson Barteaux $84,700 (3)
Peter Abbandonato $84,700 (1)
Carsen Twarynski $83,750 (1)
Nicholas Caamano $82,500 (1)
Emil Lilleberg $79,375 (2)
Dennis Hildeby $79,375 (2)
Florian Xhekaj $79,375 (3)
Gustav Olofsson $77,500 (4)
Olle Lycksell $77,500 (3)
Glenn Gawdin $76,200 (3)
Aaron Ness $75,500 (1)
Marian Studenic $75,000 (3)
Jake Kielly $70,000 (3)
Total Farm Players19
Salary Commitment
Year 2035 : $1,638,475
Year 2036 : $1,025,625
Year 2037 : $866,875
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,378,658
Year 2036 : $928,658
Year 2037 : $774,325
Year 2038 : $65,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 4,334 - 61.91%
Level 2: 6000 - $110 - 3,562 - 59.36%
Level 3: 2500 - $100 - 1,239 - 49.56%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,235 - 82.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,170 - 56.60%
Average Income per Game$2,346,526
Year to Date Revenue$7,039,579
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,677,500
Farm Players Total Salaries$1,756,250
Coaches Total Salaries$6,925,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$150,953,639
Projected Bank Account$150,953,639

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,900,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (5)
Damon Severson (1 Way Contract) $6,500,000 (5)
Josh Bailey (1 Way Contract) $6,200,000 (1)
Calvin De Haan (1 Way Contract) $6,100,000 (5)
Nick Schmaltz (1 Way Contract) $5,850,000 (5)
Andre Burakovsky (1 Way Contract) $5,500,000 (4)
Travis Hamonic (1 Way Contract) $5,200,000 (2)
Alec Martinez (1 Way Contract) $5,125,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
Mason Marchment (1 Way Contract) $4,500,000 (4)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Kyle Palmieri (1 Way Contract) $3,600,000 (2)
Chris Driedger (1 Way Contract) $3,500,000 (2)
-1 Way Contract Salary Cap : $2,350,000
Warren Foegele (1 Way Contract) $2,400,000 (3)
Laurent Brossoit (1 Way Contract) $2,325,000 (2)
Sonny Milano (1 Way Contract) $1,900,000 (3)
Nicolas Aube-Kubel (1 Way Contract) $1,225,000 (2)
Parker Wotherspoon $1,190,000 (1)
Connor Bedard $925,000 (3)
Ukko-Pekka Luukkonen (1 Way Contract) $837,500 (6)
Ryan Lomberg (1 Way Contract) $800,000 (4)
-1 Way Contract Salary Cap : $0
Travis Dermott (1 Way Contract) $800,000 (2)
Aliaksei Protas $800,000 (3)
Mark Friedman (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joe Hicketts (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Carpenter (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2035 : $93,677,500
Year 2036 : $85,400,000
Year 2037 : $57,650,000
Year 2038 : $46,625,000
Salary Average Commitment
Year 2035 : $46,893,750
Year 2036 : $44,843,750
Year 2037 : $27,187,500
Year 2038 : $21,400,000
Salary Cap with 1 Way Contract
Year 2035 : $88,677,504
Year 2036 : $81,287,504
Year 2037 : $56,212,500
Year 2038 : $45,187,500

Farm Players Salaries

Evan Fitzpatrick $100,000 (1)
Dillon Heatherington $97,500 (1)
Cayden Primeau $89,000 (4)
Danila Klimovich $88,125 (2)
Lassi Thomson $86,500 (2)
Jeremie Poirier $83,750 (2)
Dmitri Samorukov $83,750 (2)
Martin Chromiak $82,000 (4)
Liam O'Brien $80,000 (3)
Lukas Svejkovsky $79,375 (5)
Nathan Smith $77,500 (2)
Matthew Phillips $77,500 (5)
Ryan Jones $75,000 (1)
Bokondji Imama $75,000 (1)
Brogan Rafferty $75,000 (1)
J.D. Greenway $75,000 (1)
Austin Rueschhoff $75,000 (2)
Matthew Cairns $75,000 (1)
Ryan Mast $70,625 (2)
Kevin Wall $70,625 (1)
Hudson Elynuik $70,000 (1)
Brandon Bussi $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2035 : $1,756,250
Year 2036 : $1,049,667
Year 2037 : $484,417
Year 2038 : $334,417
Salary Average Commitment
Year 2035 : $1,634,625
Year 2036 : $958,375
Year 2037 : $435,000
Year 2038 : $295,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 7,000 - 100.00%
Level 2: 6000 - $69 - 5,093 - 84.89%
Level 3: 2500 - $52 - 2,166 - 86.65%
Level 4: 4500 - $40 - 3,331 - 74.03%
Luxury : 1500 - $140 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $20 - 936 - 93.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,091 - 88.80%
Average Income per Game$2,089,491
Year to Date Revenue$6,268,472
Farm
Home Games Left0
Average Attendance - %2,936 - 97.87%
Average Income per Game$88,720
Year to Date Revenue$1,064,640

Expense

Pro Players Total Salaries$89,707,500
Farm Players Total Salaries$2,096,600
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$281,451,312
Projected Bank Account$281,451,312

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (5)
Nikita Kucherov (1 Way Contract) $9,500,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (5)
Brady Tkachuk (1 Way Contract) $8,200,000 (3)
Joshua Morrissey (1 Way Contract) $6,250,000 (5)
Juuse Saros (1 Way Contract) $5,000,000 (2)
Joe Pavelski (1 Way Contract) $3,500,000 (2)
David Savard (1 Way Contract) $3,500,000 (4)
Roope Hintz (1 Way Contract) $3,150,000 (6)
Martin Necas (1 Way Contract) $3,000,000 (3)
Ian Cole (1 Way Contract) $3,000,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $1,350,000
Bobby McMann (1 Way Contract) $1,500,000 (4)
Nic Dowd (1 Way Contract) $1,300,000 (3)
Joonas Korpisalo (1 Way Contract) $1,100,000 (6)
James van Riemsdyk (1 Way Contract) $1,000,000 (3)
Jordan Spence (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Jake Sanderson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Hardy Haman Aktell $875,000 (2)
Pavel Dorofeyev (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Mark Giordano (1 Way Contract) $800,000 (4)
Connor Brown (1 Way Contract) $775,000 (3)
Jack Johnson (1 Way Contract) $775,000 (3)
Cal Clutterbuck (1 Way Contract) $720,000 (4)
Troy Grosenick (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2035 : $89,707,500
Year 2036 : $98,020,000
Year 2037 : $83,195,000
Year 2038 : $59,320,000
Salary Average Commitment
Year 2035 : $51,556,608
Year 2036 : $51,556,608
Year 2037 : $36,100,358
Year 2038 : $20,319,108
Salary Cap with 1 Way Contract
Year 2035 : $85,095,000
Year 2036 : $85,095,000
Year 2037 : $72,720,000
Year 2038 : $48,970,000

Farm Players Salaries

Seth Jarvis $110,000 (3)
Roby Jarventie $95,000 (5)
Marco Rossi $92,500 (4)
Justin Barron $92,500 (2)
Wyatt Johnston $92,500 (4)
Chaz Lucius $92,500 (6)
Kevin Korchinski $92,500 (3)
Logan Cooley $92,500 (2)
Leo Carlsson $92,500 (3)
Mackie Samoskevich $92,500 (4)
Brock Faber $88,125 (2)
Emil Heineman $88,125 (4)
Brendan Gaunce $87,800 (2)
Jakob Pelletier $87,500 (4)
John Ludvig $83,750 (2)
Lukas Dostal $81,300 (5)
Joshua Roy $75,000 (3)
Ben Harpur $70,000 (2)
Jet Greaves $70,000 (4)
Walker Duehr $70,000 (2)
Noah Philp $70,000 (2)
Adam Klapka $70,000 (4)
Nikolas Matinpalo $70,000 (3)
John Muse $70,000 (2)
Alex Petrovic $70,000 (4)
Total Farm Players25
Salary Commitment
Year 2035 : $2,096,600
Year 2036 : $2,086,975
Year 2037 : $1,362,300
Year 2038 : $922,300
Salary Average Commitment
Year 2035 : $2,046,425
Year 2036 : $2,046,425
Year 2037 : $1,321,750
Year 2038 : $921,750

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $100 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,087,500
Farm Players Total Salaries$2,303,575
Coaches Total Salaries$6,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$216,798,782
Projected Bank Account$216,798,782

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,850,000 (2)
Matthew Boldy $7,000,000 (4)
Neal Pionk (1 Way Contract) $5,850,000 (5)
Igor Shesterkin (1 Way Contract) $5,700,000 (2)
Jakob Chychrun (1 Way Contract) $5,600,000 (5)
Jakub Vrana (1 Way Contract) $5,250,000 (2)
Josh Manson (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (3)
Kirby Dach (1 Way Contract) $3,300,000 (4)
Lucas Raymond (1 Way Contract) $3,000,000 (2)
Dillon Dube (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $1,150,000
Ben Hutton (1 Way Contract) $2,100,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Connor McMichael (1 Way Contract) $2,000,000 (2)
Dylan Samberg $1,500,000 (3)
Alex Nedeljkovic (1 Way Contract) $1,500,000 (2)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $250,000
Keegan Kolesar (1 Way Contract) $1,400,000 (2)
Nick Cousins (1 Way Contract) $1,100,000 (1)
Taylor Raddysh (1 Way Contract) $1,100,000 (1)
Curtis Lazar (1 Way Contract) $1,000,000 (1)
Nico Daws $1,000,000 (3)
Owen Power $925,000 (1)
William Eklund $925,000 (1)
Juraj Slafkovsky $925,000 (3)
Pavel Mintyukov $925,000 (3)
Total Pro Players27
Salary Commitment
Year 2035 : $77,087,500
Year 2036 : $70,137,500
Year 2037 : $39,337,500
Year 2038 : $26,150,000
Salary Average Commitment
Year 2035 : $30,180,833
Year 2036 : $25,355,833
Year 2037 : $17,037,083
Year 2038 : $4,550,000
Salary Cap with 1 Way Contract
Year 2035 : $73,637,500
Year 2036 : $67,437,500
Year 2037 : $37,787,500
Year 2038 : $25,750,000

Farm Players Salaries

Cal Petersen $500,000 (3)
Alex Barre-Boulet $130,000 (1)
Ville Heinola $120,000 (3)
Spencer Smallman $110,000 (1)
Michael DiPietro $110,000 (3)
Matthew Strome $110,000 (1)
Gianni Fairbrother $100,000 (5)
Erik Kallgren $100,000 (3)
Tyler Madden $97,500 (1)
Ozzy Wiesblatt $92,500 (1)
Jacob Peterson $92,500 (1)
Michael Brodzinski $90,750 (1)
Mason Primeau $90,000 (2)
Jonny Tychonick $88,125 (1)
Aatu Raty $88,125 (1)
Jacob Ingham $84,700 (1)
Luke Prokop $83,750 (2)
Connor Corcoran $75,000 (2)
Santeri Hatakka $70,625 (1)
Blake Hillman $70,000 (1)
Nathan Noel $0 (0)
Josiah Slavin $0 (0)
Total Farm Players22
Salary Commitment
Year 2035 : $2,303,575
Year 2036 : $1,178,750
Year 2037 : $930,000
Year 2038 : $100,000
Salary Average Commitment
Year 2035 : $1,500,000
Year 2036 : $578,750
Year 2037 : $350,000
Year 2038 : $70,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 7,000 - 100.00%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 2500 - $44 - 2,500 - 100.00%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 1500 - $225 - 1,159 - 77.29%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,159 - 98.42%
Average Income per Game$2,156,574
Year to Date Revenue$10,782,870
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$86,934,107
Farm Players Total Salaries$1,723,177
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$322,850,539
Projected Bank Account$322,850,539

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
Patrick Kane (1 Way Contract) $10,500,000 (2)
Mika Zibanejad (1 Way Contract) $8,500,000 (4)
Kris Letang (1 Way Contract) $8,000,000 (1)
Chris Kreider (1 Way Contract) $6,500,000 (6)
Christopher Tanev $4,500,000 (1)
Alex Iafallo (1 Way Contract) $4,000,000 (1)
Radko Gudas (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (3)
Antti Raanta (1 Way Contract) $3,600,000 (4)
Alexandar Georgiev (1 Way Contract) $3,400,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (2)
Nicholas Paul $3,150,000 (5)
Kurtis MacDermid $3,000,000 (3)
Jesper Fast (1 Way Contract) $2,400,000 (2)
Mason Appleton (1 Way Contract) $2,160,000 (2)
Scott Perunovich (1 Way Contract) $925,000 (1)
Emil Bemstrom (1 Way Contract) $925,000 (2)
Shane Pinto (1 Way Contract) $925,000 (2)
Tristan Luneau $881,250 (2)
Dakota Joshua $825,000 (1)
Total Pro Players21
Salary Commitment
Year 2035 : $86,934,107
Year 2036 : $65,284,107
Year 2037 : $28,450,000
Year 2038 : $21,750,000
Salary Average Commitment
Year 2035 : $40,956,250
Year 2036 : $29,156,250
Year 2037 : $14,375,000
Year 2038 : $7,675,000
Salary Cap with 1 Way Contract
Year 2035 : $86,934,107
Year 2036 : $65,284,107
Year 2037 : $28,450,000
Year 2038 : $21,750,000

Farm Players Salaries

Zack MacEwen $110,000 (1)
Chase Priskie $101,750 (1)
Ben Jones $93,170 (1)
Mathias Laferriere $93,170 (1)
Jiri Kulich $92,500 (2)
Gavin Brindley $88,125 (3)
David Goyette $88,125 (2)
Noel Hoefenmayer $87,313 (2)
Austin Lotz $84,700 (1)
Tyler Angle $84,700 (1)
Phillip Kemp $77,500 (2)
Ilya Solovyov $77,000 (1)
Cole Krygier $77,000 (1)
Matthew Maggio $75,000 (2)
Rory Kerins $70,625 (1)
Nikita Nesterenko $70,625 (1)
Connor McClennon $70,625 (2)
Emmitt Finnie $70,625 (3)
Remi Poirier $70,625 (1)
Alexis Gendron $70,000 (2)
Niko Huuhtanen $70,000 (3)
Filip Engaras $0 (0)
Logan Flodell $0 (0)
Total Farm Players23
Salary Commitment
Year 2035 : $1,723,177
Year 2036 : $789,812
Year 2037 : $228,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,515,625
Year 2036 : $743,750
Year 2037 : $228,750
Year 2038 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 7,000 - 100.00%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 2500 - $44 - 2,500 - 100.00%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 1500 - $225 - 1,189 - 79.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,189 - 98.55%
Average Income per Game$2,166,497
Year to Date Revenue$12,998,983
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$106,491,667
Farm Players Total Salaries$405,542
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$265,155,303
Projected Bank Account$265,155,303

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (3)
Alex Ovechkin (1 Way Contract) $10,500,000 (3)
Brock Nelson (1 Way Contract) $7,000,000 (3)
Jason Zucker (1 Way Contract) $6,500,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (4)
Jordan Binnington $6,000,000 (2)
Adam Larsson (1 Way Contract) $5,250,000 (2)
Charlie Coyle (1 Way Contract) $5,000,000 (3)
Blake Coleman (1 Way Contract) $4,050,000 (5)
J.J. Moser (1 Way Contract) $3,750,000 (4)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (1)
Brock McGinn (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Stefan Noesen (1 Way Contract) $2,600,000 (4)
Cody Glass (1 Way Contract) $2,500,000 (3)
Noel Acciari (1 Way Contract) $2,000,000 (2)
Jacob Bryson (1 Way Contract) $1,850,000 (3)
-1 Way Contract Salary Cap : $700,000
Rasmus Kupari (1 Way Contract) $1,850,000 (2)
-1 Way Contract Salary Cap : $700,000
Matthew Nieto (1 Way Contract) $1,775,000 (3)
Anthony Stolarz (1 Way Contract) $1,100,000 (2)
Mike Reilly (1 Way Contract) $1,000,000 (3)
Andreas Johnsson (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Milos Kelemen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Dylan Guenther $925,000 (2)
Arber Xhekaj (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $894,167 (2)
-1 Way Contract Salary Cap : $0
Egor Sokolov (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Bobby Brink (1 Way Contract) $881,250 (5)
-1 Way Contract Salary Cap : $0
Michael Hutchinson (1 Way Contract) $865,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (3)
-1 Way Contract Salary Cap : $0
Kyle Clifford (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Sebastian Aho $825,000 (2)
Andreas Englund (1 Way Contract) $815,000 (3)
-1 Way Contract Salary Cap : $0
Jonny Brodzinski (1 Way Contract) $810,000 (4)
Jacob Bernard-Docker (1 Way Contract) $805,000 (3)
-1 Way Contract Salary Cap : $0
Ryan Murray (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Craig Smith (1 Way Contract) $800,000 (3)
Jonas Johansson (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (3)
Gage Quinney (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players44
Salary Commitment
Year 2035 : $106,491,667
Year 2036 : $96,686,667
Year 2037 : $71,377,500
Year 2038 : $21,762,500
Salary Average Commitment
Year 2035 : $68,785,466
Year 2036 : $62,194,466
Year 2037 : $45,993,750
Year 2038 : $11,706,250
Salary Cap with 1 Way Contract
Year 2035 : $86,560,000
Year 2036 : $77,310,000
Year 2037 : $58,910,000
Year 2038 : $17,360,000

Farm Players Salaries

Jimmy Schuldt $93,500 (1)
Vincent Iorio $88,125 (5)
Kaedan Korczak $78,917 (2)
Wyatte Wylie $75,000 (2)
Ronan Seeley $70,000 (2)
Total Farm Players5
Salary Commitment
Year 2035 : $405,542
Year 2036 : $312,417
Year 2037 : $81,417
Year 2038 : $81,417
Salary Average Commitment
Year 2035 : $373,125
Year 2036 : $303,125
Year 2037 : $88,125
Year 2038 : $88,125

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 0 - 0.00%
Level 2: 6000 - $57 - 0 - 0.00%
Level 3: 2500 - $42 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $133 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,863,000
Farm Players Total Salaries$1,808,322
Coaches Total Salaries$6,575,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$123,198,799
Projected Bank Account$123,198,799

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (5)
Ivan Provorov (1 Way Contract) $7,000,000 (3)
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
Matt Murray (1 Way Contract) $5,750,000 (3)
-1 Way Contract Salary Cap : $4,600,000
Josh Anderson (1 Way Contract) $5,500,000 (2)
Ivan Barbashev (1 Way Contract) $5,000,000 (5)
Victor Olofsson (1 Way Contract) $4,750,000 (1)
Alexander Wennberg (1 Way Contract) $4,500,000 (5)
Andreas Athanasiou (1 Way Contract) $4,250,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (4)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (3)
Artem Zub $2,500,000 (1)
Jake Middleton $2,450,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (3)
Ethan Bear (1 Way Contract) $2,000,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Sam Lafferty (1 Way Contract) $1,150,000 (2)
Michael Pezzetta $1,100,000 (3)
Rem Pitlick $1,100,000 (2)
Sam Carrick $1,000,000 (4)
Dakota Mermis (1 Way Contract) $1,000,000 (4)
Alexander Nylander $1,000,000 (3)
Jujhar Khaira $975,000 (3)
Kent Johnson (1 Way Contract) $925,000 (6)
-1 Way Contract Salary Cap : $0
Sam Gagner (1 Way Contract) $900,000 (2)
Parker Kelly (1 Way Contract) $763,000 (6)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2035 : $77,863,000
Year 2036 : $70,940,000
Year 2037 : $47,090,000
Year 2038 : $25,775,000
Salary Average Commitment
Year 2035 : $35,779,215
Year 2036 : $34,416,715
Year 2037 : $20,791,965
Year 2038 : $9,856,250
Salary Cap with 1 Way Contract
Year 2035 : $73,875,000
Year 2036 : $66,625,000
Year 2037 : $42,775,000
Year 2038 : $22,650,000

Farm Players Salaries

Adam Scheel $110,000 (3)
Victor Soderstrom $100,000 (1)
Jimmy Huntington $98,010 (3)
Serron Noel $96,938 (1)
Shakir Mukhamadulin $92,500 (5)
Jack Drury $92,500 (2)
Brendan Perlini $90,700 (1)
Cross Hanas $88,125 (3)
Christian Kyrou $88,125 (3)
Jakub Skarek $85,000 (3)
Nick Wolff $84,700 (3)
Jalen Smereck $84,700 (3)
Benoit-Olivier Groulx $82,500 (2)
Isaac Ratcliffe $81,400 (3)
Ethan Cardwell $79,375 (3)
Kalle Vaisanen $79,375 (3)
Jan Jenik $77,500 (2)
Nick DeSimone $76,250 (1)
Lias Andersson $75,000 (3)
Cole Fraser $75,000 (1)
Josh Davies $70,625 (3)
Total Farm Players21
Salary Commitment
Year 2035 : $1,808,323
Year 2036 : $1,314,400
Year 2037 : $1,061,900
Year 2038 : $89,400
Salary Average Commitment
Year 2035 : $1,610,750
Year 2036 : $1,238,250
Year 2037 : $982,500
Year 2038 : $92,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 6,062 - 86.60%
Level 2: 6000 - $80 - 5,294 - 88.23%
Level 3: 2500 - $55 - 2,216 - 88.63%
Level 4: 4500 - $35 - 4,031 - 89.57%
Luxury : 1500 - $200 - 1,354 - 90.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,956 - 88.17%
Average Income per Game$2,510,245
Year to Date Revenue$15,061,471
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$425,000

Expense

Pro Players Total Salaries$102,146,666
Farm Players Total Salaries$1,093,666
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$148,722,577
Projected Bank Account$148,722,577

Pro Players Salaries

Steven Stamkos (1 Way Contract) $9,000,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (3)
J.T Miller $8,000,000 (4)
Evander Kane (1 Way Contract) $7,000,000 (1)
Torey Krug (1 Way Contract) $6,500,000 (5)
Mats Zuccarello (1 Way Contract) $6,000,000 (1)
Taylor Hall (1 Way Contract) $6,000,000 (2)
Bryan Rust (1 Way Contract) $5,125,000 (6)
Jonathan Marchessault (1 Way Contract) $5,000,000 (6)
Semyon Varlamov (1 Way Contract) $4,250,000 (2)
Devon Toews (1 Way Contract) $4,100,000 (6)
Quinton Byfield (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (3)
Stuart Skinner (1 Way Contract) $2,600,000 (4)
Rocco Grimaldi (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $950,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Alex Chiasson (1 Way Contract) $1,250,000 (2)
Jonathan Quick (1 Way Contract) $1,250,000 (4)
Darren Raddysh (1 Way Contract) $975,000 (5)
Arvid Soderblom (1 Way Contract) $962,500 (3)
-1 Way Contract Salary Cap : $0
Kiefer Sherwood (1 Way Contract) $925,000 (1)
Santtu Kinnunen (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Sean Day (1 Way Contract) $875,000 (3)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $813,333 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Dominic Toninato (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (3)
Eetu Makiniemi (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jasper Weatherby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ian Mitchell (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $775,000 (3)
Jordan Gross (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Boris Katchouk (1 Way Contract) $758,333 (2)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
A.J. Greer (1 Way Contract) $700,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players36
Salary Commitment
Year 2035 : $102,146,666
Year 2036 : $91,300,000
Year 2037 : $64,837,500
Year 2038 : $47,050,000
Salary Average Commitment
Year 2035 : $51,006,250
Year 2036 : $48,812,500
Year 2037 : $29,006,250
Year 2038 : $17,568,750
Salary Cap with 1 Way Contract
Year 2035 : $90,550,000
Year 2036 : $76,625,000
Year 2037 : $54,125,000
Year 2038 : $41,400,000

Farm Players Salaries

Mason Millman $81,833 (2)
Damien Giroux $81,833 (2)
Hunter Skinner $79,375 (3)
Brad Morrison $79,375 (2)
Ryan Bednard $77,500 (1)
William Lockwood $77,500 (2)
Tye Felhaber $77,500 (2)
Jordy Bellerive $77,500 (1)
John Leonard $77,500 (2)
Austin Poganski $77,500 (2)
Cavan Fitzgerald $77,500 (2)
Matt Filipe $77,500 (2)
Arnaud Durandeau $76,250 (2)
Ryan Francis $75,000 (2)
Total Farm Players14
Salary Commitment
Year 2035 : $1,093,666
Year 2036 : $928,750
Year 2037 : $77,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,031,333
Year 2036 : $891,333
Year 2037 : $85,083
Year 2038 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 6,759 - 96.55%
Level 2: 6000 - $74 - 5,356 - 89.27%
Level 3: 2500 - $60 - 2,082 - 83.30%
Level 4: 4500 - $35 - 4,178 - 92.85%
Luxury : 1500 - $170 - 1,500 - 100.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,875 - 92.44%
Average Income per Game$2,371,541
Year to Date Revenue$18,972,330
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$425,000

Expense

Pro Players Total Salaries$98,165,700
Farm Players Total Salaries$1,441,850
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$154,403,798
Projected Bank Account$154,403,798

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Timo Meier (1 Way Contract) $8,800,000 (5)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,800,000 (2)
Joel Eriksson Ek $5,250,000 (2)
Zach Hyman $5,000,000 (2)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (2)
Rickard Rakell (1 Way Contract) $5,000,000 (5)
Noah Hanifin (1 Way Contract) $4,950,000 (2)
Adin Hill (1 Way Contract) $4,900,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (4)
Mattias Samuelsson (1 Way Contract) $4,285,700 (5)
Nick Foligno (1 Way Contract) $4,100,000 (4)
Jake McCabe (1 Way Contract) $4,000,000 (3)
Alexandre Carrier (Out of Payroll) $3,900,000 (2)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (3)
Tyler Johnson (1 Way Contract) $2,400,000 (2)
Michael McLeod (1 Way Contract) $1,400,000 (2)
Urho Vaakanainen (1 Way Contract) $1,000,000 (2)
Cam Talbot (1 Way Contract) $1,000,000 (2)
Oliver Wahlstrom (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Luke Glendening (1 Way Contract) $930,000 (2)
Trevor Lewis (1 Way Contract) $930,000 (3)
Connor Zary $925,000 (2)
William Carrier (1 Way Contract) $845,000 (4)
Total Pro Players26
Salary Commitment
Year 2035 : $102,065,700
Year 2036 : $91,115,700
Year 2037 : $36,660,700
Year 2038 : $27,980,700
Salary Average Commitment
Year 2035 : $31,467,500
Year 2036 : $30,586,250
Year 2037 : $14,043,750
Year 2038 : $8,557,500
Salary Cap with 1 Way Contract
Year 2035 : $101,115,696
Year 2036 : $89,715,696
Year 2037 : $35,260,700
Year 2038 : $27,580,700

Farm Players Salaries

Alexey Toropchenko $125,000 (3)
Kyle Keyser $100,000 (2)
Arshdeep Bains $100,000 (3)
Anthony Richard $100,000 (3)
Jakub Lauko $93,400 (2)
Matty Beniers $92,500 (6)
Alec Regula $92,500 (2)
Ryan Suzuki $92,500 (2)
Cole Schwindt $92,200 (3)
Joshua Jacobs $90,750 (1)
Jean-Luc Foudy $83,750 (2)
William Villeneuve $79,375 (2)
Adam Raska $78,000 (2)
Olivier Galipeau $76,250 (1)
Isaak Phillips $75,000 (3)
Arturs Silovs $70,625 (2)
Total Farm Players16
Salary Commitment
Year 2035 : $1,441,850
Year 2036 : $1,922,535
Year 2037 : $1,225,785
Year 2038 : $714,285
Salary Average Commitment
Year 2035 : $1,242,709
Year 2036 : $1,107,709
Year 2037 : $484,792
Year 2038 : $70,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $30 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,411,250
Farm Players Total Salaries$1,461,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$130,288,049
Projected Bank Account$130,288,049

Pro Players Salaries

Brayden Schenn (1 Way Contract) $8,000,000 (2)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (2)
Erik Johnson (1 Way Contract) $4,350,000 (1)
John Klingberg (1 Way Contract) $4,125,000 (1)
Ivan Fedotov (1 Way Contract) $4,000,000 (3)
Sean Kuraly (1 Way Contract) $4,000,000 (3)
Ryan Johansen (1 Way Contract) $4,000,000 (2)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (1)
Mike Hoffman (1 Way Contract) $3,700,000 (2)
Brandon Tanev (1 Way Contract) $3,500,000 (1)
Kaapo Kahkonen (1 Way Contract) $3,000,000 (3)
Dante Fabbro (1 Way Contract) $3,000,000 (2)
Anton Forsberg (1 Way Contract) $2,900,000 (2)
Justin Holl (1 Way Contract) $2,800,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (4)
Kyle Okposo (1 Way Contract) $2,500,000 (1)
Jiri Smejkal (1 Way Contract) $2,200,000 (3)
Casey DeSmith (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $650,000
Ryan Hartman (1 Way Contract) $1,700,000 (1)
Yakov Trenin (1 Way Contract) $1,700,000 (1)
Connor Carrick (1 Way Contract) $1,400,000 (3)
Ty Emberson $921,250 (1)
Kevin Rooney (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $0
Ronnie Attard $850,000 (1)
Artem Anisimov $800,000 (1)
William Lagesson (1 Way Contract) $775,000 (4)
Ryan Shea (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Beck Warm (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2035 : $76,411,250
Year 2036 : $50,265,000
Year 2037 : $19,665,000
Year 2038 : $4,215,000
Salary Average Commitment
Year 2035 : $43,367,858
Year 2036 : $31,868,750
Year 2037 : $15,387,500
Year 2038 : $2,287,500
Salary Cap with 1 Way Contract
Year 2035 : $72,936,248
Year 2036 : $47,940,000
Year 2037 : $18,040,000
Year 2038 : $3,440,000

Farm Players Salaries

Tristan Bertucci $88,125 (3)
Lukas Dragicevic $88,125 (3)
Sawyer Mynio $83,750 (3)
Eemil Viro $83,750 (2)
Alex Beaucage $83,750 (2)
Steven Fogarty $80,000 (2)
Cam Dineen $77,500 (2)
Rhett Gardner $77,500 (4)
Kale Howarth $77,000 (1)
Chase De Leo $76,250 (1)
Marcel Marcel $75,000 (3)
Will Butcher $75,000 (1)
Mackenzie MacEachern $75,000 (1)
Jeremy Hanzel $70,625 (3)
Ethan Keppen $70,000 (2)
Tyson Kozak $70,000 (2)
Mitchell Vande Sompel $70,000 (2)
Jordan Sambrook $70,000 (2)
Blade Jenkins $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2035 : $1,461,375
Year 2036 : $1,158,125
Year 2037 : $483,125
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,440,000
Year 2036 : $1,146,250
Year 2037 : $480,000
Year 2038 : $79,375