Team FinanceLast Update - Saturday, August 27, 2022 at 09:08
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: 6000 - $100 - 5,306 - 88.44%
Level 2: 5000 - $60 - 4,421 - 88.41%
Level 3: 3000 - $46 - 2,127 - 70.90%
Level 4: 5000 - $25 - 4,516 - 90.32%
Luxury : 1000 - $200 - 880 - 88.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,250 - 86.25%
Average Income per Game$1,596,531
Year to Date Revenue$4,789,592

Expense

Pro Players Total Salaries$65,236,439
Farm Players Total Salaries$1,835,125
Coaches Total Salaries$1,550,000
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$76,188,770
Projected Bank Account$76,188,770

Pro Players Salaries

John Tavares $7,206,250 (5)
Ivan Provorov $5,000,000 (2)
Nazem Kadri $4,794,063 (5)
Brenden Dillon $4,621,500 (2)
Brayden Schenn $4,112,975 (1)
Robin Lehner $4,102,050 (2)
William Nylander $3,868,600 (7)
Teuvo Teravainen $3,667,219 (7)
Mark Scheifele $3,539,664 (3)
Josh Manson $3,188,884 (2)
Radek Faksa $3,125,000 (2)
Alex Killorn $2,802,734 (7)
Jake Muzzin $2,500,000 (2)
Josh Morrissey $2,205,000 (6)
Max Domi $2,205,000 (6)
Chandler Stephenson $1,640,000 (6)
Jakob Chychrun $1,500,000 (3)
J.T. Compher $1,102,500 (2)
Esa Lindell $1,102,500 (2)
Jack Campbell $1,102,500 (1)
Max Jones $1,000,000 (7)
Alexandre Texier $850,000 (2)
Total Pro Players22
Salary Commitment
Year 14 : $65,236,439
Year 15 : $60,020,964
Year 16 : $34,428,530
Year 17 : $29,388,866
Salary Average Commitment
Year 14 : $16,975,001
Year 15 : $15,925,001
Year 16 : $5,775,000
Year 17 : $4,725,000
Salary Cap with 1 Way Contract
Year 14 : $65,236,439
Year 15 : $60,020,964
Year 16 : $34,428,530
Year 17 : $29,388,866

Farm Players Salaries

Mason Marchment $179,375 (6)
Maxim Letunov $110,250 (5)
Marcus Pettersson $110,250 (3)
Andy Welinski $110,250 (7)
Kody Clark $85,000 (2)
Egor Korshkov $85,000 (2)
Isaac Ratcliffe $85,000 (2)
Kevin Bahl $75,000 (3)
Hunter Jones $75,000 (3)
Vladislav Kolyachonok $75,000 (3)
Will Cuylle $75,000 (3)
Luke Evangelista $75,000 (3)
Ian Scott $65,000 (2)
Jacob Ingham $52,500 (2)
Jonah Gadjovich $52,500 (7)
Pascal Laberge $52,500 (6)
Connor Bunnaman $52,500 (5)
Dylan McIlrath $52,500 (2)
Alexey Toropchenko $52,500 (7)
Leon Gawanke $52,500 (7)
Fedor Gordeev $52,500 (2)
Hudson Fasching $52,500 (1)
Carl Grundstrom $52,500 (7)
Matt Villalta $52,500 (7)
Juuso Valimaki $52,500 (7)
Total Farm Players25
Salary Commitment
Year 14 : $1,835,125
Year 15 : $1,782,625
Year 16 : $1,305,125
Year 17 : $819,875
Salary Average Commitment
Year 14 : $1,640,332
Year 15 : $1,587,832
Year 16 : $1,039,249
Year 17 : $577,500

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $96 - 0 - 0.00%
Level 2: 5000 - $58 - 0 - 0.00%
Level 3: 3000 - $32 - 0 - 0.00%
Level 4: 5000 - $22 - 0 - 0.00%
Luxury : 1000 - $195 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$72,764,709
Farm Players Total Salaries$1,946,188
Coaches Total Salaries$1,750,000
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$23,918,275
Projected Bank Account$23,918,275

Pro Players Salaries

Shea Weber $11,875,000 (3)
Claude Giroux $9,375,000 (4)
David Krejci $6,500,000 (4)
James van Riemsdyk $6,109,375 (5)
Charlie Coyle $5,625,000 (5)
Jared Spurgeon $3,833,000 (3)
Mathew Dumba $3,666,084 (3)
Mats Zuccarello $3,593,750 (3)
Dustin Brown $3,125,000 (1)
Erik Haula $2,360,000 (2)
Radko Gudas $2,250,000 (5)
Robert Hagg $2,200,000 (2)
Brayden McNabb $2,000,000 (6)
Tanner Jeannot $2,000,000 (6)
Brandon Tanev $1,947,500 (3)
Jani Hakanpaa $1,250,000 (3)
Elvis Merzlikins $1,102,500 (6)
Kaapo Kahkonen $1,102,500 (5)
Lean Bergmann $750,000 (4)
Carson Soucy $525,000 (3)
Riley Nash $525,000 (4)
Curtis Lazar $525,000 (2)
Matthew Nieto $525,000 (6)
Total Pro Players23
Salary Commitment
Year 14 : $72,764,709
Year 15 : $69,639,709
Year 16 : $64,554,709
Year 17 : $37,864,375
Salary Average Commitment
Year 14 : $12,861,668
Year 15 : $12,336,668
Year 16 : $10,761,668
Year 17 : $7,086,668
Salary Cap with 1 Way Contract
Year 14 : $72,764,709
Year 15 : $69,639,709
Year 16 : $64,554,709
Year 17 : $37,864,375

Farm Players Salaries

Arttu Ruotsalainen $195,000 (6)
Paul Byron $150,938 (3)
Radim Simek $110,250 (6)
Mitch Eliot $75,000 (4)
Eetu Tuulola $75,000 (4)
Reilly Walsh $75,000 (3)
Jake Christiansen $75,000 (4)
Scott Reedy $65,000 (2)
Matt Filipe $65,000 (2)
Teemu Kivihalme $62,500 (4)
Juho Lammikko $52,500 (1)
Matthew Highmore $52,500 (7)
Dean Kukan $52,500 (1)
Ross Colton $52,500 (2)
Nolan Stevens $52,500 (2)
Simon Benoit $52,500 (4)
Marian Studenic $52,500 (5)
Arturs Silovs $52,500 (6)
Mikhail Maltsev $52,500 (4)
Justin Kapelmaster $52,500 (4)
Cole Koepke $52,500 (7)
Brady Lyle $52,500 (6)
Benjamin Jones $52,500 (7)
Cameron Hughes $52,500 (7)
Cooper Zech $52,500 (4)
Ole Bjorgvik Holm $52,500 (7)
Zane McIntyre $52,500 (1)
Martin Jones $52,500 (1)
Max Willman $52,500 (1)
Total Farm Players29
Salary Commitment
Year 14 : $1,946,188
Year 15 : $1,683,688
Year 16 : $1,448,688
Year 17 : $1,222,750
Salary Average Commitment
Year 14 : $1,994,161
Year 15 : $1,711,661
Year 16 : $1,440,661
Year 17 : $1,197,223

Atlanta Thrashers



Arena Capacity - Ticket Price
Attendance - %

Arena NameState Farm Arena
Level 1: 6000 - $100 - 5,395 - 89.91%
Level 2: 5000 - $60 - 4,776 - 95.52%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 5000 - $25 - 4,634 - 92.67%
Luxury : 1000 - $200 - 938 - 93.75%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,742 - 93.71%
Average Income per Game$1,666,369
Year to Date Revenue$3,332,738

Expense

Pro Players Total Salaries$71,876,965
Farm Players Total Salaries$1,600,250
Coaches Total Salaries$2,425,000
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($3,915,744)
Projected Bank Account($3,915,744)

Pro Players Salaries

MacKenzie Weegar $8,250,000 (6)
Adam Lowry $5,500,000 (6)
P.K. Subban $5,166,015 (6)
Alexander Wennberg $5,000,000 (6)
Nikita Zaitsev $5,000,000 (5)
Jake Allen $4,700,000 (3)
Marc-Edouard Vlasic $4,000,000 (6)
Andrew Shaw $3,750,000 (1)
Nino Niederreiter $3,697,250 (2)
Evan Rodrigues $3,440,000 (2)
Cody Eakin $2,678,700 (2)
David Kampf $2,500,000 (6)
Marc Staal $2,500,000 (6)
Dominik Kahun $2,250,000 (2)
Chase De Leo $2,205,000 (2)
Logan Thompson $2,200,000 (6)
Anton Forsberg $2,200,000 (4)
Frank Vatrano $2,100,000 (6)
Stefan Noesen $1,260,000 (4)
Eric Robinson $1,102,500 (2)
Josh Anderson $1,102,500 (3)
Kevan Miller $750,000 (1)
Ryan Dzingel $525,000 (1)
Total Pro Players23
Salary Commitment
Year 14 : $71,876,965
Year 15 : $66,851,965
Year 16 : $51,478,515
Year 17 : $45,676,015
Salary Average Commitment
Year 14 : $13,875,000
Year 15 : $11,575,000
Year 16 : $8,025,000
Year 17 : $6,975,000
Salary Cap with 1 Way Contract
Year 14 : $71,876,965
Year 15 : $66,851,965
Year 16 : $51,478,515
Year 17 : $45,676,015

Farm Players Salaries

Nic Petan $110,250 (3)
Blake Lizotte $100,000 (4)
Ridly Greig $100,000 (4)
Alan Quine $91,875 (1)
Justin Barron $85,000 (4)
Kenny Agostino $75,000 (1)
Travis Dermott $75,000 (3)
Martin Frk $75,000 (1)
Stuart Skinner $75,000 (4)
Zachary Fucale $75,000 (6)
Joel Hofer $75,000 (6)
Brett Lernout $65,625 (2)
Graeme Clarke $65,000 (2)
Max Lagace $60,000 (5)
Gavin Bayreuther $52,500 (3)
Mark Kastelic $52,500 (2)
Kyle Burroughs $52,500 (3)
Michael Kesselring $52,500 (3)
Tyler Benson $52,500 (3)
Patrick Brown $52,500 (3)
Tye Felhaber $52,500 (3)
Josh Dunne $52,500 (2)
Connor Clifton $52,500 (6)
Total Farm Players23
Salary Commitment
Year 14 : $1,600,250
Year 15 : $1,358,375
Year 16 : $1,122,750
Year 17 : $622,500
Salary Average Commitment
Year 14 : $1,534,417
Year 15 : $1,376,917
Year 16 : $1,124,750
Year 17 : $584,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$67,022,127
Farm Players Total Salaries$1,662,500
Coaches Total Salaries$1,550,000
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$17,167,359
Projected Bank Account$17,167,359

Pro Players Salaries

Paul Stastny $9,765,625 (2)
Vincent Trocheck $8,625,000 (1)
Thomas Greiss $6,000,000 (2)
Phil Kessel $4,420,000 (5)
Charlie McAvoy $4,000,000 (5)
David Perron $3,875,000 (3)
Mason Appleton $3,200,002 (3)
Nick Ritchie $2,535,750 (2)
Danton Heinen $2,535,750 (1)
Zach Sanford $2,500,000 (2)
Mike Reilly $2,310,000 (2)
Joonas Donskoi $2,250,000 (4)
Ryan Donato $2,205,000 (1)
Oliver Bjorkstrand $2,205,000 (3)
Samuel Girard $1,742,500 (2)
Slater Koekkoek $1,500,000 (1)
Matt Grzelcyk $1,250,000 (4)
Nick Paul $1,102,500 (1)
Victor Mete $1,000,000 (1)
Joseph Veleno $1,000,000 (2)
Joel Farabee $1,000,000 (2)
Nikolai Knyzhov $950,000 (4)
Egor Sharangovich $525,000 (1)
Josef Korenar $525,000 (2)
Total Pro Players24
Salary Commitment
Year 14 : $67,022,127
Year 15 : $49,528,877
Year 16 : $22,150,002
Year 17 : $12,870,000
Salary Average Commitment
Year 14 : $23,740,631
Year 15 : $19,237,298
Year 16 : $4,471,667
Year 17 : $2,896,667
Salary Cap with 1 Way Contract
Year 14 : $67,022,127
Year 15 : $49,528,877
Year 16 : $22,150,002
Year 17 : $12,870,000

Farm Players Salaries

Tommy Novak $100,000 (1)
Jordy Bellerive $95,000 (4)
Olivier Rodrigue $85,000 (4)
Samuel Bolduc $85,000 (4)
Jared McIsaac $85,000 (4)
Brett Kulak $82,500 (3)
Michal Teply $75,000 (3)
Cole Schwindt $75,000 (3)
Jacob Moverare $75,000 (3)
Brandon Hagel $75,000 (4)
Jack Studnicka $75,000 (1)
Sean Durzi $75,000 (1)
Marc Del Gaizo $65,000 (2)
Jack Badini $65,000 (2)
Trent Miner $65,000 (2)
Mason Millman $65,000 (2)
Kyle Capobianco $52,500 (2)
Morgan Geekie $52,500 (1)
Kyle Keyser $52,500 (1)
Dmytro Timashov $52,500 (2)
Brandon Coe $52,500 (2)
Riley Sutter $52,500 (2)
Austin Wagner $52,500 (1)
Nicholas Merkley $52,500 (2)
Total Farm Players24
Salary Commitment
Year 14 : $1,662,500
Year 15 : $1,255,000
Year 16 : $732,500
Year 17 : $425,000
Salary Average Commitment
Year 14 : $1,625,723
Year 15 : $1,257,889
Year 16 : $658,640
Year 17 : $366,001

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,824 - 97.06%
Level 2: 5000 - $60 - 4,667 - 93.33%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 5000 - $25 - 4,299 - 85.98%
Luxury : 1000 - $200 - 906 - 90.60%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,695 - 93.48%
Average Income per Game$1,695,621
Year to Date Revenue$3,391,241

Expense

Pro Players Total Salaries$72,058,137
Farm Players Total Salaries$1,751,500
Coaches Total Salaries$3,550,000
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($14,965,207)
Projected Bank Account($14,965,207)

Pro Players Salaries

Drew Doughty $10,062,500 (6)
Logan Couture $9,375,000 (4)
Ryan McDonagh $7,343,750 (4)
Max Pacioretty $7,031,250 (6)
Jeff Petry $5,468,750 (6)
Sebastian Aho $5,000,000 (2)
Ryan Ellis $4,140,000 (7)
Timo Meier $4,000,000 (3)
Kevin Fiala $3,667,219 (5)
J.T. Miller $3,666,084 (2)
Jonas Brodin $3,666,084 (1)
Frederik Andersen $2,875,000 (3)
Valeri Nichushkin $1,650,000 (6)
Zach Hyman $1,378,750 (6)
Travis Sanheim $1,102,500 (4)
Joel Eriksson Ek $1,000,000 (3)
Thatcher Demko $750,000 (1)
Nic Dowd $656,250 (2)
Sam Montembeault $525,000 (3)
Jonathon Merrill $525,000 (2)
Garnet Hathaway $525,000 (4)
Jeremy Lauzon $525,000 (4)
Total Pro Players22
Salary Commitment
Year 14 : $74,933,137
Year 15 : $70,517,053
Year 16 : $60,669,719
Year 17 : $52,269,719
Salary Average Commitment
Year 14 : $18,777,500
Year 15 : $17,502,500
Year 16 : $15,402,500
Year 17 : $13,118,750
Salary Cap with 1 Way Contract
Year 14 : $74,933,137
Year 15 : $70,517,053
Year 16 : $60,669,719
Year 17 : $52,269,719

Farm Players Salaries

Ryan Merkley $170,000 (6)
Dennis Gilbert $110,250 (5)
Carl Dahlstrom $101,250 (1)
David Gustafsson $85,000 (2)
Benoit-Olivier Groulx $85,000 (4)
Dustin Wolf $75,000 (3)
Filip Chlapik $75,000 (3)
Kirill Maksimov $75,000 (1)
Gabriel Fortier $75,000 (3)
Jakub Skarek $75,000 (1)
Mathieu Joseph $75,000 (3)
Josh Brook $75,000 (1)
Trey Fix-Wolansky $75,000 (1)
Olle Eriksson Ek $75,000 (3)
Lane Pederson $52,500 (6)
Jean-Sebastien Dea $52,500 (2)
Joni Tuulola $52,500 (1)
Yakov Trenin $52,500 (6)
Alex Limoges $52,500 (6)
Rafael Harvey-Pinard $52,500 (6)
Michael Anderson $52,500 (7)
Ivan Prosvetov $52,500 (7)
Troy Brouwer $52,500 (1)
Denis Malgin $52,500 (6)
Total Farm Players24
Salary Commitment
Year 14 : $1,751,500
Year 15 : $1,245,250
Year 16 : $1,107,750
Year 17 : $732,750
Salary Average Commitment
Year 14 : $1,593,472
Year 15 : $1,095,972
Year 16 : $961,722
Year 17 : $618,583

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $55 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $170 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$54,756,621
Farm Players Total Salaries$1,598,000
Coaches Total Salaries$1,550,000
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$64,137,898
Projected Bank Account$64,137,898

Pro Players Salaries

Evgeni Malkin $14,375,000 (5)
Tyler Seguin $8,265,625 (6)
Mark Giordano $7,851,563 (1)
Lars Eller $4,140,625 (1)
Anthony Mantha $2,408,963 (7)
Jaccob Slavin $2,205,000 (6)
Alec Martinez $2,148,438 (6)
Thomas Chabot $2,000,000 (5)
Viktor Arvidsson $1,995,000 (2)
Nick Holden $1,464,844 (3)
Trevor van Riemsdyk $1,000,000 (1)
Marcus Foligno $1,000,000 (7)
Derek Ryan $820,313 (1)
Josh Brown $750,000 (4)
Chad Ruhwedel $656,250 (4)
Alexander True $525,000 (1)
Hunter Shepard $525,000 (1)
Vinni Lettieri $525,000 (3)
Jordan Martinook $525,000 (1)
Evan Fitzpatrick $525,000 (1)
Antoine Roussel $525,000 (1)
Jon Gillies $525,000 (3)
Total Pro Players22
Salary Commitment
Year 14 : $54,756,621
Year 15 : $38,319,120
Year 16 : $36,324,120
Year 17 : $33,809,276
Salary Average Commitment
Year 14 : $13,565,213
Year 15 : $8,840,213
Year 16 : $8,315,213
Year 17 : $6,740,213
Salary Cap with 1 Way Contract
Year 14 : $54,756,621
Year 15 : $38,319,120
Year 16 : $36,324,120
Year 17 : $33,809,276

Farm Players Salaries

Brett Ritchie $110,250 (3)
Cameron York $100,000 (4)
Christian Djoos $100,000 (2)
Travis Boyd $81,500 (3)
Par Lindholm $65,625 (2)
Zach Redmond $65,625 (3)
Donovan Sebrango $65,000 (2)
Dmitry Zavgorodniy $65,000 (2)
Dmitry Sokolov $52,500 (3)
Mike Hardman $52,500 (1)
Tarmo Reunanen $52,500 (2)
Logan O'Connor $52,500 (1)
Tanner Kero $52,500 (3)
Pavel Gogolev $52,500 (1)
Beck Malenstyn $52,500 (3)
Dylan Ferguson $52,500 (1)
Adam Brooks $52,500 (1)
Charlie Lindgren $52,500 (1)
Mackenzie MacEachern $52,500 (1)
Otto Somppi $52,500 (1)
Cam Lee $52,500 (1)
Jack Ahcan $52,500 (1)
Michael Krutil $52,500 (2)
Josh Maniscalco $52,500 (1)
Colton Point $52,500 (1)
Anthony Richard $52,500 (1)
Total Farm Players26
Salary Commitment
Year 14 : $1,598,000
Year 15 : $915,500
Year 16 : $514,875
Year 17 : $100,000
Salary Average Commitment
Year 14 : $1,652,916
Year 15 : $830,833
Year 16 : $416,208
Year 17 : $88,083

Chicago Black Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,926 - 98.76%
Level 2: 5000 - $60 - 4,908 - 98.15%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 5000 - $25 - 4,859 - 97.18%
Luxury : 1000 - $200 - 974 - 97.44%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,667 - 98.33%
Average Income per Game$1,766,320
Year to Date Revenue$24,728,483

Expense

Pro Players Total Salaries$68,583,936
Farm Players Total Salaries$1,582,500
Coaches Total Salaries$1,550,000
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$25,983,073
Projected Bank Account$25,983,073

Pro Players Salaries

Brent Burns $8,500,000 (6)
Matthew Tkachuk $5,000,000 (3)
Anders Lee $4,375,000 (1)
Phillip Danault $4,100,000 (1)
Ben Chiarot $4,000,000 (6)
Matt Duchene $4,000,000 (6)
Adam Larsson $3,792,500 (2)
Tom Wilson $3,666,096 (3)
Colton Sissons $3,500,000 (5)
Bo Horvat $3,188,886 (2)
Chris Kreider $3,047,500 (1)
Anthony Cirelli $3,000,000 (3)
Mikhail Sergachev $3,000,000 (5)
David Savard $2,978,954 (2)
Anthony DeAngelo $2,205,000 (3)
Nikolaj Ehlers $2,205,000 (5)
Johan Larsson $1,650,000 (6)
Kevin Lankinen $1,575,000 (5)
Travis Konecny $1,500,000 (3)
Jamie Drysdale $1,500,000 (4)
Rasmus Andersson $750,000 (2)
Ilya Sorokin $525,000 (1)
Jonny Brodzinski $525,000 (1)
Total Pro Players23
Salary Commitment
Year 14 : $68,583,936
Year 15 : $56,011,436
Year 16 : $45,301,096
Year 17 : $29,930,000
Salary Average Commitment
Year 14 : $24,957,482
Year 15 : $19,809,982
Year 16 : $15,046,096
Year 17 : $9,280,000
Salary Cap with 1 Way Contract
Year 14 : $68,583,936
Year 15 : $56,011,436
Year 16 : $45,301,096
Year 17 : $29,930,000

Farm Players Salaries

Kevin Stenlund $165,000 (5)
Bowen Byram $150,000 (4)
Caleb Jones $150,000 (3)
Mikko Kokkonen $100,000 (6)
Arthur Kaliyev $100,000 (4)
Riley Damiani $90,000 (6)
Tyler Madden $85,000 (4)
Martin Fehervary $85,000 (2)
Aleksi Heponiemi $85,000 (2)
Joseph Duszak $80,000 (5)
Declan Chisholm $65,000 (2)
Philippe Myers $60,000 (7)
Mathieu Perreault $52,500 (1)
Filip Larsson $52,500 (1)
Austin Czarnik $52,500 (1)
Axel Jonsson Fjallby $52,500 (5)
Ivan Nalimov $52,500 (2)
Alex Lyon $52,500 (1)
Matthew Phillips $52,500 (5)
Total Farm Players19
Salary Commitment
Year 14 : $1,582,500
Year 15 : $1,372,500
Year 16 : $1,085,000
Year 17 : $935,000
Salary Average Commitment
Year 14 : $1,296,501
Year 15 : $1,055,334
Year 16 : $748,250
Year 17 : $695,750

Colorado Rockies



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 5000 - $25 - 4,870 - 97.40%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,870 - 99.35%
Average Income per Game$1,642,605
Year to Date Revenue$14,783,445

Expense

Pro Players Total Salaries$70,862,737
Farm Players Total Salaries$1,787,250
Coaches Total Salaries$1,550,000
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$96,764,872
Projected Bank Account$96,764,872

Pro Players Salaries

Ryan O'Reilly $8,265,625 (6)
Brad Marchand $7,031,250 (1)
Roman Josi $5,750,000 (6)
Victor Hedman $5,750,000 (4)
Rasmus Ristolainen $3,792,500 (3)
David Pastrnak $3,667,217 (5)
Andrei Vasilevskiy $3,188,886 (2)
Kevin Hayes $3,188,884 (2)
Zach Werenski $3,000,000 (2)
Nick Schmaltz $3,000,000 (1)
Dylan Strome $3,000,000 (5)
Kyle Connor $3,000,000 (3)
Nikita Kucherov $2,989,000 (3)
Nick Bonino $2,968,750 (1)
Shea Theodore $2,205,000 (6)
Jakub Vrana $2,205,000 (6)
Tyler Bozak $2,200,000 (6)
Tim Stutzle $1,750,000 (4)
Teddy Blueger $1,535,625 (6)
Ian Cole $1,125,000 (1)
Braydon Coburn $700,000 (3)
Anton Khudobin $550,000 (1)
Total Pro Players22
Salary Commitment
Year 14 : $70,862,737
Year 15 : $56,187,737
Year 16 : $46,809,967
Year 17 : $36,328,467
Salary Average Commitment
Year 14 : $17,567,216
Year 15 : $12,467,216
Year 16 : $10,892,216
Year 17 : $8,792,216
Salary Cap with 1 Way Contract
Year 14 : $70,862,737
Year 15 : $56,187,737
Year 16 : $46,809,967
Year 17 : $36,328,467

Farm Players Salaries

Ilya Samsonov $174,250 (7)
Jason Dickinson $135,000 (6)
Zach Whitecloud $112,500 (2)
Nolan Foote $100,000 (4)
Brogan Rafferty $95,000 (4)
Pavel Dorofeyev $85,000 (4)
Eric Comrie $82,500 (6)
Jay Beagle $80,500 (3)
Lukas Elvenes $75,000 (1)
Philipp Kurashev $75,000 (1)
Sammy Blais $75,000 (1)
Daniil Tarasov $65,000 (2)
Anders Bjork $55,000 (6)
Pierre-Edouard Bellemare $52,500 (5)
Garrett Pilon $52,500 (5)
Timothy Liljegren $52,500 (5)
Michael Bunting $52,500 (1)
Alexander Nylander $52,500 (3)
Milan Lucic $52,500 (5)
Rasmus Sandin $52,500 (7)
Henrik Borgstrom $52,500 (7)
Dennis Cholowski $52,500 (7)
Mikko Lehtonen $52,500 (3)
Zach Aston-Reese $52,500 (7)
Total Farm Players24
Salary Commitment
Year 14 : $1,787,250
Year 15 : $1,509,750
Year 16 : $1,332,250
Year 17 : $1,146,750
Salary Average Commitment
Year 14 : $1,685,584
Year 15 : $1,386,167
Year 16 : $1,201,167
Year 17 : $1,003,667

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5,503 - 91.72%
Level 2: 5000 - $60 - 4,609 - 92.18%
Level 3: 3000 - $35 - 3,000 - 100.00%
Level 4: 5000 - $25 - 4,708 - 94.17%
Luxury : 1000 - $200 - 915 - 91.47%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,735 - 93.68%
Average Income per Game$1,663,895
Year to Date Revenue$4,991,686

Expense

Pro Players Total Salaries$74,649,831
Farm Players Total Salaries$1,481,125
Coaches Total Salaries$1,700,000
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$77,245,749
Projected Bank Account$77,245,749

Pro Players Salaries

Kris Letang $11,328,750 (3)
Steven Stamkos $10,781,250 (2)
Auston Matthews $5,000,000 (3)
Semyon Varlamov $5,000,000 (4)
Brock Nelson $4,612,500 (6)
Keith Yandle $4,375,000 (3)
Mika Zibanejad $4,215,997 (6)
Sean Couturier $4,025,000 (3)
Jonathan Huberdeau $3,666,084 (1)
Brendan Gallagher $2,877,000 (2)
Jason Zucker $2,756,250 (6)
Shayne Gostisbehere $2,206,000 (6)
Jared McCann $2,206,000 (6)
Will Butcher $2,100,000 (6)
Michael Del Zotto $2,000,000 (2)
Wayne Simmonds $1,990,000 (1)
Connor Carrick $1,410,000 (3)
Jason Spezza $1,050,000 (3)
Lawson Crouse $1,000,000 (3)
Laurent Brossoit $1,000,000 (5)
Yannick Weber $525,000 (4)
Adam Erne $525,000 (4)
Total Pro Players22
Salary Commitment
Year 14 : $74,649,831
Year 15 : $68,993,747
Year 16 : $53,335,497
Year 17 : $25,146,747
Salary Average Commitment
Year 14 : $15,400,000
Year 15 : $14,350,000
Year 16 : $12,775,000
Year 17 : $5,250,000
Salary Cap with 1 Way Contract
Year 14 : $74,649,831
Year 15 : $68,993,747
Year 16 : $53,335,497
Year 17 : $25,146,747

Farm Players Salaries

Tyler Ennis $172,000 (5)
Dylan Gambrell $136,500 (2)
Ryan Sproul $110,250 (4)
Christoffer Ehn $110,250 (2)
Dominic Toninato $110,250 (3)
Josh Dickinson $85,000 (3)
Michael Chaput $71,875 (2)
Dylan McLaughlin $55,000 (6)
Ryan Lohin $52,500 (2)
Dominic Turgeon $52,500 (1)
David Warsofsky $52,500 (3)
Andrew Shortridge $52,500 (4)
Andrew MacWilliam $52,500 (3)
Michael Dal Colle $52,500 (1)
Chris Wideman $52,500 (3)
Joey LaLeggia $52,500 (3)
Jack Rathbone $52,500 (2)
Rob Hamilton $52,500 (4)
Mitchell Vande Sompel $52,500 (3)
Matt Tomkins $52,500 (4)
Total Farm Players20
Salary Commitment
Year 14 : $1,481,125
Year 15 : $1,376,125
Year 16 : $952,500
Year 17 : $494,750
Salary Average Commitment
Year 14 : $1,174,250
Year 15 : $1,069,250
Year 16 : $740,000
Year 17 : $332,500

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,931 - 98.85%
Level 2: 5000 - $60 - 4,495 - 89.91%
Level 3: 3000 - $37 - 2,682 - 89.40%
Level 4: 5000 - $26 - 4,101 - 82.03%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %18,210 - 91.05%
Average Income per Game$1,705,980
Year to Date Revenue$5,117,940

Expense

Pro Players Total Salaries$74,825,362
Farm Players Total Salaries$1,954,500
Coaches Total Salaries$1,550,000
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$44,394,750
Projected Bank Account$44,394,750

Pro Players Salaries

Jamie Benn $7,546,875 (2)
T.J. Oshie $6,523,437 (1)
Duncan Keith $5,625,000 (6)
Jack Johnson $4,700,000 (2)
Alex Iafallo $4,375,000 (6)
Mikael Backlund $4,312,500 (2)
Brock Boeser $4,000,000 (4)
Devon Toews $3,750,000 (7)
Boone Jenner $3,191,164 (3)
Damon Severson $3,188,886 (2)
Brandon Carlo $3,000,000 (3)
Cam Atkinson $2,875,000 (2)
Travis Zajac $2,687,500 (1)
Juuse Saros $2,205,000 (6)
Adrian Kempe $2,205,000 (6)
Brett Pesce $2,205,000 (6)
Jake Debrusk $2,000,000 (3)
Nick Foligno $2,000,000 (2)
Marcus Johansson $1,995,000 (1)
Matt Murray $1,400,000 (6)
Sean Kuraly $1,102,500 (1)
Petr Mrazek $1,000,000 (2)
Evan Bouchard $1,000,000 (2)
Anthony Duclair $1,000,000 (2)
Erik Johnson $937,500 (6)
Total Pro Players25
Salary Commitment
Year 14 : $74,825,362
Year 15 : $62,516,925
Year 16 : $34,893,664
Year 17 : $26,702,500
Salary Average Commitment
Year 14 : $14,369,167
Year 15 : $12,269,167
Year 16 : $6,700,000
Year 17 : $5,125,000
Salary Cap with 1 Way Contract
Year 14 : $74,825,362
Year 15 : $62,516,925
Year 16 : $34,893,664
Year 17 : $26,702,500

Farm Players Salaries

Jordan Greenway $174,250 (7)
Dysin Mayo $125,000 (7)
David Rittich $110,250 (1)
Gabriel Carlsson $100,000 (5)
Brock McGinn $100,000 (3)
Connor McMichael $100,000 (4)
Dillon Dube $100,000 (7)
Markus Nutivaara $95,000 (5)
Morgan Barron $92,500 (2)
Nikita Alexandrov $85,000 (4)
Ryan McLeod $85,000 (2)
Filip Zadina $75,000 (7)
Wade Allison $75,000 (3)
Adam Huska $60,000 (2)
Noah Gregor $52,500 (7)
Josh Mahura $52,500 (6)
Joey Anderson $52,500 (6)
Tyler Parsons $52,500 (1)
Tyler Angle $52,500 (2)
Sami Vatanen $52,500 (1)
Julien Gauthier $52,500 (5)
Aarne Talvitie $52,500 (2)
Kale Clague $52,500 (6)
Kole Lind $52,500 (7)
Libor Hajek $52,500 (6)
Total Farm Players25
Salary Commitment
Year 14 : $1,954,500
Year 15 : $1,739,250
Year 16 : $1,396,750
Year 17 : $1,221,750
Salary Average Commitment
Year 14 : $1,555,250
Year 15 : $1,397,750
Year 16 : $1,000,000
Year 17 : $855,000

Harftford Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMontreal Arena
Level 1: 10000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :24000

Income

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

Expense

Pro Players Total Salaries$61,375,000
Farm Players Total Salaries$1,857,250
Coaches Total Salaries$1,550,000
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$3,967,200
Projected Bank Account$3,967,200

Pro Players Salaries

Taylor Hall $6,250,000 (6)
Neal Pionk $5,000,000 (7)
Justin Schultz $4,750,000 (2)
Jordan Eberle $4,650,000 (6)
Nick Leddy $4,000,000 (6)
Devin Shore $3,500,000 (2)
Nicolas Meloche $3,150,000 (1)
Zemgus Girgensons $3,150,000 (3)
Sonny Milano $3,100,000 (7)
Justin Holl $2,100,000 (3)
Kyle Turris $2,000,000 (4)
Joel L'Esperance $2,000,000 (2)
Rasmus Dahlin $2,000,000 (7)
Ryan Getzlaf $2,000,000 (6)
Conor Sheary $1,900,000 (4)
Jack Hughes $1,750,000 (2)
Alexis Lafreniere $1,750,000 (4)
Antoine Bibeau $1,640,000 (1)
John Moore $1,300,000 (1)
Tobias Rieder $1,010,000 (4)
Spencer Knight $1,000,000 (4)
Victor Rask $1,000,000 (3)
Tomas Tatar $1,000,000 (7)
Joshua Norris $850,000 (2)
Michael Amadio $525,000 (1)
Total Pro Players25
Salary Commitment
Year 14 : $61,375,000
Year 15 : $54,760,000
Year 16 : $41,910,000
Year 17 : $35,660,000
Salary Average Commitment
Year 14 : $19,397,501
Year 15 : $17,297,501
Year 16 : $13,675,000
Year 17 : $12,100,000
Salary Cap with 1 Way Contract
Year 14 : $61,375,000
Year 15 : $54,760,000
Year 16 : $41,910,000
Year 17 : $35,660,000

Farm Players Salaries

Joachim Blichfeld $120,000 (4)
Bokondji Imama $110,250 (1)
Will Bitten $110,000 (2)
Otto Leskinen $100,000 (4)
Evan Barratt $87,000 (2)
Eetu Luostarinen $85,000 (2)
Brayden Tracey $85,000 (4)
Kaedan Korczak $85,000 (4)
Simon Holmstrom $85,000 (3)
Urho Vaakanainen $75,000 (1)
Stefan Matteau $70,000 (1)
Oskari Laaksonen $65,000 (2)
Scott Darling $60,000 (1)
Jacob de La Rose $60,000 (5)
Derrick Pouliot $60,000 (1)
Phillip Di Giuseppe $60,000 (1)
Tanner Kaspick $60,000 (3)
Cory Schneider $60,000 (1)
Aidan Dudas $52,500 (2)
Zachary Gallant $52,500 (2)
Dylan Garand $52,500 (3)
Joey Keane $52,500 (7)
Brendan Lemieux $52,500 (1)
Ethan Keppen $52,500 (2)
Lias Andersson $52,500 (5)
Martin Kaut $52,500 (7)
Total Farm Players26
Salary Commitment
Year 14 : $1,857,250
Year 15 : $1,309,500
Year 16 : $805,000
Year 17 : $607,500
Salary Average Commitment
Year 14 : $1,638,084
Year 15 : $1,218,084
Year 16 : $665,667
Year 17 : $508,167

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$72,937,876
Farm Players Total Salaries$1,971,469
Coaches Total Salaries$2,100,000
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$28,471,564
Projected Bank Account$28,471,564

Pro Players Salaries

Ryan Suter $11,000,000 (2)
Dominik Kubalik $10,750,000 (3)
Nicklas Backstrom $10,468,750 (6)
Noah Dobson $6,250,000 (6)
Alexander Radulov $6,000,000 (5)
John Gibson $3,031,000 (3)
Jonas Johansson $3,000,000 (7)
Andrei Svechnikov $3,000,000 (7)
Mike Matheson $2,205,000 (6)
Tyler Gaudet $2,205,000 (3)
Evan Polei $2,205,000 (3)
Kirby Dach $1,750,000 (2)
Jakub Zboril $1,742,500 (5)
Ryan Reaves $1,562,500 (7)
Alex Newhook $1,500,000 (4)
Cooper Marody $1,102,500 (5)
Tobias Bjornfot $1,000,000 (3)
Nick Suzuki $1,000,000 (2)
K'Andre Miller $1,000,000 (4)
Matt Tennyson $820,313 (3)
Keith Kinkaid $820,313 (7)
Alex Biega $525,000 (1)
Total Pro Players22
Salary Commitment
Year 14 : $72,937,876
Year 15 : $72,412,876
Year 16 : $58,662,876
Year 17 : $38,651,563
Salary Average Commitment
Year 14 : $13,840,844
Year 15 : $13,315,844
Year 16 : $11,002,508
Year 17 : $7,452,503
Salary Cap with 1 Way Contract
Year 14 : $72,937,876
Year 15 : $72,412,876
Year 16 : $58,662,876
Year 17 : $38,651,563

Farm Players Salaries

Peyton Krebs $150,000 (4)
Seth Jarvis $150,000 (4)
Vitaly Kravtsov $150,000 (2)
Alex Belzile $137,813 (3)
Kevin Davis $110,250 (3)
Michael Eyssimont $110,250 (5)
Alex Gallant $110,250 (5)
Alec McCrea $110,250 (5)
Erik Brannstrom $100,000 (7)
Andy Andreoff $82,031 (3)
Brad Thiessen $65,625 (5)
Sampo Ranta $65,000 (2)
Aaron Luchuk $52,500 (1)
Adam Werner $52,500 (1)
Ty Ronning $52,500 (5)
Aaron Ness $52,500 (1)
Trent Frederic $52,500 (5)
Alex-Olivier Voyer $52,500 (7)
Alex Petrovic $52,500 (1)
Adam Clendening $52,500 (1)
Abbott Girduckis $52,500 (1)
Adam Brubacher $52,500 (1)
Aaron Dell $52,500 (1)
Paul Cotter $52,500 (7)
Total Farm Players24
Salary Commitment
Year 14 : $1,971,468
Year 15 : $1,551,468
Year 16 : $1,336,468
Year 17 : $1,006,375
Salary Average Commitment
Year 14 : $1,434,417
Year 15 : $1,014,417
Year 16 : $829,417
Year 17 : $671,917

Minnesota North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$55,922,356
Farm Players Total Salaries$1,559,656
Coaches Total Salaries$1,550,000
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$46,633,849
Projected Bank Account$46,633,849

Pro Players Salaries

Sean Monahan $11,250,000 (3)
Jeff Skinner $7,571,313 (3)
Torey Krug $4,697,918 (6)
Niklas Hjalmarsson $4,375,000 (3)
Kyle Okposo $3,600,000 (1)
Casey Cizikas $3,250,000 (1)
Cal Clutterbuck $3,000,000 (1)
Anthony Beauvillier $3,000,000 (7)
Jamie Oleksiak $3,000,000 (3)
Oliver Wahlstrom $1,500,000 (2)
Robert Bortuzzo $1,171,875 (1)
Kailer Yamamoto $1,000,000 (7)
Kyle Clifford $937,500 (3)
Mads Sogaard $850,000 (4)
Haydn Fleury $750,000 (1)
Brian Elliott $718,750 (3)
Matt Irwin $656,250 (1)
Michael Raffl $656,250 (1)
Brandon Pirri $656,250 (1)
Matt Martin $656,250 (3)
Ken Appleby $525,000 (1)
Brad Hunt $525,000 (3)
Rocco Grimaldi $525,000 (1)
Brett Howden $525,000 (1)
Andy Greene $525,000 (1)
Total Pro Players25
Salary Commitment
Year 14 : $55,922,356
Year 15 : $40,081,731
Year 16 : $38,581,731
Year 17 : $9,547,918
Salary Average Commitment
Year 14 : $14,125,001
Year 15 : $7,625,001
Year 16 : $6,700,000
Year 17 : $2,500,000
Salary Cap with 1 Way Contract
Year 14 : $55,922,356
Year 15 : $40,081,731
Year 16 : $38,581,731
Year 17 : $9,547,918

Farm Players Salaries

Evgeny Svechnikov $200,000 (5)
Jordan Weal $199,500 (2)
Mattias Samuelsson $85,000 (4)
Jesper Boqvist $85,000 (2)
Shane Bowers $85,000 (2)
Andrew Agozzino $82,031 (3)
Axel Andersson $75,000 (3)
Pheonix Copley $65,625 (3)
William Carrier $52,500 (1)
Mitchell Hoelscher $52,500 (2)
Callum Booth $52,500 (1)
Carson Focht $52,500 (2)
Corey Schueneman $52,500 (3)
Brendan Warren $52,500 (2)
Vitaly Abramov $52,500 (7)
Joe Snively $52,500 (3)
Curtis Douglas $52,500 (2)
Michael McCarron $52,500 (3)
Sebastian AhoD $52,500 (3)
Matt Kiersted $52,500 (1)
Jeremy Davies $52,500 (1)
Total Farm Players21
Salary Commitment
Year 14 : $1,559,656
Year 15 : $1,349,656
Year 16 : $770,156
Year 17 : $337,500
Salary Average Commitment
Year 14 : $1,310,292
Year 15 : $1,066,917
Year 16 : $589,750
Year 17 : $197,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$65,689,521
Farm Players Total Salaries$1,759,500
Coaches Total Salaries$6,100,000
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$35,024,614
Projected Bank Account$35,024,614

Pro Players Salaries

Sidney Crosby $13,593,750 (6)
Tyler Myers $8,828,125 (7)
Sergei Bobrovsky $8,085,937 (2)
Jacob Markstrom $3,750,000 (6)
Filip Forsberg $3,666,084 (3)
Martin Necas $3,000,000 (7)
Patrik Laine $3,000,000 (3)
Marco Scandella $2,946,875 (7)
Colton Sceviour $2,656,250 (3)
Brady Skjei $2,205,000 (6)
Laurent Dauphin $2,050,000 (6)
Tyson Jost $2,000,000 (5)
Miles Wood $1,500,000 (1)
Filip Hronek $1,500,000 (4)
Scott Mayfield $1,155,000 (3)
Ilya Lyubushkin $1,102,500 (6)
Christian Fischer $1,000,000 (3)
Tomas Nosek $800,000 (3)
Adam Fox $750,000 (1)
Dan Vladar $525,000 (1)
Richard Panik $525,000 (1)
Chris Wagner $525,000 (1)
Ben Street $525,000 (1)
Total Pro Players23
Salary Commitment
Year 14 : $65,689,521
Year 15 : $61,339,521
Year 16 : $53,253,584
Year 17 : $40,976,250
Salary Average Commitment
Year 14 : $16,246,085
Year 15 : $12,696,084
Year 16 : $12,171,084
Year 17 : $5,250,000
Salary Cap with 1 Way Contract
Year 14 : $65,689,521
Year 15 : $61,339,521
Year 16 : $53,253,584
Year 17 : $40,976,250

Farm Players Salaries

Jake Evans $165,000 (5)
Alexander Yelesin $110,250 (4)
Anthony Angello $110,250 (6)
Jacob MacDonald $110,250 (6)
Alex Whelan $101,250 (3)
Nicholas Robertson $100,000 (4)
Conor Timmins $100,000 (2)
Jack Quinn $100,000 (4)
Michael DiPietro $85,000 (2)
Alexei Protas $85,000 (4)
Ian Mitchell $85,000 (4)
Ostap Safin $75,000 (3)
John Ludvig $75,000 (3)
Tim Soderlund $75,000 (1)
Rasmus Asplund $75,000 (7)
Matej Pekar $75,000 (3)
Joseph Woll $75,000 (1)
Christian Folin $52,500 (1)
Chase Pearson $52,500 (2)
Filip Kral $52,500 (2)
Total Farm Players20
Salary Commitment
Year 14 : $1,759,500
Year 15 : $1,557,000
Year 16 : $1,267,000
Year 17 : $940,750
Salary Average Commitment
Year 14 : $1,423,167
Year 15 : $1,208,084
Year 16 : $900,917
Year 17 : $609,167

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$46,858,959
Farm Players Total Salaries$1,987,750
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($4,598,099)
Projected Bank Account($4,598,099)

Pro Players Salaries

Eric Staal $9,000,000 (2)
Jakub Voracek $6,109,375 (1)
Artem Zub $6,000,000 (6)
Dylan DeMelo $3,997,500 (2)
Brandon Saad $3,133,084 (2)
Alexandar Georgiev $2,599,000 (7)
Oliver Kylington $1,742,500 (1)
Pat Maroon $1,250,000 (3)
Jimmy Vesey $1,102,500 (1)
Nick Bjugstad $1,000,000 (4)
Ryan Carpenter $1,000,000 (5)
Scott Harrington $1,000,000 (3)
Michal Kempny $1,000,000 (6)
Troy Stecher $950,000 (4)
Adin Hill $750,000 (1)
Janne Kuokkanen $750,000 (5)
Jason Demers $750,000 (6)
Jordan Oesterle $750,000 (6)
Dakota Mermis $750,000 (3)
Sam Gagner $600,000 (6)
Loui Eriksson $525,000 (3)
Sami Niku $525,000 (6)
Seth Griffith $525,000 (3)
Tage Thompson $525,000 (3)
Nolan Patrick $525,000 (3)
Total Pro Players25
Salary Commitment
Year 14 : $46,858,959
Year 15 : $37,154,584
Year 16 : $21,024,000
Year 17 : $15,924,000
Salary Average Commitment
Year 14 : $14,475,000
Year 15 : $12,150,000
Year 16 : $10,575,000
Year 17 : $6,900,000
Salary Cap with 1 Way Contract
Year 14 : $46,858,959
Year 15 : $37,154,584
Year 16 : $21,024,000
Year 17 : $15,924,000

Farm Players Salaries

Calen Addison $200,000 (6)
Zach Senyshyn $187,500 (5)
Cole Perfetti $150,000 (4)
Christian Wolanin $125,000 (4)
Jeremy Gregoire $110,250 (3)
Emil Larmi $100,000 (4)
Alex Alexeyev $100,000 (2)
Rasmus Kupari $100,000 (2)
Henri Jokiharju $100,000 (7)
Tyce Thompson $75,000 (3)
Jan Jenik $75,000 (3)
Jakob Stukel $67,500 (2)
Jonathan Gruden $65,000 (2)
Michael Hutchinson $60,000 (4)
Jeffrey Viel $52,500 (3)
Declan McDonnell $52,500 (7)
Zach Sawchenko $52,500 (1)
Michael McNiven $52,500 (7)
Guillaume Brisebois $52,500 (3)
Seth Helgeson $52,500 (3)
Dylan Wells $52,500 (3)
Graham Knott $52,500 (3)
Evan Cormier $52,500 (5)
Total Farm Players23
Salary Commitment
Year 14 : $1,987,750
Year 15 : $1,935,250
Year 16 : $1,602,750
Year 17 : $1,080,000
Salary Average Commitment
Year 14 : $1,497,667
Year 15 : $1,445,167
Year 16 : $1,130,000
Year 17 : $618,750

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 5,596 - 93.27%
Level 2: 5000 - $63 - 4,554 - 91.09%
Level 3: 3000 - $41 - 2,510 - 83.67%
Level 4: 5000 - $28 - 4,143 - 82.85%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %17,803 - 89.02%
Average Income per Game$1,716,732
Year to Date Revenue$5,150,197

Expense

Pro Players Total Salaries$74,730,612
Farm Players Total Salaries$1,631,500
Coaches Total Salaries$2,550,000
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$11,603,313
Projected Bank Account$11,603,313

Pro Players Salaries

Patrice Bergeron $10,156,250 (3)
Zdeno Chara $8,750,000 (1)
Blake Wheeler $8,750,000 (3)
Cam Fowler $5,750,000 (2)
Travis Hamonic $5,544,643 (3)
Craig Smith $5,000,000 (2)
Mikael Granlund $4,612,500 (3)
Pierre-Luc Dubois $4,000,000 (5)
Nathan MacKinnon $3,792,500 (3)
Andre Burakovsky $3,667,219 (4)
Jake McCabe $2,587,500 (2)
Tristan Jarry $2,205,000 (5)
Dmitry Kulikov $1,750,000 (1)
Austin Watson $1,610,000 (1)
Cole Caufield $1,500,000 (4)
Conor Garland $1,102,500 (5)
Igor Shesterkin $1,102,500 (7)
Matt Benning $1,102,500 (1)
Brendan Smith $750,000 (6)
Mikko Koskinen $525,000 (3)
Jarred Tinordi $525,000 (1)
Zack Smith $525,000 (1)
Daniel Sprong $525,000 (1)
Total Pro Players23
Salary Commitment
Year 14 : $75,833,112
Year 15 : $61,045,612
Year 16 : $47,708,112
Year 17 : $14,327,219
Salary Average Commitment
Year 14 : $19,130,476
Year 15 : $15,455,476
Year 16 : $13,880,476
Year 17 : $5,710,833
Salary Cap with 1 Way Contract
Year 14 : $75,833,112
Year 15 : $61,045,612
Year 16 : $47,708,112
Year 17 : $14,327,219

Farm Players Salaries

Logan Stanley $200,000 (4)
Jake Walman $110,250 (1)
Filip Chytil $100,000 (5)
Matt Roy $93,750 (2)
Brett Leason $75,000 (2)
Gustav Lindstrom $75,000 (1)
Jan Mysak $75,000 (3)
Sam Carrick $57,500 (1)
Michael Sgarbossa $57,500 (1)
Braden Holtby $52,500 (4)
Nikolai Prokhorkin $52,500 (4)
Ben Harpur $52,500 (2)
Artem Anisimov $52,500 (1)
Alex Barre-Boulet $52,500 (5)
Damien Giroux $52,500 (2)
Darren Raddysh $52,500 (1)
Craig Anderson $52,500 (1)
Lukas Vejdemo $52,500 (1)
Anthony Bitetto $52,500 (1)
Greg McKegg $52,500 (3)
Dryden Hunt $52,500 (3)
Steven Fogarty $52,500 (1)
Alex Dostie $52,500 (2)
Patrick Marleau $52,500 (3)
Total Farm Players24
Salary Commitment
Year 14 : $1,631,500
Year 15 : $1,016,250
Year 16 : $690,000
Year 17 : $457,500
Salary Average Commitment
Year 14 : $1,377,874
Year 15 : $827,791
Year 16 : $505,083
Year 17 : $262,500

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $97 - 6,000 - 100.00%
Level 2: 5000 - $57 - 5,000 - 100.00%
Level 3: 3000 - $37 - 2,559 - 85.29%
Level 4: 5000 - $24 - 5,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,559 - 97.79%
Average Income per Game$1,723,506
Year to Date Revenue$5,170,517

Expense

Pro Players Total Salaries$72,911,197
Farm Players Total Salaries$1,901,875
Coaches Total Salaries$1,550,000
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$85,651,274
Projected Bank Account$85,651,274

Pro Players Salaries

Tuukka Rask $10,937,500 (1)
Evgenii Dadonov $8,437,500 (7)
Justin Faulk $6,947,916 (6)
Tyler Bertuzzi $6,250,000 (6)
Calvin de Haan $4,612,500 (5)
Erik Gudbranson $4,226,250 (3)
Elias Lindholm $3,792,500 (3)
Linus Ullmark $3,300,000 (6)
Calle Jarnkrok $3,000,000 (7)
Jan Rutta $3,000,000 (7)
Justin Braun $2,441,406 (2)
Ondrej Palat $2,432,500 (2)
Ben Hutton $2,205,000 (5)
Carter Verhaeghe $2,000,000 (6)
Jacob Larsson $1,742,500 (4)
Yanni Gourde $1,378,125 (7)
Tyler Johnson $1,205,000 (7)
Alexander Barabanov $1,102,500 (7)
Andrew Peeke $750,000 (1)
Joe Thornton $525,000 (3)
James Neal $525,000 (1)
Nick Cousins $525,000 (1)
Gerald Mayhew $525,000 (3)
Danny O'Regan $525,000 (1)
Alex Galchenyuk $525,000 (1)
Total Pro Players25
Salary Commitment
Year 14 : $72,911,197
Year 15 : $59,123,697
Year 16 : $54,249,791
Year 17 : $45,181,041
Salary Average Commitment
Year 14 : $13,516,668
Year 15 : $9,975,000
Year 16 : $8,925,000
Year 17 : $6,825,000
Salary Cap with 1 Way Contract
Year 14 : $72,911,197
Year 15 : $59,123,697
Year 16 : $54,249,791
Year 17 : $45,181,041

Farm Players Salaries

Alexandre Carrier $179,375 (2)
Alexander Holtz $150,000 (4)
Erik Gustafsson $100,000 (3)
Matthew Boldy $100,000 (4)
Tyson Foerster $85,000 (4)
Antoine Morand $85,000 (2)
Andrei Altybarmakyan $85,000 (4)
Adam Ruzicka $75,000 (1)
Connor Ingram $75,000 (7)
Sasha Chmelevski $75,000 (1)
William Borgen $52,500 (7)
Mason Shaw $52,500 (6)
Adam Mascherin $52,500 (1)
Otto Koivula $52,500 (4)
Nathan Bastian $52,500 (4)
Carson Meyer $52,500 (3)
Mikhail Berdin $52,500 (2)
Frederic Allard $52,500 (4)
Austin Strand $52,500 (1)
Hunter Skinner $52,500 (2)
Brett Murray $52,500 (7)
Brandon Duhaime $52,500 (7)
Casey Fitzgerald $52,500 (7)
Stelio Mattheos $52,500 (6)
Olivier LeBlanc $52,500 (2)
Alexei Melnichuk $52,500 (1)
Matt Luff $52,500 (7)
Total Farm Players27
Salary Commitment
Year 14 : $1,901,875
Year 15 : $1,594,375
Year 16 : $1,172,500
Year 17 : $1,020,000
Salary Average Commitment
Year 14 : $1,728,416
Year 15 : $1,372,916
Year 16 : $1,052,500
Year 17 : $947,500

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$64,987,962
Farm Players Total Salaries$1,466,250
Coaches Total Salaries$1,550,000
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$26,974,196
Projected Bank Account$26,974,196

Pro Players Salaries

Ryan Johansen $5,144,525 (5)
Mattias Ekholm $5,000,000 (6)
Andreas Athanasiou $4,600,000 (3)
Jeff Carter $4,400,000 (2)
Erik Karlsson $4,375,000 (6)
Nate Schmidt $4,320,000 (6)
Chris Tanev $4,312,500 (3)
Tyson Barrie $4,100,000 (6)
Reilly Smith $3,690,000 (1)
Jean-Gabriel Pageau $3,350,000 (2)
T.J. Brodie $3,054,687 (1)
Mitch Marner $3,000,000 (5)
Mathew Barzal $3,000,000 (4)
Anton Stralman $2,656,250 (1)
Philipp Grubauer $2,431,320 (2)
Sam Reinhart $2,205,000 (6)
Pavel Buchnevich $2,205,000 (6)
Blake Coleman $2,000,000 (6)
Antti Raanta $2,000,000 (1)
Ethan Bear $525,000 (4)
Riley Sheahan $525,000 (1)
Jonathan Quick $525,000 (4)
Total Pro Players22
Salary Commitment
Year 14 : $67,419,282
Year 15 : $55,493,345
Year 16 : $45,312,025
Year 17 : $36,399,525
Salary Average Commitment
Year 14 : $11,550,000
Year 15 : $8,925,000
Year 16 : $7,350,000
Year 17 : $6,300,000
Salary Cap with 1 Way Contract
Year 14 : $67,419,282
Year 15 : $55,493,345
Year 16 : $45,312,025
Year 17 : $36,399,525

Farm Players Salaries

Devan Dubnyk $112,500 (4)
William Lagesson $110,250 (5)
Gabriel Vilardi $100,000 (2)
Riley Tufte $85,000 (2)
Gaetan Haas $80,000 (4)
Lukas Dostal $75,000 (3)
Maxim Sushko $75,000 (1)
Mathieu Olivier $67,500 (3)
Alex Chiasson $66,000 (1)
Dmitri Semykin $65,000 (2)
Josh Archibald $52,500 (3)
Jujhar Khaira $52,500 (3)
Keaton Thompson $52,500 (1)
Jonas Rondbjerg $52,500 (2)
Jansen Harkins $52,500 (4)
Riley Stillman $52,500 (4)
Zack Kassian $52,500 (4)
Cameron Crotty $52,500 (2)
Joakim Nygard $52,500 (1)
Mark Pysyk $52,500 (1)
Wyatt Kalynuk $52,500 (2)
Troy Grosenick $52,500 (1)
Total Farm Players22
Salary Commitment
Year 14 : $1,466,250
Year 15 : $1,115,250
Year 16 : $707,750
Year 17 : $460,250
Salary Average Commitment
Year 14 : $1,458,667
Year 15 : $1,083,667
Year 16 : $554,750
Year 17 : $315,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $97 - 0 - 0.00%
Level 2: 5000 - $57 - 0 - 0.00%
Level 3: 3000 - $33 - 0 - 0.00%
Level 4: 5000 - $22 - 0 - 0.00%
Luxury : 1000 - $193 - 0 - 0.00%
Total Capacity :20000

Income

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

Expense

Pro Players Total Salaries$65,035,939
Farm Players Total Salaries$1,946,500
Coaches Total Salaries$5,200,000
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$3,582,096
Projected Bank Account$3,582,096

Pro Players Salaries

Artemi Panarin $15,000,000 (3)
Brayden Point $5,000,000 (1)
Chris Tierney $4,000,000 (4)
Joel Edmundson $3,586,275 (4)
Ryan Strome $3,539,664 (2)
Barclay Goodrow $3,300,000 (5)
Rickard Rakell $2,950,000 (4)
Ryan Hartman $2,700,000 (6)
Oscar Dansk $2,700,000 (4)
Adam Pelech $2,520,000 (5)
Ryan Graves $2,357,500 (4)
Anthony Stolarz $2,205,000 (2)
Jacob Middleton $2,200,000 (7)
Sam Steel $2,100,000 (7)
Jesper Bratt $2,000,000 (3)
Patrik Nemeth $1,700,000 (6)
Jonathan Marchessault $1,575,000 (6)
Jonathan Bernier $1,562,500 (4)
Kevin Labanc $1,500,000 (1)
Cale Makar $1,500,000 (1)
Quinn Hughes $1,500,000 (1)
Rem Pitlick $1,102,500 (7)
Total Pro Players22
Salary Commitment
Year 14 : $66,598,439
Year 15 : $57,098,439
Year 16 : $51,353,775
Year 17 : $34,353,775
Salary Average Commitment
Year 14 : $37,354,664
Year 15 : $30,779,664
Year 16 : $29,729,664
Year 17 : $12,729,664
Salary Cap with 1 Way Contract
Year 14 : $66,598,439
Year 15 : $57,098,439
Year 16 : $51,353,775
Year 17 : $34,353,775

Farm Players Salaries

Luke Kunin $200,000 (7)
Kaapo Kakko $150,000 (2)
Vinnie Hinostroza $125,000 (6)
Mark Jankowski $110,250 (1)
Malcolm Subban $100,000 (5)
Dominik Bokk $100,000 (4)
Michael McLeod $100,000 (4)
Mattias Janmark $95,000 (6)
Carter Rowney $93,750 (5)
Jonathan Davidsson $85,000 (2)
Dominik Masin $52,500 (1)
Timothy Gettinger $52,500 (3)
Carter Hart $52,500 (6)
Vladislav Kamenev $52,500 (2)
Steven Lorentz $52,500 (5)
Michael Stone $52,500 (1)
Sean Day $52,500 (6)
Kevin Rooney $52,500 (4)
Nicolas Aube-Kubel $52,500 (1)
Jon Lizotte $52,500 (2)
Alexander Volkov $52,500 (6)
Tyler Wall $52,500 (2)
Oliwer Kaski $52,500 (1)
Ben Thomas $52,500 (1)
Kieffer Bellows $52,500 (4)
Total Farm Players25
Salary Commitment
Year 14 : $1,946,500
Year 15 : $1,573,750
Year 16 : $1,181,250
Year 17 : $1,128,750
Salary Average Commitment
Year 14 : $1,450,666
Year 15 : $1,135,666
Year 16 : $768,833
Year 17 : $716,333

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $97 - 6,000 - 100.00%
Level 2: 5000 - $57 - 5,000 - 100.00%
Level 3: 3000 - $34 - 3,000 - 100.00%
Level 4: 5000 - $23 - 5,000 - 100.00%
Luxury : 1000 - $194 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,725,300
Year to Date Revenue$24,154,200

Expense

Pro Players Total Salaries$74,611,963
Farm Players Total Salaries$1,675,000
Coaches Total Salaries$4,050,000
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$29,038,088
Projected Bank Account$29,038,088

Pro Players Salaries

Joe Pavelski $9,375,000 (1)
Alex Pietrangelo $9,343,750 (6)
Evander Kane $6,943,125 (2)
Alex Goligoski $5,000,000 (5)
Jack Eichel $5,000,000 (1)
Morgan Rielly $4,215,997 (7)
Cam Talbot $4,000,000 (6)
Elias Pettersson $4,000,000 (7)
Colton Parayko $3,667,217 (4)
Alex DeBrincat $3,000,000 (5)
Kris Russell $2,900,000 (6)
Mike Smith $2,250,000 (2)
Derek Forbort $2,000,000 (5)
Tyler Motte $1,995,000 (1)
Luke Glendening $1,649,374 (4)
Alex Tuch $1,500,000 (1)
Danny DeKeyser $1,500,000 (6)
Jake Guentzel $1,102,500 (1)
Carl Soderberg $1,100,000 (6)
Zach Parise $1,000,000 (6)
Ryan Murray $1,000,000 (7)
Robert Thomas $750,000 (7)
Tyler Pitlick $660,000 (4)
Brad Richardson $660,000 (1)
Total Pro Players24
Salary Commitment
Year 14 : $74,611,963
Year 15 : $54,979,463
Year 16 : $45,786,338
Year 17 : $45,786,338
Salary Average Commitment
Year 14 : $12,600,000
Year 15 : $9,450,000
Year 16 : $8,400,000
Year 17 : $8,400,000
Salary Cap with 1 Way Contract
Year 14 : $74,611,963
Year 15 : $54,979,463
Year 16 : $45,786,338
Year 17 : $45,786,338

Farm Players Salaries

Oskar Lindblom $150,000 (3)
Shane Pinto $100,000 (4)
Joey Daccord $100,000 (6)
Eeli Tolvanen $100,000 (7)
Zachary Jones $85,000 (4)
Connor Mackey $85,000 (6)
Ukko-Pekka Luukkonen $85,000 (2)
Ondrej Kase $80,000 (6)
Radim Zohorna $80,000 (6)
Niko Mikkola $75,000 (4)
Yegor Zamula $75,000 (6)
Nico Sturm $70,000 (4)
Valentin Zykov $55,000 (6)
Dakota Joshua $55,000 (7)
Brandon Biro $55,000 (7)
Valtteri Filppula $55,000 (1)
Ryan Lomberg $55,000 (6)
Josiah Slavin $52,500 (6)
J.C. Beaudin $52,500 (2)
Cole Coskey $52,500 (2)
Tyler Tucker $52,500 (2)
Gilles Senn $52,500 (1)
Jalen Chatfield $52,500 (5)
Total Farm Players23
Salary Commitment
Year 14 : $1,675,000
Year 15 : $1,567,500
Year 16 : $1,325,000
Year 17 : $1,175,000
Salary Average Commitment
Year 14 : $1,601,745
Year 15 : $1,496,745
Year 16 : $1,209,080
Year 17 : $1,156,580

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 6000 - $95 - 6,000 - 100.00%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $34 - 3,000 - 100.00%
Level 4: 5000 - $21 - 5,000 - 100.00%
Luxury : 1000 - $195 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,683,450
Year to Date Revenue$11,784,150

Expense

Pro Players Total Salaries$64,511,967
Farm Players Total Salaries$1,737,500
Coaches Total Salaries$1,550,000
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$80,347,344
Projected Bank Account$80,347,344

Pro Players Salaries

Anze Kopitar $9,000,000 (7)
Gabriel Landeskog $7,368,216 (6)
Connor Murphy $4,681,205 (6)
Vladislav Gavrikov $4,500,000 (4)
Tomas Hertl $3,800,000 (2)
Hampus Lindholm $3,666,084 (3)
Connor Brown $3,331,250 (6)
Johnny Gaudreau $3,188,884 (2)
Christian Dvorak $3,000,000 (1)
Darcy Kuemper $2,962,890 (3)
Calvin Petersen $2,335,938 (7)
Darnell Nurse $2,205,000 (6)
Ivan Barbashev $2,205,000 (1)
Ryan Lindgren $2,000,000 (6)
Alexander Kerfoot $1,875,000 (7)
Jesper Fast $1,750,000 (2)
Roope Hintz $1,742,500 (5)
Dylan Cozens $1,500,000 (4)
Moritz Seider $1,500,000 (2)
Andrej Sekera $850,000 (1)
Trevor Moore $525,000 (4)
Kirill Kaprizov $525,000 (1)
Total Pro Players22
Salary Commitment
Year 14 : $64,511,967
Year 15 : $57,931,967
Year 16 : $47,693,083
Year 17 : $41,064,109
Salary Average Commitment
Year 14 : $14,194,168
Year 15 : $11,694,168
Year 16 : $9,194,167
Year 17 : $8,144,167
Salary Cap with 1 Way Contract
Year 14 : $64,511,967
Year 15 : $57,931,967
Year 16 : $47,693,083
Year 17 : $41,064,109

Farm Players Salaries

Alex Turcotte $150,000 (4)
Alexander Romanov $100,000 (4)
Victor Soderstrom $100,000 (4)
Morgan Frost $100,000 (2)
Philip Tomasino $100,000 (4)
Jett Woo $85,000 (4)
Max Gildon $85,000 (4)
Serron Noel $85,000 (4)
Adam Beckman $85,000 (4)
Jamieson Rees $85,000 (4)
Samuel Fagemo $85,000 (4)
Mathias Emilio Pettersen $75,000 (3)
Cole Hults $65,000 (2)
Jack Dugan $65,000 (2)
Filip Gustavsson $52,500 (6)
Jaycob Megna $52,500 (3)
Felix Sandstrom $52,500 (1)
Travis Barron $52,500 (1)
Martin Pospisil $52,500 (4)
Angus Crookshank $52,500 (2)
Peter Diliberatore $52,500 (2)
Jeremy Swayman $52,500 (2)
John Leonard $52,500 (2)
Total Farm Players23
Salary Commitment
Year 14 : $1,737,500
Year 15 : $1,632,500
Year 16 : $1,192,500
Year 17 : $1,065,000
Salary Average Commitment
Year 14 : $1,908,416
Year 15 : $1,754,999
Year 16 : $1,126,750
Year 17 : $983,917

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $94 - 6,000 - 100.00%
Level 2: 5000 - $54 - 5,000 - 100.00%
Level 3: 3000 - $33 - 3,000 - 100.00%
Level 4: 5000 - $21 - 5,000 - 100.00%
Luxury : 1000 - $193 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,661,850
Year to Date Revenue$13,294,800

Expense

Pro Players Total Salaries$68,582,164
Farm Players Total Salaries$1,982,500
Coaches Total Salaries$4,100,000
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$43,188,571
Projected Bank Account$43,188,571

Pro Players Salaries

Carey Price $6,000,000 (6)
Adam Henrique $5,750,000 (1)
Josh Bailey $4,743,750 (5)
James Reimer $4,394,531 (3)
Brady Tkachuk $4,000,000 (7)
Cody Ceci $3,666,090 (3)
Dougie Hamilton $3,666,084 (2)
Tanner Pearson $3,554,073 (3)
Ryan Pulock $3,188,886 (1)
Andrew Cogliano $3,125,000 (1)
Derek Stepan $3,000,000 (6)
Scott Laughton $3,000,000 (6)
Blake Comeau $3,000,000 (1)
Darren Helm $2,500,000 (1)
Pierre Engvall $2,205,000 (7)
Sam Bennett $2,205,000 (6)
Luke Schenn $2,000,000 (7)
Colin Miller $1,650,000 (6)
Andrew Mangiapane $1,575,000 (1)
Warren Foegele $1,102,500 (3)
Jonas Siegenthaler $1,000,000 (3)
Dante Fabbro $1,000,000 (2)
Brett Brochu $850,000 (7)
Mario Ferraro $750,000 (1)
David Backes $656,250 (1)
Total Pro Players25
Salary Commitment
Year 14 : $68,582,164
Year 15 : $48,037,028
Year 16 : $43,370,944
Year 17 : $29,653,750
Salary Average Commitment
Year 14 : $28,501,564
Year 15 : $22,851,563
Year 16 : $21,401,562
Year 17 : $18,776,562
Salary Cap with 1 Way Contract
Year 14 : $68,582,164
Year 15 : $48,037,028
Year 16 : $43,370,944
Year 17 : $29,653,750

Farm Players Salaries

Cedric Paquette $187,500 (3)
Trevor Zegras $150,000 (4)
Quinton Byfield $150,000 (4)
Lucas Carlsson $136,500 (1)
Rudolfs Balcers $126,000 (7)
Liam Foudy $100,000 (4)
Pierre-Olivier Joseph $85,000 (2)
Lassi Thomson $85,000 (4)
Dylan Samberg $85,000 (4)
Nicolas Beaudin $85,000 (2)
Zach Bogosian $75,000 (3)
Joshua Ho-Sang $75,000 (1)
Will Cranley $75,000 (7)
Jesse Puljujarvi $75,000 (3)
Brad Malone $65,000 (3)
Hunter Miska $60,000 (3)
Nicolas Roy $52,500 (3)
Glenn Gawdin $52,500 (4)
Jake Leschyshyn $52,500 (7)
Troy Terry $52,500 (5)
Antonio Stranges $52,500 (2)
Connor Dewar $52,500 (7)
Nikita Okhotyuk $52,500 (3)
Total Farm Players23
Salary Commitment
Year 14 : $1,982,500
Year 15 : $1,771,000
Year 16 : $1,548,500
Year 17 : $981,000
Salary Average Commitment
Year 14 : $1,499,084
Year 15 : $1,394,084
Year 16 : $1,165,834
Year 17 : $771,334

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $99 - 5,790 - 96.50%
Level 2: 5000 - $59 - 4,848 - 96.97%
Level 3: 3000 - $34 - 3,000 - 100.00%
Level 4: 5000 - $24 - 5,000 - 100.00%
Luxury : 1000 - $199 - 925 - 92.45%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,563 - 97.81%
Average Income per Game$1,708,070
Year to Date Revenue$10,248,420

Expense

Pro Players Total Salaries$59,540,358
Farm Players Total Salaries$1,498,750
Coaches Total Salaries$1,800,000
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$20,975,709
Projected Bank Account$20,975,709

Pro Players Salaries

Nikita Zadorov $6,325,000 (3)
Casey Mittelstadt $6,250,000 (6)
Mikko Rantanen $5,000,000 (1)
Aleksander Barkov $3,792,500 (3)
Olli Maatta $3,666,084 (2)
Joel Armia $3,660,860 (1)
Jakob Silfverberg $3,539,664 (1)
Jacob Bryson $3,125,000 (6)
Miro Heiskanen $3,000,000 (7)
Carl Gunnarsson $2,343,750 (1)
Joonas Korpisalo $2,205,000 (6)
Kasperi Kapanen $2,205,000 (6)
Clayton Keller $2,000,000 (4)
Scott Wedgewood $1,522,500 (1)
Noah Hanifin $1,500,000 (1)
Jesperi Kotkaniemi $1,500,000 (5)
Ville Husso $1,102,500 (1)
Artturi Lehkonen $1,102,500 (1)
Adam Boqvist $1,000,000 (2)
Ty Dellandrea $1,000,000 (4)
Alex Formenton $850,000 (2)
Joel Kiviranta $825,000 (4)
Robby Fabbri $750,000 (1)
Taylor Raddysh $750,000 (4)
Olli Juolevi $525,000 (2)
Total Pro Players25
Salary Commitment
Year 14 : $59,540,358
Year 15 : $39,018,584
Year 16 : $32,977,500
Year 17 : $22,860,000
Salary Average Commitment
Year 14 : $15,816,670
Year 15 : $10,094,170
Year 16 : $7,402,502
Year 17 : $6,352,502
Salary Cap with 1 Way Contract
Year 14 : $59,540,358
Year 15 : $39,018,584
Year 16 : $32,977,500
Year 17 : $22,860,000

Farm Players Salaries

Sam Lafferty $110,250 (5)
Jacob Perreault $100,000 (4)
Nicholas Caamano $100,000 (5)
Max Lajoie $100,000 (3)
Connor Zary $100,000 (4)
Jesse Ylonen $85,000 (4)
Justus Annunen $75,000 (3)
Lucas Johansen $75,000 (5)
Mackenzie Entwistle $75,000 (1)
Cale Fleury $75,000 (3)
Adam Scheel $66,000 (6)
Markus Niemelainen $65,000 (2)
Givani Smith $52,500 (3)
Nate Schnarr $52,500 (1)
Oskar Steen $52,500 (3)
Arnaud Durandeau $52,500 (3)
Curtis Hall $52,500 (2)
Alex Green $52,500 (2)
Mason Primeau $52,500 (2)
Noel Hoefenmayer $52,500 (2)
Jake Bean $52,500 (6)
Total Farm Players21
Salary Commitment
Year 14 : $1,498,750
Year 15 : $1,371,250
Year 16 : $1,096,250
Year 17 : $688,750
Salary Average Commitment
Year 14 : $1,439,333
Year 15 : $1,305,666
Year 16 : $944,666
Year 17 : $575,583

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $95 - 6,000 - 100.00%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $30 - 3,000 - 100.00%
Level 4: 5000 - $20 - 5,000 - 100.00%
Luxury : 1000 - $190 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,653,750
Year to Date Revenue$8,268,750

Expense

Pro Players Total Salaries$63,298,679
Farm Players Total Salaries$1,923,625
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$34,083,825
Projected Bank Account$34,083,825

Pro Players Salaries

John Marino $7,000,000 (4)
Ilya Mikheyev $6,500,000 (4)
Jordan Staal $5,300,000 (3)
Patric Hornqvist $3,750,000 (4)
Vladimir Tarasenko $3,690,000 (1)
Mike Hoffman $3,465,000 (6)
Jaden Schwartz $3,354,168 (7)
Jonathan Drouin $3,188,886 (2)
Bryan Rust $3,140,000 (3)
Mackenzie Blackwood $3,000,000 (2)
Alex Nedeljkovic $2,500,000 (6)
Oskar Sundqvist $2,205,000 (6)
Victor Olofsson $2,000,000 (2)
Colin White $2,000,000 (5)
Vladislav Namestnikov $1,650,000 (6)
Brian Dumoulin $1,575,000 (2)
Max Comtois $1,500,000 (7)
Dmitry Orlov $1,378,125 (5)
Casey DeSmith $1,250,000 (5)
Josh Jacobs $1,102,500 (3)
Nicolas Hague $1,000,000 (7)
Vince Dunn $1,000,000 (3)
Ryan Suzuki $1,000,000 (4)
Xavier Ouellet $750,000 (1)
Total Pro Players24
Salary Commitment
Year 14 : $63,298,679
Year 15 : $58,858,679
Year 16 : $49,094,793
Year 17 : $38,552,293
Salary Average Commitment
Year 14 : $16,836,669
Year 15 : $15,786,669
Year 16 : $13,444,169
Year 17 : $11,344,169
Salary Cap with 1 Way Contract
Year 14 : $63,298,679
Year 15 : $58,858,679
Year 16 : $49,094,793
Year 17 : $38,552,293

Farm Players Salaries

Andreas Johnsson $110,250 (1)
Jordan Binnington $110,250 (3)
Michael Rasmussen $100,000 (7)
Ville Heinola $100,000 (3)
Taro Hirose $100,000 (6)
Joona Luoto $90,000 (4)
Raphael Lavoie $85,000 (4)
Akil Thomas $85,000 (4)
Jaret Anderson-Dolan $85,000 (2)
Zayde Wisdom $85,000 (4)
Louis Domingue $75,000 (3)
Mac Hollowell $75,000 (1)
Alex D'Orio $75,000 (3)
Nathan Gerbe $65,625 (3)
Dylan Coghlan $52,500 (6)
Blade Jenkins $52,500 (2)
Alec Regula $52,500 (6)
Parker Kelly $52,500 (4)
Riley Barber $52,500 (3)
Jonathan Aspirot $52,500 (4)
Peter Abbandonato $52,500 (3)
Tanner Laczynski $52,500 (6)
Ben Gleason $52,500 (6)
Jeremy Groleau $52,500 (4)
Drew O'Connor $52,500 (1)
Wyatte Wylie $52,500 (2)
Denis Gurianov $52,500 (3)
Total Farm Players27
Salary Commitment
Year 14 : $1,923,625
Year 15 : $1,685,875
Year 16 : $1,495,875
Year 17 : $912,500
Salary Average Commitment
Year 14 : $1,838,561
Year 15 : $1,613,583
Year 16 : $1,376,418
Year 17 : $935,584

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $97 - 6,000 - 100.00%
Level 2: 5000 - $57 - 5,000 - 100.00%
Level 3: 3000 - $34 - 3,000 - 100.00%
Level 4: 5000 - $23 - 5,000 - 100.00%
Luxury : 1000 - $197 - 936 - 93.57%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %19,936 - 99.68%
Average Income per Game$1,712,241
Year to Date Revenue$5,136,722

Expense

Pro Players Total Salaries$74,953,283
Farm Players Total Salaries$1,965,000
Coaches Total Salaries$3,050,000
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$5,601,788
Projected Bank Account$5,601,788

Pro Players Salaries

Patrick Kane $11,320,310 (6)
Alex Ovechkin $10,000,000 (6)
Alexander Edler $8,750,000 (3)
Marc-Andre Fleury $7,324,219 (3)
John Carlson $5,702,084 (5)
Derick Brassard $3,750,000 (3)
Evgeny Kuznetsov $3,690,000 (2)
Kyle Palmieri $3,666,667 (3)
Drake Batherson $3,000,000 (7)
Pavel Zacha $3,000,000 (3)
Nico Hischier $3,000,000 (5)
Jake Oettinger $3,000,000 (7)
Carl Hagelin $2,500,000 (3)
Erik Cernak $1,575,000 (4)
Nick Jensen $1,250,000 (4)
Ty Smith $1,000,000 (3)
Jason Robertson $850,000 (2)
Greg Pateryn $525,000 (1)
Isac Lundestrom $525,000 (7)
Jordan Kyrou $525,000 (5)
Total Pro Players20
Salary Commitment
Year 14 : $74,953,283
Year 15 : $74,428,283
Year 16 : $69,888,283
Year 17 : $39,897,397
Salary Average Commitment
Year 14 : $10,770,000
Year 15 : $10,245,000
Year 16 : $8,925,000
Year 17 : $5,250,000
Salary Cap with 1 Way Contract
Year 14 : $74,953,283
Year 15 : $74,428,283
Year 16 : $69,888,283
Year 17 : $39,897,397

Farm Players Salaries

Vitek Vanecek $187,500 (3)
Barrett Hayton $150,000 (2)
Nils Hoglander $100,000 (3)
Bode Wilde $100,000 (2)
Cody Glass $100,000 (2)
Owen Tippett $100,000 (2)
Thomas Harley $100,000 (4)
Jean-Luc Foudy $85,000 (4)
Ryan O'Rourke $85,000 (4)
Yegor Sokolov $85,000 (4)
Nick Henry $75,000 (1)
Layton Ahac $75,000 (3)
Jakub Lauko $75,000 (1)
Albin Grewe $75,000 (3)
Fabian Zetterlund $75,000 (1)
Michael Vukojevic $65,000 (2)
William Lockwood $65,000 (2)
Cam Dineen $52,500 (2)
Boris Katchouk $52,500 (6)
Cal Foote $52,500 (7)
Curtis McElhinney $52,500 (1)
David Cotton $52,500 (2)
Emil Bemstrom $52,500 (7)
Jean-Francois Berube $52,500 (1)
Total Farm Players24
Salary Commitment
Year 14 : $1,965,000
Year 15 : $1,635,000
Year 16 : $950,000
Year 17 : $512,500
Salary Average Commitment
Year 14 : $1,707,770
Year 15 : $1,364,792
Year 16 : $717,167
Year 17 : $469,917

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $92 - 6,000 - 100.00%
Level 2: 5000 - $55 - 5,000 - 100.00%
Level 3: 3000 - $30 - 3,000 - 100.00%
Level 4: 5000 - $22 - 5,000 - 100.00%
Luxury : 1000 - $190 - 1,000 - 100.00%
Total Capacity :20000

Income

Home Games Left0
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,642,950
Year to Date Revenue$8,214,750

Expense

Pro Players Total Salaries$73,848,156
Farm Players Total Salaries$1,968,750
Coaches Total Salaries$3,500,000
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$64,997,753
Projected Bank Account$64,997,753

Pro Players Salaries

Oliver Ekman-Larsson $7,906,250 (1)
Ryan Nugent-Hopkins $6,670,000 (6)
Connor McDavid $6,000,000 (1)
Leon Draisaitl $5,000,000 (1)
Aaron Ekblad $5,000,000 (2)
Seth Jones $3,792,500 (3)
Connor Hellebuyck $3,667,219 (7)
William Karlsson $3,667,217 (4)
Jacob Trouba $3,666,086 (3)
John Klingberg $3,188,884 (1)
Mark Stone $3,167,500 (7)
Tyler Toffoli $3,010,000 (2)
Kevin Shattenkirk $3,000,000 (2)
Pius Suter $2,600,000 (7)
Brandon Montour $2,500,000 (6)
Dylan Larkin $2,205,000 (5)
Andrew Copp $2,205,000 (2)
Derek Grant $2,000,000 (4)
Brandon Sutter $1,875,000 (3)
Chris Driedger $1,102,500 (5)
Noel Acciari $1,100,000 (6)
Jack Roslovic $525,000 (3)
Total Pro Players22
Salary Commitment
Year 14 : $73,848,156
Year 15 : $51,753,022
Year 16 : $38,538,022
Year 17 : $28,679,436
Salary Average Commitment
Year 14 : $17,025,000
Year 15 : $9,450,000
Year 16 : $7,350,000
Year 17 : $5,250,000
Salary Cap with 1 Way Contract
Year 14 : $73,848,156
Year 15 : $51,753,022
Year 16 : $38,538,022
Year 17 : $28,679,436

Farm Players Salaries

Grigory Denisenko $195,000 (6)
Sean Walker $165,000 (6)
Gustav Forsling $150,000 (1)
Klim Kostin $125,000 (6)
Tucker Poolman $110,250 (2)
Ryan Poehling $100,000 (2)
Brady Keeper $87,500 (4)
Cayden Primeau $85,000 (2)
Gemel Smith $80,000 (4)
Joakim Nordstrom $75,000 (4)
Brendan Guhle $70,000 (7)
Corey Perry $66,000 (2)
Kristian Vesalainen $60,000 (5)
Samuel Morin $60,000 (6)
Colin Blackwell $60,000 (4)
Frederick Gaudreau $60,000 (3)
Trevor Lewis $52,500 (3)
Jiri Patera $52,500 (3)
Luka Burzan $52,500 (5)
Nathan Beaulieu $52,500 (5)
Jake Gardiner $52,500 (5)
Tanner Fritz $52,500 (3)
Brendan Perlini $52,500 (4)
Dustin Tokarski $52,500 (3)
Total Farm Players24
Salary Commitment
Year 14 : $1,968,750
Year 15 : $1,818,750
Year 16 : $1,457,500
Year 17 : $1,187,500
Salary Average Commitment
Year 14 : $1,438,083
Year 15 : $1,385,583
Year 16 : $1,100,000
Year 17 : $792,500