Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 17:05

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 5,984 - 100%
Level 2: 5000 - 57$ - 4,989 - 100%
Level 3: 2000 - 33$ - 2,000 - 100%
Level 4: 4000 - 28$ - 3,773 - 94%
Luxury : 1000 - 196$ - 998 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,745 - 99%
Average Income per Game1,853,640$
Year to Date Revenue16,682,764$

Expense

Pro Players Total Salaries74,990,667$
Farm Players Total Salaries2,547,733$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account33,240,685$
Projected Bank Account33,240,685$

Pro Players Salaries

Corey Perry 8,625,000$ (4)
Ryan Kesler 6,875,000$ (5)
Joe Pavelski 6,000,000$ (2)
Kyle Okposo 6,000,000$ (6)
T.J. Oshie 5,750,000$ (4)
Tomas Tatar 5,300,000$ (4)
Danny DeKeyser 5,000,000$ (5)
Sami Vatanen 4,875,000$ (3)
Hampus Lindholm 4,812,000$ (5)
Jonas Brodin 4,166,667$ (4)
Justin Braun 3,800,000$ (3)
Lars Eller 3,500,000$ (1)
Martin Jones 3,000,000$ (1)
Antoine Vermette 1,750,000$ (1)
Jonas Gustavsson 1,250,000$ (4)
Xavier Ouellet 1,200,000$ (3)
Stefan Noesen 925,000$ (1)
Nail Yakupov 875,000$ (2)
Logan Shaw 650,000$ (2)
Chris Wagner 637,000$ (1)
Total Pro Players20
Salary Commitment
Year 2 : 74,990,667$
Year 3 : 65,178,667$
Year 4 : 57,653,667$
Year 5 : 47,778,667$
Salary Average Commitment
Year 2 : 62,141,667$
Year 3 : 52,516,667$
Year 4 : 44,991,667$
Year 5 : 38,729,167$
Salary Cap with 1 Way Contract
Year 2 : 74,990,667$
Year 3 : 65,178,667$
Year 4 : 57,653,667$
Year 5 : 47,778,667$

Farm Players Salaries

Simon Despres 370,000$ (4)
Vladimir Sobotka 350,000$ (3)
Nick Ritchie 162,700$ (1)
Jared McCann 110,700$ (1)
Nikolay Goldobin 107,600$ (2)
Jaycob Megna 92,500$ (1)
Kevin Roy 92,500$ (2)
Gavin Bayreuther 92,500$ (3)
Kalle Kossila 92,500$ (2)
Keaton Thompson 92,500$ (3)
Nick Sorensen 90,000$ (2)
Jared Boll 90,000$ (1)
Brian Cooper 80,000$ (2)
Ondrej Kase 62,400$ (1)
Andrew O'Brien 61,833$ (1)
Alex Friesen 50,000$ (1)
A.J. White 50,000$ (1)
Alex Gallant 50,000$ (1)
Akim Aliu 50,000$ (1)
Alex Krushelnyski 50,000$ (1)
Brad Thiessen 50,000$ (2)
Andrew Welinski 50,000$ (1)
Barry Goers 50,000$ (1)
Brent Regner 50,000$ (1)
Matt Hackett 50,000$ (1)
Nicolas Kerdiles 50,000$ (1)
Adam Krause 50,000$ (1)
Total Farm Players27
Salary Commitment
Year 2 : 2,547,733$
Year 3 : 1,417,600$
Year 4 : 905,000$
Year 5 : 370,000$
Salary Average Commitment
Year 2 : 1,904,333$
Year 3 : 1,030,000$
Year 4 : 625,000$
Year 5 : 90,000$

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200$ - 0 - 0%
Level 2: 5000 - 150$ - 0 - 0%
Level 3: 2000 - 100$ - 0 - 0%
Level 4: 4000 - 50$ - 0 - 0%
Luxury : 1000 - 250$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries74,083,333$
Farm Players Total Salaries1,484,500$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,525,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,009,116$
Projected Bank Account12,009,116$

Pro Players Salaries

P.K. Subban 9,000,000$ (5)
Patrice Bergeron 6,875,000$ (5)
Keith Yandle 6,350,000$ (6)
David Pastrnak 6,000,000$ (2)
Erik Johnson 6,000,000$ (6)
Alex Goligoski 5,475,000$ (4)
Derick Brassard 5,000,000$ (2)
James Neal 5,000,000$ (1)
David Perron 3,750,000$ (3)
Connor Hellebuyck 3,500,000$ (2)
Elias Lindholm 2,700,000$ (1)
Brock Nelson 2,500,000$ (1)
Marcus Foligno 2,250,000$ (1)
Matt Hendricks 1,500,000$ (3)
John Mitchell 1,500,000$ (4)
Mike Weber 1,400,000$ (2)
Chris Kelly 1,400,000$ (4)
Andrew Hammond 1,350,000$ (1)
Matt Irwin 1,000,000$ (2)
Shea Theodore 833,333$ (1)
Curtis McKenzie 700,000$ (3)
Total Pro Players21
Salary Commitment
Year 2 : 74,083,333$
Year 3 : 59,450,000$
Year 4 : 42,550,000$
Year 5 : 36,600,000$
Salary Average Commitment
Year 2 : 69,532,500$
Year 3 : 56,150,000$
Year 4 : 39,250,000$
Year 5 : 33,300,000$
Salary Cap with 1 Way Contract
Year 2 : 74,083,333$
Year 3 : 59,450,000$
Year 4 : 42,550,000$
Year 5 : 36,600,000$

Farm Players Salaries

Eric Gelinas 150,000$ (4)
Stephen Gionta 100,000$ (3)
Michael Bunting 92,500$ (1)
Adin Hill 92,500$ (2)
Kyle Wood 92,500$ (3)
Ryan MacInnis 89,400$ (3)
William Carrier 84,800$ (1)
Dysin Mayo 79,800$ (3)
Rocco Grimaldi 75,000$ (2)
Martin Frk 67,000$ (2)
Marek Langhamer 66,000$ (1)
Malcolm Subban 65,000$ (2)
Travis Morin 65,000$ (3)
Brandon Bollig 65,000$ (3)
Justin Hache 50,000$ (1)
Stefan Fournier 50,000$ (1)
Henrik Samuelsson 50,000$ (2)
Garret Ross 50,000$ (1)
Craig Cunningham 50,000$ (1)
Carter Camper 50,000$ (1)
Total Farm Players20
Salary Commitment
Year 2 : 1,484,500$
Year 3 : 991,200$
Year 4 : 641,700$
Year 5 : 150,000$
Salary Average Commitment
Year 2 : 1,307,200$
Year 3 : 991,200$
Year 4 : 641,700$
Year 5 : 150,000$

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 130$ - 4,831 - 81%
Level 2: 5000 - 80$ - 4,048 - 81%
Level 3: 2000 - 45$ - 1,720 - 86%
Level 4: 4000 - 22$ - 4,000 - 100%
Luxury : 1000 - 220$ - 867 - 87%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,464 - 86%
Average Income per Game1,948,649$
Year to Date Revenue13,640,540$

Expense

Pro Players Total Salaries66,116,000$
Farm Players Total Salaries1,555,600$
Coaches Total Salaries2,500,000$
Luxury Taxe Total0$
Special Salary Cap Value6,500,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account38,837,396$
Projected Bank Account38,837,396$

Pro Players Salaries

Alex Ovechkin 9,538,000$ (4)
Steven Stamkos 8,500,000$ (7)
Reilly Smith 5,000,000$ (5)
Alex Galchenyuk 4,900,000$ (3)
Niklas Kronwall 4,750,000$ (2)
Tyler Toffoli 4,600,000$ (1)
Josh Gorges 3,900,000$ (1)
Matt Murray 3,750,000$ (3)
Kyle Turris 3,500,000$ (1)
Matt Martin 2,500,000$ (3)
Kevan Miller 2,500,000$ (3)
Tom Wilson 2,000,000$ (1)
Ryan Miller 2,000,000$ (4)
Micheal Ferland 1,750,000$ (2)
Darnell Nurse 1,713,000$ (1)
Matt Nieto 1,000,000$ (2)
Danton Heinen 996,000$ (3)
Brandon Carlo 894,000$ (3)
Stephen Johns 800,000$ (1)
Tim Schaller 775,000$ (4)
Connor Carrick 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 2 : 66,116,000$
Year 3 : 48,853,000$
Year 4 : 41,353,000$
Year 5 : 25,813,000$
Salary Average Commitment
Year 2 : 54,151,333$
Year 3 : 39,328,000$
Year 4 : 31,828,000$
Year 5 : 23,238,000$
Salary Cap with 1 Way Contract
Year 2 : 66,116,000$
Year 3 : 48,853,000$
Year 4 : 41,353,000$
Year 5 : 25,813,000$

Farm Players Salaries

Derek Dorsett 110,000$ (1)
Sean Kuraly 92,500$ (2)
Matt Grzelcyk 92,500$ (2)
Anton Blidh 92,500$ (3)
Justin Hickman 92,500$ (1)
Adrian Kempe 89,400$ (2)
Oliver Kylington 89,400$ (2)
Kasperi Kapanen 86,300$ (2)
Linus Arnesson 85,000$ (2)
Colton Hargrove 80,000$ (1)
Tyler Randell 75,000$ (4)
Noel Acciari 75,000$ (1)
Colby Cave 65,500$ (3)
Antoine Bibeau 65,000$ (2)
Kurtis MacDermid 65,000$ (2)
Bryce Aneloski 50,000$ (1)
Dan Kelly 50,000$ (1)
Daniel Vladar 50,000$ (1)
Patrice Cormier 50,000$ (2)
Adam Comrie 50,000$ (1)
Aaron Palushaj 50,000$ (3)
Total Farm Players21
Salary Commitment
Year 2 : 1,555,600$
Year 3 : 998,100$
Year 4 : 283,000$
Year 5 : 75,000$
Salary Average Commitment
Year 2 : 1,287,400$
Year 3 : 822,400$
Year 4 : 283,000$
Year 5 : 75,000$

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 97$ - 0 - 0%
Level 2: 5000 - 57$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 196$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries50,900,333$
Farm Players Total Salaries2,377,800$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,926,428$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account25,303,606$
Projected Bank Account25,303,606$

Pro Players Salaries

Ryan O'Reilly 7,500,000$ (6)
Rasmus Ristolainen 5,400,000$ (5)
Evander Kane 5,250,000$ (1)
Troy Brouwer 4,500,000$ (3)
Dmitry Kulikov 4,333,333$ (4)
Robin Lehner 4,000,000$ (4)
Jack Eichel 3,775,000$ (1)
Sam Reinhart 3,544,000$ (1)
Leo Komarov 2,950,000$ (1)
Pierre-Edouard Bellemare 2,300,000$ (4)
Chris Terry 950,000$ (3)
Zach Aston-Reese 925,000$ (2)
Steven Kampfer 875,000$ (4)
Brendan Guhle 863,000$ (3)
Vaclav Karabacek 700,000$ (3)
Brycen Martin 685,000$ (3)
Calvin Heeter 650,000$ (4)
Daniel Catenacci 650,000$ (2)
Jean Dupuy 550,000$ (2)
Chris Butler 500,000$ (1)
Total Pro Players20
Salary Commitment
Year 2 : 50,900,333$
Year 3 : 34,881,333$
Year 4 : 32,756,333$
Year 5 : 25,058,333$
Salary Average Commitment
Year 2 : 37,623,000$
Year 3 : 28,923,000$
Year 4 : 26,798,000$
Year 5 : 19,933,333$
Salary Cap with 1 Way Contract
Year 2 : 50,900,333$
Year 3 : 34,881,333$
Year 4 : 32,756,333$
Year 5 : 25,058,333$

Farm Players Salaries

Jonathan Drouin 550,000$ (3)
Zemgus Girgensons 175,000$ (2)
Alexander Nylander 174,400$ (3)
Nick Schmaltz 154,200$ (3)
Hudson Fasching 135,000$ (3)
Colin Miller 100,000$ (1)
Dustin Tokarski 95,000$ (4)
Gustav Forsling 92,500$ (3)
Sean Malone 92,500$ (3)
Mike Vecchione 90,000$ (2)
Brad Hunt 86,500$ (4)
Justin Bailey 80,200$ (1)
Nicolas Deslauriers 77,500$ (1)
Linus Ullmark 75,000$ (2)
Casey Nelson 65,000$ (1)
Cole Schneider 65,000$ (4)
Evan Rodrigues 65,000$ (2)
Justin Kea 55,000$ (2)
Chris Summers 50,000$ (1)
Cameron Gaunce 50,000$ (1)
Bryan Bickell 50,000$ (1)
Total Farm Players21
Salary Commitment
Year 2 : 2,377,800$
Year 3 : 1,905,100$
Year 4 : 1,445,100$
Year 5 : 246,500$
Salary Average Commitment
Year 2 : 2,244,050$
Year 3 : 1,905,100$
Year 4 : 1,445,100$
Year 5 : 246,500$

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 115$ - 5,918 - 99%
Level 2: 5000 - 75$ - 4,104 - 82%
Level 3: 2000 - 50$ - 1,477 - 74%
Level 4: 4000 - 30$ - 3,327 - 83%
Luxury : 1000 - 200$ - 878 - 88%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,703 - 87%
Average Income per Game1,993,082$
Year to Date Revenue11,958,494$

Expense

Pro Players Total Salaries80,728,666$
Farm Players Total Salaries2,652,600$
Coaches Total Salaries4,350,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,765,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account17,858,823$
Projected Bank Account17,858,823$

Pro Players Salaries

Victor Hedman 7,875,000$ (8)
Mark Giordano 6,750,000$ (5)
Alex Pietrangelo 6,500,000$ (3)
Sean Monahan 6,375,000$ (6)
Nathan MacKinnon 6,300,000$ (6)
Travis Zajac 5,750,000$ (4)
Brayden Schenn 5,125,000$ (3)
Justin Williams 5,000,000$ (4)
Chris Kreider 4,625,000$ (3)
Jake Allen 4,350,000$ (4)
Adam Henrique 4,000,000$ (2)
Keith Kinkaid 2,850,000$ (4)
Jannik Hansen 2,000,000$ (1)
Chris VandeVelde 1,955,000$ (4)
Luke Glendening 1,800,000$ (4)
Kevin Bieksa 1,750,000$ (4)
John Moore 1,666,666$ (1)
Nicklas Grossmann 1,500,000$ (2)
Jaccob Slavin 925,000$ (1)
Hunter Smith 925,000$ (1)
Austin Carroll 707,000$ (1)
Cody Kunyk 500,000$ (4)
Chris Neil 500,000$ (1)
Casey Bailey 500,000$ (4)
Rihards Bukarts 500,000$ (1)
Total Pro Players25
Salary Commitment
Year 2 : 80,728,666$
Year 3 : 73,505,000$
Year 4 : 68,005,000$
Year 5 : 51,755,000$
Salary Average Commitment
Year 2 : 53,463,333$
Year 3 : 50,463,333$
Year 4 : 44,963,333$
Year 5 : 33,488,333$
Salary Cap with 1 Way Contract
Year 2 : 80,728,666$
Year 3 : 73,505,000$
Year 4 : 68,005,000$
Year 5 : 51,755,000$

Farm Players Salaries

Jimmy Hayes 230,000$ (1)
Ryan White 200,000$ (2)
Luke Gazdic 150,000$ (3)
Tyler Gaudet 130,000$ (4)
Joakim Nordstrom 127,500$ (1)
Boyd Gordon 100,000$ (2)
John Gilmour 92,500$ (1)
Emile Poirier 92,500$ (1)
Daniel Pribyl 92,500$ (1)
Jon Gillies 92,500$ (1)
Jyrki Jokipakka 92,500$ (1)
Tyler Motte 92,500$ (3)
Tyler Wotherspoon 90,000$ (2)
Morgan Klimchuk 86,300$ (1)
Klas Dahlbeck 85,000$ (4)
Cedric Paquette 81,200$ (1)
Chris Wideman 80,000$ (1)
Jacob Josefson 70,000$ (1)
Garnet Hathaway 65,000$ (1)
Kenney Morrison 65,000$ (1)
Ryan Culkin 65,000$ (2)
Freddie Hamilton 61,300$ (1)
Tom McCollum 61,300$ (1)
Graham Black 50,000$ (1)
Greg Carey 50,000$ (4)
Jakub Nakladal 50,000$ (4)
Tye McGinn 50,000$ (4)
Sergey Kalinin 50,000$ (4)
Jordan Szwarz 50,000$ (4)
Milan Michalek 50,000$ (2)
Total Farm Players30
Salary Commitment
Year 2 : 2,652,600$
Year 3 : 1,212,500$
Year 4 : 707,500$
Year 5 : 465,000$
Salary Average Commitment
Year 2 : 2,050,867$
Year 3 : 1,212,500$
Year 4 : 707,500$
Year 5 : 465,000$

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110$ - 0 - 0%
Level 2: 5000 - 65$ - 0 - 0%
Level 3: 2000 - 40$ - 0 - 0%
Level 4: 4000 - 30$ - 0 - 0%
Luxury : 1000 - 210$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries58,961,000$
Farm Players Total Salaries1,885,633$
Coaches Total Salaries3,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,575,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account30,567,401$
Projected Bank Account30,567,401$

Pro Players Salaries

Cory Schneider 6,000,000$ (5)
Colton Parayko 5,500,000$ (2)
Vincent Trocheck 4,750,000$ (5)
Tyler Ennis 4,600,000$ (2)
Marc-Edouard Vlasic 4,250,000$ (1)
Victor Rask 4,000,000$ (5)
Michael Stone 3,500,000$ (3)
Patrick Eaves 3,150,000$ (2)
Cody Franson 3,000,000$ (4)
Ron Hainsey 3,000,000$ (4)
Teuvo Teravainen 2,860,000$ (2)
Chad Johnson 2,500,000$ (2)
Calle Jarnkrok 2,000,000$ (5)
Sebastian Aho 1,775,000$ (2)
Noah Hanifin 1,775,000$ (1)
Brendan Perlini 1,363,000$ (3)
Jakob Chychrun 1,350,000$ (3)
Jake DeBrusk 1,288,000$ (3)
Andrej Nestrasil 800,000$ (1)
Mark Barberio 750,000$ (1)
Lucas Wallmark 750,000$ (3)
Total Pro Players21
Salary Commitment
Year 2 : 58,961,000$
Year 3 : 51,386,000$
Year 4 : 31,001,000$
Year 5 : 22,750,000$
Salary Average Commitment
Year 2 : 48,293,500$
Year 3 : 43,243,500$
Year 4 : 22,858,500$
Year 5 : 14,607,500$
Salary Cap with 1 Way Contract
Year 2 : 58,961,000$
Year 3 : 51,386,000$
Year 4 : 31,001,000$
Year 5 : 22,750,000$

Farm Players Salaries

Haydn Fleury 171,300$ (3)
Harry Zolnierczyk 100,000$ (4)
Andrew Poturalski 92,500$ (1)
Alex Nedeljkovic 89,400$ (3)
Rasmus Andersson 86,300$ (3)
Jake Chelios 85,000$ (1)
Trevor Carrick 80,000$ (2)
Connor Brickley 75,000$ (1)
Dennis Robertson 75,000$ (1)
Daniel Altshuller 75,000$ (1)
Keegan Lowe 73,833$ (2)
Patrick Brown 70,000$ (1)
Ryan Horvat 70,000$ (1)
Sergey Tolchinsky 60,800$ (1)
Jimmy Oligny 60,000$ (1)
Kevin Czuczman 57,500$ (1)
Yannick Veilleux 57,500$ (1)
Josiah Didier 56,500$ (1)
Anthony Peluso 50,000$ (1)
Allan McPherson 50,000$ (1)
Andrew Rowe 50,000$ (1)
Austin Fyten 50,000$ (1)
Ben Holmstrom 50,000$ (1)
Ben Sexton 50,000$ (1)
Brandon Alderson 50,000$ (1)
Brett Findlay 50,000$ (1)
Alex Petan 50,000$ (1)
Total Farm Players27
Salary Commitment
Year 2 : 1,885,633$
Year 3 : 600,833$
Year 4 : 447,000$
Year 5 : 100,000$
Salary Average Commitment
Year 2 : 1,732,333$
Year 3 : 600,833$
Year 4 : 447,000$
Year 5 : 100,000$

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,960 - 99%
Luxury : 1000 - 200$ - 985 - 99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,945 - 100%
Average Income per Game1,886,322$
Year to Date Revenue3,772,643$

Expense

Pro Players Total Salaries75,041,462$
Farm Players Total Salaries1,745,000$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account26,021,733$
Projected Bank Account26,021,733$

Pro Players Salaries

Scott Darling 7,500,000$ (4)
Matt Hunwick 7,500,000$ (4)
Daniel Sedin 7,000,000$ (1)
Drew Doughty 7,000,000$ (2)
Tyler Seguin 5,750,000$ (2)
Duncan Keith 5,538,462$ (6)
Michael Cammalleri 5,000,000$ (2)
Antti Niemi 4,500,000$ (1)
Jonathan Ericsson 4,250,000$ (3)
Marco Scandella 4,000,000$ (3)
Connor McDavid 3,775,000$ (1)
Eric Staal 3,500,000$ (2)
Adam Pelech 1,600,000$ (4)
Nikolaj Ehlers 1,594,000$ (1)
Mathew Barzal 1,294,000$ (2)
William Karlsson 1,000,000$ (1)
Ryan Carpenter 875,000$ (4)
Rene Bourque 855,000$ (2)
Ryan Garbutt 855,000$ (2)
Andrew Desjardins 855,000$ (2)
Brian Strait 800,000$ (3)
Total Pro Players21
Salary Commitment
Year 2 : 75,041,462$
Year 3 : 57,172,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$
Salary Average Commitment
Year 2 : 72,722,462$
Year 3 : 61,922,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$
Salary Cap with 1 Way Contract
Year 2 : 75,041,462$
Year 3 : 57,172,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$

Farm Players Salaries

Andrew Miller 80,000$ (3)
Anthony Louis 80,000$ (2)
Kyle Baun 80,000$ (3)
Bobby Shea 80,000$ (3)
Martin Lundberg 80,000$ (3)
Andrew Mangiapane 80,000$ (2)
Viktor Svedberg 75,000$ (1)
Brett Kulak 75,000$ (1)
Robin Norell 75,000$ (2)
Nolan Valleau 75,000$ (2)
Luke Johnson 75,000$ (2)
Lars Johansson 75,000$ (3)
Erik Gustafsson 65,000$ (4)
Brett Gallant 50,000$ (1)
Greger Hanson 50,000$ (1)
Garrett Mitchell 50,000$ (1)
Garry Nunn 50,000$ (1)
Mike McKenna 50,000$ (2)
Jamie Devane 50,000$ (1)
Greg Wolfe 50,000$ (1)
Oleg Yevenko 50,000$ (1)
Patrick Cullity 50,000$ (1)
Patrick Mullen 50,000$ (1)
Stu Bickel 50,000$ (1)
Jake Dowell 50,000$ (1)
Rick Pinkston 50,000$ (1)
Jorge Alves 50,000$ (2)
Jere Sallinen 50,000$ (1)
Total Farm Players28
Salary Commitment
Year 2 : 1,745,000$
Year 3 : 945,000$
Year 4 : 460,000$
Year 5 : 65,000$
Salary Average Commitment
Year 2 : 1,670,000$
Year 3 : 945,000$
Year 4 : 460,000$
Year 5 : 65,000$

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 102$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 37$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries58,580,000$
Farm Players Total Salaries2,289,500$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account32,060,748$
Projected Bank Account32,060,748$

Pro Players Salaries

Semyon Varlamov 5,900,000$ (2)
Kari Lehtonen 5,900,000$ (1)
Tyson Barrie 5,500,000$ (3)
Carl Soderberg 4,750,000$ (3)
Francois Beauchemin 4,500,000$ (1)
Matt Moulson 4,500,000$ (1)
Connor Murphy 3,850,000$ (5)
Chris Kunitz 3,000,000$ (4)
Kris Versteeg 2,750,000$ (4)
Nikita Zadorov 2,500,000$ (2)
Joe Colborne 2,500,000$ (1)
Blake Comeau 2,400,000$ (1)
Fedor Tyutin 2,000,000$ (2)
Oscar Lindberg 1,700,000$ (1)
Mikhail Grigorenko 1,500,000$ (1)
Cody Goloubef 1,250,000$ (1)
Patrick Wiercioch 1,000,000$ (4)
Nate Thompson 980,000$ (4)
Gabriel Bourque 750,000$ (4)
Kyle MacKinnon 675,000$ (2)
Ryan Carter 675,000$ (2)
Total Pro Players21
Salary Commitment
Year 2 : 58,580,000$
Year 3 : 34,330,000$
Year 4 : 22,580,000$
Year 5 : 12,330,000$
Salary Average Commitment
Year 2 : 44,326,666$
Year 3 : 24,701,666$
Year 4 : 12,951,666$
Year 5 : 9,343,333$
Salary Cap with 1 Way Contract
Year 2 : 58,580,000$
Year 3 : 34,330,000$
Year 4 : 22,580,000$
Year 5 : 12,330,000$

Farm Players Salaries

Tyson Jost 170,400$ (3)
Clayton Keller 167,300$ (3)
Mikko Rantanen 151,900$ (2)
J.T. Compher 100,000$ (3)
Anton Lindholm 92,500$ (3)
Miles Wood 92,500$ (3)
Spencer Martin 89,400$ (1)
Vladislav Kamenev 89,400$ (2)
Chris Bigras 86,300$ (1)
Jason Akeson 82,500$ (3)
Duncan Siemens 75,000$ (2)
Mason Geertsen 75,000$ (1)
Andy Miele 75,000$ (2)
Sergei Boikov 68,200$ (3)
Julien Nantel 68,000$ (3)
Ryan Johnston 67,500$ (2)
Maxime Fortunus 67,500$ (2)
Tyson Strachan 67,500$ (2)
Colin Greening 67,500$ (2)
Petr Straka 67,500$ (2)
Troy Bourke 65,000$ (2)
Reid Petryk 62,300$ (1)
Trent Vogelhuber 61,300$ (1)
Turner Elson 60,000$ (2)
Mat Clark 60,000$ (4)
Cody Corbett 60,000$ (2)
Edward Pasquale 50,000$ (1)
Samuel Henley 50,000$ (1)
Total Farm Players28
Salary Commitment
Year 2 : 2,289,500$
Year 3 : 1,815,200$
Year 4 : 901,400$
Year 5 : 60,000$
Salary Average Commitment
Year 2 : 1,673,900$
Year 3 : 1,573,900$
Year 4 : 901,400$
Year 5 : 60,000$

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 0 - 0%
Level 2: 5000 - 65$ - 0 - 0%
Level 3: 2000 - 39$ - 0 - 0%
Level 4: 4000 - 24$ - 0 - 0%
Luxury : 1000 - 199$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries71,580,476$
Farm Players Total Salaries2,588,100$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account19,974,209$
Projected Bank Account19,974,209$

Pro Players Salaries

Evgeny Kuznetsov 7,800,000$ (4)
Sergei Bobrovsky 7,425,000$ (2)
Brandon Saad 6,000,000$ (4)
Brandon Dubinsky 5,850,000$ (4)
Toby Enstrom 5,750,000$ (1)
Tyler Myers 5,500,000$ (2)
Seth Jones 5,400,000$ (5)
Alexander Wennberg 4,500,000$ (2)
Jack Johnson 4,357,143$ (1)
Joel Ward 3,275,000$ (1)
Alexandre Burrows 3,000,000$ (2)
Conor Sheary 3,000,000$ (3)
Ryan Murray 2,285,000$ (1)
Dalton Prout 1,575,000$ (1)
Kyle Brodziak 950,000$ (1)
Jacob Graves 925,000$ (2)
Nick Moutrey 925,000$ (1)
Paul Bittner 863,333$ (2)
Curtis McElhinney 850,000$ (4)
Mitch Callahan 700,000$ (1)
Alex Broadhurst 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 2 : 71,580,476$
Year 3 : 51,113,333$
Year 4 : 28,900,000$
Year 5 : 25,900,000$
Salary Average Commitment
Year 2 : 66,668,810$
Year 3 : 43,825,833$
Year 4 : 21,612,500$
Year 5 : 18,612,500$
Salary Cap with 1 Way Contract
Year 2 : 71,580,476$
Year 3 : 51,113,333$
Year 4 : 28,900,000$
Year 5 : 25,900,000$

Farm Players Salaries

Jiri Hudler 230,000$ (2)
Matt Calvert 220,000$ (1)
Sven Baertschi 185,000$ (1)
Josh Anderson 185,000$ (3)
Sonny Milano 126,300$ (2)
Chris Stewart 115,000$ (1)
Dmitrij Jaskin 100,000$ (1)
Jordan Maletta 92,500$ (2)
Markus Nutivaara 92,500$ (2)
Dillon Heatherington 92,500$ (1)
Blake Siebenaler 91,083$ (2)
Joonas Korpisalo 90,000$ (2)
Markus Granlund 90,000$ (1)
Gabriel Carlsson 89,417$ (2)
Oliver Bjorkstrand 86,300$ (1)
Lukas Sedlak 82,500$ (2)
Tom Kostopoulos 80,000$ (1)
Anton Forsberg 75,000$ (2)
Dean Kukan 70,000$ (1)
Scott Harrington 67,500$ (2)
Markus Hannikainen 67,500$ (2)
Steve Oleksy 60,000$ (1)
Morgan Ellis 50,000$ (1)
Tommy Cross 50,000$ (1)
TJ Tynan 50,000$ (1)
Stephon Williams 50,000$ (1)
Total Farm Players26
Salary Commitment
Year 2 : 2,588,100$
Year 3 : 1,289,300$
Year 4 : 185,000$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,277,917$
Year 3 : 1,163,000$
Year 4 : 185,000$
Year 5 : 0$

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 80$ - 0 - 0%
Level 2: 5000 - 55$ - 0 - 0%
Level 3: 2000 - 45$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 175$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries58,942,000$
Farm Players Total Salaries1,951,217$
Coaches Total Salaries6,750,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account19,035,093$
Projected Bank Account19,035,093$

Pro Players Salaries

Marc-Andre Fleury 5,750,000$ (2)
Shane Doan 5,500,000$ (2)
Mark Streit 4,750,000$ (2)
Jori Lehtera 4,700,000$ (2)
Shayne Gostisbehere 4,500,000$ (4)
Bo Horvat 4,500,000$ (2)
John Klingberg 4,250,000$ (5)
Radim Vrbata 3,750,000$ (2)
Anders Nilsson 3,000,000$ (4)
Kevin Klein 2,900,000$ (1)
Antoine Roussel 2,000,000$ (1)
Eric Fehr 2,000,000$ (1)
Ales Hemsky 2,000,000$ (3)
Jay McClement 1,500,000$ (2)
Dylan Larkin 1,425,000$ (1)
Devante Smith-Pelly 1,300,000$ (1)
Artturi Lehkonen 925,000$ (3)
Michal Kempny 900,000$ (4)
Trevor van Riemsdyk 825,000$ (1)
Andy Andreoff 677,000$ (3)
Michal Rozsival 650,000$ (1)
Nic Dowd 640,000$ (1)
Justin Fontaine 500,000$ (1)
Total Pro Players23
Salary Commitment
Year 2 : 58,942,000$
Year 3 : 46,702,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$
Salary Average Commitment
Year 2 : 53,277,000$
Year 3 : 44,002,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$
Salary Cap with 1 Way Contract
Year 2 : 58,942,000$
Year 3 : 46,702,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$

Farm Players Salaries

Kyle Connor 177,500$ (3)
Andrew Nielsen 92,167$ (3)
Vince Dunn 89,400$ (3)
Remi Elie 89,400$ (1)
Nick Jensen 81,300$ (4)
Andrew Bodnarchuk 72,500$ (1)
Cole Ully 67,700$ (1)
Maxime Lagace 65,000$ (2)
Ludwig Bystrom 65,000$ (2)
Caleb Herbert 65,000$ (3)
Justin Dowling 65,000$ (2)
Gemel Smith 65,000$ (2)
Adam Pardy 65,000$ (1)
Seth Helgeson 65,000$ (2)
Jared Coreau 61,250$ (1)
Brandon DeFazio 61,000$ (1)
Matt Mangene 52,500$ (1)
Bryce Van Brabant 51,500$ (1)
Rob Scuderi 50,000$ (1)
Bracken Kearns 50,000$ (1)
Branden Troock 50,000$ (2)
Brendan Ranford 50,000$ (2)
Mason Raymond 50,000$ (1)
Chris Brown 50,000$ (3)
Nate Guenin 50,000$ (1)
Corey Tropp 50,000$ (1)
David Broll 50,000$ (1)
Conor Garland 50,000$ (1)
Mattias Backman 50,000$ (2)
Nick Ebert 50,000$ (2)
Total Farm Players30
Salary Commitment
Year 2 : 1,951,217$
Year 3 : 1,080,367$
Year 4 : 555,367$
Year 5 : 81,300$
Salary Average Commitment
Year 2 : 1,660,367$
Year 3 : 1,080,367$
Year 4 : 555,367$
Year 5 : 81,300$

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,984 - 100%
Level 2: 5000 - 60$ - 4,964 - 99%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 4,000 - 100%
Luxury : 1000 - 200$ - 998 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,946 - 100%
Average Income per Game1,886,151$
Year to Date Revenue5,658,454$

Expense

Pro Players Total Salaries78,686,333$
Farm Players Total Salaries1,740,100$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,237,500$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account27,549,248$
Projected Bank Account27,549,248$

Pro Players Salaries

Anze Kopitar 10,000,000$ (7)
Jamie Benn 9,500,000$ (8)
Henrik Sedin 7,000,000$ (1)
Kevin Shattenkirk 6,650,000$ (4)
Nick Foligno 5,500,000$ (4)
Jared Spurgeon 5,188,000$ (3)
Paul Martin 4,850,000$ (2)
Petr Mrazek 4,000,000$ (1)
Cam Fowler 4,000,000$ (1)
Tanner Pearson 3,750,000$ (4)
Cam Ward 3,300,000$ (1)
Jarome Iginla 3,000,000$ (2)
Erik Haula 2,750,000$ (4)
David Schlemko 2,100,000$ (3)
Korbinian Holzer 1,250,000$ (4)
Torrey Mitchell 1,200,000$ (1)
Ryan Reaves 1,125,000$ (1)
Patrick Sharp 1,000,000$ (2)
Alex Chiasson 925,000$ (1)
Anthony Mantha 863,333$ (1)
Chris Tierney 735,000$ (2)
Total Pro Players21
Salary Commitment
Year 2 : 78,686,333$
Year 3 : 56,273,000$
Year 4 : 46,688,000$
Year 5 : 39,400,000$
Salary Average Commitment
Year 2 : 75,430,278$
Year 3 : 49,316,945$
Year 4 : 39,581,945$
Year 5 : 35,727,778$
Salary Cap with 1 Way Contract
Year 2 : 78,686,333$
Year 3 : 56,273,000$
Year 4 : 46,688,000$
Year 5 : 39,400,000$

Farm Players Salaries

Evgeny Svechnikov 110,700$ (3)
Michael Kapla 92,500$ (2)
Dylan Sadowy 92,500$ (2)
Dominic Turgeon 89,400$ (2)
Kenny Agostino 87,500$ (2)
Casey DeSmith 75,000$ (4)
Landon Bow 75,000$ (4)
Kevin Porter 70,000$ (4)
Brian Lashoff 65,000$ (3)
Justin Holl 65,000$ (3)
Cal O'Reilly 65,000$ (3)
Brad Malone 65,000$ (4)
Matt Lorito 63,750$ (1)
Ryan Sproul 62,500$ (1)
Tomas Nosek 61,250$ (1)
Drew Shore 60,000$ (2)
Ben Street 60,000$ (4)
Andrew Campbell 60,000$ (3)
Tanner Glass 60,000$ (2)
Tom Gilbert 60,000$ (1)
Dan Renouf 50,000$ (1)
Conor Allen 50,000$ (1)
Christian Thomas 50,000$ (3)
Jack Rodewald 50,000$ (3)
Zac Dalpe 50,000$ (3)
Hampus Gustafsson 50,000$ (4)
Total Farm Players26
Salary Commitment
Year 2 : 1,740,100$
Year 3 : 1,392,600$
Year 4 : 910,700$
Year 5 : 395,000$
Salary Average Commitment
Year 2 : 1,739,600$
Year 3 : 1,392,600$
Year 4 : 910,700$
Year 5 : 395,000$

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,936 - 99%
Level 2: 5000 - 60$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 4,000 - 100%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,936 - 100%
Average Income per Game1,882,814$
Year to Date Revenue5,648,441$

Expense

Pro Players Total Salaries83,326,189$
Farm Players Total Salaries2,026,500$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-8,821,428$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account21,349,508$
Projected Bank Account21,349,508$

Pro Players Salaries

Vladimir Tarasenko 7,500,000$ (6)
Erik Karlsson 6,500,000$ (2)
David Backes 6,000,000$ (4)
Ryan Nugent-Hopkins 6,000,000$ (4)
John Tavares 5,500,000$ (1)
Andrej Sekera 5,500,000$ (4)
Zach Bogosian 5,142,857$ (3)
Valtteri Filppula 5,000,000$ (1)
Cam Talbot 4,166,666$ (2)
Adam Larsson 4,166,666$ (4)
Kris Russell 4,000,000$ (4)
Benoit Pouliot 4,000,000$ (2)
Matt Beleskey 3,800,000$ (3)
Sam Gagner 3,150,000$ (4)
Jacob Trouba 3,000,000$ (1)
Eddie Lack 2,750,000$ (1)
Patrick Maroon 2,000,000$ (1)
Zack Kassian 1,950,000$ (3)
Mark Letestu 1,800,000$ (1)
Ben Chiarot 1,400,000$ (4)
Total Pro Players20
Salary Commitment
Year 2 : 83,326,189$
Year 3 : 63,276,189$
Year 4 : 48,609,523$
Year 5 : 37,716,666$
Salary Average Commitment
Year 2 : 65,019,522$
Year 3 : 48,199,522$
Year 4 : 36,249,522$
Year 5 : 27,806,666$
Salary Cap with 1 Way Contract
Year 2 : 83,326,189$
Year 3 : 63,276,189$
Year 4 : 48,609,523$
Year 5 : 37,716,666$

Farm Players Salaries

Mark Fayne 362,500$ (1)
Tyler Pitlick 100,000$ (1)
Patrick Russell 92,500$ (2)
Anton Lander 90,000$ (2)
David Musil 89,500$ (2)
Rinat Valiev 89,400$ (1)
Taylor Beck 88,600$ (1)
Kyle Platzer 85,000$ (1)
Griffin Reinhart 80,000$ (2)
Ben Betker 75,000$ (1)
Mac Carruth 75,000$ (2)
Iiro Pakarinen 72,500$ (1)
Gregory Chase 71,500$ (2)
Eetu Laurikainen 70,000$ (1)
Joey Laleggia 70,000$ (2)
Dillon Simpson 67,500$ (2)
Jujhar Khaira 67,500$ (2)
Jordan Oesterle 65,000$ (2)
Braden Christoffer 65,000$ (1)
Bryce Gervais 50,000$ (1)
Brodie Dupont 50,000$ (1)
Brett Sterling 50,000$ (1)
Brody Sutter 50,000$ (1)
Brian Gibbons 50,000$ (1)
Total Farm Players24
Salary Commitment
Year 2 : 2,026,500$
Year 3 : 768,500$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,712,100$
Year 3 : 768,500$
Year 4 : 0$
Year 5 : 0$

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 85$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries74,167,666$
Farm Players Total Salaries2,008,917$
Coaches Total Salaries6,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-750,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,547,863$
Projected Bank Account12,547,863$

Pro Players Salaries

Jonathan Toews 10,500,000$ (6)
Dennis Seidenberg 6,000,000$ (1)
Aleksander Barkov 5,900,000$ (5)
Jonathan Huberdeau 5,900,000$ (6)
Jay Bouwmeester 5,400,000$ (2)
Bryan Little 4,700,000$ (1)
Roberto Luongo 4,533,333$ (5)
Alex Killorn 4,450,000$ (6)
Wayne Simmonds 3,975,000$ (4)
James Reimer 3,400,000$ (4)
Jean-Gabriel Pageau 3,100,000$ (3)
Andrew Cogliano 3,000,000$ (1)
Richard Panik 2,800,000$ (4)
Mark Pysyk 2,733,333$ (2)
Alex Petrovic 1,850,000$ (1)
Johnny Oduya 1,500,000$ (2)
Nic Petan 863,000$ (1)
Yannick Weber 750,000$ (2)
Dennis Rasmussen 750,000$ (4)
Jonathan Marchessault 750,000$ (1)
Brandon Tanev 700,000$ (1)
Miikka Salomaki 613,000$ (1)
Total Pro Players22
Salary Commitment
Year 2 : 74,167,666$
Year 3 : 55,691,666$
Year 4 : 45,308,333$
Year 5 : 42,208,333$
Salary Average Commitment
Year 2 : 69,637,332$
Year 3 : 51,978,332$
Year 4 : 41,594,999$
Year 5 : 38,494,999$
Salary Cap with 1 Way Contract
Year 2 : 74,167,666$
Year 3 : 55,691,666$
Year 4 : 45,308,333$
Year 5 : 42,208,333$

Farm Players Salaries

Ian McCoshen 102,500$ (2)
Travis Dermott 92,500$ (2)
Thomas Schemitsch 92,500$ (2)
Ville Pokka 92,500$ (1)
Roland McKeown 89,400$ (3)
Jason Dickinson 89,400$ (1)
Chase De Leo 87,500$ (1)
Dryden Hunt 80,917$ (1)
Jimmy Lodge 78,000$ (1)
Nelson Nogier 77,200$ (2)
Jamie Phillips 70,000$ (2)
Brooks Laich 70,000$ (1)
Kyle Rau 70,000$ (1)
Denis Malgin 69,000$ (2)
MacKenzie Weegar 67,500$ (1)
Michael Sgarbossa 65,000$ (1)
Seth Griffith 65,000$ (1)
Greg McKegg 65,000$ (1)
Adam Clendening 65,000$ (1)
Dylan McIlrath 65,000$ (2)
Corban Knight 65,000$ (2)
Trevor Smith 65,000$ (1)
Chase Balisy 65,000$ (1)
Sam Brittain 60,000$ (1)
Carter Bancks 50,000$ (1)
Chad Nehring 50,000$ (1)
Mike Downing 50,000$ (1)
A.J. Greer 50,000$ (1)
Total Farm Players28
Salary Commitment
Year 2 : 2,008,917$
Year 3 : 723,100$
Year 4 : 89,400$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,754,017$
Year 3 : 723,100$
Year 4 : 89,400$
Year 5 : 0$

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 145$ - 4,076 - 68%
Level 2: 5000 - 95$ - 3,304 - 66%
Level 3: 2000 - 65$ - 1,245 - 62%
Level 4: 4000 - 40$ - 2,600 - 65%
Luxury : 1000 - 250$ - 765 - 76%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %11,989 - 67%
Average Income per Game1,908,697$
Year to Date Revenue5,726,092$

Expense

Pro Players Total Salaries70,449,333$
Farm Players Total Salaries3,562,400$
Coaches Total Salaries8,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,736,365$
Projected Bank Account13,736,365$

Pro Players Salaries

Ryan Johansen 8,000,000$ (2)
Henrik Zetterberg 6,083,333$ (4)
Matt Duchene 6,000,000$ (2)
Jonathan Quick 5,800,000$ (6)
Marian Gaborik 4,875,000$ (4)
Gustav Nyquist 4,750,000$ (2)
Marcus Johansson 4,583,000$ (2)
Jake Muzzin 4,000,000$ (4)
Alec Martinez 4,000,000$ (4)
Marcus Kruger 3,083,000$ (2)
Damon Severson 3,000,000$ (2)
Boone Jenner 2,900,000$ (1)
Thomas Vanek 2,500,000$ (1)
Matt Greene 2,500,000$ (1)
Trevor Lewis 2,000,000$ (3)
Brayden McNabb 1,700,000$ (1)
Drew Stafford 1,500,000$ (1)
PA Parenteau 1,250,000$ (4)
Peter Budaj 1,025,000$ (4)
John-Michael Liles 900,000$ (1)
Total Pro Players20
Salary Commitment
Year 2 : 70,449,333$
Year 3 : 58,449,333$
Year 4 : 29,033,333$
Year 5 : 27,033,333$
Salary Average Commitment
Year 2 : 56,657,500$
Year 3 : 47,620,833$
Year 4 : 24,558,333$
Year 5 : 23,033,333$
Salary Cap with 1 Way Contract
Year 2 : 70,449,333$
Year 3 : 58,449,333$
Year 4 : 29,033,333$
Year 5 : 27,033,333$

Farm Players Salaries

Ryan Callahan 580,000$ (3)
Andreas Athanasiou 225,000$ (1)
Teddy Purcell 175,000$ (3)
Justin Scott 150,000$ (2)
Zbynek Michalek 150,000$ (2)
Matthew O'Connor 120,000$ (4)
Ben Marshall 100,000$ (3)
Jordan Nolan 95,000$ (1)
Alex Lintuniemi 92,500$ (3)
Nick Shore 92,500$ (2)
Josh Currie 92,500$ (1)
Jeff Zatkoff 90,000$ (1)
Paul LaDue 87,400$ (2)
Vincent LoVerde 85,000$ (3)
Colin Smith 80,000$ (2)
Ryan Murphy 78,700$ (1)
Zach Leslie 75,000$ (2)
Matej Stransky 75,000$ (2)
Drew Miller 75,000$ (2)
Jeff Schultz 75,000$ (2)
Jack Skille 75,000$ (2)
Damir Sharipzyanov 70,000$ (3)
Michael Latta 70,000$ (3)
Scott Kosmachuk 70,000$ (2)
Blake Pietila 67,500$ (2)
Justin Auger 65,000$ (2)
Andrew Crescenzi 65,000$ (2)
Joe Morrow 65,000$ (2)
Michael Mersch 65,000$ (2)
Joel Lowry 65,000$ (1)
Patrick Bjorkstrand 65,000$ (1)
Kevin Gravel 65,000$ (1)
Jack Campbell 61,300$ (1)
Ryan Rupert 50,000$ (2)
Kevin Tansey 50,000$ (2)
Total Farm Players35
Salary Commitment
Year 2 : 3,562,400$
Year 3 : 2,724,900$
Year 4 : 1,292,500$
Year 5 : 120,000$
Salary Average Commitment
Year 2 : 3,424,900$
Year 3 : 2,724,900$
Year 4 : 1,292,500$
Year 5 : 120,000$

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 4,000 - 100%
Luxury : 1000 - 200$ - 992 - 99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,992 - 100%
Average Income per Game1,889,916$
Year to Date Revenue5,669,748$

Expense

Pro Players Total Salaries76,714,781$
Farm Players Total Salaries2,431,000$
Coaches Total Salaries4,200,000$
Luxury Taxe Total0$
Special Salary Cap Value-975,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account22,338,918$
Projected Bank Account22,338,918$

Pro Players Salaries

Zach Parise 7,538,462$ (8)
Ryan Suter 7,538,462$ (8)
Mikko Koivu 6,750,000$ (1)
Mike Green 6,000,000$ (1)
Jaden Schwartz 5,350,000$ (4)
Torey Krug 5,250,000$ (3)
Nino Niederreiter 5,250,000$ (2)
Artem Anisimov 4,500,000$ (4)
Devan Dubnyk 4,333,333$ (4)
Mike Fisher 4,200,000$ (1)
Rickard Rakell 3,758,000$ (5)
Kyle Quincey 2,500,000$ (4)
Riley Sheahan 2,075,000$ (1)
Adam Cracknell 1,995,999$ (3)
Andrej Sustr 1,950,000$ (3)
Dennis Wideman 1,900,000$ (2)
Derek Grant 1,875,525$ (4)
Alex Tuch 1,350,000$ (3)
Joel Edmundson 1,050,000$ (1)
Alexander Burmistrov 900,000$ (1)
Darcy Kuemper 650,000$ (4)
Total Pro Players21
Salary Commitment
Year 2 : 76,714,781$
Year 3 : 55,739,781$
Year 4 : 48,589,781$
Year 5 : 38,043,782$
Salary Average Commitment
Year 2 : 58,649,283$
Year 3 : 39,106,783$
Year 4 : 31,956,783$
Year 5 : 26,660,784$
Salary Cap with 1 Way Contract
Year 2 : 76,714,781$
Year 3 : 55,739,781$
Year 4 : 48,589,781$
Year 5 : 38,043,782$

Farm Players Salaries

Jeremy Smith 120,000$ (4)
Christian Folin 100,000$ (4)
Teemu Pulkkinen 100,000$ (1)
Chris Mueller 97,500$ (3)
Jordan Schroeder 95,000$ (3)
Christoph Bertschy 92,500$ (1)
Dylan Labbe 92,500$ (1)
Mario Lucia 92,500$ (2)
Adam Gilmour 92,500$ (2)
Nick Seeler 92,500$ (2)
Sam Anas 92,500$ (2)
Brendan Lemieux 89,400$ (3)
Matt Tennyson 88,800$ (3)
Colin McDonald 88,500$ (2)
Antoine Laganiere 80,000$ (2)
Chris Conner 77,500$ (2)
Michael Leighton 75,000$ (2)
Zach Palmquist 72,600$ (4)
Mike Reilly 72,500$ (2)
Gustav Olofsson 72,500$ (2)
Grayson Downing 72,500$ (1)
Kurtis Gabriel 71,500$ (2)
Trevor Cheek 70,000$ (2)
Jacob MacDonald 70,000$ (4)
Steve Michalek 65,000$ (2)
Hunter Warner 63,700$ (3)
Julian Melchiori 62,500$ (1)
Zack Mitchell 61,500$ (2)
Alex Grant 60,000$ (2)
Patrick Cannone 50,000$ (1)
Total Farm Players30
Salary Commitment
Year 2 : 2,431,000$
Year 3 : 1,961,000$
Year 4 : 797,000$
Year 5 : 362,600$
Salary Average Commitment
Year 2 : 2,183,500$
Year 3 : 1,961,000$
Year 4 : 797,000$
Year 5 : 362,600$

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 110$ - 0 - 0%
Level 2: 5000 - 80$ - 0 - 0%
Level 3: 2000 - 50$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 215$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries70,486,809$
Farm Players Total Salaries1,900,000$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,071,288$
Projected Bank Account12,071,288$

Pro Players Salaries

Shea Weber 7,857,143$ (8)
Carey Price 6,500,000$ (1)
Logan Couture 6,000,000$ (2)
Tomas Plekanec 6,000,000$ (1)
Jaromir Jagr 6,000,000$ (2)
Jeff Petry 5,500,000$ (4)
Andrei Markov 5,000,000$ (1)
Max Pacioretty 4,500,000$ (2)
Alexei Emelin 4,100,000$ (1)
Andrew Shaw 3,900,000$ (5)
Brendan Gallagher 3,750,000$ (4)
Erik Gudbranson 3,500,000$ (1)
Paul Byron 1,166,666$ (2)
Devin Setoguchi 1,150,000$ (3)
Jordie Benn 1,100,000$ (2)
Al Montoya 1,100,000$ (2)
Nikita Scherbak 1,063,000$ (2)
Greg Pateryn 800,000$ (1)
Steve Ott 750,000$ (1)
Dwight King 750,000$ (1)
Total Pro Players20
Salary Commitment
Year 2 : 70,486,809$
Year 3 : 43,086,809$
Year 4 : 22,157,143$
Year 5 : 21,007,143$
Salary Average Commitment
Year 2 : 64,719,643$
Year 3 : 38,557,143$
Year 4 : 20,257,143$
Year 5 : 19,107,143$
Salary Cap with 1 Way Contract
Year 2 : 70,486,809$
Year 3 : 43,086,809$
Year 4 : 22,157,143$
Year 5 : 21,007,143$

Farm Players Salaries

Mikhail Sergachev 174,400$ (2)
Michael McCarron 107,600$ (1)
Matt Taormina 95,000$ (3)
Christopher DiDomenico 95,000$ (3)
Peter Mueller 95,000$ (3)
Steve Bernier 95,000$ (3)
Shawn Thornton 95,000$ (3)
Jordan Caron 85,000$ (3)
Tom Parisi 76,700$ (1)
Daniel Carr 72,500$ (1)
Jacob De La Rose 72,500$ (1)
Philip Samuelsson 72,500$ (1)
Joel Hanley 72,500$ (1)
Jonathan Racine 70,000$ (1)
Yann Danis 70,000$ (3)
Charlie Lindgren 70,000$ (1)
Jeremy Gregoire 66,000$ (1)
Stefan Matteau 65,000$ (1)
Brett Lernout 65,000$ (2)
Daniel Audette 64,000$ (2)
Zach Redmond 61,300$ (1)
Clark Bishop 55,000$ (3)
Brady Vail 55,000$ (3)
Mantas Armalis 50,000$ (2)
Total Farm Players24
Salary Commitment
Year 2 : 1,900,000$
Year 3 : 1,093,400$
Year 4 : 740,000$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,760,100$
Year 3 : 1,093,400$
Year 4 : 740,000$
Year 5 : 0$

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 102$ - 6,000 - 100%
Level 2: 5000 - 58$ - 5,000 - 100%
Level 3: 2000 - 39$ - 1,989 - 99%
Level 4: 4000 - 24$ - 4,000 - 100%
Luxury : 1000 - 198$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,989 - 100%
Average Income per Game1,897,637$
Year to Date Revenue13,283,462$

Expense

Pro Players Total Salaries72,028,000$
Farm Players Total Salaries1,732,667$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account40,458,708$
Projected Bank Account40,458,708$

Pro Players Salaries

Henrik Lundqvist 8,500,000$ (4)
Claude Giroux 8,275,000$ (5)
David Krejci 7,250,000$ (4)
Filip Forsberg 6,000,000$ (5)
Ryan McDonagh 4,700,000$ (2)
TJ Brodie 4,650,000$ (3)
James van Riemsdyk 4,250,000$ (1)
Jussi Jokinen 4,000,000$ (1)
Roman Josi 4,000,000$ (3)
Cody Eakin 3,850,000$ (3)
Mattias Ekholm 3,750,000$ (5)
Michael Raffl 2,350,000$ (2)
Jordan Martinook 1,800,000$ (2)
Cody McLeod 1,333,333$ (1)
Luke Schenn 1,250,000$ (1)
J.T. Brown 1,250,000$ (1)
Austin Watson 1,100,000$ (1)
Brady Skjei 925,000$ (1)
Juuse Saros 925,000$ (1)
Viktor Arvidsson 631,667$ (1)
Colton Sissons 625,000$ (2)
Anthony Bitetto 613,000$ (1)
Total Pro Players22
Salary Commitment
Year 2 : 72,028,000$
Year 3 : 55,750,000$
Year 4 : 46,275,000$
Year 5 : 33,775,000$
Salary Average Commitment
Year 2 : 61,287,500$
Year 3 : 45,422,500$
Year 4 : 37,165,833$
Year 5 : 26,615,833$
Salary Cap with 1 Way Contract
Year 2 : 72,028,000$
Year 3 : 55,750,000$
Year 4 : 46,275,000$
Year 5 : 33,775,000$

Farm Players Salaries

Jamie McBain 122,500$ (3)
Justin Kirkland 92,500$ (2)
Jack Dougherty 92,500$ (2)
Chris Driedger 80,000$ (3)
Jonathan-Ismael Diaby 75,000$ (1)
Alexandre Carrier 67,200$ (2)
Anthony Richard 67,200$ (2)
Frederick Gaudreau 66,667$ (2)
Felix Girard 65,000$ (2)
Jonas Gunnarsson 65,000$ (1)
Marek Mazanec 65,000$ (1)
Trevor Murphy 64,000$ (1)
Petter Granberg 61,300$ (1)
Cody Bass 61,300$ (1)
Josh Brown 60,000$ (1)
Matt Frattin 60,000$ (1)
Mike Borkowski 60,000$ (1)
Colby Robak 60,000$ (1)
Chris Breen 60,000$ (1)
Brandon Burlon 60,000$ (1)
Ryan Lomberg 60,000$ (1)
Alexandre Ranger 60,000$ (1)
Adam Payerl 57,500$ (1)
Max Gortz 50,000$ (1)
Chris McCarthy 50,000$ (1)
Chris DeSousa 50,000$ (1)
Total Farm Players26
Salary Commitment
Year 2 : 1,732,667$
Year 3 : 653,567$
Year 4 : 202,500$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,546,067$
Year 3 : 653,567$
Year 4 : 202,500$
Year 5 : 0$

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,945 - 99%
Level 2: 5000 - 60$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 4,000 - 100%
Luxury : 1000 - 200$ - 992 - 99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,937 - 100%
Average Income per Game1,881,661$
Year to Date Revenue9,408,307$

Expense

Pro Players Total Salaries74,801,429$
Farm Players Total Salaries1,806,000$
Coaches Total Salaries6,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account23,339,455$
Projected Bank Account23,339,455$

Pro Players Salaries

Brent Seabrook 6,875,000$ (7)
Artemi Panarin 6,000,000$ (1)
Taylor Hall 6,000,000$ (3)
Mikael Granlund 5,750,000$ (1)
Jason Pominville 5,600,000$ (2)
Gabriel Landeskog 5,571,429$ (4)
Nick Leddy 5,500,000$ (5)
Jaroslav Halak 4,500,000$ (1)
Nikolay Kulemin 4,188,000$ (1)
Colin Wilson 3,938,000$ (2)
Josh Bailey 3,300,000$ (1)
Matt Dumba 2,550,000$ (1)
Ryan Strome 2,500,000$ (1)
John Gibson 2,300,000$ (2)
Jason Zucker 2,000,000$ (1)
Ryan Dzingel 1,800,000$ (1)
Justin Falk 1,300,000$ (4)
Jon Merrill 1,137,000$ (1)
David Desharnais 1,115,000$ (4)
Brian Campbell 1,115,000$ (2)
Phillip Danault 912,000$ (1)
Patrik Nemeth 850,000$ (1)
Total Pro Players22
Salary Commitment
Year 2 : 74,801,429$
Year 3 : 39,314,429$
Year 4 : 26,361,429$
Year 5 : 20,361,429$
Salary Average Commitment
Year 2 : 66,035,511$
Year 3 : 34,926,428$
Year 4 : 25,286,428$
Year 5 : 19,286,428$
Salary Cap with 1 Way Contract
Year 2 : 74,801,429$
Year 3 : 39,314,429$
Year 4 : 26,361,429$
Year 5 : 20,361,429$

Farm Players Salaries

Pavel Zacha 174,400$ (3)
Steven Santini 92,500$ (3)
Nick Lappin 92,500$ (2)
Ryan Kujawinski 92,500$ (1)
Blake Speers 92,500$ (3)
Josh Jacobs 92,500$ (3)
Mackenzie Blackwood 89,400$ (3)
John Quenneville 89,400$ (3)
Joshua Winquist 70,000$ (2)
Ty Rattie 70,000$ (2)
Brandon Gormley 70,000$ (1)
Reid Boucher 68,800$ (2)
Joseph Blandisi 68,000$ (2)
Scott Wedgewood 65,000$ (2)
Ben Thomson 65,000$ (2)
Pontus Aberg 65,000$ (2)
Vojtech Mozik 65,000$ (2)
Ken Appleby 63,500$ (3)
Louis-Marc Aubry 60,000$ (2)
Reece Scarlett 60,000$ (2)
Hubert Labrie 50,000$ (1)
Garrett Noonan 50,000$ (1)
Tim Bozon 50,000$ (2)
Anthony Camara 50,000$ (2)
Total Farm Players24
Salary Commitment
Year 2 : 1,806,000$
Year 3 : 1,543,500$
Year 4 : 694,200$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,713,500$
Year 3 : 1,543,500$
Year 4 : 694,200$
Year 5 : 0$

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 0 - 0%
Level 2: 5000 - 75$ - 0 - 0%
Level 3: 2000 - 50$ - 0 - 0%
Level 4: 4000 - 30$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries64,576,000$
Farm Players Total Salaries1,591,567$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value7,375,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account11,959,577$
Projected Bank Account11,959,577$

Pro Players Salaries

Johnny Gaudreau 6,750,000$ (5)
Leon Draisaitl 6,000,000$ (2)
Andrew Ladd 5,500,000$ (6)
Ben Bishop 4,917,000$ (4)
Martin Hanzal 4,750,000$ (4)
Nikita Zaitsev 4,500,000$ (1)
Michael Frolik 4,300,000$ (3)
Calvin de Haan 3,925,000$ (4)
Mike Ribeiro 3,750,000$ (2)
Sam Bennett 3,575,000$ (1)
Jesse Puljujarvi 3,425,000$ (3)
Zack Smith 3,250,000$ (2)
Brad Richardson 2,083,000$ (1)
Jamie Oleksiak 1,750,000$ (1)
Brandon Davidson 1,425,000$ (1)
Travis Sanheim 1,294,000$ (2)
Robby Fabbri 1,107,000$ (1)
Michael Matheson 925,000$ (1)
Jean-Francois Berube 750,000$ (2)
Chris Porter 600,000$ (1)
Total Pro Players20
Salary Commitment
Year 2 : 64,576,000$
Year 3 : 48,611,000$
Year 4 : 33,567,000$
Year 5 : 25,842,000$
Salary Average Commitment
Year 2 : 49,628,500$
Year 3 : 38,403,500$
Year 4 : 23,359,500$
Year 5 : 19,934,500$
Salary Cap with 1 Way Contract
Year 2 : 64,576,000$
Year 3 : 48,611,000$
Year 4 : 33,567,000$
Year 5 : 25,842,000$

Farm Players Salaries

Ryan Pulock 136,300$ (1)
Eamon McAdam 95,000$ (2)
Loic Leduc 90,000$ (4)
Robert Hagg 89,400$ (1)
Alex Lyon 87,400$ (2)
Shane Prince 85,000$ (1)
Ross Johnston 66,667$ (1)
Kyle Burroughs 63,000$ (1)
Scott Mayfield 62,500$ (1)
Alan Quine 61,300$ (1)
Jake Baker 55,000$ (1)
Jared Nightingale 50,000$ (1)
James Wisniewski 50,000$ (1)
Domenic Monardo 50,000$ (1)
Derek Army 50,000$ (1)
Darren Kramer 50,000$ (1)
Darren Archibald 50,000$ (1)
Daniel Zaar 50,000$ (1)
Daniel Ciampini 50,000$ (1)
Connor Jones 50,000$ (1)
Colton Beck 50,000$ (1)
Colin Markison 50,000$ (1)
Cole Bardreau 50,000$ (1)
Alex Belzile 50,000$ (3)
Jaime Sifers 50,000$ (1)
Total Farm Players25
Salary Commitment
Year 2 : 1,591,567$
Year 3 : 322,400$
Year 4 : 140,000$
Year 5 : 90,000$
Salary Average Commitment
Year 2 : 1,411,367$
Year 3 : 322,400$
Year 4 : 140,000$
Year 5 : 90,000$

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries86,775,000$
Farm Players Total Salaries2,039,366$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-11,812,500$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,245,531$
Projected Bank Account13,245,531$

Pro Players Salaries

Alexander Radulov 6,250,000$ (4)
Jordan Staal 6,000,000$ (6)
Jordan Eberle 6,000,000$ (2)
Dustin Brown 5,875,000$ (5)
Alexander Steen 5,750,000$ (4)
Mike Smith 5,666,667$ (2)
Dan Girardi 5,500,000$ (3)
Mika Zibanejad 5,350,000$ (2)
Marian Hossa 5,275,000$ (4)
Justin Faulk 4,833,333$ (3)
Mats Zuccarello 4,500,000$ (2)
Jason Demers 4,500,000$ (4)
Craig Smith 4,250,000$ (3)
Casey Cizikas 3,350,000$ (4)
Kevin Hayes 2,600,000$ (1)
Ryan Ellis 2,500,000$ (2)
Roman Polak 2,250,000$ (3)
Tobias Rieder 2,250,000$ (1)
Nick Holden 1,650,000$ (1)
Brandon Pirri 925,000$ (1)
Laurent Brossoit 850,000$ (2)
Andreas Martinsen 650,000$ (3)
Total Pro Players22
Salary Commitment
Year 2 : 86,775,000$
Year 3 : 79,350,000$
Year 4 : 54,483,333$
Year 5 : 37,000,000$
Salary Average Commitment
Year 2 : 81,040,000$
Year 3 : 73,700,000$
Year 4 : 48,833,333$
Year 5 : 33,600,000$
Salary Cap with 1 Way Contract
Year 2 : 86,775,000$
Year 3 : 79,350,000$
Year 4 : 54,483,333$
Year 5 : 37,000,000$

Farm Players Salaries

Denis Gurianov 167,500$ (3)
Julius Honka 136,300$ (2)
Adam Tambellini 92,500$ (1)
Brandon Halverson 92,500$ (3)
Robin Kovacs 92,500$ (3)
Michael Paliotta 92,500$ (2)
Malte Stromwall 92,500$ (3)
Ty Ronning 89,400$ (3)
Ryan Graves 86,500$ (1)
Nicklas Jensen 86,333$ (1)
Cristoval Nieves 80,000$ (2)
Magnus Hellberg 80,000$ (1)
Taylor Chorney 80,000$ (1)
Steven Fogarty 75,000$ (1)
Mackenzie Skapski 70,000$ (1)
JC Lipon 70,000$ (1)
Adam Chapie 70,000$ (1)
Mark Alt 65,000$ (1)
Tommy Hughes 60,833$ (1)
Marek Hrivik 60,000$ (1)
Joey Leach 50,000$ (1)
Jon Landry 50,000$ (1)
John Negrin 50,000$ (1)
Eric Faille 50,000$ (1)
Emerson Clark 50,000$ (1)
Julien Brouillette 50,000$ (1)
Total Farm Players26
Salary Commitment
Year 2 : 2,039,366$
Year 3 : 843,200$
Year 4 : 534,400$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,816,566$
Year 3 : 706,900$
Year 4 : 534,400$
Year 5 : 0$

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries69,736,666$
Farm Players Total Salaries2,172,000$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account19,378,784$
Projected Bank Account19,378,784$

Pro Players Salaries

Ryan Getzlaf 8,250,000$ (4)
Dion Phaneuf 7,000,000$ (4)
Brian Boyle 5,000,000$ (4)
Marc Methot 4,900,000$ (2)
Clarke MacArthur 4,650,000$ (3)
Mathieu Perreault 4,500,000$ (4)
Justin Abdelkader 4,250,000$ (6)
Craig Anderson 4,200,000$ (1)
Oscar Klefbom 4,166,666$ (6)
Mark Stone 3,500,000$ (1)
Clayton Stoner 3,250,000$ (1)
Matt Cullen 3,000,000$ (4)
Mike Condon 2,400,000$ (4)
Connor Brown 2,250,000$ (1)
Lance Bouma 2,200,000$ (1)
Anton Slepyshev 1,525,000$ (1)
Scottie Upshall 1,200,000$ (3)
Mark Borowiecki 1,100,000$ (1)
Fredrik Claesson 950,000$ (2)
Peter Cehlarik 795,000$ (2)
Beau Bennett 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 2 : 69,736,666$
Year 3 : 51,061,666$
Year 4 : 44,416,666$
Year 5 : 38,566,666$
Salary Average Commitment
Year 2 : 58,122,500$
Year 3 : 46,731,667$
Year 4 : 40,086,667$
Year 5 : 34,236,667$
Salary Cap with 1 Way Contract
Year 2 : 69,736,666$
Year 3 : 51,061,666$
Year 4 : 44,416,666$
Year 5 : 38,566,666$

Farm Players Salaries

Kane Lafranchise 500,000$ (1)
Thomas Chabot 122,300$ (3)
Kerby Rychel 121,300$ (1)
Matt Puempel 92,500$ (1)
Filip Hronek 92,500$ (2)
Nick Paul 89,400$ (1)
Ben Harpur 77,300$ (1)
Mike Blunden 73,800$ (1)
Macoy Erkamps 68,000$ (2)
Buddy Robinson 65,000$ (1)
Pheonix Copley 65,000$ (2)
Max McCormick 65,000$ (3)
Phil Varone 65,000$ (4)
Aaron Dell 62,500$ (1)
Dakota Mermis 62,400$ (1)
Mac Bennett 50,000$ (1)
Marcus Hogberg 50,000$ (1)
Marc-Andre Bergeron 50,000$ (1)
Karl Stollery 50,000$ (1)
Sahir Gill 50,000$ (2)
Gabriel Gagne 50,000$ (1)
Eric Robinson 50,000$ (1)
Eric Selleck 50,000$ (1)
Dan DeSalvo 50,000$ (2)
Colin Campbell 50,000$ (2)
Kevin Raine 50,000$ (2)
Total Farm Players26
Salary Commitment
Year 2 : 2,172,000$
Year 3 : 677,800$
Year 4 : 252,300$
Year 5 : 65,000$
Salary Average Commitment
Year 2 : 1,807,800$
Year 3 : 677,800$
Year 4 : 252,300$
Year 5 : 65,000$

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,983 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 3,948 - 99%
Luxury : 1000 - 200$ - 993 - 99%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,924 - 100%
Average Income per Game1,886,839$
Year to Date Revenue5,660,517$

Expense

Pro Players Total Salaries70,584,666$
Farm Players Total Salaries1,673,950$
Coaches Total Salaries6,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account28,315,584$
Projected Bank Account28,315,584$

Pro Players Salaries

Patrick Kane 10,500,000$ (6)
Jason Spezza 7,500,000$ (2)
Derek Stepan 6,500,000$ (4)
Corey Crawford 6,000,000$ (3)
Johnny Boychuk 6,000,000$ (5)
Alexander Edler 5,000,000$ (2)
Tyler Johnson 5,000,000$ (4)
Jacob Markstrom 3,666,666$ (3)
Radko Gudas 3,350,000$ (3)
Michael Del Zotto 3,000,000$ (4)
Anthony Duclair 1,800,000$ (2)
Ivan Provorov 1,744,000$ (3)
Michael Grabner 1,650,000$ (1)
Lawson Crouse 1,603,000$ (3)
Max Domi 1,363,000$ (1)
Anthony DeAngelo 1,263,000$ (2)
Travis Konecny 1,107,000$ (3)
Nick Cousins 1,000,000$ (2)
Jake Guentzel 925,000$ (2)
Ivan Barbashev 863,000$ (2)
Tanner Kero 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 2 : 70,584,666$
Year 3 : 66,821,666$
Year 4 : 48,470,666$
Year 5 : 31,000,000$
Salary Average Commitment
Year 2 : 58,495,667$
Year 3 : 54,745,667$
Year 4 : 39,020,667$
Year 5 : 27,575,000$
Salary Cap with 1 Way Contract
Year 2 : 70,584,666$
Year 3 : 66,821,666$
Year 4 : 48,470,666$
Year 5 : 31,000,000$

Farm Players Salaries

Jordan Weal 175,000$ (1)
Samuel Morin 136,300$ (1)
Jordan Schmaltz 120,800$ (1)
Michael Bournival 120,000$ (1)
Scott Laughton 96,250$ (2)
Danick Martel 80,000$ (1)
Taylor Leier 76,800$ (2)
Roman Lyubimov 75,000$ (2)
Tyrell Goulbourne 72,500$ (1)
Nicolas Aube-Kubel 72,500$ (2)
Anthony Stolarz 72,500$ (2)
Radel Fazleev 65,000$ (2)
Will O'Neill 61,300$ (1)
Kyle Flanagan 50,000$ (1)
Kris Newbury 50,000$ (1)
Kyle Bonis 50,000$ (1)
Christopher Gibson 50,000$ (1)
Kyle Hagel 50,000$ (1)
Matt Lashoff 50,000$ (1)
Kevin Lynch 50,000$ (1)
Reece Willcox 50,000$ (1)
Kyle Criscuolo 50,000$ (1)
Total Farm Players22
Salary Commitment
Year 2 : 1,673,950$
Year 3 : 458,050$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,275,550$
Year 3 : 458,050$
Year 4 : 0$
Year 5 : 0$

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 5,947 - 99%
Level 2: 5000 - 85$ - 4,871 - 97%
Level 3: 2000 - 40$ - 1,997 - 100%
Level 4: 4000 - 30$ - 4,000 - 100%
Luxury : 1000 - 220$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,815 - 99%
Average Income per Game1,992,814$
Year to Date Revenue13,949,700$

Expense

Pro Players Total Salaries78,980,667$
Farm Players Total Salaries1,870,800$
Coaches Total Salaries5,900,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,152,500$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account34,663,526$
Projected Bank Account34,663,526$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (5)
Sidney Crosby 8,700,000$ (8)
Jakub Voracek 8,250,000$ (7)
Kris Letang 7,250,000$ (5)
Pekka Rinne 7,000,000$ (2)
Phil Kessel 6,800,000$ (5)
Justin Schultz 5,550,000$ (3)
Patric Hornqvist 4,250,000$ (1)
Carl Hagelin 4,000,000$ (2)
Trevor Daley 3,166,667$ (3)
Jason Chimera 2,250,000$ (1)
Thomas Hickey 2,200,000$ (1)
Ian Cole 2,100,000$ (1)
Vernon Fiddler 1,255,000$ (4)
Adam Lowry 1,125,000$ (1)
Tristan Jarry 894,000$ (1)
Josh Manson 825,000$ (1)
Jordin Tootoo 800,000$ (3)
Ben Smith 650,000$ (2)
Bryan Rust 640,000$ (1)
Tom Kuhnhackl 625,000$ (1)
John McCarthy 575,000$ (1)
Brandon Mashinter 575,000$ (2)
Total Pro Players23
Salary Commitment
Year 2 : 78,980,667$
Year 3 : 63,496,667$
Year 4 : 51,271,667$
Year 5 : 41,755,000$
Salary Average Commitment
Year 2 : 61,121,667$
Year 3 : 50,946,667$
Year 4 : 40,471,667$
Year 5 : 30,955,000$
Salary Cap with 1 Way Contract
Year 2 : 78,980,667$
Year 3 : 63,496,667$
Year 4 : 51,271,667$
Year 5 : 41,755,000$

Farm Players Salaries

Michael Hutchinson 115,000$ (1)
Dominik Simon 92,500$ (1)
Lukas Bengtsson 89,400$ (2)
Ryan Haggerty 89,400$ (2)
Troy Josephs 85,000$ (2)
Jeff Glass 85,000$ (2)
Teddy Blueger 80,000$ (2)
Ethan Prow 80,000$ (2)
Tim Erixon 80,000$ (2)
Jean-Sebastien Dea 75,000$ (1)
Reid McNeill 75,000$ (1)
Pierre-Cedric Labrie 69,500$ (3)
Josh Archibald 67,500$ (2)
Oskar Sundqvist 67,500$ (1)
Garrett Wilson 65,000$ (2)
David Warsofsky 65,000$ (2)
Chad Ruhwedel 65,000$ (2)
Bobby Farnham 65,000$ (3)
Stuart Percy 60,000$ (1)
Derrick Pouliot 60,000$ (1)
Brendan Woods 60,000$ (2)
Jordan Samuels-Thomas 57,500$ (2)
Zac Rinaldo 57,500$ (2)
Guillaume Lepine 57,500$ (2)
Danny Kristo 57,500$ (2)
Thomas Di Pauli 50,000$ (1)
Total Farm Players26
Salary Commitment
Year 2 : 1,870,800$
Year 3 : 1,275,800$
Year 4 : 134,500$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,720,800$
Year 3 : 1,275,800$
Year 4 : 134,500$
Year 5 : 0$

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 122$ - 0 - 0%
Level 2: 5000 - 72$ - 0 - 0%
Level 3: 2000 - 37$ - 0 - 0%
Level 4: 4000 - 30$ - 0 - 0%
Luxury : 1000 - 210$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries55,360,000$
Farm Players Total Salaries3,867,100$
Coaches Total Salaries7,666,666$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account28,119,179$
Projected Bank Account28,119,179$

Pro Players Salaries

Eric Gryba 5,500,000$ (4)
Tommy Wingels 5,500,000$ (4)
Brendan Smith 5,500,000$ (4)
Lauri Korpikoski 5,000,000$ (3)
Viktor Stalberg 5,000,000$ (3)
Andrew MacDonald 5,000,000$ (3)
Nate Prosser 5,000,000$ (3)
Olli Maatta 4,083,000$ (5)
Nick Ellis 3,000,000$ (4)
Radek Faksa 2,200,000$ (2)
Melker Karlsson 2,000,000$ (4)
Carter Hutton 1,125,000$ (1)
Christian Dvorak 1,052,000$ (3)
Jonathon Martin 925,000$ (2)
Brett Pesce 925,000$ (1)
Alex Schoenborn 925,000$ (2)
Adam Helewka 800,000$ (2)
Derek Hulak 675,000$ (2)
Austen Brassard 650,000$ (1)
Colin Blackwell 500,000$ (2)
Total Pro Players20
Salary Commitment
Year 2 : 55,360,000$
Year 3 : 52,660,000$
Year 4 : 46,635,000$
Year 5 : 25,583,000$
Salary Average Commitment
Year 2 : 50,877,000$
Year 3 : 49,502,000$
Year 4 : 43,477,000$
Year 5 : 22,425,000$
Salary Cap with 1 Way Contract
Year 2 : 55,360,000$
Year 3 : 52,660,000$
Year 4 : 46,635,000$
Year 5 : 25,583,000$

Farm Players Salaries

David Rittich 550,000$ (4)
Justin Peters 500,000$ (3)
Jhonas Enroth 500,000$ (3)
Jimmy Vesey 377,500$ (3)
Dylan Strome 333,800$ (3)
Zach Hyman 225,000$ (1)
Josh Morrissey 136,300$ (4)
Jack Roslovic 110,700$ (3)
Ryan Hartman 92,500$ (1)
Devin Shore 92,500$ (1)
Rourke Chartier 86,300$ (2)
Mirco Mueller 85,000$ (2)
Brett Sutter 75,000$ (2)
Marcus Sorensen 70,000$ (1)
Jeremy Langlois 70,000$ (2)
Joakim Ryan 65,000$ (2)
Dylan DeMelo 65,000$ (1)
David Shields 65,000$ (1)
Tyler Graovac 62,500$ (1)
Tanner Fritz 55,000$ (1)
Gus Young 50,000$ (1)
Daniel O'Regan 50,000$ (1)
Nikita Jevpalovs 50,000$ (2)
Patrick McNally 50,000$ (1)
Barclay Goodrow 50,000$ (1)
Total Farm Players25
Salary Commitment
Year 2 : 3,867,100$
Year 3 : 2,939,600$
Year 4 : 2,508,300$
Year 5 : 686,300$
Salary Average Commitment
Year 2 : 3,802,933$
Year 3 : 2,939,600$
Year 4 : 2,508,300$
Year 5 : 686,300$

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 0 - 0%
Level 2: 5000 - 73$ - 0 - 0%
Level 3: 2000 - 56$ - 0 - 0%
Level 4: 4000 - 28$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries56,635,833$
Farm Players Total Salaries2,324,100$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value5,825,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account19,010,109$
Projected Bank Account19,010,109$

Pro Players Salaries

Aaron Ekblad 7,500,000$ (8)
Dougie Hamilton 5,750,000$ (4)
Frans Nielsen 5,250,000$ (5)
Andy Greene 5,000,000$ (3)
Scott Hartnell 4,750,000$ (2)
Dan Hamhuis 3,750,000$ (1)
Jamie McGinn 3,333,333$ (2)
Matt Stajan 3,125,000$ (1)
Michal Neuvirth 3,000,000$ (4)
Nick Schultz 3,000,000$ (3)
Tom Pyatt 2,750,000$ (4)
Robert Bortuzzo 2,525,000$ (4)
Alexey Marchenko 1,450,000$ (1)
Louis Domingue 1,050,000$ (1)
Luke Witkowski 925,000$ (2)
Paul Thompson 850,000$ (2)
Magnus Paajarvi 800,000$ (1)
Justin Selman 677,500$ (1)
Wade Megan 650,000$ (1)
Curtis Valk 500,000$ (2)
Total Pro Players20
Salary Commitment
Year 2 : 56,635,833$
Year 3 : 45,133,333$
Year 4 : 34,775,000$
Year 5 : 26,775,000$
Salary Average Commitment
Year 2 : 48,095,000$
Year 3 : 36,892,500$
Year 4 : 26,917,500$
Year 5 : 18,917,500$
Salary Cap with 1 Way Contract
Year 2 : 56,635,833$
Year 3 : 45,133,333$
Year 4 : 34,775,000$
Year 5 : 26,775,000$

Farm Players Salaries

Tage Thompson 113,700$ (3)
Anthony Beauvillier 110,700$ (3)
Joel Eriksson Ek 110,000$ (2)
Joshua Ho-Sang 107,600$ (3)
MacKenzie MacEachern 92,500$ (2)
Jayce Hawryluk 92,500$ (2)
Jacob Larsson 89,500$ (2)
Ville Husso 84,750$ (2)
Carl Dahlstrom 80,000$ (2)
Nathan Paetsch 75,000$ (1)
Juho Lammikko 71,750$ (2)
Samuel Blais 70,100$ (2)
Conner Bleackley 70,000$ (2)
Landon Ferraro 70,000$ (2)
Jordan Binnington 66,000$ (1)
Chad Billins 65,000$ (2)
Dustin Stevenson 65,000$ (2)
Erik Burgdoerfer 65,000$ (2)
Andrew MacWilliam 65,000$ (2)
Mat Bodie 65,000$ (2)
Petteri Lindbohm 65,000$ (2)
Ryan Stanton 65,000$ (2)
Andrew Agozzino 65,000$ (2)
Max Friberg 50,000$ (2)
Justin Florek 50,000$ (2)
Griffen Molino 50,000$ (2)
Keith Aulie 50,000$ (2)
Kevin Rooney 50,000$ (2)
Peter Stoykewych 50,000$ (2)
Chris Casto 50,000$ (2)
Cameron Schilling 50,000$ (2)
Paul Geiger 50,000$ (2)
Joe Cannata 50,000$ (2)
Total Farm Players33
Salary Commitment
Year 2 : 2,324,100$
Year 3 : 2,183,100$
Year 4 : 332,000$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,324,100$
Year 3 : 2,183,100$
Year 4 : 332,000$
Year 5 : 0$

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 65$ - 5,000 - 100%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 30$ - 3,218 - 80%
Luxury : 1000 - 200$ - 998 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,216 - 96%
Average Income per Game1,938,676$
Year to Date Revenue3,877,352$

Expense

Pro Players Total Salaries70,802,333$
Farm Players Total Salaries2,993,187$
Coaches Total Salaries5,300,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account32,968,609$
Projected Bank Account32,968,609$

Pro Players Salaries

Jeff Skinner 5,725,000$ (2)
Marc Staal 5,700,000$ (4)
Oliver Ekman-Larsson 5,500,000$ (2)
Ondrej Palat 5,300,000$ (4)
Nikita Kucherov 4,767,000$ (2)
Kyle Palmieri 4,650,000$ (4)
Jason Garrison 4,600,000$ (1)
Anton Stralman 4,500,000$ (2)
Braydon Coburn 3,700,000$ (2)
Mikael Backlund 3,575,000$ (1)
Andrei Vasilevskiy 3,500,000$ (3)
Thomas Greiss 3,333,333$ (3)
Brenden Dillon 3,270,000$ (3)
Daniel Winnik 3,000,000$ (4)
Cal Clutterbuck 2,750,000$ (2)
Vladislav Namestnikov 1,938,000$ (1)
Brian Flynn 1,800,000$ (3)
Jake McCabe 1,600,000$ (2)
Brayden Point 894,000$ (3)
Mike Halmo 700,000$ (2)
Total Pro Players20
Salary Commitment
Year 2 : 70,802,333$
Year 3 : 60,689,333$
Year 4 : 31,447,333$
Year 5 : 18,650,000$
Salary Average Commitment
Year 2 : 54,105,166$
Year 3 : 47,080,166$
Year 4 : 21,494,000$
Year 5 : 15,466,667$
Salary Cap with 1 Way Contract
Year 2 : 70,802,333$
Year 3 : 60,689,333$
Year 4 : 31,447,333$
Year 5 : 18,650,000$

Farm Players Salaries

Matt Carle 190,000$ (2)
Johan Larsson 150,000$ (4)
Mark Jankowski 149,376$ (1)
Chris Thorburn 140,000$ (2)
Erik Condra 125,000$ (1)
Yanni Gourde 120,000$ (2)
Joel Vermin 100,000$ (2)
Dylan Blujus 97,500$ (2)
Jeremy Morin 93,500$ (2)
Dominik Masin 92,500$ (3)
Tyler Bertuzzi 91,100$ (1)
Adam Wilcox 90,000$ (2)
John Muse 90,000$ (2)
Adam Erne 89,400$ (1)
Carter Verhaeghe 89,400$ (1)
Jakub Kindl 89,000$ (2)
Chris Bourque 87,500$ (2)
Henri Ikonen 85,000$ (2)
Jan Kostalek 85,000$ (1)
Quinton Howden 80,000$ (2)
Slater Koekkoek 80,000$ (2)
Kristers Gudlevskis 80,000$ (3)
Matthew Peca 75,000$ (2)
Nicholas Baptiste 75,000$ (3)
Ben Thomas 71,611$ (3)
Brian Hart 70,300$ (1)
Hunter Fejes 70,000$ (3)
Daniel Walcott 70,000$ (1)
Tanner Richard 70,000$ (2)
Cameron Darcy 67,000$ (3)
Eric Tangradi 65,000$ (1)
Cory Conacher 65,000$ (2)
Total Farm Players32
Salary Commitment
Year 2 : 2,993,187$
Year 3 : 2,158,611$
Year 4 : 606,111$
Year 5 : 150,000$
Salary Average Commitment
Year 2 : 2,588,554$
Year 3 : 2,158,611$
Year 4 : 606,111$
Year 5 : 150,000$

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 107$ - 5,987 - 100%
Level 2: 5000 - 68$ - 4,996 - 100%
Level 3: 2000 - 43$ - 1,995 - 100%
Level 4: 4000 - 29$ - 3,991 - 100%
Luxury : 1000 - 215$ - 945 - 94%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,914 - 100%
Average Income per Game1,996,143$
Year to Date Revenue23,953,710$

Expense

Pro Players Total Salaries75,832,667$
Farm Players Total Salaries2,650,700$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account39,552,233$
Projected Bank Account39,552,233$

Pro Players Salaries

Patrick Marleau 8,000,000$ (4)
Rick Nash 7,800,000$ (1)
Paul Stastny 7,000,000$ (4)
Zdeno Chara 6,917,000$ (1)
Jimmy Howard 5,291,667$ (2)
Dmitry Orlov 5,100,000$ (1)
Morgan Rielly 5,000,000$ (5)
Frederik Andersen 5,000,000$ (4)
Jake Gardiner 4,050,000$ (2)
Auston Matthews 3,775,000$ (3)
Cody Ceci 2,800,000$ (1)
Ben Lovejoy 2,666,666$ (2)
Joonas Donskoi 1,900,000$ (1)
Mitchell Marner 1,744,167$ (3)
William Nylander 1,744,000$ (1)
Timo Meier 1,644,167$ (3)
Dominic Moore 1,350,000$ (4)
Derek MacKenzie 1,300,000$ (2)
Kevin Labanc 925,000$ (3)
Nikita Soshnikov 925,000$ (1)
Riley Nash 900,000$ (1)
Total Pro Players21
Salary Commitment
Year 2 : 75,832,667$
Year 3 : 47,746,667$
Year 4 : 34,438,334$
Year 5 : 26,350,000$
Salary Average Commitment
Year 2 : 62,503,168$
Year 3 : 39,166,668$
Year 4 : 27,425,001$
Year 5 : 19,336,667$
Salary Cap with 1 Way Contract
Year 2 : 75,832,667$
Year 3 : 47,746,667$
Year 4 : 34,438,334$
Year 5 : 26,350,000$

Farm Players Salaries

Troy Grosenick 200,000$ (4)
Trevor Moore 177,500$ (3)
Brett Ritchie 175,000$ (2)
Kevin Fiala 136,300$ (2)
Alex Stalock 93,500$ (4)
Andreas Johnsson 92,500$ (2)
Brandon Montour 92,500$ (1)
Francis Perron 92,500$ (2)
John Hayden 92,500$ (3)
Rob O'Gara 92,500$ (2)
Julius Bergman 86,300$ (2)
Frederik Gauthier 86,300$ (1)
Tobias Lindberg 85,000$ (1)
Maxim Lamarche 85,000$ (1)
Dmytro Timashov 83,500$ (3)
Chris Carlisle 75,000$ (2)
Markus Eisenschmid 70,000$ (2)
Garret Sparks 67,500$ (2)
Ethan Werek 67,500$ (2)
Peter Holland 67,500$ (4)
Robbie Russo 67,500$ (2)
Byron Froese 65,000$ (4)
Brendan Leipsic 65,000$ (2)
Tim Heed 65,000$ (4)
Frank Corrado 65,000$ (2)
Travis Boyd 65,000$ (2)
Viktor Loov 65,000$ (2)
Joe Hicketts 63,500$ (3)
Josh Leivo 61,300$ (1)
Jesse Graham 50,000$ (3)
Total Farm Players30
Salary Commitment
Year 2 : 2,650,700$
Year 3 : 2,240,600$
Year 4 : 958,000$
Year 5 : 491,000$
Salary Average Commitment
Year 2 : 2,324,750$
Year 3 : 2,160,500$
Year 4 : 958,000$
Year 5 : 491,000$

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 200$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries63,931,968$
Farm Players Total Salaries1,554,333$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account21,064,738$
Projected Bank Account21,064,738$

Pro Players Salaries

Bobby Ryan 7,250,000$ (5)
Loui Eriksson 6,000,000$ (5)
Christopher Tanev 4,450,000$ (3)
Niklas Hjalmarsson 4,100,000$ (2)
Nick Bjugstad 4,100,000$ (4)
Sean Couturier 3,975,000$ (5)
Patrik Berglund 3,850,000$ (3)
Darren Helm 3,850,000$ (4)
Matt Read 3,625,000$ (1)
Luca Sbisa 3,600,000$ (1)
Ben Hutton 2,800,000$ (1)
Brian Elliott 2,750,000$ (2)
Lee Stempniak 2,500,000$ (1)
Troy Stecher 1,962,968$ (4)
Jake Virtanen 1,744,000$ (1)
Nikita Tryamkin 1,550,000$ (1)
Brendan Gaunce 1,250,000$ (4)
Martin Marincin 1,250,000$ (1)
Brock Boeser 925,000$ (2)
Alex Biega 750,000$ (1)
Richard Bachman 650,000$ (1)
TJ Brennan 500,000$ (1)
Vinnie Hinostroza 500,000$ (1)
Total Pro Players23
Salary Commitment
Year 2 : 63,931,968$
Year 3 : 44,462,968$
Year 4 : 36,687,968$
Year 5 : 28,387,968$
Salary Average Commitment
Year 2 : 53,062,968$
Year 3 : 40,487,968$
Year 4 : 32,712,968$
Year 5 : 24,412,968$
Salary Cap with 1 Way Contract
Year 2 : 63,931,968$
Year 3 : 44,462,968$
Year 4 : 36,687,968$
Year 5 : 28,387,968$

Farm Players Salaries

Thatcher Demko 92,500$ (2)
Jordan Subban 92,500$ (1)
Cole Cassels 90,500$ (1)
Laurent Dauphin 89,400$ (1)
Yan-Pavel Laplante 83,700$ (1)
Mark McNeill 83,333$ (1)
Tom Nilsson 82,500$ (2)
Andrey Pedan 79,300$ (1)
Anton Rodin 70,000$ (2)
Michael Chaput 68,800$ (2)
Ashton Sautner 67,800$ (1)
Jayson Megna 67,500$ (2)
Alexandre Grenier 63,000$ (2)
Michael Carcone 62,500$ (2)
Borna Rendulic 61,000$ (2)
Justin Vaive 50,000$ (1)
Kale Kessy 50,000$ (1)
Scott Greenham 50,000$ (1)
Evan McEneny 50,000$ (1)
Marc Hagel 50,000$ (1)
Matt MacKenzie 50,000$ (1)
Kyle Schempp 50,000$ (1)
Kellen Jones 50,000$ (1)
Total Farm Players23
Salary Commitment
Year 2 : 1,554,333$
Year 3 : 567,800$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,214,133$
Year 3 : 567,800$
Year 4 : 0$
Year 5 : 0$

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 93$ - 0 - 0%
Level 2: 5000 - 56$ - 0 - 0%
Level 3: 2000 - 34$ - 0 - 0%
Level 4: 4000 - 18$ - 0 - 0%
Luxury : 1000 - 188$ - 0 - 0%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries49,149,643$
Farm Players Total Salaries3,194,700$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value17,875,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account18,375,692$
Projected Bank Account18,375,692$

Pro Players Salaries

Nick Bonino 6,000,000$ (4)
Brandon Sutter 4,375,000$ (4)
Steve Mason 4,100,000$ (2)
Brian Dumoulin 4,100,000$ (1)
Mikkel Boedker 4,000,000$ (3)
Travis Hamonic 3,857,143$ (3)
Charlie Coyle 3,200,000$ (3)
Michael Dal Colle 3,063,000$ (3)
Adam McQuaid 2,750,000$ (2)
Dale Weise 2,350,000$ (3)
Jesper Fast 1,850,000$ (1)
Colin White 1,285,000$ (2)
Calvin Pickard 1,075,000$ (1)
Antti Raanta 1,000,000$ (1)
Brandon Manning 975,000$ (1)
Devon Toews 925,000$ (2)
Jakob Forsbacka Karlsson 925,000$ (3)
Andreas Englund 925,000$ (2)
Valentin Zykov 894,000$ (1)
Hunter Shinkaruk 832,500$ (2)
Eric Cornel 668,000$ (2)
Total Pro Players21
Salary Commitment
Year 2 : 49,149,643$
Year 3 : 39,255,643$
Year 4 : 27,770,143$
Year 5 : 10,375,000$
Salary Average Commitment
Year 2 : 43,180,643$
Year 3 : 35,405,643$
Year 4 : 23,920,143$
Year 5 : 9,300,000$
Salary Cap with 1 Way Contract
Year 2 : 49,149,643$
Year 3 : 39,255,643$
Year 4 : 27,770,143$
Year 5 : 10,375,000$

Farm Players Salaries

Ryan Spooner 285,000$ (1)
Nathan Beaulieu 240,000$ (3)
Shawn Matthias 212,500$ (1)
Kyle Clifford 160,000$ (3)
Philipp Grubauer 150,000$ (1)
Derek Ryan 142,500$ (1)
Drake Caggiula 135,000$ (2)
Matt Benning 107,500$ (3)
Philip Larsen 100,000$ (1)
Frank Vatrano 92,500$ (1)
Luc Snuggerud 92,500$ (2)
Brock McGinn 90,000$ (3)
Joel Armia 87,500$ (2)
Marko Dano 85,000$ (2)
Jake Dotchin 81,200$ (2)
Mitchell Moroz 80,000$ (1)
Joseph Cramarossa 78,250$ (1)
Paul Postma 72,500$ (1)
Phillip Di Giuseppe 72,500$ (2)
Austin Czarnik 67,500$ (1)
Blake Coleman 66,000$ (1)
Jarred Tinordi 65,000$ (1)
John Ramage 65,000$ (1)
Jonny Brodzinski 65,000$ (2)
Sam Carrick 65,000$ (1)
Derek Forbort 65,000$ (1)
Charles Hudon 65,000$ (2)
Carter Rowney 65,000$ (2)
Zane McIntyre 65,000$ (2)
Brady Austin 63,500$ (1)
Michael Zalewski 63,250$ (1)
Patrick Sieloff 50,000$ (1)
Total Farm Players32
Salary Commitment
Year 2 : 3,194,700$
Year 3 : 1,411,200$
Year 4 : 597,500$
Year 5 : 0$
Salary Average Commitment
Year 2 : 3,086,033$
Year 3 : 1,411,200$
Year 4 : 597,500$
Year 5 : 0$

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,941 - 99%
Level 2: 5000 - 60$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 25$ - 4,000 - 100%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,941 - 100%
Average Income per Game1,883,509$
Year to Date Revenue5,650,527$

Expense

Pro Players Total Salaries73,150,000$
Farm Players Total Salaries2,124,200$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account18,479,000$
Projected Bank Account18,479,000$

Pro Players Salaries

Nicklas Backstrom 6,700,000$ (3)
Braden Holtby 6,100,000$ (3)
Milan Lucic 6,000,000$ (6)
Matt Niskanen 5,750,000$ (4)
Brooks Orpik 5,500,000$ (2)
Karl Alzner 4,625,000$ (4)
Nazem Kadri 4,500,000$ (5)
David Savard 4,250,000$ (4)
Tyler Bozak 4,200,000$ (1)
Jakob Silfverberg 3,750,000$ (2)
Anders Lee 3,750,000$ (2)
Cam Atkinson 3,500,000$ (1)
Andre Burakovsky 3,000,000$ (2)
Jonathan Bernier 2,750,000$ (4)
Jay Beagle 1,750,000$ (1)
Carl Gunnarsson 1,750,000$ (1)
Brett Connolly 1,500,000$ (2)
Sven Andrighetto 1,400,000$ (2)
Zach Sanford 925,000$ (3)
Tomas Jurco 800,000$ (2)
Christian Djoos 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 2 : 73,150,000$
Year 3 : 61,950,000$
Year 4 : 41,600,000$
Year 5 : 27,875,000$
Salary Average Commitment
Year 2 : 67,750,000$
Year 3 : 57,400,000$
Year 4 : 37,050,000$
Year 5 : 23,325,000$
Salary Cap with 1 Way Contract
Year 2 : 73,150,000$
Year 3 : 61,950,000$
Year 4 : 41,600,000$
Year 5 : 27,875,000$

Farm Players Salaries

Ondrej Pavelec 210,000$ (4)
Jakub Vrana 136,300$ (2)
Reto Berra 100,000$ (4)
Vitek Vanecek 92,500$ (2)
Riley Barber 92,500$ (1)
Colby Williams 89,400$ (2)
Madison Bowey 89,400$ (1)
Tyler Lewington 66,500$ (1)
Chandler Stephenson 65,000$ (2)
Darren Dietz 65,000$ (2)
Stanislav Galiev 65,000$ (2)
Liam O'Brien 65,000$ (1)
Nathan Walker 65,000$ (2)
Aaron Ness 61,300$ (1)
Zach Sill 61,300$ (1)
Max Novak 50,000$ (1)
Mark Fraser 50,000$ (1)
Michael Kostka 50,000$ (1)
Mike Aviani 50,000$ (1)
Mathieu Brodeur 50,000$ (1)
Mark Olver 50,000$ (1)
Mike Sislo 50,000$ (1)
Mark MacMillan 50,000$ (1)
Mike Angelidis 50,000$ (1)
Mark Zengerle 50,000$ (1)
Matt Bailey 50,000$ (1)
Matt Carey 50,000$ (1)
Matt Leitner 50,000$ (1)
Matt White 50,000$ (1)
Josh Holmstrom 50,000$ (1)
Matthew Ford 50,000$ (1)
Total Farm Players31
Salary Commitment
Year 2 : 2,124,200$
Year 3 : 888,200$
Year 4 : 310,000$
Year 5 : 310,000$
Salary Average Commitment
Year 2 : 1,678,200$
Year 3 : 751,900$
Year 4 : 310,000$
Year 5 : 310,000$

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 5,854 - 98%
Level 2: 5000 - 95$ - 4,842 - 97%
Level 3: 2000 - 60$ - 1,977 - 99%
Level 4: 4000 - 45$ - 3,748 - 94%
Luxury : 1000 - 240$ - 956 - 96%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,377 - 97%
Average Income per Game2,197,741$
Year to Date Revenue30,768,372$

Expense

Pro Players Total Salaries77,082,394$
Farm Players Total Salaries2,681,800$
Coaches Total Salaries3,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-11,187,500$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account61,205,486$
Projected Bank Account61,205,486$

Pro Players Salaries

Joe Thornton 8,000,000$ (1)
Brent Burns (Out of Payroll) 8,000,000$ (4)
Dustin Byfuglien 7,600,000$ (4)
Tuukka Rask 7,000,000$ (4)
Brad Marchand 6,125,000$ (7)
Mark Scheifele 6,125,000$ (7)
Blake Wheeler 5,600,000$ (2)
Jeff Carter 5,272,727$ (5)
Mike Hoffman 5,188,000$ (3)
John Carlson 3,966,667$ (1)
Patrik Laine 3,575,000$ (3)
J.T. Miller 2,625,000$ (1)
Mark Stuart 2,625,000$ (1)
Esa Lindell 2,200,000$ (3)
Nate Schmidt 1,900,000$ (4)
Matthew Tkachuk 1,775,000$ (3)
Zach Werenski 1,755,000$ (3)
Brian Gionta 1,750,000$ (4)
Anton Khudobin 1,200,000$ (1)
Deryk Engelland 1,000,000$ (1)
Colton Sceviour 950,000$ (1)
Josh Jooris 850,000$ (3)
Total Pro Players22
Salary Commitment
Year 2 : 85,082,394$
Year 3 : 64,715,727$
Year 4 : 59,115,727$
Year 5 : 43,772,727$
Salary Average Commitment
Year 2 : 70,450,228$
Year 3 : 51,033,561$
Year 4 : 45,433,561$
Year 5 : 35,278,561$
Salary Cap with 1 Way Contract
Year 2 : 85,082,394$
Year 3 : 64,715,727$
Year 4 : 59,115,727$
Year 5 : 43,772,727$

Farm Players Salaries

Tomas Hertl 300,000$ (2)
Luke Kunin 142,500$ (3)
Micheal Haley 130,000$ (4)
Joseph LaBate 122,000$ (2)
Sam Vigneault 110,000$ (4)
Rich Clune 110,000$ (1)
Christian Fischer 107,600$ (3)
Andrew Copp 100,000$ (2)
Matt Bartkowski 100,000$ (3)
Yohann Auvitu 100,000$ (4)
Kevin Connauton 100,000$ (1)
Marc-Andre Cliche 100,000$ (1)
Curtis Lazar 95,000$ (2)
Paul Carey 95,000$ (4)
Pavel Buchnevich 92,500$ (3)
Linden Vey 90,000$ (1)
Eric Comrie 87,200$ (1)
Emerson Etem 85,000$ (1)
Nikita Nesterov 80,000$ (1)
Ryan Olsen 70,000$ (2)
Brenden Kichton 70,000$ (1)
Kevin Boyle 67,500$ (1)
Gabriel Dumont 65,000$ (3)
Scott Wilson 62,500$ (1)
Marco Roy 50,000$ (1)
Mike Amadio 50,000$ (1)
Taylor Fedun 50,000$ (4)
C.J. Smith 50,000$ (1)
Total Farm Players28
Salary Commitment
Year 2 : 2,681,800$
Year 3 : 1,679,600$
Year 4 : 992,600$
Year 5 : 485,000$
Salary Average Commitment
Year 2 : 2,565,516$
Year 3 : 1,679,600$
Year 4 : 992,600$
Year 5 : 485,000$