Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 17:09

Anaheim Ducks



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue5,080,000$

Expense

Pro Players Total Salaries67,999,000$
Farm Players Total Salaries1,494,933$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account20,307,786$
Projected Bank Account20,307,786$

Pro Players Salaries

David Krejci 7,250,000$ (5)
Ryan Kesler 6,875,000$ (6)
Danny DeKeyser 5,000,000$ (6)
Sami Vatanen 4,875,000$ (4)
Hampus Lindholm 4,812,000$ (6)
Brad Marchand 4,500,000$ (8)
T.J. Oshie 4,175,000$ (1)
Justin Braun 3,800,000$ (4)
Simon Despres 3,700,000$ (5)
Martin Jones 3,000,000$ (2)
Tomas Hertl 3,000,000$ (2)
Mathieu Perreault 3,000,000$ (5)
Tomas Tatar 2,750,000$ (1)
Daniel Winnik 2,250,000$ (1)
Antoine Vermette 1,750,000$ (2)
Jay Beagle 1,750,000$ (2)
Nate Thompson 1,600,000$ (1)
Lauri Korpikoski 1,000,000$ (1)
Nate Schmidt 812,000$ (1)
Emerson Etem 775,000$ (1)
Jhonas Enroth 750,000$ (1)
Jeff Schultz 575,000$ (1)
Total Pro Players22
Salary Commitment
Year 1 : 67,999,000$
Year 2 : 56,437,000$
Year 3 : 46,937,000$
Year 4 : 46,937,000$
Salary Average Commitment
Year 1 : 51,367,500$
Year 2 : 38,192,500$
Year 3 : 31,550,000$
Year 4 : 31,550,000$
Salary Cap with 1 Way Contract
Year 1 : 67,999,000$
Year 2 : 53,312,000$
Year 3 : 43,812,000$
Year 4 : 43,812,000$

Farm Players Salaries

Nick Ritchie 162,700$ (2)
Nikolay Goldobin 107,600$ (3)
Stefan Noesen 92,500$ (2)
Nic Kerdiles 92,500$ (1)
Jaycob Megna 92,500$ (2)
Jared Boll 90,000$ (2)
Nate Guenin 80,000$ (1)
Antoine Laganiere 80,000$ (1)
Xavier Ouellet 71,500$ (1)
Korbinian Holzer 70,000$ (1)
Joseph Cramarossa 69,200$ (1)
Logan Shaw 66,000$ (1)
Chris Wagner 63,700$ (2)
Corey Tropp 62,500$ (1)
Ondrej Kase 62,400$ (2)
Andrew O'Brien 61,833$ (2)
Dustin Tokarski 60,000$ (1)
Matt Hackett 60,000$ (1)
Brad Thiessen 50,000$ (3)
Total Farm Players19
Salary Commitment
Year 1 : 1,494,933$
Year 2 : 783,233$
Year 3 : 157,600$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,044,000$
Year 2 : 556,833$
Year 3 : 50,000$
Year 4 : 0$

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 200$ - 0 - 0%
Level 2: 5000 - 150$ - 0 - 0%
Level 3: 2000 - 125$ - 0 - 0%
Level 4: 4000 - 80$ - 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 Salaries57,879,000$
Farm Players Total Salaries1,412,500$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,257,507$
Projected Bank Account13,257,507$

Pro Players Salaries

Kari Lehtonen 5,900,000$ (2)
Matt Moulson 4,500,000$ (2)
Alex Tanguay 4,400,000$ (1)
Nikolay Kulemin 4,188,000$ (2)
Tomas Fleischmann 4,150,000$ (1)
Colin Wilson 3,938,000$ (3)
Cody Eakin 3,850,000$ (4)
Connor Murphy 3,850,000$ (6)
Casey Cizikas 3,350,000$ (5)
Radim Vrbata 3,250,000$ (1)
Ryan Ellis 2,500,000$ (3)
Tobias Rieder 2,250,000$ (2)
Thomas Hickey 2,200,000$ (2)
Jakub Kindl 2,040,000$ (1)
Calle Jarnkrok 2,000,000$ (6)
Max Domi 1,363,000$ (2)
Kevin Connauton 1,000,000$ (2)
Connor Hellebuyck 925,000$ (1)
Brett Ritchie 875,000$ (1)
Jarred Tinordi 700,000$ (1)
Jamie McBain 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 57,879,000$
Year 2 : 40,889,000$
Year 3 : 19,488,000$
Year 4 : 13,050,000$
Salary Average Commitment
Year 1 : 43,813,833$
Year 2 : 26,124,666$
Year 3 : 9,253,333$
Year 4 : 4,753,333$
Salary Cap with 1 Way Contract
Year 1 : 57,879,000$
Year 2 : 40,889,000$
Year 3 : 19,488,000$
Year 4 : 13,050,000$

Farm Players Salaries

Anthony DeAngelo 126,300$ (3)
Henrik Samuelsson 110,700$ (1)
Adin Hill 92,500$ (3)
Michael Matheson 92,500$ (2)
Michael Bunting 92,500$ (2)
Devin Shore 92,500$ (2)
Tyler Bertuzzi 91,100$ (2)
Matia Marcantuoni 73,300$ (1)
Marek Langhamer 73,300$ (1)
Eric Selleck 70,000$ (1)
Justin Hache 69,500$ (1)
Derek Forbort 65,000$ (2)
Stefan Fournier 63,200$ (1)
Dakota Mermis 62,400$ (2)
Garret Ross 60,000$ (1)
Craig Cunningham 60,000$ (1)
Chris Mueller 60,000$ (1)
Justin Peters 57,700$ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1,412,500$
Year 2 : 714,800$
Year 3 : 218,800$
Year 4 : 0$
Salary Average Commitment
Year 1 : 462,000$
Year 2 : 245,000$
Year 3 : 92,500$
Year 4 : 0$

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 999$ - 2,400 - 40%
Level 2: 5000 - 998$ - 2,000 - 40%
Level 3: 2000 - 997$ - 800 - 40%
Level 4: 4000 - 996$ - 1,600 - 40%
Luxury : 1000 - 999$ - 400 - 40%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %7,200 - 40%
Average Income per Game7,184,400$
Year to Date Revenue21,553,200$

Expense

Pro Players Total Salaries69,500,000$
Farm Players Total Salaries2,237,833$
Coaches Total Salaries5,700,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account53,749,712$
Projected Bank Account53,749,712$

Pro Players Salaries

Tuukka Rask 7,000,000$ (5)
Patrice Bergeron 6,875,000$ (6)
David Backes 6,000,000$ (5)
Logan Couture 6,000,000$ (3)
Ryan Callahan 5,800,000$ (4)
Torey Krug 5,250,000$ (4)
Vincent Trocheck 4,750,000$ (6)
Drew Stafford 4,350,000$ (1)
Nick Bjugstad 4,100,000$ (5)
Zbynek Michalek 3,200,000$ (1)
Adam McQuaid 2,750,000$ (3)
Kevan Miller 2,500,000$ (4)
Roman Polak 2,250,000$ (1)
Brad Boyes 2,100,000$ (2)
John-Michael Liles 2,000,000$ (1)
Anton Khudobin 1,200,000$ (2)
Colton Sceviour 950,000$ (2)
David Pastrnak 925,000$ (1)
Riley Nash 900,000$ (2)
Brandon Prust 600,000$ (3)
Total Pro Players20
Salary Commitment
Year 1 : 69,500,000$
Year 2 : 56,775,000$
Year 3 : 51,625,000$
Year 4 : 42,275,000$
Salary Average Commitment
Year 1 : 59,286,667$
Year 2 : 44,661,667$
Year 3 : 39,086,667$
Year 4 : 29,736,667$
Salary Cap with 1 Way Contract
Year 1 : 69,500,000$
Year 2 : 56,775,000$
Year 3 : 51,625,000$
Year 4 : 42,275,000$

Farm Players Salaries

Malcolm Subban 146,300$ (1)
Derek Dorsett 110,000$ (2)
Linus Arnesson 92,500$ (1)
Noel Acciari 92,500$ (1)
Anton Blidh 92,500$ (2)
Frank Vatrano 92,500$ (2)
Justin Hickman 92,500$ (2)
Austin Czarnik 88,900$ (1)
Zane McIntyre 86,300$ (1)
Zac Rinaldo 85,000$ (1)
Shea Theodore 83,333$ (2)
Joe Morrow 80,000$ (1)
Colton Hargrove 77,500$ (1)
Brian Ferlin 72,500$ (1)
Colby Cave 65,500$ (1)
Chris Casto 65,000$ (1)
Mike Santorelli 60,000$ (2)
Marc-Andre Gragnani 60,000$ (3)
Tim Schaller 60,000$ (1)
Tommy Cross 60,000$ (1)
Alex Grant 60,000$ (1)
Tyler Randell 60,000$ (1)
Viktor Tikhonov 55,000$ (4)
Adam Comrie 50,000$ (2)
Jerome Leduc 50,000$ (3)
Raphael Diaz 50,000$ (2)
Cody Hodgson 50,000$ (3)
Peter Harrold 50,000$ (1)
Jerry D'Amigo 50,000$ (2)
Patrice Cormier 50,000$ (3)
Aaron Palushaj 50,000$ (4)
Total Farm Players31
Salary Commitment
Year 1 : 2,237,833$
Year 2 : 995,833$
Year 3 : 315,000$
Year 4 : 105,000$
Salary Average Commitment
Year 1 : 1,085,000$
Year 2 : 635,000$
Year 3 : 315,000$
Year 4 : 105,000$

Buffalo Sabres



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue3,810,000$

Expense

Pro Players Total Salaries65,881,190$
Farm Players Total Salaries1,226,600$
Coaches Total Salaries4,900,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account19,637,141$
Projected Bank Account19,637,141$

Pro Players Salaries

Ryan O'Reilly 7,500,000$ (7)
Rasmus Ristolainen 5,400,000$ (6)
Evander Kane 5,250,000$ (2)
Zach Bogosian 5,142,857$ (4)
Jason Garrison 4,600,000$ (2)
Dmitry Kulikov 4,333,333$ (1)
Brian Gionta 4,250,000$ (1)
Jack Eichel 3,775,000$ (2)
Sam Reinhart 3,544,000$ (2)
Rob Scuderi 3,375,000$ (1)
Cody Franson 3,325,000$ (1)
Jonathan Drouin 3,194,000$ (1)
Jarret Stoll 2,250,000$ (4)
Marcus Foligno 2,250,000$ (1)
Robin Lehner 2,225,000$ (1)
Zemgus Girgensons 1,150,000$ (1)
Stephen Gionta 1,000,000$ (1)
Colin Miller 1,000,000$ (2)
Linus Ullmark 892,000$ (1)
Nicolas Deslauriers 775,000$ (2)
Justin Falk 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 65,881,190$
Year 2 : 39,236,857$
Year 3 : 20,292,857$
Year 4 : 20,292,857$
Salary Average Commitment
Year 1 : 48,272,356$
Year 2 : 26,257,356$
Year 3 : 15,167,856$
Year 4 : 15,167,856$
Salary Cap with 1 Way Contract
Year 1 : 65,881,190$
Year 2 : 39,236,857$
Year 3 : 20,292,857$
Year 4 : 20,292,857$

Farm Players Salaries

Anders Nilsson 100,000$ (1)
William Carrier 84,800$ (2)
Evan Rodrigues 84,300$ (1)
Justin Bailey 80,200$ (2)
Justin Kea 80,000$ (1)
Jean Dupuy 78,300$ (1)
Richard Nedomlel 75,000$ (4)
Michal Jordan 75,000$ (4)
Martin Gernat 75,000$ (4)
Cal O'Reilly 70,000$ (1)
Derek Grant 65,000$ (1)
Brady Austin 62,700$ (1)
Jason Kasdorf 61,300$ (2)
Cole Schneider 60,000$ (1)
Taylor Fedun 60,000$ (1)
Erik Burgdoerfer 57,500$ (1)
Daniel Catenacci 57,500$ (1)
Total Farm Players17
Salary Commitment
Year 1 : 1,226,600$
Year 2 : 451,300$
Year 3 : 225,000$
Year 4 : 225,000$
Salary Average Commitment
Year 1 : 302,778$
Year 2 : 225,000$
Year 3 : 225,000$
Year 4 : 225,000$

Calgary Flames



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue13,970,000$

Expense

Pro Players Total Salaries70,075,000$
Farm Players Total Salaries2,064,084$
Coaches Total Salaries4,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account28,484,142$
Projected Bank Account28,484,142$

Pro Players Salaries

Johnny Gaudreau 6,750,000$ (6)
Sean Monahan 6,375,000$ (7)
Dougie Hamilton 5,750,000$ (5)
Oliver Ekman-Larsson 5,500,000$ (3)
Jay Bouwmeester 5,400,000$ (3)
Brayden Schenn 5,125,000$ (4)
Kyle Palmieri 4,650,000$ (5)
Niklas Hjalmarsson 4,100,000$ (3)
Adam Henrique 4,000,000$ (3)
Mikael Backlund 3,575,000$ (2)
Sam Bennett 3,575,000$ (2)
Matt Stajan 3,125,000$ (2)
Jake Allen 2,350,000$ (5)
Jimmy Hayes 2,300,000$ (2)
Jiri Hudler 2,000,000$ (1)
Chad Johnson 1,700,000$ (1)
Alexey Marchenko 1,450,000$ (2)
Kris Versteeg 950,000$ (1)
Micheal Ferland 825,000$ (1)
Nicklas Grossmann 575,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 70,075,000$
Year 2 : 66,025,000$
Year 3 : 52,000,000$
Year 4 : 33,000,000$
Salary Average Commitment
Year 1 : 51,926,667$
Year 2 : 38,401,667$
Year 3 : 29,101,667$
Year 4 : 10,101,667$
Salary Cap with 1 Way Contract
Year 1 : 70,075,000$
Year 2 : 64,025,000$
Year 3 : 50,000,000$
Year 4 : 31,000,000$

Farm Players Salaries

Ladislav Smid 350,000$ (1)
Deryk Engelland 291,667$ (1)
Brandon Bollig 125,000$ (1)
Jacob Josefson 110,000$ (1)
Kenney Morrison 92,500$ (1)
Jon Gillies 92,500$ (2)
Emile Poirier 92,500$ (2)
Hunter Smith 92,500$ (2)
Jyrki Jokipakka 90,000$ (1)
Oliver Kylington 89,400$ (3)
Morgan Klimchuk 86,300$ (2)
Ryan Culkin 81,667$ (1)
Garnet Hathaway 76,750$ (1)
Austin Carroll 70,700$ (2)
Linden Vey 70,000$ (1)
Nick Schneider 67,500$ (1)
Tyler Wotherspoon 62,500$ (1)
Freddie Hamilton 61,300$ (2)
Tom McCollum 61,300$ (2)
Total Farm Players19
Salary Commitment
Year 1 : 2,064,084$
Year 2 : 646,500$
Year 3 : 89,400$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,325,084$
Year 2 : 152,500$
Year 3 : 0$
Year 4 : 0$

Carolina Hurricanes



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 Salaries53,509,666$
Farm Players Total Salaries2,308,200$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account15,029,286$
Projected Bank Account15,029,286$

Pro Players Salaries

Jordan Staal 6,000,000$ (7)
Jeff Skinner 5,725,000$ (3)
Justin Faulk 4,833,333$ (4)
Bryan Bickell 4,000,000$ (1)
Victor Rask 4,000,000$ (6)
Cam Ward 3,300,000$ (2)
Ron Hainsey 2,833,333$ (1)
Eddie Lack 2,750,000$ (2)
Elias Lindholm 2,700,000$ (2)
Lee Stempniak 2,500,000$ (2)
Shane O'Brien 1,850,000$ (1)
Noah Hanifin 1,775,000$ (2)
Viktor Stalberg 1,500,000$ (1)
Teuvo Teravainen 1,344,000$ (1)
Joakim Nordstrom 1,275,000$ (2)
Jay McClement 1,200,000$ (1)
Martin Havlat 975,000$ (1)
Jiri Tlusty 925,000$ (1)
Jaccob Slavin 925,000$ (2)
Andrej Nestrasil 912,000$ (1)
Ryan Murphy 787,000$ (2)
Klas Dahlbeck 750,000$ (1)
Ryan Carter 650,000$ (1)
Total Pro Players23
Salary Commitment
Year 1 : 53,509,666$
Year 2 : 36,570,333$
Year 3 : 20,558,333$
Year 4 : 14,833,333$
Salary Average Commitment
Year 1 : 44,881,666$
Year 2 : 28,523,333$
Year 3 : 17,514,166$
Year 4 : 11,789,166$
Salary Cap with 1 Way Contract
Year 1 : 53,509,666$
Year 2 : 36,570,333$
Year 3 : 20,558,333$
Year 4 : 14,833,333$

Farm Players Salaries

Dustin Jeffrey 97,500$ (1)
Nolan Valleau 92,500$ (1)
Phillip Di Guiseppe 92,500$ (1)
Andrew Poturalski 92,500$ (2)
Brett Pesce 92,500$ (2)
Valentin Zykov 89,400$ (2)
Brock McGinn 89,400$ (1)
Martin Frk 86,300$ (1)
Daniel Altshuller 77,500$ (1)
Keegan Lowe 75,000$ (1)
Trevor Carrick 73,300$ (1)
Michael Leighton 70,000$ (1)
Matt Tennyson 67,500$ (1)
Erik Karlsson94 65,000$ (1)
John McCarthy 65,000$ (1)
Connor Brickley 65,000$ (1)
Andrew Miller 65,000$ (1)
Dennis Robertson 65,000$ (1)
Patrick Brown 65,000$ (1)
Brendan Woods 65,000$ (1)
Tyler Ganly 64,000$ (1)
Sergey Tolchinsky 60,800$ (2)
Jimmy Oligny 60,000$ (2)
Jakub Nakladal 60,000$ (1)
Derek Ryan 60,000$ (1)
Jake Chelios 58,500$ (1)
Nathan Lieuwen 57,500$ (1)
Ryan Horvat 57,500$ (1)
Yannick Veilleux 57,500$ (1)
Zac Larraza 57,500$ (1)
Kevin Czuczman 57,500$ (1)
Josiah Didier 56,500$ (2)
Zach Boychuk 50,000$ (1)
Total Farm Players33
Salary Commitment
Year 1 : 2,308,200$
Year 2 : 451,700$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 979,833$
Year 2 : 116,500$
Year 3 : 0$
Year 4 : 0$

Chicago Blackhawks



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 Salaries71,875,962$
Farm Players Total Salaries1,416,467$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,896,608$
Projected Bank Account12,896,608$

Pro Players Salaries

Patrick Kane 10,500,000$ (7)
Rick Nash 7,800,000$ (2)
Brent Seabrook 6,875,000$ (8)
Kyle Okposo 6,000,000$ (7)
Corey Crawford 6,000,000$ (4)
Duncan Keith 5,538,462$ (7)
Marian Hossa 5,275,000$ (5)
Jori Lehtera 4,700,000$ (3)
Michael Frolik 4,300,000$ (4)
Artemi Panarin 3,500,000$ (1)
Eric Staal 3,500,000$ (3)
David Legwand 1,250,000$ (3)
Torrey Mitchell 1,200,000$ (2)
Matt Hunwick 1,200,000$ (1)
Erik Gustafsson 925,000$ (1)
Andrew Desjardins 800,000$ (1)
Viktor Svedberg 750,000$ (2)
Michal Rozsival 600,000$ (1)
Scott Darling 587,500$ (1)
Dennis Rasmussen 575,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 71,875,962$
Year 2 : 63,688,462$
Year 3 : 53,938,462$
Year 4 : 44,488,462$
Salary Average Commitment
Year 1 : 61,400,962$
Year 2 : 57,863,462$
Year 3 : 48,163,462$
Year 4 : 35,913,462$
Salary Cap with 1 Way Contract
Year 1 : 71,875,962$
Year 2 : 63,688,462$
Year 3 : 53,938,462$
Year 4 : 44,488,462$

Farm Players Salaries

Jordan Schmaltz 120,800$ (2)
Tanner Kero 92,500$ (1)
Ryan Hartman 92,500$ (2)
Vincent Hinostroza 92,500$ (2)
Alexis Loiseau 87,500$ (1)
Angelo Miceli 87,500$ (1)
Richard Panik 87,500$ (1)
Anthony Camara 87,500$ (1)
Danny Biega 87,500$ (4)
Jason Akeson 85,000$ (1)
Brett Kulak 81,667$ (1)
Nic Dowd 64,000$ (2)
Kyle Baun 62,500$ (1)
Cameron Schilling 57,500$ (1)
Brandon Mashinter 57,500$ (1)
Pierre-Cedric Labrie 57,500$ (1)
Sam Carrick 57,500$ (1)
Mac Carruth 57,500$ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1,416,467$
Year 2 : 457,300$
Year 3 : 87,500$
Year 4 : 87,500$
Salary Average Commitment
Year 1 : 609,167$
Year 2 : 180,000$
Year 3 : 87,500$
Year 4 : 87,500$

Colorado Avalanche



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue7,620,000$

Expense

Pro Players Total Salaries67,701,095$
Farm Players Total Salaries1,403,600$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account22,382,583$
Projected Bank Account22,382,583$

Pro Players Salaries

Nathan MacKinnon 6,300,000$ (7)
Erik Johnson 6,000,000$ (7)
Matt Duchene 6,000,000$ (3)
Semyon Varlamov 5,900,000$ (3)
Gabriel Landeskog 5,571,429$ (5)
Tyson Barrie 5,500,000$ (4)
Jarome Iginla 5,333,333$ (1)
Carl Soderberg 4,750,000$ (4)
Francois Beauchemin 4,500,000$ (2)
Joe Colborne 2,500,000$ (2)
Blake Comeau 2,400,000$ (2)
Fedor Tyutin 2,000,000$ (1)
John Mitchell 1,800,000$ (1)
Nikita Zadorov 1,744,000$ (1)
Mikko Rantanen 1,519,000$ (3)
Cody McLeod 1,333,333$ (2)
Mikhail Grigorenko 1,300,000$ (1)
Calvin Pickard 1,000,000$ (2)
Gabriel Bourque 800,000$ (1)
Patrick Wiercioch 800,000$ (1)
Rene Bourque 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 67,701,095$
Year 2 : 53,273,762$
Year 3 : 41,540,429$
Year 4 : 28,121,429$
Salary Average Commitment
Year 1 : 54,367,260$
Year 2 : 34,805,594$
Year 3 : 28,697,261$
Year 4 : 16,797,261$
Salary Cap with 1 Way Contract
Year 1 : 67,701,095$
Year 2 : 53,273,762$
Year 3 : 41,540,429$
Year 4 : 28,121,429$

Farm Players Salaries

Eric Gelinas 157,500$ (1)
Rocco Grimaldi 106,700$ (1)
Spencer Martin 89,400$ (2)
Duncan Siemens 87,400$ (1)
Chris Bigras 86,300$ (2)
Mason Geertsen 75,000$ (2)
Troy Bourke 68,300$ (1)
Jeremy Smith 67,500$ (1)
Andreas Martinsen 64,000$ (1)
Reid Petryk 62,300$ (2)
Cody Corbett 61,700$ (1)
Trent Vogelhuber 61,300$ (2)
Ryan Stanton 60,000$ (1)
Mike Sislo 60,000$ (1)
Joe Whitney 60,000$ (1)
Jim O'Brien 60,000$ (1)
Mat Clark 60,000$ (1)
Sam Henley 58,700$ (1)
Turner Elson 57,500$ (1)
Total Farm Players19
Salary Commitment
Year 1 : 1,403,600$
Year 2 : 374,300$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 201,333$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$

Columbus Blue Jackets



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 Salaries71,592,143$
Farm Players Total Salaries1,873,000$
Coaches Total Salaries3,850,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,395,098$
Projected Bank Account13,395,098$

Pro Players Salaries

Sergei Bobrovsky 7,425,000$ (3)
Bobby Ryan 7,250,000$ (6)
Brandon Saad 6,000,000$ (5)
Brandon Dubinsky 5,850,000$ (5)
Tyler Myers 5,500,000$ (3)
Seth Jones 5,400,000$ (6)
Scott Hartnell 4,750,000$ (3)
Jack Johnson 4,357,143$ (2)
David Savard 4,250,000$ (5)
Joel Ward 3,275,000$ (2)
Evgeny Kuznetsov 3,000,000$ (1)
Ryan Murray 2,285,000$ (2)
Matt Calvert 2,200,000$ (2)
Tom Wilson 2,000,000$ (2)
Dalton Prout 1,575,000$ (2)
Gregory Campbell 1,500,000$ (1)
Alexander Wennberg 1,400,000$ (1)
William Karlsson 1,000,000$ (2)
Joonas Korpisalo 925,000$ (1)
Jean-Gabriel Pageau 900,000$ (1)
Chris Higgins 750,000$ (2)
Total Pro Players21
Salary Commitment
Year 1 : 71,592,143$
Year 2 : 63,867,143$
Year 3 : 46,425,000$
Year 4 : 28,750,000$
Salary Average Commitment
Year 1 : 58,752,976$
Year 2 : 52,224,643$
Year 3 : 36,187,500$
Year 4 : 18,512,500$
Salary Cap with 1 Way Contract
Year 1 : 71,592,143$
Year 2 : 63,867,143$
Year 3 : 46,425,000$
Year 4 : 28,750,000$

Farm Players Salaries

Sonny Milano 126,300$ (3)
Dillon Heatherington 92,500$ (2)
Markus Hannikainen 92,500$ (1)
Nick Moutrey 92,500$ (2)
Dean Kukan 92,500$ (1)
Josh Anderson 89,400$ (1)
Oliver Bjorkstrand 86,300$ (2)
Kristian Nakyva 80,000$ (2)
Curtis McElhinney 80,000$ (1)
Steve Downie 80,000$ (1)
Tom Kostopoulos 80,000$ (2)
Brett Gallant 75,000$ (1)
Brett Bulmer 70,000$ (3)
John Albert 70,000$ (2)
Daniel Zaar 66,500$ (1)
Anton Forsberg 65,000$ (1)
Scott Harrington 63,200$ (1)
Jaime Sifers 62,500$ (1)
John Ramage 61,300$ (1)
Lukas Sedlak 60,000$ (1)
R.J. Umberger 60,000$ (2)
T.J. Tynan 60,000$ (1)
Alex Broadhurst 60,000$ (1)
Oleg Yevenko 57,500$ (1)
Brett Findlay 50,000$ (1)
Total Farm Players25
Salary Commitment
Year 1 : 1,873,000$
Year 2 : 757,600$
Year 3 : 196,300$
Year 4 : 0$
Salary Average Commitment
Year 1 : 805,750$
Year 2 : 340,000$
Year 3 : 50,000$
Year 4 : 0$

Dallas Stars



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue2,540,000$

Expense

Pro Players Total Salaries78,075,000$
Farm Players Total Salaries2,011,700$
Coaches Total Salaries8,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account8,674,859$
Projected Bank Account8,674,859$

Pro Players Salaries

Jason Spezza 7,500,000$ (3)
Pekka Rinne 7,000,000$ (3)
Jordan Eberle 6,000,000$ (3)
Patrick Sharp 5,900,000$ (1)
Tyler Seguin 5,750,000$ (3)
Dave Bolland 5,500,000$ (3)
Dennis Wideman 5,250,000$ (1)
Jamie Benn 5,250,000$ (9)
Michael Cammalleri 5,000,000$ (3)
Antti Niemi 4,500,000$ (2)
John Klingberg 4,250,000$ (6)
Dan Hamhuis 3,750,000$ (2)
Johnny Oduya 3,750,000$ (1)
Antoine Roussel 2,000,000$ (2)
Ryan Garbutt 1,800,000$ (1)
Devante Smith-Pelly 1,300,000$ (2)
Jordie Benn 1,100,000$ (3)
Dominic Moore 1,000,000$ (1)
Jordin Tootoo 750,000$ (1)
Stephen Johns 725,000$ (2)
Total Pro Players20
Salary Commitment
Year 1 : 78,075,000$
Year 2 : 63,875,000$
Year 3 : 51,600,000$
Year 4 : 13,750,000$
Salary Average Commitment
Year 1 : 75,777,778$
Year 2 : 61,327,778$
Year 3 : 50,227,778$
Year 4 : 13,277,778$
Salary Cap with 1 Way Contract
Year 1 : 78,075,000$
Year 2 : 59,625,000$
Year 3 : 47,350,000$
Year 4 : 9,500,000$

Farm Players Salaries

Mike Richards 185,000$ (1)
Remi Elie 89,400$ (2)
Jason Dickinson 89,400$ (2)
Ludwig Bystrom 86,300$ (1)
Anders Lindback 85,000$ (1)
Nick Ebert 78,600$ (1)
Mattias Backman 75,000$ (1)
Andrew Bodnarchuk 72,500$ (2)
Branden Troock 70,000$ (1)
Cole Ully 67,700$ (2)
Curtis McKenzie 67,500$ (1)
Gemel Smith 66,500$ (1)
Adam Pardy 65,000$ (2)
Justin Dowling 62,500$ (1)
Brendan Ranford 62,500$ (1)
Brandon DeFazio 61,000$ (2)
Andy Andreoff 60,000$ (1)
Caleb Herbert 60,000$ (1)
Maxime Lagace 60,000$ (1)
Dustin Stevenson 60,000$ (1)
Adam Cracknell 60,000$ (1)
Seth Helgeson 58,800$ (1)
Chris Brown 57,500$ (1)
Travis Morin 57,500$ (1)
Matt Mangene 52,500$ (2)
Bryce Van Brabant 51,500$ (2)
David Broll 50,000$ (2)
Manny Malhotra 50,000$ (1)
Paul Bissonnette 50,000$ (1)
Total Farm Players29
Salary Commitment
Year 1 : 2,011,700$
Year 2 : 599,000$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 710,000$
Year 2 : 280,000$
Year 3 : 0$
Year 4 : 0$

Detroit Red Wings



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 Salaries65,695,332$
Farm Players Total Salaries1,219,067$
Coaches Total Salaries2,900,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account15,049,116$
Projected Bank Account15,049,116$

Pro Players Salaries

Anze Kopitar 10,000,000$ (8)
Nick Foligno 5,500,000$ (5)
Frans Nielsen 5,250,000$ (6)
Jared Spurgeon 5,188,000$ (4)
Paul Martin 4,850,000$ (3)
Kevin Shattenkirk 4,250,000$ (1)
Justin Abdelkader 4,250,000$ (7)
Cam Fowler 4,000,000$ (2)
Petr Mrazek 4,000,000$ (2)
Jamie McGinn 3,333,333$ (3)
Ben Lovejoy 2,666,666$ (3)
Carl Gunnarsson 1,750,000$ (2)
Brad Stuart 1,750,000$ (2)
Dylan Larkin 1,425,000$ (2)
Tanner Pearson 1,400,000$ (1)
Andrew Hammond 1,350,000$ (2)
Erik Haula 1,050,000$ (1)
Drew Miller 1,025,000$ (1)
Tomas Jurco 900,000$ (1)
Chris Tierney 894,000$ (1)
Anthony Mantha 863,333$ (2)
Total Pro Players21
Salary Commitment
Year 1 : 65,695,332$
Year 2 : 56,176,332$
Year 3 : 41,037,999$
Year 4 : 30,188,000$
Salary Average Commitment
Year 1 : 56,587,500$
Year 2 : 47,230,000$
Year 3 : 33,516,667$
Year 4 : 24,466,667$
Salary Cap with 1 Way Contract
Year 1 : 65,695,332$
Year 2 : 56,176,332$
Year 3 : 41,037,999$
Year 4 : 30,188,000$

Farm Players Salaries

Joe Vitale 111,667$ (1)
Justin Holl 92,500$ (1)
Jake Paterson 90,200$ (1)
Zach Nastasiuk 87,200$ (2)
Conor Allen 80,000$ (1)
Chris Wideman 80,000$ (2)
Brian Lashoff 65,000$ (1)
Eric Tangradi 65,000$ (2)
Matt Lorito 63,750$ (2)
Ryan Sproul 62,500$ (2)
Kenny Agostino 62,500$ (1)
Tomas Nosek 61,250$ (2)
Jared Coreau 61,250$ (2)
Ben Street 60,000$ (1)
Mitch Callahan 60,000$ (1)
Nick Jensen 58,750$ (1)
Eddie Pasquale 57,500$ (1)
Total Farm Players17
Salary Commitment
Year 1 : 1,219,067$
Year 2 : 480,950$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 485,917$
Year 2 : 251,750$
Year 3 : 0$
Year 4 : 0$

Edmonton Oilers



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 Salaries62,563,498$
Farm Players Total Salaries1,632,000$
Coaches Total Salaries6,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account15,403,262$
Projected Bank Account15,403,262$

Pro Players Salaries

Jonathan Toews 10,500,000$ (7)
Ryan Nugent-Hopkins 6,000,000$ (5)
Cam Talbot 4,166,666$ (3)
Oscar Klefbom 4,166,666$ (7)
Adam Larsson 4,166,666$ (5)
Benoit Pouliot 4,000,000$ (3)
Connor McDavid 3,775,000$ (2)
Mark Fayne 3,625,000$ (2)
Leon Draisaitl 3,400,000$ (1)
Griffin Reinhart 3,213,000$ (1)
Kris Russell 3,100,000$ (1)
Patrick Maroon 2,000,000$ (2)
Matt Hendricks 1,850,000$ (1)
Mark Letestu 1,800,000$ (2)
Darnell Nurse 1,713,000$ (2)
Zack Kassian 1,500,000$ (1)
Anton Lander 987,500$ (1)
Eric Gryba 950,000$ (1)
Ben Chiarot 850,000$ (1)
Jonas Gustavsson 800,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 62,563,498$
Year 2 : 45,912,998$
Year 3 : 32,999,998$
Year 4 : 24,833,332$
Salary Average Commitment
Year 1 : 46,040,833$
Year 2 : 34,328,333$
Year 3 : 27,453,333$
Year 4 : 22,003,333$
Salary Cap with 1 Way Contract
Year 1 : 62,563,498$
Year 2 : 45,912,998$
Year 3 : 32,999,998$
Year 4 : 24,833,332$

Farm Players Salaries

Anton Slepyshev 152,500$ (2)
Dillon Simpson 92,500$ (1)
Brady Skjei 92,500$ (2)
Joey LaLeggia 92,500$ (1)
Rinat Valiev 89,400$ (2)
Mitch Moroz 89,400$ (1)
Jujhar Khaira 89,400$ (1)
Greg Chase 89,400$ (2)
Bogdan Yakimov 89,400$ (1)
Kyle Platzer 85,000$ (2)
Ben Betker 75,000$ (2)
Laurent Brossoit 75,000$ (2)
Iiro Pakarinen 72,500$ (1)
Tyler Pitlick 72,500$ (1)
Eetu Laurikainen 69,000$ (1)
Taylor Beck 65,000$ (1)
Braden Christoffer 65,000$ (2)
David Musil 60,000$ (1)
Jordan Oesterle 58,500$ (1)
Mark Fraser 57,500$ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1,632,000$
Year 2 : 723,800$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 247,834$
Year 2 : 65,917$
Year 3 : 0$
Year 4 : 0$

Florida Panthers



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue7,620,000$

Expense

Pro Players Total Salaries64,027,333$
Farm Players Total Salaries2,045,450$
Coaches Total Salaries6,600,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account21,690,826$
Projected Bank Account21,690,826$

Pro Players Salaries

Keith Yandle 6,350,000$ (7)
Aleksander Barkov 5,900,000$ (6)
Jaromir Jagr 5,500,000$ (1)
Alex Goligoski 5,475,000$ (5)
Bryan Little 4,700,000$ (2)
Roberto Luongo 4,533,333$ (6)
Jason Demers 4,500,000$ (5)
Ales Hemsky 4,000,000$ (1)
Jussi Jokinen 4,000,000$ (2)
Patrik Berglund 3,700,000$ (1)
James Reimer 3,400,000$ (5)
Jonathan Huberdeau 3,250,000$ (7)
Alexander Burmistrov 1,550,000$ (1)
Derek MacKenzie 1,300,000$ (3)
Mark Pysyk 1,125,000$ (1)
Adam Lowry 1,125,000$ (2)
Alex Petrovic 1,050,000$ (1)
Colton Parayko 925,000$ (1)
Anthony Duclair 894,000$ (1)
Jonathan Marchessault 750,000$ (2)
Total Pro Players20
Salary Commitment
Year 1 : 64,027,333$
Year 2 : 47,933,333$
Year 3 : 37,358,333$
Year 4 : 36,058,333$
Salary Average Commitment
Year 1 : 51,903,999$
Year 2 : 41,603,999$
Year 3 : 31,494,999$
Year 4 : 30,194,999$
Salary Cap with 1 Way Contract
Year 1 : 64,027,333$
Year 2 : 45,283,333$
Year 3 : 34,708,333$
Year 4 : 33,408,333$

Farm Players Salaries

Kyle Rau 92,500$ (1)
Drew Shore 90,000$ (1)
Chase De Leo 87,500$ (2)
Nic Petan 86,300$ (2)
John McFarland 85,050$ (1)
Tim Bozon 81,800$ (1)
Mackenzie Weegar 80,000$ (1)
Corban Knight 75,000$ (1)
Graham Black 75,000$ (1)
Matt Halischuk 75,000$ (1)
Sam Brittain 75,000$ (1)
Greg McKegg 70,000$ (1)
Eric O'Dell 65,000$ (1)
Shane Harper 65,000$ (1)
Tyson Strachan 65,000$ (1)
Ryan Hamilton 65,000$ (1)
Chase Balisy 63,500$ (1)
Maxim Noreau 62,500$ (1)
Brent Regner 60,000$ (1)
Brody Sutter 60,000$ (1)
Shawn Thornton 60,000$ (1)
Dainius Zubrus 60,000$ (1)
Adam Clendening 60,000$ (1)
Konrad Abeltshauser 57,500$ (1)
Mike McKenna 57,500$ (1)
Rasmus Rissanen 57,500$ (1)
Paul Thompson 57,500$ (1)
Michael Sgarbossa 56,300$ (1)
Dylan McIlrath 50,000$ (1)
Seth Griffith 50,000$ (1)
Total Farm Players30
Salary Commitment
Year 1 : 2,045,450$
Year 2 : 173,800$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,094,550$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$

Los Angeles Kings



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 Salaries71,466,060$
Farm Players Total Salaries1,646,900$
Coaches Total Salaries8,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,944,690$
Projected Bank Account13,944,690$

Pro Players Salaries

Drew Doughty 7,000,000$ (3)
Henrik Zetterberg 6,083,333$ (5)
Jonathan Quick 5,800,000$ (7)
Jeff Carter 5,272,727$ (6)
Marian Gaborik 4,875,000$ (5)
Gustav Nyquist 4,750,000$ (3)
Michael Stone 4,000,000$ (1)
Jake Muzzin 4,000,000$ (5)
Alec Martinez 4,000,000$ (5)
Tyler Toffoli 3,900,000$ (1)
Marcus Kruger 3,083,000$ (3)
Johan Franzen 2,500,000$ (1)
Matt Greene 2,500,000$ (2)
Patrik Elias 2,000,000$ (1)
Trevor Lewis 2,000,000$ (4)
Dwight King 1,950,000$ (1)
Brayden McNabb 1,700,000$ (2)
Teddy Purcell 1,600,000$ (1)
Tom Gilbert 1,400,000$ (1)
Pierre-Alexandre Parenteau 1,250,000$ (1)
Andreas Athanasiou 902,000$ (1)
Jeff Zatkoff 900,000$ (2)
Total Pro Players22
Salary Commitment
Year 1 : 71,466,060$
Year 2 : 51,964,060$
Year 3 : 46,864,060$
Year 4 : 32,031,060$
Salary Average Commitment
Year 1 : 63,628,561$
Year 2 : 43,768,561$
Year 3 : 40,618,561$
Year 4 : 27,556,061$
Salary Cap with 1 Way Contract
Year 1 : 71,466,060$
Year 2 : 51,964,060$
Year 3 : 46,864,060$
Year 4 : 32,031,060$

Farm Players Salaries

Jordan Nolan 95,000$ (2)
Kevin Gravel 92,500$ (1)
Joel Lowry 92,500$ (1)
Jonny Brodzinski 92,500$ (1)
Michael Mersch 92,500$ (1)
Adrian Kempe 89,400$ (3)
Colin Smith 80,000$ (1)
Kyle Cumiskey 80,000$ (1)
Blake Pietila 75,000$ (1)
Matt Donovan 70,000$ (1)
Luke Adam 65,000$ (1)
Zach Trotman 65,000$ (1)
Justin Auger 61,700$ (1)
Zach Leslie 61,700$ (1)
Jack Campbell 61,300$ (2)
Michael Latta 60,000$ (1)
Nick Shore 60,000$ (1)
Dennis Everberg 60,000$ (1)
Andrew Crescenzi 60,000$ (1)
Peter Budaj 60,000$ (1)
Kurtis MacDermid 57,800$ (1)
Matej Stransky 57,500$ (1)
Vincent LoVerde 57,500$ (1)
Total Farm Players23
Salary Commitment
Year 1 : 1,646,900$
Year 2 : 245,700$
Year 3 : 89,400$
Year 4 : 0$
Salary Average Commitment
Year 1 : 657,733$
Year 2 : 184,400$
Year 3 : 89,400$
Year 4 : 0$

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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue3,810,000$

Expense

Pro Players Total Salaries70,597,257$
Farm Players Total Salaries2,103,366$
Coaches Total Salaries4,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account18,242,826$
Projected Bank Account18,242,826$

Pro Players Salaries

Zach Parise 7,538,462$ (9)
Ryan Suter 7,538,462$ (9)
Mikko Koivu 6,750,000$ (2)
Mike Green 6,000,000$ (2)
Jaden Schwartz 5,350,000$ (5)
Troy Brouwer 4,500,000$ (4)
Devan Dubnyk 4,333,333$ (5)
Jonas Brodin 4,166,667$ (5)
Reilly Smith 3,425,000$ (6)
Andrew Cogliano 3,000,000$ (2)
Nino Niederreiter 2,666,667$ (1)
J.T. Miller 2,625,000$ (2)
Thomas Vanek 2,600,000$ (1)
Riley Sheahan 2,075,000$ (2)
John Moore 1,666,666$ (2)
Darcy Kuemper 1,550,000$ (1)
Mike Weber 1,400,000$ (3)
Joel Edmundson 1,050,000$ (2)
Teemu Pulkkinen 812,000$ (1)
Steve Ott 800,000$ (1)
Andrew Ference 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 70,597,257$
Year 2 : 62,993,590$
Year 3 : 39,826,924$
Year 4 : 38,426,924$
Salary Average Commitment
Year 1 : 62,219,427$
Year 2 : 48,452,760$
Year 3 : 30,085,260$
Year 4 : 28,685,260$
Salary Cap with 1 Way Contract
Year 1 : 70,597,257$
Year 2 : 61,418,590$
Year 3 : 38,251,924$
Year 4 : 36,851,924$

Farm Players Salaries

Mike Reilly 202,500$ (1)
Brady Brassart 92,500$ (1)
Christoph Bertschy 92,500$ (2)
Dylan Labbe 92,500$ (2)
Grayson Downing 92,500$ (1)
Gustav Olofsson 92,500$ (1)
Kurtis Gabriel 75,000$ (1)
Steve Michalek 75,000$ (1)
Christian Folin 72,500$ (1)
Zach Palmquist 66,000$ (1)
Jordan Schroeder 65,000$ (1)
Alex Stalock 65,000$ (1)
Victor Bartley 65,000$ (1)
Nate Prosser 62,500$ (1)
Zack Mitchell 61,500$ (1)
Anton Zlobin 60,833$ (3)
Marc Hagel 60,500$ (1)
Kael Mouillierat 60,000$ (3)
Jeremy Welsh 60,000$ (2)
Mike Brown 60,000$ (1)
Pat Cannone 60,000$ (1)
Dominik Uher 60,000$ (2)
Danny Syvret 60,000$ (1)
Clark Seymour 60,000$ (2)
Zac Dalpe 60,000$ (1)
Tyler Beskorowany 60,000$ (1)
Trevor Cheek 59,833$ (1)
Guillaume Gelinas 59,700$ (1)
Doug Carr 50,000$ (3)
Total Farm Players29
Salary Commitment
Year 1 : 2,103,366$
Year 2 : 535,833$
Year 3 : 170,833$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,058,500$
Year 2 : 350,833$
Year 3 : 170,833$
Year 4 : 0$

Montreal Canadiens



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue17,780,000$

Expense

Pro Players Total Salaries69,536,809$
Farm Players Total Salaries1,520,717$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account31,745,759$
Projected Bank Account31,745,759$

Pro Players Salaries

Shea Weber 7,857,143$ (9)
Carey Price 6,500,000$ (2)
Tomas Plekanec 6,000,000$ (2)
Andrei Markov 5,750,000$ (1)
Jeff Petry 5,500,000$ (5)
Artem Anisimov 4,500,000$ (5)
Max Pacioretty 4,500,000$ (3)
Alexei Emelin 4,100,000$ (2)
Andrew Shaw 3,900,000$ (6)
Brendan Gallagher 3,750,000$ (5)
Kyle Turris 3,500,000$ (2)
David Desharnais 3,500,000$ (1)
Alex Galchenyuk 2,800,000$ (1)
Paul Byron 1,166,666$ (3)
Nathan Beaulieu 1,000,000$ (1)
Brian Flynn 950,000$ (1)
Al Montoya 950,000$ (1)
Greg Pateryn 800,000$ (2)
Mark Barberio 750,000$ (2)
Sven Andrighetto 650,000$ (1)
Zach Redmond 613,000$ (2)
Parker Milner 500,000$ (3)
Total Pro Players22
Salary Commitment
Year 1 : 69,536,809$
Year 2 : 53,936,809$
Year 3 : 31,673,809$
Year 4 : 25,507,143$
Salary Average Commitment
Year 1 : 63,541,309$
Year 2 : 47,802,976$
Year 3 : 27,390,476$
Year 4 : 22,390,476$
Salary Cap with 1 Way Contract
Year 1 : 69,536,809$
Year 2 : 53,936,809$
Year 3 : 31,673,809$
Year 4 : 25,507,143$

Farm Players Salaries

Michael McCarron 107,600$ (2)
Nikita Scherbak 106,300$ (3)
Jacob De La Rose 92,500$ (1)
Charlie Lindgren 92,500$ (1)
Ryan Johnston 92,500$ (1)
Mark MacMillan 90,000$ (1)
Zachary Fucale 86,300$ (2)
Connor Crisp 80,000$ (1)
Brett Lernout 79,500$ (3)
Charles Hudon 72,500$ (1)
Daniel Carr 72,500$ (2)
Jonathan Racine 67,417$ (1)
Jeremy Gregoire 66,000$ (2)
Stefan Matteau 61,300$ (1)
Joel Hanley 60,000$ (1)
Chris Terry 60,000$ (1)
Philip Samuelsson 60,000$ (1)
Max Friberg 58,800$ (1)
Yann Danis 57,500$ (1)
Bobby Farnham 57,500$ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1,520,717$
Year 2 : 518,200$
Year 3 : 185,800$
Year 4 : 0$
Salary Average Commitment
Year 1 : 395,084$
Year 2 : 92,500$
Year 3 : 0$
Year 4 : 0$

Nashville Predators



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue15,240,000$

Expense

Pro Players Total Salaries67,657,667$
Farm Players Total Salaries1,541,900$
Coaches Total Salaries5,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account29,307,156$
Projected Bank Account29,307,156$

Pro Players Salaries

Henrik Lundqvist 8,500,000$ (5)
Derek Stepan 6,500,000$ (5)
Filip Forsberg 6,000,000$ (6)
James Neal 5,000,000$ (2)
Ryan McDonagh 4,700,000$ (3)
TJ Brodie 4,650,000$ (4)
Mike Fisher 4,400,000$ (1)
James van Riemsdyk 4,250,000$ (2)
Roman Josi 4,000,000$ (4)
David Perron 3,750,000$ (2)
Mattias Ekholm 3,750,000$ (6)
Leo Komarov 2,950,000$ (2)
Nail Yakupov 2,500,000$ (1)
Michael Grabner 1,650,000$ (2)
Luke Schenn 1,250,000$ (2)
Mattias Janmark 800,000$ (1)
Viktor Arvidsson 631,667$ (2)
Jordan Martinook 613,000$ (1)
Miikka Salomaki 613,000$ (2)
Yannick Weber 575,000$ (1)
Marek Mazanec 575,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 67,657,667$
Year 2 : 58,194,667$
Year 3 : 38,100,000$
Year 4 : 33,400,000$
Salary Average Commitment
Year 1 : 58,385,000$
Year 2 : 51,685,000$
Year 3 : 27,515,833$
Year 4 : 22,815,833$
Salary Cap with 1 Way Contract
Year 1 : 67,657,667$
Year 2 : 58,194,667$
Year 3 : 38,100,000$
Year 4 : 33,400,000$

Farm Players Salaries

Juuse Saros 92,500$ (2)
Felix Girard 70,300$ (1)
Trevor Murphy 64,000$ (2)
Colton Sissons 62,500$ (3)
Max Gortz 61,700$ (1)
Anthony Bitetto 61,300$ (2)
Petter Granberg 61,300$ (2)
Cody Bass 61,300$ (2)
Martin Ouellette 60,000$ (2)
Alexandre Ranger 60,000$ (2)
Brandon Burlon 60,000$ (2)
Chris Breen 60,000$ (2)
Colby Robak 60,000$ (2)
Josh Brown 60,000$ (2)
Matt Frattin 60,000$ (2)
Mike Borkowski 60,000$ (2)
Ryan Lomberg 60,000$ (2)
Ryan Penny 60,000$ (2)
Frank Palazzese 60,000$ (2)
Frederick Gaudreau 59,500$ (1)
Harry Zolnierczyk 57,500$ (1)
Matt Irwin 57,500$ (1)
Mike Liambas 57,500$ (1)
Austin Watson 57,500$ (1)
Adam Payerl 57,500$ (1)
Total Farm Players25
Salary Commitment
Year 1 : 1,541,900$
Year 2 : 1,062,900$
Year 3 : 62,500$
Year 4 : 0$
Salary Average Commitment
Year 1 : 883,167$
Year 2 : 725,667$
Year 3 : 65,667$
Year 4 : 0$

New Jersey Devils



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 Salaries60,153,000$
Farm Players Total Salaries1,807,100$
Coaches Total Salaries6,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account14,401,670$
Projected Bank Account14,401,670$

Pro Players Salaries

Taylor Hall 6,000,000$ (4)
Jason Pominville 5,600,000$ (3)
Nick Leddy 5,500,000$ (6)
Joffrey Lupul 5,250,000$ (2)
Tyler Ennis 4,600,000$ (3)
Jaroslav Halak 4,500,000$ (2)
Marco Scandella 4,000,000$ (4)
Jared Cowen 4,000,000$ (2)
Josh Bailey 3,300,000$ (2)
Mikael Granlund 3,000,000$ (1)
Matt Dumba 2,550,000$ (2)
Ryan Strome 2,500,000$ (2)
John Gibson 2,300,000$ (3)
Jason Zucker 2,000,000$ (2)
Patrick Eaves 1,000,000$ (1)
Damon Severson 888,000$ (1)
Reid Boucher 715,000$ (1)
Luke Gazdic 700,000$ (1)
Daniel Paille 600,000$ (1)
Karl Stollery 575,000$ (1)
Carter Camper 575,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 60,153,000$
Year 2 : 52,100,000$
Year 3 : 28,000,000$
Year 4 : 15,500,000$
Salary Average Commitment
Year 1 : 57,368,916$
Year 2 : 46,381,083$
Year 3 : 26,625,000$
Year 4 : 15,500,000$
Salary Cap with 1 Way Contract
Year 1 : 60,153,000$
Year 2 : 52,100,000$
Year 3 : 28,000,000$
Year 4 : 15,500,000$

Farm Players Salaries

Jon Merrill 113,700$ (2)
Blake Coleman 92,500$ (1)
Vojtech Mozik 92,500$ (1)
Ryan Kujawinski 92,500$ (2)
Pontus Aberg 92,500$ (1)
Phillip Danault 91,200$ (2)
Patrik Nemeth 90,000$ (1)
Vladislav Kamenev 89,400$ (3)
Joseph Blandisi 78,800$ (1)
Ryan Dzingel 75,000$ (1)
Leland Irving 70,000$ (3)
Joshua Winquist 70,000$ (3)
Ken Appleby 70,000$ (1)
James Wright 70,000$ (2)
Zach O'Brien 70,000$ (2)
Ty Rattie 65,000$ (1)
Brandon Gormley 65,000$ (1)
Ben Thomson 62,700$ (1)
Zack Phillips 60,000$ (3)
Reece Scarlett 60,000$ (1)
Louis-Marc Aubry 60,000$ (3)
Johan Alm 60,000$ (3)
Scott Wedgewood 58,800$ (1)
Andrew MacWilliam 57,500$ (1)
Total Farm Players24
Salary Commitment
Year 1 : 1,807,100$
Year 2 : 846,800$
Year 3 : 409,400$
Year 4 : 0$
Salary Average Commitment
Year 1 : 800,083$
Year 2 : 661,500$
Year 3 : 320,000$
Year 4 : 0$

New York Islanders



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue3,810,000$

Expense

Pro Players Total Salaries70,888,810$
Farm Players Total Salaries2,339,367$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account16,921,588$
Projected Bank Account16,921,588$

Pro Players Salaries

Paul Stastny 7,000,000$ (2)
Zdeno Chara 6,917,000$ (2)
Johnny Boychuk 6,000,000$ (6)
Ben Bishop 5,950,000$ (1)
Andrew Ladd 5,500,000$ (7)
John Tavares 5,500,000$ (2)
Valtteri Filppula 5,000,000$ (2)
Craig Smith 4,250,000$ (4)
Mikkel Boedker 4,000,000$ (4)
Travis Hamonic 3,857,143$ (4)
Anders Lee 3,750,000$ (3)
Brock Nelson 2,500,000$ (2)
Jason Chimera 2,250,000$ (2)
Brad Richardson 2,083,000$ (2)
Calvin de Haan 1,966,667$ (1)
Brandon Davidson 1,425,000$ (2)
Dennis Seidenberg 1,000,000$ (1)
Keith Kinkaid 725,000$ (1)
Loic Leduc 615,000$ (1)
Christian Marti 600,000$ (2)
Total Pro Players20
Salary Commitment
Year 1 : 70,888,810$
Year 2 : 60,632,143$
Year 3 : 27,357,143$
Year 4 : 23,607,143$
Salary Average Commitment
Year 1 : 65,863,810$
Year 2 : 53,222,143$
Year 3 : 22,557,143$
Year 4 : 18,807,143$
Salary Cap with 1 Way Contract
Year 1 : 70,888,810$
Year 2 : 60,632,143$
Year 3 : 27,357,143$
Year 4 : 23,607,143$

Farm Players Salaries

Ryan Pulock 136,300$ (2)
Ryan White 100,000$ (1)
Stephon Williams 92,500$ (1)
Adam Pelech 92,500$ (1)
Jamie Oleksiak 91,900$ (1)
Laurent Dauphin 89,400$ (2)
Matt Finn 89,400$ (1)
Tyler Gaudet 87,400$ (1)
Shane Prince 85,000$ (2)
Ben Holmstrom 80,000$ (1)
Bracken Kearns 80,000$ (1)
Ronalds Kenins 80,000$ (3)
David Jones 70,000$ (2)
Joakim Andersson 70,000$ (3)
Sebastian Collberg 70,000$ (4)
Jean-Francois Berube 67,500$ (1)
Ross Johnston 66,667$ (2)
Christopher Gibson 66,000$ (1)
Kyle Burroughs 63,000$ (2)
Scott Mayfield 62,500$ (2)
Alan Quine 61,300$ (2)
Jesse Graham 60,500$ (1)
Carlo Colaiacovo 60,000$ (2)
Sean Backman 60,000$ (4)
Matt Fraser 60,000$ (4)
Chris Porter 60,000$ (2)
Raman Hrabarenka 60,000$ (2)
Garrett Thompson 60,000$ (2)
Steve Bernier 60,000$ (1)
Eric Boulton 57,500$ (1)
Bill Arnold 50,000$ (3)
Alex Belzile 50,000$ (4)
Total Farm Players32
Salary Commitment
Year 1 : 2,339,367$
Year 2 : 1,314,167$
Year 3 : 440,000$
Year 4 : 240,000$
Salary Average Commitment
Year 1 : 1,294,717$
Year 2 : 1,137,217$
Year 3 : 443,250$
Year 4 : 240,000$

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 Salaries72,116,667$
Farm Players Total Salaries1,421,900$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,409,995$
Projected Bank Account12,409,995$

Pro Players Salaries

P.K. Subban 9,000,000$ (6)
Milan Lucic 6,000,000$ (7)
Dustin Brown 5,875,000$ (6)
Marc Staal 5,700,000$ (5)
Mike Smith 5,666,667$ (3)
Dan Girardi 5,500,000$ (4)
Chris Kreider 4,625,000$ (4)
Mats Zuccarello 4,500,000$ (3)
Ryan Johansen 4,000,000$ (1)
Martin Hanzal 3,100,000$ (1)
Kevin Klein 2,900,000$ (2)
Mika Zibanejad 2,625,000$ (1)
Mark Stuart 2,625,000$ (2)
Kevin Hayes 2,600,000$ (2)
Nick Holden 1,650,000$ (2)
Tanner Glass 1,450,000$ (1)
Brandon Pirri 1,100,000$ (1)
Antti Raanta 1,000,000$ (2)
Jesper Fast 950,000$ (1)
Oscar Lindberg 650,000$ (1)
Josh Jooris 600,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 72,116,667$
Year 2 : 57,641,667$
Year 3 : 46,866,667$
Year 4 : 36,700,000$
Salary Average Commitment
Year 1 : 69,523,334$
Year 2 : 56,481,667$
Year 3 : 44,716,667$
Year 4 : 34,550,000$
Salary Cap with 1 Way Contract
Year 1 : 72,116,667$
Year 2 : 57,641,667$
Year 3 : 46,866,667$
Year 4 : 36,700,000$

Farm Players Salaries

Ville Pokka 177,500$ (1)
Julius Honka 136,300$ (3)
Adam Tambellini 92,500$ (2)
Richard Nejezchleb 92,500$ (1)
Philippe Desrosiers 89,400$ (2)
Ryan Graves 86,500$ (2)
Mackenzie Skapski 80,000$ (1)
Calle Andersson 66,500$ (1)
JC Lipon 65,000$ (1)
Tommy Hughes 63,200$ (1)
Magnus Hellberg 62,500$ (1)
Michael Paliotta 60,000$ (1)
Mat Bodie 60,000$ (1)
Marek Hrivik 60,000$ (1)
Justin Fontaine 60,000$ (1)
Chris Summers 60,000$ (1)
Nicklas Jensen 60,000$ (1)
Steven Kampfer 50,000$ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1,421,900$
Year 2 : 404,700$
Year 3 : 136,300$
Year 4 : 0$
Salary Average Commitment
Year 1 : 789,666$
Year 2 : 92,500$
Year 3 : 0$
Year 4 : 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 Salaries59,030,000$
Farm Players Total Salaries1,736,800$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,771,191$
Projected Bank Account13,771,191$

Pro Players Salaries

Dion Phaneuf 7,000,000$ (5)
Erik Karlsson 6,500,000$ (3)
Mike Hoffman 5,188,000$ (4)
Derick Brassard 5,000,000$ (3)
Marc Methot 4,900,000$ (3)
Clarke MacArthur 4,650,000$ (4)
Craig Anderson 4,200,000$ (2)
Mark Stone 3,500,000$ (2)
Boone Jenner 2,900,000$ (2)
Cody Ceci 2,800,000$ (2)
Brendan Smith 2,750,000$ (1)
Lance Bouma 2,200,000$ (2)
Chris Neil 1,500,000$ (1)
Curtis Lazar 1,254,000$ (1)
Mark Borowiecki 1,100,000$ (2)
Chris Kelly 900,000$ (1)
Mike Blunden 738,000$ (2)
Beau Bennett 725,000$ (1)
Max McCormick 650,000$ (1)
Mike Condon 575,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 59,030,000$
Year 2 : 50,676,000$
Year 3 : 33,238,000$
Year 4 : 16,838,000$
Salary Average Commitment
Year 1 : 44,748,167$
Year 2 : 36,339,000$
Year 3 : 28,050,000$
Year 4 : 11,650,000$
Salary Cap with 1 Way Contract
Year 1 : 59,030,000$
Year 2 : 50,676,000$
Year 3 : 33,238,000$
Year 4 : 16,838,000$

Farm Players Salaries

Matthew O'Connor 135,000$ (1)
Hunter Shinkaruk 107,600$ (2)
Matt Puempel 92,500$ (2)
Pat Sieloff 89,400$ (1)
Nick Paul 89,400$ (2)
Casey Bailey 87,400$ (1)
Michael Kostka 80,000$ (1)
Chris Driedger 80,000$ (1)
Ben Harpur 77,300$ (2)
Buddy Robinson 75,000$ (1)
Phil Varone 70,000$ (1)
Fredrik Claesson 70,000$ (1)
Ryan Rupert 63,200$ (1)
Chad Nehring 60,000$ (1)
Zack Stortini 60,000$ (1)
Kevin Raine 50,000$ (3)
Sahir Gill 50,000$ (3)
Dan DeSalvo 50,000$ (3)
Collin Bowman 50,000$ (3)
Colin Campbell 50,000$ (3)
Steven Delisle 50,000$ (3)
Brett Bellemore 50,000$ (3)
Brandon McNally 50,000$ (3)
Bobby Sanguinetti 50,000$ (3)
Ben Johnson 50,000$ (3)
Total Farm Players25
Salary Commitment
Year 1 : 1,736,800$
Year 2 : 866,800$
Year 3 : 500,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,081,150$
Year 2 : 592,500$
Year 3 : 500,000$
Year 4 : 0$

Philadelphia Flyers



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue11,430,000$

Expense

Pro Players Total Salaries65,808,500$
Farm Players Total Salaries1,544,850$
Coaches Total Salaries6,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account25,322,413$
Projected Bank Account25,322,413$

Pro Players Salaries

Claude Giroux 8,275,000$ (6)
Jakub Voracek 8,250,000$ (8)
Mark Streit 5,250,000$ (1)
Andrew MacDonald 5,000,000$ (4)
Steve Mason 4,100,000$ (1)
Sean Couturier 3,975,000$ (6)
Wayne Simmonds 3,975,000$ (5)
Michael Del Zotto 3,875,000$ (1)
Matt Read 3,625,000$ (2)
Radko Gudas 3,350,000$ (4)
Jacob Trouba 3,000,000$ (2)
Michael Raffl 2,350,000$ (3)
Dale Weise 2,350,000$ (4)
Nick Schultz 2,250,000$ (1)
Michal Neuvirth 1,625,000$ (1)
Robby Fabbri 1,107,000$ (2)
Scott Laughton 1,076,000$ (1)
Boyd Gordon 950,000$ (1)
Chris VandeVelde 713,000$ (1)
Pierre-Edouard Bellemare 712,500$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 65,808,500$
Year 2 : 45,257,000$
Year 3 : 37,525,000$
Year 4 : 35,175,000$
Salary Average Commitment
Year 1 : 49,724,167$
Year 2 : 31,911,667$
Year 3 : 26,366,667$
Year 4 : 25,266,667$
Salary Cap with 1 Way Contract
Year 1 : 65,808,500$
Year 2 : 45,257,000$
Year 3 : 37,525,000$
Year 4 : 35,175,000$

Farm Players Salaries

Samuel Morin 136,300$ (2)
Brandon Manning 97,500$ (2)
Cole Bardreau 92,500$ (1)
Robert Hagg 89,400$ (2)
Anthony Stolarz 89,400$ (1)
Jesper Pettersson 89,400$ (1)
Ivan Barbashev 86,300$ (3)
Nick Cousins 84,000$ (1)
Taylor Leier 82,500$ (1)
Danick Martel 80,000$ (2)
Tyrell Goulbourne 77,500$ (1)
Jordan Weal 65,000$ (1)
Colin McDonald 63,750$ (1)
T.J. Brennan 62,500$ (2)
Mark Alt 62,500$ (1)
Will O'Neill 61,300$ (2)
Andy Miele 60,000$ (1)
Chris Conner 57,500$ (1)
Greg Carey 57,500$ (1)
Jeff Malcolm 50,000$ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1,544,850$
Year 2 : 613,300$
Year 3 : 86,300$
Year 4 : 0$
Salary Average Commitment
Year 1 : 273,084$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$

Pittsburgh Penguins



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$ - 999 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,999 - 100%
Average Income per Game1,269,733$
Year to Date Revenue7,618,400$

Expense

Pro Players Total Salaries70,427,666$
Farm Players Total Salaries1,346,100$
Coaches Total Salaries3,200,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account22,153,223$
Projected Bank Account22,153,223$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (6)
Sidney Crosby 8,700,000$ (9)
Kris Letang 7,250,000$ (6)
Phil Kessel 6,800,000$ (6)
Marc-Andre Fleury 5,750,000$ (3)
Patric Hornqvist 4,250,000$ (2)
Olli Maatta 4,083,000$ (6)
Carl Hagelin 4,000,000$ (3)
Chris Kunitz 3,850,000$ (1)
Trevor Daley 3,300,000$ (1)
Ian Cole 2,100,000$ (2)
Eric Fehr 2,000,000$ (2)
Nick Bonino 1,900,000$ (1)
Justin Schultz 1,400,000$ (1)
Derrick Pouliot 1,288,000$ (1)
Michael Hutchinson 1,150,000$ (2)
Matt Cullen 1,000,000$ (1)
Brian Dumoulin 800,000$ (1)
Conor Sheary 666,666$ (1)
Bryan Rust 640,000$ (2)
Total Pro Players20
Salary Commitment
Year 1 : 70,427,666$
Year 2 : 56,223,000$
Year 3 : 46,083,000$
Year 4 : 36,333,000$
Salary Average Commitment
Year 1 : 53,325,000$
Year 2 : 40,775,000$
Year 3 : 33,625,000$
Year 4 : 26,375,000$
Salary Cap with 1 Way Contract
Year 1 : 70,427,666$
Year 2 : 56,223,000$
Year 3 : 46,083,000$
Year 4 : 36,333,000$

Farm Players Salaries

Oskar Sundqvist 92,500$ (1)
Dominik Simon 92,500$ (2)
Josh Archibald 92,500$ (1)
Tristan Jarry 89,400$ (2)
Ryan Haggerty 89,400$ (1)
Daniel Sprong 70,000$ (2)
Tom Kuhnhackl 62,500$ (2)
Scott Wilson 62,500$ (2)
Carter Rowney 61,300$ (2)
Jean-Sebastien Dea 58,500$ (1)
Garrett Wilson 57,500$ (1)
Chad Ruhwedel 57,500$ (1)
David Warsofsky 57,500$ (1)
Kevin Porter 57,500$ (1)
Tom Sestito 57,500$ (1)
Reid McNeill 57,500$ (1)
Steve Oleksy 57,500$ (1)
Stuart Percy 57,500$ (1)
Tim Erixon 57,500$ (1)
Cameron Gaunce 57,500$ (1)
Total Farm Players20
Salary Commitment
Year 1 : 1,346,100$
Year 2 : 438,200$
Year 3 : 0$
Year 4 : 0$
Salary Average Commitment
Year 1 : 86,333$
Year 2 : 0$
Year 3 : 0$
Year 4 : 0$

San Jose Sharks



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue3,810,000$

Expense

Pro Players Total Salaries72,069,667$
Farm Players Total Salaries1,728,250$
Coaches Total Salaries7,666,666$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account16,552,235$
Projected Bank Account16,552,235$

Pro Players Salaries

Corey Perry 8,625,000$ (5)
Ryan Getzlaf 8,250,000$ (5)
Joe Thornton 6,750,000$ (1)
Patrick Marleau 6,666,667$ (1)
Cory Schneider 6,000,000$ (6)
Joe Pavelski 6,000,000$ (3)
Brent Burns 5,760,000$ (1)
Niklas Kronwall 4,750,000$ (3)
Marc-Edouard Vlasic 4,250,000$ (2)
Tommy Wingels 2,475,000$ (1)
Shawn Matthias 2,125,000$ (2)
David Schlemko 2,100,000$ (4)
Melker Karlsson 1,625,000$ (1)
Shayne Gostisbehere 1,421,000$ (1)
Joonas Donskoi 1,137,000$ (1)
Carter Hutton 1,125,000$ (2)
Josh Manson 825,000$ (2)
Sergey Kalinin 800,000$ (1)
Matt Nieto 735,000$ (1)
Dylan DeMelo 650,000$ (2)
Total Pro Players20
Salary Commitment
Year 1 : 72,069,667$
Year 2 : 44,700,000$
Year 3 : 35,725,000$
Year 4 : 24,975,000$
Salary Average Commitment
Year 1 : 65,672,500$
Year 2 : 43,095,833$
Year 3 : 34,812,500$
Year 4 : 24,062,500$
Salary Cap with 1 Way Contract
Year 1 : 72,069,667$
Year 2 : 44,700,000$
Year 3 : 35,725,000$
Year 4 : 24,975,000$

Farm Players Salaries

Mirco Mueller 141,150$ (1)
Nikita Jevpalovs 89,400$ (1)
Patrick McNally 80,000$ (1)
Kent Simpson 77,500$ (2)
Joakim Ryan 75,000$ (1)
Cody Goloubef 75,000$ (1)
Brett Sutter 75,000$ (3)
Jeremy Langlois 70,000$ (3)
Jared Knight 67,500$ (1)
Derek Hulak 67,500$ (3)
Dan Ellis 67,500$ (1)
Michael Keranen 65,000$ (2)
David Shields 65,000$ (2)
Austen Brassard 65,000$ (2)
Barclay Goodrow 62,700$ (1)
Micheal Haley 62,500$ (1)
Tyler Graovac 62,500$ (2)
Aaron Dell 62,500$ (2)
Dan Kelly 60,000$ (1)
Troy Grosenick 60,000$ (1)
Ryan Carpenter 60,000$ (1)
Gus Young 57,500$ (1)
Joey Hishon 55,000$ (1)
Tanner Fritz 55,000$ (2)
Justin Shugg 50,000$ (1)
Total Farm Players25
Salary Commitment
Year 1 : 1,728,250$
Year 2 : 665,000$
Year 3 : 212,500$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,258,650$
Year 2 : 695,000$
Year 3 : 212,500$
Year 4 : 0$

St.Louis Blues



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue7,620,000$

Expense

Pro Players Total Salaries70,830,833$
Farm Players Total Salaries1,490,900$
Coaches Total Salaries5,700,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account21,410,090$
Projected Bank Account21,410,090$

Pro Players Salaries

Vladimir Tarasenko 7,500,000$ (7)
Henrik Sedin 7,000,000$ (2)
Mark Giordano 6,750,000$ (6)
Alex Pietrangelo 6,500,000$ (4)
Alexander Steen 5,800,000$ (5)
Travis Zajac 5,750,000$ (5)
Andy Greene 5,000,000$ (4)
Shane Doan 4,840,000$ (1)
Josh Gorges 3,900,000$ (2)
Aaron Ekblad 3,775,000$ (9)
Brian Elliott 2,500,000$ (1)
Zack Smith 1,887,500$ (1)
Karri Ramo 1,750,000$ (2)
Brian Campbell 1,500,000$ (1)
Vernon Fiddler 1,250,000$ (1)
Chris Stewart 1,150,000$ (2)
Kyle Brodziak 950,000$ (2)
Scottie Upshall 900,000$ (1)
Alex Chiasson 800,000$ (1)
Matthew Carle 700,000$ (1)
Luke Glendening 628,333$ (5)
Total Pro Players21
Salary Commitment
Year 1 : 70,830,833$
Year 2 : 61,300,000$
Year 3 : 46,550,000$
Year 4 : 46,550,000$
Salary Average Commitment
Year 1 : 80,903,709$
Year 2 : 53,035,833$
Year 3 : 33,405,833$
Year 4 : 33,405,833$
Salary Cap with 1 Way Contract
Year 1 : 70,830,833$
Year 2 : 56,453,333$
Year 3 : 41,703,333$
Year 4 : 41,703,333$

Farm Players Salaries

Ryan Reaves 112,500$ (2)
Robert Bortuzzo 105,000$ (1)
Dmitrij Jaskin 100,000$ (2)
Jan Hejda 100,000$ (2)
David Rundblad 75,000$ (3)
Nathan Paetsch 75,000$ (2)
Pheonix Copley 70,900$ (1)
Magnus Paajarvi 70,000$ (1)
Landon Ferraro 70,000$ (1)
Petteri Lindbohm 70,000$ (1)
Jordan Binnington 60,000$ (1)
Chris Butler 60,000$ (1)
Brad Hunt 60,000$ (1)
Andrew Agozzino 60,000$ (1)
Mark Arcobello 57,500$ (3)
Jordan Caron 57,500$ (1)
Morgan Ellis 57,500$ (1)
Jacob Doty 57,500$ (1)
Wade Megan 57,500$ (1)
Danny Kristo 57,500$ (1)
Alex Friesen 57,500$ (1)
Total Farm Players21
Salary Commitment
Year 1 : 1,490,900$
Year 2 : 520,000$
Year 3 : 132,500$
Year 4 : 0$
Salary Average Commitment
Year 1 : 699,778$
Year 2 : 518,667$
Year 3 : 132,500$
Year 4 : 0$

Tampa Bay Lightning



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 Salaries64,378,666$
Farm Players Total Salaries2,447,834$
Coaches Total Salaries5,300,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account14,503,284$
Projected Bank Account14,503,284$

Pro Players Salaries

Steven Stamkos 8,500,000$ (8)
Nikita Kucherov 4,767,000$ (3)
Brooks Laich 4,500,000$ (1)
Anton Stralman 4,500,000$ (3)
Alex Killorn 4,450,000$ (7)
Victor Hedman 4,000,000$ (9)
Matt Beleskey 3,800,000$ (4)
Braydon Coburn 3,700,000$ (3)
Tyler Johnson 3,333,333$ (1)
Ondrej Palat 3,333,333$ (1)
Brenden Dillon 3,270,000$ (4)
Cal Clutterbuck 2,750,000$ (3)
Brian Boyle 2,000,000$ (1)
Vladislav Namestnikov 1,938,000$ (2)
Jake McCabe 1,600,000$ (3)
Thomas Greiss 1,500,000$ (1)
Andrei Vasilevskiy 1,475,000$ (4)
Reto Berra 1,450,000$ (1)
Andrej Sustr 1,450,000$ (1)
J.T. Brown 1,250,000$ (2)
Cedric Paquette 812,000$ (2)
Total Pro Players21
Salary Commitment
Year 1 : 64,378,666$
Year 2 : 52,712,000$
Year 3 : 48,712,000$
Year 4 : 31,395,000$
Salary Average Commitment
Year 1 : 48,452,832$
Year 2 : 33,836,166$
Year 3 : 30,961,166$
Year 4 : 17,300,000$
Salary Cap with 1 Way Contract
Year 1 : 64,378,666$
Year 2 : 46,812,000$
Year 3 : 42,812,000$
Year 4 : 25,495,000$

Farm Players Salaries

Slater Koekkoek 147,500$ (1)
Erik Condra 125,000$ (2)
Johan Larsson 95,000$ (1)
Sergei Plotnikov 95,000$ (2)
Matthew Peca 92,500$ (1)
Adam Wilcox 92,500$ (1)
Dylan Blujus 92,500$ (1)
John Muse 90,000$ (3)
Carter Verhaeghe 89,400$ (2)
Adam Erne 89,400$ (2)
Davis Drewiske 87,500$ (2)
Derek Smith 85,000$ (3)
Jan Kostalek 85,000$ (2)
Nick Baptiste 81,200$ (2)
Max Reinhart 75,000$ (3)
Brian Hart 70,300$ (2)
Daniel Walcott 70,000$ (2)
Quinton Howden 65,000$ (1)
Cameron Darcy 64,200$ (2)
Jake Dotchin 61,667$ (1)
Henri Ikonen 61,667$ (1)
Mike Halmo 57,500$ (1)
Gabriel Dumont 57,500$ (1)
Tye McGinn 57,500$ (1)
Yanni Gourde 57,500$ (1)
Jeremy Morin 57,500$ (1)
Joel Vermin 57,500$ (1)
Tanner Richard 57,500$ (1)
Luke Witkowski 57,500$ (1)
Matt Taormina 57,500$ (1)
Michael Bournival 57,500$ (1)
Kristers Gudlevskis 57,500$ (1)
Total Farm Players32
Salary Commitment
Year 1 : 2,447,834$
Year 2 : 1,107,000$
Year 3 : 250,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,442,018$
Year 2 : 646,900$
Year 3 : 250,000$
Year 4 : 0$

Toronto Maple Leafs



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 Salaries56,456,667$
Farm Players Total Salaries1,934,000$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account14,828,226$
Projected Bank Account14,828,226$

Pro Players Salaries

Jimmy Howard 5,291,667$ (3)
David Clarkson 5,250,000$ (4)
Morgan Rielly 5,000,000$ (6)
Frederik Andersen 5,000,000$ (5)
Jonathan Ericsson 4,250,000$ (4)
Jonathan Bernier 4,150,000$ (1)
Milan Michalek 4,000,000$ (1)
Clayton Stoner 3,250,000$ (2)
Colin Greening 2,650,000$ (1)
Dmitry Orlov 2,570,000$ (1)
Matt Martin 2,500,000$ (4)
Kasimir Kaskisuo 1,775,000$ (2)
William Nylander 1,744,000$ (2)
Kevin Fiala 1,363,000$ (3)
Peter Holland 1,300,000$ (1)
Martin Marincin 1,250,000$ (2)
Kerby Rychel 1,213,000$ (2)
Nikita Soshnikov 925,000$ (2)
Zach Hyman 900,000$ (1)
Trevor van Riemsdyk 825,000$ (2)
Ethan Werek 675,000$ (3)
Pierre-Luc Letourneau-Leblond 575,000$ (1)
Total Pro Players22
Salary Commitment
Year 1 : 56,456,667$
Year 2 : 40,311,667$
Year 3 : 29,329,667$
Year 4 : 22,000,000$
Salary Average Commitment
Year 1 : 37,378,334$
Year 2 : 25,053,334$
Year 3 : 20,878,334$
Year 4 : 13,486,667$
Salary Cap with 1 Way Contract
Year 1 : 56,456,667$
Year 2 : 40,311,667$
Year 3 : 29,329,667$
Year 4 : 22,000,000$

Farm Players Salaries

Brandon Montour 92,500$ (2)
Viktor Loov 92,500$ (1)
Travis Boyd 92,500$ (1)
Robbie Russo 92,500$ (1)
Marko Dano 92,500$ (1)
Brendan Leipsic 89,400$ (1)
Connor Brown 89,400$ (1)
Eric Roy 87,500$ (4)
Frederik Gauthier 86,300$ (2)
Julius Bergman 86,300$ (3)
Kasperi Kapanen 86,300$ (3)
Maxim Lamarche 85,000$ (2)
Tobias Lindberg 85,000$ (2)
Antoine Bibeau 80,000$ (1)
Connor Carrick 75,000$ (2)
Chris Carlisle 75,000$ (3)
Markus Eisenschmid 70,000$ (3)
Ben Smith 67,500$ (1)
Petr Straka 65,000$ (1)
Josh Leivo 61,300$ (2)
Frank Corrado 60,000$ (1)
Garret Sparks 57,500$ (1)
Byron Froese 57,500$ (1)
Andrew Campbell 57,500$ (1)
Chris DeSousa 50,000$ (1)
Total Farm Players25
Salary Commitment
Year 1 : 1,934,000$
Year 2 : 890,200$
Year 3 : 405,100$
Year 4 : 87,500$
Salary Average Commitment
Year 1 : 819,917$
Year 2 : 460,417$
Year 3 : 232,500$
Year 4 : 87,500$

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 Salaries63,494,000$
Farm Players Total Salaries2,076,000$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account11,519,426$
Projected Bank Account11,519,426$

Pro Players Salaries

Daniel Sedin 7,000,000$ (2)
Ryan Miller 6,000,000$ (1)
Loui Eriksson 6,000,000$ (6)
Alexander Edler 5,000,000$ (3)
Alexandre Burrows 4,500,000$ (1)
Christopher Tanev 4,450,000$ (4)
Brandon Sutter 4,375,000$ (5)
Darren Helm 3,850,000$ (5)
Luca Sbisa 3,600,000$ (2)
Erik Gudbranson 3,500,000$ (1)
Mike Ribeiro 3,500,000$ (1)
Jannik Hansen 2,500,000$ (2)
Sven Baertschi 1,850,000$ (2)
Bo Horvat 1,744,000$ (1)
Jacob Markstrom 1,550,000$ (4)
Ben Hutton 925,000$ (1)
Markus Granlund 900,000$ (2)
Joseph LaBate 800,000$ (1)
Alex Biega 750,000$ (2)
Jack Skille 700,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 63,494,000$
Year 2 : 43,941,666$
Year 3 : 27,341,666$
Year 4 : 22,341,666$
Salary Average Commitment
Year 1 : 49,650,000$
Year 2 : 34,875,000$
Year 3 : 20,850,000$
Year 4 : 15,850,000$
Salary Cap with 1 Way Contract
Year 1 : 63,494,000$
Year 2 : 41,825,000$
Year 3 : 25,225,000$
Year 4 : 20,225,000$

Farm Players Salaries

Jake Virtanen 174,400$ (2)
Rob Klinkhammer 150,000$ (2)
Brendan Gaunce 102,600$ (1)
Jordan Subban 92,500$ (2)
Nikita Tryamkin 92,500$ (1)
Cole Cassels 90,500$ (2)
Aaron Johnson 80,000$ (2)
Lucas Lessio 75,000$ (3)
Andrey Pedan 70,000$ (1)
Bud Holloway 70,000$ (2)
Greg Rallo 70,000$ (2)
Jay Harrison 70,000$ (2)
Scott Greenham 70,000$ (2)
Ashton Sautner 67,800$ (2)
Niclas Andersen 67,500$ (2)
Steve Eminger 65,000$ (1)
Bryan Lerg 65,000$ (2)
Jason LaBarbera 65,000$ (1)
Michael Zalewski 63,200$ (1)
Mark McNeill 60,000$ (1)
Michael Chaput 60,000$ (1)
David Dziurzynski 60,000$ (3)
Ryan Craig 60,000$ (1)
Alexandre Grenier 60,000$ (1)
Jayson Megna 60,000$ (1)
Richard Bachman 57,500$ (2)
Borna Rendulic 57,500$ (1)
Total Farm Players27
Salary Commitment
Year 1 : 2,076,000$
Year 2 : 1,267,700$
Year 3 : 135,000$
Year 4 : 0$
Salary Average Commitment
Year 1 : 1,191,611$
Year 2 : 777,500$
Year 3 : 135,000$
Year 4 : 0$

Washington Capitals



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$ - 1,000 - 100%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,270,000$
Year to Date Revenue3,810,000$

Expense

Pro Players Total Salaries72,131,667$
Farm Players Total Salaries1,812,900$
Coaches Total Salaries5,300,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account17,986,448$
Projected Bank Account17,986,448$

Pro Players Salaries

Alex Ovechkin 9,538,000$ (5)
Nicklas Backstrom 6,700,000$ (4)
Braden Holtby 6,100,000$ (4)
Matt Niskanen 5,750,000$ (5)
Brooks Orpik 5,500,000$ (3)
Marcus Johansson 4,583,000$ (3)
Tyler Bozak 4,200,000$ (2)
Kevin Bieksa 4,000,000$ (2)
John Carlson 3,966,667$ (2)
Jakob Silfverberg 3,750,000$ (3)
Cam Atkinson 3,500,000$ (2)
Lars Eller 3,500,000$ (2)
Justin Williams 3,250,000$ (1)
Karl Alzner 2,800,000$ (1)
Kyle Quincey 1,250,000$ (1)
Andre Burakovsky 894,000$ (1)
Brett Connolly 850,000$ (1)
Philipp Grubauer 750,000$ (1)
Mason Raymond 675,000$ (1)
Chris Bourque 575,000$ (1)
Total Pro Players20
Salary Commitment
Year 1 : 72,131,667$
Year 2 : 61,087,667$
Year 3 : 41,921,000$
Year 4 : 28,088,000$
Salary Average Commitment
Year 1 : 66,704,667$
Year 2 : 52,854,667$
Year 3 : 33,088,000$
Year 4 : 23,838,000$
Salary Cap with 1 Way Contract
Year 1 : 72,131,667$
Year 2 : 61,087,667$
Year 3 : 41,921,000$
Year 4 : 28,088,000$

Farm Players Salaries

Paul Carey 575,000$ (1)
Jakub Vrana 136,300$ (3)
Chandler Stephenson 92,500$ (1)
Riley Barber 92,500$ (2)
Madison Bowey 89,400$ (2)
Taylor Chorney 80,000$ (2)
Christian Djoos 79,300$ (1)
Nathan Walker 68,300$ (1)
Tyler Lewington 66,500$ (2)
Liam O'Brien 64,200$ (1)
Aaron Ness 61,300$ (2)
Zach Sill 61,300$ (2)
Garrett Mitchell 58,800$ (1)
Darren Dietz 57,500$ (1)
Christian Thomas 57,500$ (1)
Stanislav Galiev 57,500$ (1)
Brad Malone 57,500$ (1)
Joe Cannata 57,500$ (1)
Total Farm Players18
Salary Commitment
Year 1 : 1,812,900$
Year 2 : 587,300$
Year 3 : 136,300$
Year 4 : 0$
Salary Average Commitment
Year 1 : 298,800$
Year 2 : 61,300$
Year 3 : 0$
Year 4 : 0$

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 0 - 0%
Level 2: 5000 - 70$ - 0 - 0%
Level 3: 2000 - 45$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 240$ - 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 Salaries61,503,000$
Farm Players Total Salaries2,147,800$
Coaches Total Salaries3,100,000$
Luxury Taxe Total0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,987,786$
Projected Bank Account12,987,786$

Pro Players Salaries

Dustin Byfuglien 7,600,000$ (5)
Mark Scheifele 6,125,000$ (8)
Toby Enstrom 5,750,000$ (2)
Blake Wheeler 5,600,000$ (3)
Andrej Sekera 5,500,000$ (5)
Nazem Kadri 4,500,000$ (6)
Jake Gardiner 4,050,000$ (3)
Ondrej Pavelec 3,900,000$ (1)
Rickard Rakell 3,758,000$ (6)
Charlie Coyle 3,200,000$ (4)
Mikhail Grabovski 2,100,000$ (4)
Nikolaj Ehlers 1,594,000$ (2)
Tyler Kennedy 1,200,000$ (3)
Louis Domingue 1,050,000$ (2)
Matt Bartkowski 1,000,000$ (4)
Ryan Spooner 950,000$ (1)
Matt Murray 894,000$ (4)
Jimmy Lodge 780,000$ (2)
Ryan Olsen 702,000$ (1)
Sam Gagner 650,000$ (1)
Brenden Kichton 600,000$ (1)
Total Pro Players21
Salary Commitment
Year 1 : 61,503,000$
Year 2 : 57,557,000$
Year 3 : 48,383,000$
Year 4 : 37,533,000$
Salary Average Commitment
Year 1 : 45,650,833$
Year 2 : 36,330,833$
Year 3 : 30,580,833$
Year 4 : 19,730,833$
Salary Cap with 1 Way Contract
Year 1 : 61,503,000$
Year 2 : 54,701,000$
Year 3 : 45,527,000$
Year 4 : 34,677,000$

Farm Players Salaries

Kyle Clifford 160,000$ (4)
Joshua Morrissey 136,300$ (2)
Radek Faksa 133,800$ (1)
Chris Thorburn 120,000$ (1)
Mark Visentin 120,000$ (3)
Jared McCann 110,700$ (2)
Rich Clune 110,000$ (2)
Marc-Andre Cliche 100,000$ (2)
Dylan Olsen 100,000$ (4)
Michael Houser 100,000$ (3)
Joel Armia 92,500$ (2)
Esa Lindell 92,500$ (1)
Andrew Copp 92,500$ (1)
Marc-Olivier Roy 90,000$ (4)
Scott Kosmachuk 89,400$ (1)
Paul Postma 88,700$ (1)
Eric Comrie 87,200$ (2)
Nikita Nesterov 72,500$ (1)
Anthony Peluso 67,500$ (1)
Julian Melchiori 62,500$ (2)
Axel Blomqvist 61,700$ (2)
Brian Strait 60,000$ (1)
Total Farm Players22
Salary Commitment
Year 1 : 2,147,800$
Year 2 : 1,330,900$
Year 3 : 570,000$
Year 4 : 350,000$
Salary Average Commitment
Year 1 : 1,531,478$
Year 2 : 1,012,278$
Year 3 : 570,000$
Year 4 : 350,000$