Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 16:59

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 6,000 - 100%
Level 2: 5000 - 57$ - 5,000 - 100%
Level 3: 2000 - 33$ - 2,000 - 100%
Level 4: 4000 - 28$ - 4,000 - 100%
Luxury : 1000 - 196$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,866 - 93%
Farm Level 2: 1000 - 15$ - 933 - 93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,866,970$
Year to Date Revenue3,733,940$
Farm
Home Games Left0
Average Attendance - %2,799 - 93%
Average Income per Game118,149$
Year to Date Revenue1,299,638$

Expense

Pro Players Total Salaries79,815,690$
Farm Players Total Salaries939,768$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value800,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account37,190,840$
Projected Bank Account37,190,840$

Pro Players Salaries

Corey Perry 8,625,000$ (2)
Ryan Nugent-Hopkins 6,000,000$ (2)
Nick Bonino 6,000,000$ (2)
Anton Stralman 5,500,000$ (4)
Brady Skjei 5,250,000$ (3)
Zach Bogosian 5,142,857$ (1)
Josh Bailey 5,000,000$ (3)
Artem Anisimov 4,500,000$ (2)
Patrick Marleau 4,375,000$ (3)
Jonas Brodin 4,166,667$ (2)
Paul Byron 3,400,000$ (4)
Jakub Vrana 3,350,000$ (4)
Trevor Daley 3,166,667$ (1)
Joel Edmundson 3,000,000$ (1)
Cam Ward 3,000,000$ (3)
Chris Tierney 2,937,500$ (4)
Juuse Saros 1,500,000$ (2)
Jared McCann 1,250,000$ (3)
Anthony Beauvillier 1,107,000$ (1)
Pavel Buchnevich 925,000$ (1)
Robert Thomas 894,166$ (3)
Sam Montembeault 725,833$ (1)
Total Pro Players22
Salary Commitment
Year 4 : 79,815,690$
Year 5 : 65,748,333$
Year 6 : 34,956,666$
Year 7 : 15,187,500$
Salary Average Commitment
Year 4 : 78,599,022$
Year 5 : 64,531,666$
Year 6 : 34,956,666$
Year 7 : 15,187,500$
Salary Cap with 1 Way Contract
Year 4 : 79,815,690$
Year 5 : 65,748,333$
Year 6 : 34,956,666$
Year 7 : 15,187,500$

Farm Players Salaries

Micheal Haley 65,000$ (2)
Ville Meskanen 56,875$ (3)
Matheson Iacopelli 46,250$ (2)
Anton Lindholm 46,250$ (1)
Keaton Thompson 46,250$ (1)
Dennis Cholowski 44,708$ (3)
Ryan Carpenter 43,750$ (2)
Kevin Roy 43,706$ (2)
Parker Milner 42,500$ (1)
Mikey Eyssimont 41,688$ (3)
Matthew O'Connor 40,000$ (1)
Nic Hague 39,583$ (3)
Alex Dostie 37,958$ (2)
Aleksi Saarela 37,667$ (2)
Manuel Wiederer 36,833$ (2)
Hubert Labrie 35,000$ (1)
Jakub Jerabek 35,000$ (1)
Logan Shaw 35,000$ (2)
Andy Welinski 34,500$ (2)
Peter Holland 33,750$ (2)
Jake Chelios 32,500$ (3)
Tobias Lindberg 32,500$ (1)
Kalle Kossila 32,500$ (2)
Total Farm Players23
Salary Commitment
Year 4 : 939,767$
Year 5 : 662,267$
Year 6 : 215,353$
Year 7 : 0$
Salary Average Commitment
Year 4 : 939,767$
Year 5 : 662,267$
Year 6 : 215,353$
Year 7 : 0$

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 120$ - 6,130 - 92%
Level 2: 5556 - 75$ - 5,152 - 93%
Level 3: 2222 - 45$ - 2,095 - 94%
Level 4: 4444 - 30$ - 4,239 - 95%
Luxury : 1111 - 210$ - 1,065 - 96%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 25$ - 2,000 - 100%
Farm Level 2: 1000 - 12$ - 1,000 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,680 - 93%
Average Income per Game2,138,938$
Year to Date Revenue14,972,569$
Farm
Home Games Left0
Average Attendance - %3,000 - 100%
Average Income per Game85,427$
Year to Date Revenue256,280$

Expense

Pro Players Total Salaries86,233,332$
Farm Players Total Salaries1,036,900$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account20,559,505$
Projected Bank Account20,559,505$

Pro Players Salaries

Leon Draisaitl 8,500,000$ (3)
John Carlson 8,000,000$ (3)
Brent Burns 8,000,000$ (2)
Mark Giordano 6,750,000$ (3)
David Pastrnak 6,666,666$ (3)
Connor Hellebuyck 6,166,666$ (4)
Mika Zibanejad 5,350,000$ (4)
Alex Galchenyuk 4,900,000$ (1)
Vincent Trocheck 4,750,000$ (3)
David Perron 3,750,000$ (1)
Casey Cizikas 3,350,000$ (2)
Eric Staal 3,250,000$ (4)
Travis Sanheim 3,250,000$ (3)
Anders Nilsson 3,000,000$ (2)
Josh Anderson 1,850,000$ (1)
Mark Letestu 1,550,000$ (3)
Braydon Coburn 1,500,000$ (4)
Ben Chiarot 1,400,000$ (2)
Jujhar Khaira 1,200,000$ (2)
Brooks Orpik 1,200,000$ (4)
Nick Cousins 1,000,000$ (4)
Garnet Hathaway 850,000$ (3)
Total Pro Players22
Salary Commitment
Year 4 : 86,233,332$
Year 5 : 75,733,332$
Year 6 : 58,783,332$
Year 7 : 18,466,666$
Salary Average Commitment
Year 4 : 77,064,999$
Year 5 : 66,564,999$
Year 6 : 51,964,999$
Year 7 : 18,466,666$
Salary Cap with 1 Way Contract
Year 4 : 86,233,332$
Year 5 : 75,733,332$
Year 6 : 58,783,332$
Year 7 : 18,466,666$

Farm Players Salaries

Antti Niemi 80,000$ (3)
Xavier Ouellet 60,000$ (1)
Stephen Gionta 50,000$ (1)
Devante Smith-Pelly 50,000$ (3)
Logan Thompson 45,000$ (4)
Ty Rattie 45,000$ (3)
Bogdan Kiselevich 40,000$ (4)
Corban Knight 40,000$ (4)
Matt Irwin 40,000$ (4)
Dysin Mayo 39,900$ (1)
Bobby Butler 37,500$ (2)
Carter Camper 37,500$ (2)
Jimmy Hayes 37,500$ (2)
Jimmy Oligny 37,500$ (3)
Josiah Didier 37,500$ (3)
Ludwig Bystrom 37,500$ (3)
William Carrier 36,250$ (3)
Michael Bunting 35,750$ (3)
Curtis McKenzie 35,000$ (1)
Rocco Grimaldi 35,000$ (3)
Cameron Gaunce 35,000$ (2)
Chris Butler 32,500$ (2)
Travis Morin 32,500$ (1)
Henrik Samuelsson 30,000$ (3)
Alex Belzile 25,000$ (1)
Ryan MacInnis 25,000$ (1)
Total Farm Players26
Salary Commitment
Year 4 : 1,036,900$
Year 5 : 769,500$
Year 6 : 589,500$
Year 7 : 165,000$
Salary Average Commitment
Year 4 : 1,036,900$
Year 5 : 769,500$
Year 6 : 589,500$
Year 7 : 165,000$

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 0 - 0%
Level 2: 5000 - 85$ - 0 - 0%
Level 3: 2000 - 50$ - 0 - 0%
Level 4: 4000 - 24$ - 0 - 0%
Luxury : 1000 - 230$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries65,409,000$
Farm Players Total Salaries1,212,750$
Coaches Total Salaries3,300,000$
Luxury Taxe Total0$
Special Salary Cap Value4,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account60,496,320$
Projected Bank Account60,496,320$

Pro Players Salaries

Patric Hornqvist 8,860,000$ (3)
Tuukka Rask 7,000,000$ (2)
Sean Monahan 6,375,000$ (4)
William Nylander 5,750,000$ (1)
Ondrej Palat 5,300,000$ (2)
Nate Prosser 5,000,000$ (1)
Ryan Spooner 4,000,000$ (3)
Jesse Puljujarvi 3,425,000$ (1)
Luke Schenn 3,000,000$ (2)
Oscar Fantenberg 2,500,000$ (3)
Pheonix Copley 1,500,000$ (4)
Matt Grzelcyk 1,400,000$ (3)
Korbinian Holzer 1,250,000$ (2)
Julien Gauthier 1,163,333$ (2)
Egor Yakovlev 1,000,000$ (4)
Marcus Hogberg 950,000$ (2)
Adam Gaudette 950,000$ (3)
Nikolay Goldobin 900,000$ (4)
Brendan Lemieux 894,000$ (1)
Marcus Pettersson 794,167$ (1)
Joel Lowry 700,000$ (1)
Colin McDonald 700,000$ (1)
Erik Cernak 697,500$ (1)
Sam Carrick 650,000$ (1)
Jarred Tinordi 650,000$ (3)
Total Pro Players25
Salary Commitment
Year 4 : 65,409,000$
Year 5 : 46,798,333$
Year 6 : 28,135,000$
Year 7 : 9,775,000$
Salary Average Commitment
Year 4 : 60,901,500$
Year 5 : 42,290,833$
Year 6 : 23,627,500$
Year 7 : 5,267,500$
Salary Cap with 1 Way Contract
Year 4 : 65,409,000$
Year 5 : 46,798,333$
Year 6 : 28,135,000$
Year 7 : 9,775,000$

Farm Players Salaries

Eeli Tolvanen 155,750$ (3)
Nathan Beaulieu 120,000$ (1)
Lias Andersson 87,208$ (2)
Egor Sharangovich 59,375$ (3)
Robby Fabbri 56,875$ (3)
Kieffer Bellows 55,333$ (3)
Ryan Lindgren 46,250$ (2)
Connor Carrick 45,000$ (4)
Kevin Stenlund 43,208$ (3)
Jakub Zboril 43,167$ (1)
Axel Jonsson-Fjallby 43,000$ (3)
Emil Johansson 39,208$ (1)
Joona Koppanen 37,667$ (3)
Tyler Randell 37,500$ (2)
Oliver Kylington 36,542$ (3)
Dan Vladar 36,417$ (3)
Jaime Sifers 35,000$ (1)
Joel Hanley 35,000$ (1)
Jordan Murray 35,000$ (1)
Kevin Lough 35,000$ (1)
Cody Bass 35,000$ (1)
Chris Thorburn 35,000$ (1)
Colby Cave 32,750$ (1)
John Stevens 27,500$ (1)
Total Farm Players24
Salary Commitment
Year 4 : 1,212,750$
Year 5 : 740,125$
Year 6 : 569,167$
Year 7 : 45,000$
Salary Average Commitment
Year 4 : 1,212,750$
Year 5 : 740,125$
Year 6 : 569,167$
Year 7 : 45,000$

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 108$ - 5,742 - 96%
Level 2: 5000 - 68$ - 4,683 - 94%
Level 3: 2000 - 45$ - 1,740 - 87%
Level 4: 4000 - 30$ - 3,269 - 82%
Luxury : 1000 - 205$ - 964 - 96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 29$ - 2,000 - 100%
Farm Level 2: 1000 - 10$ - 1,000 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,397 - 91%
Average Income per Game1,980,850$
Year to Date Revenue3,961,699$
Farm
Home Games Left0
Average Attendance - %3,000 - 100%
Average Income per Game101,320$
Year to Date Revenue303,960$

Expense

Pro Players Total Salaries79,658,141$
Farm Players Total Salaries1,545,007$
Coaches Total Salaries3,500,000$
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 Account38,826,954$
Projected Bank Account38,826,954$

Pro Players Salaries

Jack Eichel 10,000,000$ (3)
Ryan O'Reilly 7,500,000$ (4)
Evander Kane 7,000,000$ (3)
Jake Gardiner 6,000,000$ (4)
Rasmus Ristolainen 5,400,000$ (3)
Noah Hanifin 5,000,000$ (3)
Dmitry Kulikov 4,333,333$ (2)
Robin Lehner 4,000,000$ (2)
Colin Miller 3,875,000$ (4)
Travis Hamonic 3,857,143$ (1)
Sam Reinhart 3,650,000$ (3)
Matt Calvert 3,000,000$ (2)
Leo Komarov 3,000,000$ (3)
Greg Pateryn 2,750,000$ (3)
Evan Rodrigues 2,000,000$ (1)
Brad Richardson 1,975,665$ (2)
Zemgus Girgensons 1,600,000$ (1)
Nick Schmaltz 1,542,000$ (1)
Linus Ullmark 1,325,000$ (1)
Gustav Forsling 925,000$ (1)
Victor Olofsson 925,000$ (3)
Total Pro Players21
Salary Commitment
Year 4 : 79,658,141$
Year 5 : 68,408,998$
Year 6 : 55,100,000$
Year 7 : 17,375,000$
Salary Average Commitment
Year 4 : 74,533,141$
Year 5 : 63,283,998$
Year 6 : 49,975,000$
Year 7 : 15,875,000$
Salary Cap with 1 Way Contract
Year 4 : 79,658,141$
Year 5 : 68,408,998$
Year 6 : 55,100,000$
Year 7 : 17,375,000$

Farm Players Salaries

Mark Barberio 132,500$ (3)
Alex Iafallo 121,250$ (1)
Alexander Nylander 87,200$ (1)
Hudson Fasching 67,500$ (1)
Lawrence Pilut 67,500$ (3)
Urho Vaakanainen 65,125$ (3)
Chris Terry 47,500$ (1)
Jordan Schroeder 47,500$ (1)
Mitchell Vande Sompel 46,792$ (3)
David Sklenicka 46,250$ (3)
Jonas Johansson 46,250$ (3)
Patrick Bajkov 46,250$ (3)
William Borgen 46,250$ (3)
Rasmus Asplund 46,250$ (3)
Rhett Gardner 46,250$ (3)
Sean Malone 46,250$ (1)
Cliff Pu 45,542$ (3)
Steven Kampfer 43,750$ (2)
Brad Hunt 43,250$ (2)
Cal Petersen 42,917$ (2)
Juuso Riikola 42,500$ (1)
Jesper Bratt 41,250$ (1)
Casey Nelson 40,625$ (4)
Mike Vecchione 35,000$ (4)
Daniel Brickley 35,000$ (2)
Justin Bailey 35,000$ (3)
Colby Sissons 34,806$ (3)
Radim Simek 33,750$ (4)
Cole Schneider 32,500$ (2)
Hunter Miska 32,500$ (3)
Total Farm Players30
Salary Commitment
Year 4 : 1,545,007$
Year 5 : 1,044,057$
Year 6 : 846,640$
Year 7 : 109,375$
Salary Average Commitment
Year 4 : 1,545,007$
Year 5 : 1,044,057$
Year 6 : 846,640$
Year 7 : 109,375$

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 95$ - 6,126 - 94%
Level 2: 5417 - 60$ - 5,407 - 100%
Level 3: 2167 - 35$ - 2,163 - 100%
Level 4: 4333 - 25$ - 4,220 - 97%
Luxury : 1083 - 210$ - 897 - 83%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,812 - 96%
Average Income per Game1,900,961$
Year to Date Revenue3,801,921$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries80,950,000$
Farm Players Total Salaries1,242,875$
Coaches Total Salaries11,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-770,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account7,624,599$
Projected Bank Account7,624,599$

Pro Players Salaries

Drew Doughty 11,000,000$ (4)
Aaron Ekblad 7,500,000$ (6)
Vladimir Tarasenko 7,500,000$ (4)
Nathan MacKinnon 6,300,000$ (4)
Erik Johnson 6,000,000$ (4)
Adam Henrique 5,825,000$ (4)
Nick Foligno 5,500,000$ (2)
Jake Allen 4,350,000$ (2)
Viktor Arvidsson 4,250,000$ (3)
Sean Couturier 3,975,000$ (3)
Cody Eakin 3,850,000$ (1)
Keith Kinkaid 2,850,000$ (3)
Mattias Janmark 2,300,000$ (2)
Nate Schmidt 1,900,000$ (2)
Jesper Fast 1,850,000$ (2)
Brandon Pirri 1,750,000$ (3)
Mirco Mueller 1,400,000$ (2)
Dan Hamhuis 1,250,000$ (1)
Cedric Paquette 1,000,000$ (3)
Marcus Kruger 600,000$ (4)
Total Pro Players20
Salary Commitment
Year 4 : 80,950,000$
Year 5 : 75,850,000$
Year 6 : 58,550,000$
Year 7 : 44,725,000$
Salary Average Commitment
Year 4 : 59,250,000$
Year 5 : 56,100,000$
Year 6 : 42,350,000$
Year 7 : 30,750,000$
Salary Cap with 1 Way Contract
Year 4 : 80,950,000$
Year 5 : 75,850,000$
Year 6 : 58,550,000$
Year 7 : 44,725,000$

Farm Players Salaries

Harri Sateri 93,750$ (3)
Jake Virtanen 87,208$ (2)
Luke Gazdic 75,000$ (1)
Michael McLeod 68,167$ (3)
Tyler Gaudet 65,000$ (2)
David Kampf 50,000$ (4)
Brandon Hickey 46,250$ (4)
Tyler Motte 46,250$ (1)
Jeremy Roy 43,167$ (2)
Jordan Nolan 42,500$ (3)
Ben Gleason 38,083$ (3)
Tyler Wotherspoon 37,500$ (4)
Paul Thompson 37,500$ (4)
Matthew Phillips 37,500$ (3)
Jon Gillies 37,500$ (1)
Nick Seeler 36,250$ (4)
Morgan Klimchuk 35,000$ (1)
Nick Schneider 33,750$ (3)
John Gilmour 32,500$ (3)
Zach Trotman 32,500$ (3)
Igor Shvyrev 27,500$ (4)
Jori Lehtera 27,500$ (2)
Emile Poirier 27,500$ (1)
Ryan Culkin 27,500$ (1)
Braden Christoffer 27,500$ (3)
Zachary Leslie 27,500$ (1)
Adam Ollas Mattsson 27,500$ (2)
Jordan Szwarz 25,000$ (2)
Greg Carey 25,000$ (2)
Tye McGinn 25,000$ (2)
Total Farm Players30
Salary Commitment
Year 4 : 1,242,875$
Year 5 : 966,625$
Year 6 : 641,250$
Year 7 : 235,000$
Salary Average Commitment
Year 4 : 1,242,875$
Year 5 : 966,625$
Year 6 : 641,250$
Year 7 : 235,000$

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 125$ - 0 - 0%
Level 2: 5000 - 75$ - 0 - 0%
Level 3: 2000 - 50$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 230$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,726 - 86%
Farm Level 2: 1000 - 15$ - 904 - 90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$
Farm
Home Games Left0
Average Attendance - %2,630 - 88%
Average Income per Game110,228$
Year to Date Revenue661,365$

Expense

Pro Players Total Salaries83,890,000$
Farm Players Total Salaries1,264,092$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account5,061,843$
Projected Bank Account5,061,843$

Pro Players Salaries

David Krejci 7,250,000$ (2)
Marc-Edouard Vlasic 7,000,000$ (3)
Alexander Edler 6,000,000$ (4)
Mats Zuccarello 6,000,000$ (4)
William Karlsson 5,900,000$ (4)
T.J. Oshie 5,750,000$ (2)
Colton Parayko 5,500,000$ (4)
Mikael Backlund 5,350,000$ (3)
Jonathan Marchessault 5,000,000$ (3)
TJ Brodie 4,650,000$ (1)
Mikko Koskinen 4,500,000$ (3)
Vladislav Namestnikov 4,000,000$ (2)
Connor Murphy 3,850,000$ (3)
Michael Grabner 3,350,000$ (2)
Kevin Fiala 2,500,000$ (2)
Ryan Kesler 2,500,000$ (4)
Adam Fox 1,775,000$ (3)
Fredrik Claesson 1,250,000$ (4)
Nate Thompson 980,000$ (2)
Jeremy Helvig 785,000$ (3)
Total Pro Players20
Salary Commitment
Year 4 : 83,890,000$
Year 5 : 79,240,000$
Year 6 : 55,410,000$
Year 7 : 27,150,000$
Salary Average Commitment
Year 4 : 80,903,333$
Year 5 : 76,253,333$
Year 6 : 52,423,333$
Year 7 : 27,150,000$
Salary Cap with 1 Way Contract
Year 4 : 83,890,000$
Year 5 : 79,240,000$
Year 6 : 55,410,000$
Year 7 : 27,150,000$

Farm Players Salaries

Brendan Perlini 68,150$ (1)
Harry Zolnierczyk 50,000$ (2)
Tyler Parsons 46,250$ (3)
Stuart Skinner 46,250$ (3)
Sami Niku 45,833$ (2)
Sean Day 45,542$ (3)
Brendan Guhle 43,150$ (1)
Warren Foegele 40,000$ (1)
Morgan Geekie 40,000$ (3)
Spencer Smallman 37,917$ (3)
Brian Cooper 37,500$ (2)
Chris Conner 37,500$ (2)
Steven Lorentz 36,417$ (3)
Danny O'Regan 35,000$ (1)
Lee Stempniak 35,000$ (1)
Conner Bleackley 35,000$ (2)
Joey Laleggia 35,000$ (1)
Landon Ferraro 35,000$ (1)
Logan Pyett 35,000$ (1)
Mark Alt 35,000$ (1)
Kyle Cumiskey 35,000$ (1)
Marcus Hogstrom 35,000$ (1)
Martin Bakos 35,000$ (1)
Patrick Brown 35,000$ (2)
Tyler Graovac 35,000$ (4)
Tyrell Goulbourne 35,000$ (1)
Tony Calderone 35,000$ (2)
Andrew Poturalski 35,000$ (1)
Keegan Lowe 33,750$ (4)
Christopher Gibson 33,750$ (4)
Oscar Dansk 33,750$ (1)
Frederick Gaudreau 33,333$ (4)
Joe Pendenza 30,000$ (1)
Total Farm Players33
Salary Commitment
Year 4 : 1,264,092$
Year 5 : 664,042$
Year 6 : 388,209$
Year 7 : 135,833$
Salary Average Commitment
Year 4 : 1,264,092$
Year 5 : 664,042$
Year 6 : 388,209$
Year 7 : 135,833$

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 115$ - 0 - 0%
Level 2: 5000 - 70$ - 0 - 0%
Level 3: 2000 - 40$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 225$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries67,503,821$
Farm Players Total Salaries861,625$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,125,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account57,668,562$
Projected Bank Account57,668,562$

Pro Players Salaries

Connor McDavid 12,500,000$ (3)
Victor Hedman 7,875,000$ (6)
Aleksander Barkov 5,900,000$ (3)
James Neal 5,750,000$ (3)
Elias Lindholm 4,850,000$ (3)
Tyler Toffoli 4,600,000$ (1)
Filip Chlapik 4,059,322$ (4)
Rasmus Dahlin 3,775,000$ (3)
Richard Panik 2,800,000$ (2)
Brian Elliott 2,750,000$ (3)
Tyler Ennis 2,500,000$ (3)
Zach Whitecloud 1,491,666$ (1)
Cal Foote 1,425,000$ (3)
Nick Suzuki 1,325,833$ (3)
Niklas Kronwall 1,000,000$ (2)
Anton Khudobin 938,000$ (3)
Roope Hintz 925,000$ (2)
Vince Dunn 894,000$ (1)
Matt Martin 775,000$ (2)
Luke Johnson 720,000$ (1)
Erik Gustafsson 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 4 : 67,503,821$
Year 5 : 59,798,155$
Year 6 : 53,648,155$
Year 7 : 11,934,322$
Salary Average Commitment
Year 4 : 63,628,821$
Year 5 : 55,923,155$
Year 6 : 49,773,155$
Year 7 : 8,059,322$
Salary Cap with 1 Way Contract
Year 4 : 67,503,821$
Year 5 : 59,798,155$
Year 6 : 53,648,155$
Year 7 : 11,934,322$

Farm Players Salaries

Martin Kaut 67,500$ (3)
Spencer Foo 48,750$ (1)
Blake Hillman 46,250$ (3)
Dennis Gilbert 46,250$ (3)
Graham Knott 46,250$ (2)
Justin Kloos 46,250$ (2)
Eddie Lack 46,250$ (4)
Ryan Fitzgerald 45,000$ (3)
Brian Strait 40,000$ (1)
Nick Lappin 38,500$ (1)
Joni Tuulola 38,375$ (3)
Jack Kopacka 37,250$ (3)
Matt Donovan 35,000$ (1)
Matt Petgrave 35,000$ (1)
Patrick Eaves 35,000$ (1)
Matt Mangene 35,000$ (1)
Joseph LaBate 35,000$ (1)
Jan Kovar 35,000$ (1)
Ryan Tesink 35,000$ (1)
Rich Clune 35,000$ (1)
Martin Ouellette 35,000$ (1)
Total Farm Players21
Salary Commitment
Year 4 : 861,625$
Year 5 : 419,375$
Year 6 : 326,875$
Year 7 : 46,250$
Salary Average Commitment
Year 4 : 861,625$
Year 5 : 419,375$
Year 6 : 326,875$
Year 7 : 46,250$

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
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries70,629,166$
Farm Players Total Salaries904,472$
Coaches Total Salaries4,150,000$
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 Account63,222,409$
Projected Bank Account63,222,409$

Pro Players Salaries

Sebastian Aho 8,454,000$ (3)
Kyle Okposo 6,000,000$ (4)
Andrej Sekera 5,500,000$ (2)
Shea Theodore 5,200,000$ (3)
Semyon Varlamov 5,000,000$ (4)
Sami Vatanen 4,875,000$ (1)
Carl Soderberg 4,750,000$ (1)
Miro Heiskanen 3,394,166$ (3)
Aaron Dell 3,250,000$ (2)
Nikita Zadorov 3,200,000$ (2)
Conor Sheary 3,000,000$ (1)
Jamie McGinn 2,750,000$ (2)
Blake Comeau 2,400,000$ (2)
Cody Goloubef 2,100,000$ (2)
Tyson Jost 1,704,000$ (1)
Clayton Keller 1,673,000$ (2)
Mikko Rantanen 1,519,000$ (1)
Charlie McAvoy 1,260,000$ (1)
J.T. Compher 1,000,000$ (1)
Connor Brickley 775,000$ (3)
Gabriel Bourque 750,000$ (2)
Adam Helewka 750,000$ (2)
Seth Helgeson 675,000$ (2)
Mason Geertsen 650,000$ (2)
Total Pro Players24
Salary Commitment
Year 4 : 70,629,166$
Year 5 : 52,521,166$
Year 6 : 28,823,166$
Year 7 : 11,000,000$
Salary Average Commitment
Year 4 : 55,805,999$
Year 5 : 46,571,166$
Year 6 : 25,623,166$
Year 7 : 7,800,000$
Salary Cap with 1 Way Contract
Year 4 : 70,629,166$
Year 5 : 52,521,166$
Year 6 : 28,823,166$
Year 7 : 11,000,000$

Farm Players Salaries

Ty Dellandrea 71,583$ (3)
Shane Starrett 55,556$ (4)
Filip Pyrochta 55,000$ (4)
Sebastien Aho 46,250$ (3)
Marian Studenic 46,250$ (3)
J.C. Beaudin 40,833$ (3)
Joseph Blandisi 40,000$ (2)
Brooks Macek 40,000$ (3)
Duncan Siemens 37,500$ (1)
Taylor Leier 37,500$ (2)
Travis Barron 37,083$ (3)
Spencer Martin 35,000$ (2)
Turner Elson 35,000$ (1)
Colin Blackwell 35,000$ (1)
Chris Bigras 35,000$ (2)
Sergei Boikov 35,000$ (3)
Brett Gallant 35,000$ (1)
Troy Bourke 34,167$ (1)
Julien Nantel 34,000$ (1)
Steve Oleksy 31,250$ (1)
Jeff Taylor 30,000$ (1)
Alex Krushelnyski 30,000$ (1)
Mike McKenna 27,500$ (3)
Total Farm Players23
Salary Commitment
Year 4 : 904,472$
Year 5 : 602,555$
Year 6 : 455,055$
Year 7 : 110,556$
Salary Average Commitment
Year 4 : 904,472$
Year 5 : 602,555$
Year 6 : 455,055$
Year 7 : 110,556$

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 115$ - 6,402 - 96%
Level 2: 5556 - 75$ - 5,355 - 96%
Level 3: 2222 - 60$ - 2,022 - 91%
Level 4: 4444 - 40$ - 4,084 - 92%
Luxury : 1111 - 170$ - 1,099 - 99%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 33$ - 1,834 - 92%
Farm Level 2: 1000 - 20$ - 739 - 74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,962 - 95%
Average Income per Game2,031,951$
Year to Date Revenue12,191,705$
Farm
Home Games Left0
Average Attendance - %2,573 - 86%
Average Income per Game112,192$
Year to Date Revenue1,121,921$

Expense

Pro Players Total Salaries82,012,158$
Farm Players Total Salaries1,333,582$
Coaches Total Salaries5,100,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,125,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account56,789,966$
Projected Bank Account56,789,966$

Pro Players Salaries

Sergei Bobrovsky 10,000,000$ (4)
Claude Giroux 8,275,000$ (3)
Evgeny Kuznetsov 7,800,000$ (2)
Dustin Byfuglien 7,600,000$ (2)
Nikolaj Ehlers 6,000,000$ (3)
Seth Jones 5,400,000$ (3)
Alexander Wennberg 4,900,000$ (2)
Christopher Tanev 4,450,000$ (1)
Craig Smith 4,250,000$ (1)
Brett Connolly 3,800,000$ (3)
Pierre-Luc Dubois 3,394,166$ (2)
Mark Borowiecki 3,100,000$ (3)
Markus Nutivaara 2,700,000$ (1)
Pierre-Edouard Bellemare 2,300,000$ (2)
Jason Pominville 2,075,000$ (4)
Denis Malgin 2,029,659$ (4)
Markus Granlund 1,300,000$ (4)
Artturi Lehkonen 925,000$ (1)
Travis Dermott 863,333$ (4)
Curtis McElhinney 850,000$ (2)
Total Pro Players20
Salary Commitment
Year 4 : 82,012,158$
Year 5 : 69,687,158$
Year 6 : 42,842,992$
Year 7 : 16,267,992$
Salary Average Commitment
Year 4 : 75,279,658$
Year 5 : 65,204,658$
Year 6 : 40,760,492$
Year 7 : 16,267,992$
Salary Cap with 1 Way Contract
Year 4 : 82,012,158$
Year 5 : 69,687,158$
Year 6 : 42,842,992$
Year 7 : 16,267,992$

Farm Players Salaries

Drew Stafford 100,000$ (3)
Anthony Greco 70,000$ (2)
Eric Tangradi 65,000$ (1)
Matt Lorito 60,000$ (1)
Libor Sulak 46,250$ (4)
Nick Moutrey 46,250$ (2)
Dean Kukan 46,250$ (2)
Ukko-Pekka Luukkonen 45,542$ (3)
Blake Siebenaler 45,542$ (3)
Keegan Kolesar 45,250$ (2)
Gabriel Carlsson 44,708$ (4)
Vitaly Abramov 44,000$ (3)
Sonny Milano 43,706$ (3)
Paul Bittner 43,167$ (4)
Mason Marchment 40,000$ (3)
Kole Sherwood 38,889$ (3)
Markus Hannikainen 37,500$ (4)
Anton Forsberg 37,500$ (4)
Edward Pasquale 37,500$ (1)
Tom McCollum 37,500$ (1)
Dylan Coghlan 35,778$ (3)
Calvin Thurkauf 35,750$ (2)
Mitch Callahan 35,000$ (1)
Ryan Olsen 35,000$ (4)
Tommy Cross 35,000$ (1)
Lukas Sedlak 32,500$ (4)
Dillon Heatherington 32,500$ (2)
TJ Tynan 32,500$ (2)
Alex Broadhurst 30,000$ (4)
Chris Casto 27,500$ (3)
Erik Burgdoerfer 27,500$ (3)
Total Farm Players31
Salary Commitment
Year 4 : 1,333,582$
Year 5 : 1,063,582$
Year 6 : 755,082$
Year 7 : 306,625$
Salary Average Commitment
Year 4 : 1,333,582$
Year 5 : 1,063,582$
Year 6 : 755,082$
Year 7 : 306,625$

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95$ - 6,000 - 100%
Level 2: 5000 - 75$ - 4,573 - 91%
Level 3: 2000 - 48$ - 1,712 - 86%
Level 4: 4000 - 28$ - 4,000 - 100%
Luxury : 1000 - 195$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,968 - 98%
Farm Level 2: 1000 - 15$ - 808 - 81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,286 - 96%
Average Income per Game1,940,257$
Year to Date Revenue13,581,802$
Farm
Home Games Left0
Average Attendance - %2,775 - 93%
Average Income per Game106,006$
Year to Date Revenue318,018$

Expense

Pro Players Total Salaries79,379,999$
Farm Players Total Salaries1,543,916$
Coaches Total Salaries4,250,000$
Luxury Taxe Total0$
Special Salary Cap Value350,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account25,559,478$
Projected Bank Account25,559,478$

Pro Players Salaries

Oliver Ekman-Larsson 8,250,000$ (4)
Ryan Johansen 8,000,000$ (4)
Mikael Granlund 5,750,000$ (3)
Dougie Hamilton 5,750,000$ (2)
Brayden McNabb 5,500,000$ (3)
Teuvo Teravainen 5,400,000$ (4)
Tyler Johnson 5,000,000$ (2)
Reilly Smith 5,000,000$ (3)
Gustav Nyquist 5,000,000$ (4)
Cody Ceci 4,500,000$ (4)
Darren Helm 3,850,000$ (2)
Jacob Markstrom 3,666,666$ (1)
Bryan Rust 3,500,000$ (3)
Ryan Dzingel 1,800,000$ (3)
Kyle Connor 1,775,000$ (1)
Adam Pelech 1,600,000$ (2)
Alex Tuch 1,350,000$ (1)
David Backes 1,000,000$ (1)
Steven Santini 925,000$ (1)
Michal Kempny 900,000$ (2)
Carter Hart 863,333$ (3)
Total Pro Players21
Salary Commitment
Year 4 : 79,379,999$
Year 5 : 70,663,333$
Year 6 : 53,563,333$
Year 7 : 31,150,000$
Salary Average Commitment
Year 4 : 69,913,333$
Year 5 : 64,863,333$
Year 6 : 51,988,333$
Year 7 : 31,150,000$
Salary Cap with 1 Way Contract
Year 4 : 79,379,999$
Year 5 : 70,663,333$
Year 6 : 53,563,333$
Year 7 : 31,150,000$

Farm Players Salaries

Valeri Nichushkin 150,000$ (4)
Sammy Blais 101,483$ (4)
Andreas Borgman 88,750$ (2)
Olli Juolevi 75,000$ (3)
Vladislav Kamenev 66,979$ (4)
Drake Caggiula 66,979$ (4)
Brendan Leipsic 65,000$ (1)
Brendan Gaunce 62,500$ (2)
Anders Bjork 53,333$ (2)
C.J Suess 46,250$ (3)
Pierre Engvall 46,250$ (3)
Brayden Burke 46,250$ (3)
Niklas Hansson 46,250$ (2)
Colton Point 46,250$ (3)
Andrew Nielsen 46,083$ (1)
Josh Mahura 45,542$ (3)
David Kase 41,250$ (3)
Connor Hobbs 39,917$ (1)
John Nyberg 38,000$ (3)
Nicholas Caamano 37,750$ (3)
Michael Spacek 37,500$ (2)
Remi Elie 36,750$ (2)
Ty Lewis 36,000$ (3)
Eric Cornel 35,000$ (1)
Andy Andreoff 33,850$ (1)
Caleb Herbert 32,500$ (1)
Jared Coreau 32,500$ (3)
Michal Cajkovsky 30,000$ (2)
Scott Savage 30,000$ (2)
Steven Fogarty 30,000$ (2)
Total Farm Players30
Salary Commitment
Year 4 : 1,543,916$
Year 5 : 1,291,566$
Year 6 : 876,483$
Year 7 : 385,441$
Salary Average Commitment
Year 4 : 1,543,916$
Year 5 : 1,291,566$
Year 6 : 876,483$
Year 7 : 385,441$

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6333 - 100$ - 6,280 - 99%
Level 2: 5278 - 60$ - 5,272 - 100%
Level 3: 2111 - 35$ - 2,110 - 100%
Level 4: 4222 - 25$ - 4,212 - 100%
Luxury : 1056 - 200$ - 1,055 - 100%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,930 - 100%
Average Income per Game1,988,446$
Year to Date Revenue11,930,674$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries80,488,468$
Farm Players Total Salaries1,049,375$
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 Account35,836,085$
Projected Bank Account35,836,085$

Pro Players Salaries

Anze Kopitar 10,000,000$ (5)
Cam Fowler 6,500,000$ (3)
Braden Holtby 6,100,000$ (1)
Tyler Myers 6,000,000$ (3)
Travis Zajac 5,750,000$ (2)
Jakob Silfverberg 5,250,000$ (4)
Mike Hoffman 5,188,000$ (1)
Jay Bouwmeester 5,000,000$ (2)
Jonathan Ericsson 4,250,000$ (1)
Jake Muzzin 4,000,000$ (2)
Derek Ryan 3,750,000$ (3)
Andreas Johnsson 3,400,000$ (2)
Anthony Mantha 3,300,000$ (1)
Max Domi 3,150,000$ (1)
Jordan Weal 2,187,500$ (4)
Troy Stecher 1,962,968$ (2)
Matthew Tkachuk 1,775,000$ (1)
Nic Dowd 1,250,000$ (3)
Kevin Labanc 925,000$ (1)
Casey DeSmith 750,000$ (2)
Total Pro Players20
Salary Commitment
Year 4 : 80,488,468$
Year 5 : 55,800,468$
Year 6 : 34,937,500$
Year 7 : 17,437,500$
Salary Average Commitment
Year 4 : 68,100,468$
Year 5 : 48,600,468$
Year 6 : 31,737,500$
Year 7 : 14,237,500$
Salary Cap with 1 Way Contract
Year 4 : 80,488,468$
Year 5 : 55,800,468$
Year 6 : 34,937,500$
Year 7 : 17,437,500$

Farm Players Salaries

Nikita Soshnikov 87,500$ (3)
Logan O'Connor 56,875$ (3)
Michael Prapavessis 47,500$ (4)
Petrus Palmu 46,250$ (3)
Austin Wagner 46,250$ (2)
Givani Smith 45,667$ (3)
Zach Nastasiuk 45,000$ (1)
Jordan Kyrou 44,000$ (3)
Mitch Hults 37,500$ (3)
Chad Johnson 37,500$ (4)
Landon Bow 37,500$ (3)
Darren Raddysh 36,500$ (3)
Antoine Waked 36,333$ (2)
Kevin Porter 35,000$ (2)
Ryan Sproul 35,000$ (1)
Cal O'Reilly 32,500$ (1)
Brad Malone 32,500$ (2)
Brian Lashoff 32,500$ (1)
Dan Renouf 32,500$ (1)
Ben Street 30,000$ (2)
Andrew Campbell 30,000$ (1)
Jake Paterson 27,500$ (4)
Dylan Sadowy 27,500$ (2)
James De Haas 27,500$ (2)
Michael Kapla 27,500$ (2)
Hampus Gustafsson 25,000$ (2)
Zac Dalpe 25,000$ (1)
Jack Rodewald 25,000$ (1)
Total Farm Players28
Salary Commitment
Year 4 : 1,049,375$
Year 5 : 791,875$
Year 6 : 504,292$
Year 7 : 112,500$
Salary Average Commitment
Year 4 : 1,049,375$
Year 5 : 791,875$
Year 6 : 504,292$
Year 7 : 112,500$

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 130$ - 0 - 0%
Level 2: 5000 - 80$ - 0 - 0%
Level 3: 2000 - 50$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 275$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries75,194,833$
Farm Players Total Salaries894,209$
Coaches Total Salaries3,500,000$
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 Account23,146,098$
Projected Bank Account23,146,098$

Pro Players Salaries

Henrik Lundqvist 8,500,000$ (2)
Ryan Getzlaf 8,250,000$ (2)
Kyle Turris 6,000,000$ (3)
Torey Krug 5,250,000$ (1)
Jordan Binnington 4,400,000$ (4)
Nick Bjugstad 4,100,000$ (2)
Alec Martinez 4,000,000$ (2)
Kris Russell 4,000,000$ (2)
Patrik Laine 3,575,000$ (1)
Will Butcher 3,500,000$ (4)
Michael Stone 3,500,000$ (1)
Chris Kunitz 3,000,000$ (2)
Andreas Athanasiou 3,000,000$ (2)
Erik Haula 2,750,000$ (2)
Zack Kassian 1,950,000$ (1)
Joonas Donskoi 1,900,000$ (3)
Nick Ritchie 1,500,000$ (3)
Erik Brannstrom 1,313,333$ (3)
Alexander Kerfoot 1,137,500$ (2)
Scott Wilson 1,050,000$ (3)
Nolan Vesey 925,000$ (2)
Brandon Carlo 894,000$ (1)
Ryan White 700,000$ (1)
Total Pro Players23
Salary Commitment
Year 4 : 75,194,833$
Year 5 : 59,325,833$
Year 6 : 19,663,333$
Year 7 : 7,900,000$
Salary Average Commitment
Year 4 : 69,944,833$
Year 5 : 59,325,833$
Year 6 : 19,663,333$
Year 7 : 7,900,000$
Salary Cap with 1 Way Contract
Year 4 : 75,194,833$
Year 5 : 59,325,833$
Year 6 : 19,663,333$
Year 7 : 7,900,000$

Farm Players Salaries

Matt Beleskey 190,000$ (1)
Chris Wideman 62,500$ (3)
Darren Archibald 57,500$ (3)
Matt Bartkowski 50,000$ (1)
Paul Carey 47,500$ (2)
Alex Stalock 46,750$ (3)
Maximilian Kammerer 46,250$ (3)
Anton Blidh 46,250$ (1)
Dylan Wells 45,542$ (3)
Jeremy Lauzon 43,583$ (2)
Chris Driedger 40,000$ (1)
Griffin Reinhart 40,000$ (3)
William Lagesson 37,917$ (2)
Drake Rymsha 36,667$ (3)
Shawn O'Donnell 35,000$ (1)
Patrick Russell 35,000$ (3)
Dillon Simpson 33,750$ (2)
Total Farm Players17
Salary Commitment
Year 4 : 894,209$
Year 5 : 532,959$
Year 6 : 370,209$
Year 7 : 0$
Salary Average Commitment
Year 4 : 771,709$
Year 5 : 532,959$
Year 6 : 370,209$
Year 7 : 0$

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 6,000 - 100%
Level 2: 5000 - 67$ - 5,000 - 100%
Level 3: 2000 - 35$ - 2,000 - 100%
Level 4: 4000 - 24$ - 4,000 - 100%
Luxury : 1000 - 202$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 15$ - 2,000 - 100%
Farm Level 2: 1000 - 5$ - 1,000 - 100%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100%
Average Income per Game1,932,530$
Year to Date Revenue3,865,060$
Farm
Home Games Left0
Average Attendance - %3,000 - 100%
Average Income per Game52,150$
Year to Date Revenue521,500$

Expense

Pro Players Total Salaries80,901,833$
Farm Players Total Salaries1,061,956$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account39,752,367$
Projected Bank Account39,752,367$

Pro Players Salaries

Jonathan Toews 10,500,000$ (4)
Marc-Andre Fleury 7,000,000$ (3)
Derek Stepan 6,500,000$ (2)
Ilya Kovalchuk 6,250,000$ (3)
Jonathan Huberdeau 5,900,000$ (4)
Hampus Lindholm 4,812,000$ (3)
Chris Kreider 4,625,000$ (1)
Roberto Luongo 4,533,333$ (4)
Shayne Gostisbehere 4,500,000$ (2)
Alex Killorn 4,450,000$ (4)
Mark Pysyk 4,000,000$ (4)
James Reimer 3,400,000$ (2)
Andrew Cogliano 2,750,000$ (3)
Jamie Oleksiak 2,137,500$ (4)
Dion Phaneuf 2,000,000$ (4)
Carl Gunnarsson 1,600,000$ (3)
Deryk Engelland 1,500,000$ (3)
Mathew Barzal 1,294,000$ (2)
Brandon Tanev 1,150,000$ (3)
Dale Weise 1,000,000$ (3)
Chris Wagner 1,000,000$ (3)
Total Pro Players21
Salary Commitment
Year 4 : 80,901,833$
Year 5 : 76,276,833$
Year 6 : 60,582,833$
Year 7 : 33,520,833$
Salary Average Commitment
Year 4 : 69,676,499$
Year 5 : 67,201,499$
Year 6 : 54,932,499$
Year 7 : 30,907,499$
Salary Cap with 1 Way Contract
Year 4 : 80,901,833$
Year 5 : 76,276,833$
Year 6 : 60,582,833$
Year 7 : 33,520,833$

Farm Players Salaries

Kyle Clifford 80,000$ (1)
Riley Barber 55,000$ (1)
Al Montoya 50,000$ (1)
Cam Dineen 46,250$ (3)
Cameron Hebig 46,250$ (3)
Dryden Hunt 46,250$ (2)
Kiefer Sherwood 46,250$ (2)
Magnus Paajarvi 45,000$ (3)
Adam Mascherin 44,000$ (3)
Nic Petan 43,706$ (2)
A.J. Greer 41,250$ (2)
Brad Thiessen 37,500$ (1)
Miikka Salomaki 37,500$ (4)
Jonathan Ang 37,250$ (3)
Thomas Schemitsch 35,750$ (4)
Nathan Paetsch 35,000$ (1)
Ian McCoshen 35,000$ (3)
Ryan Stanton 35,000$ (1)
Seth Griffith 35,000$ (4)
Nelson Nogier 35,000$ (3)
Adam Clendening 35,000$ (4)
Kyle Rau 35,000$ (4)
Michael Sgarbossa 32,500$ (3)
Chase De Leo 32,500$ (3)
Chase Balisy 30,000$ (2)
Sam Jardine 30,000$ (1)
Total Farm Players26
Salary Commitment
Year 4 : 1,061,956$
Year 5 : 739,456$
Year 6 : 532,000$
Year 7 : 178,250$
Salary Average Commitment
Year 4 : 1,061,956$
Year 5 : 739,456$
Year 6 : 532,000$
Year 7 : 178,250$

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 145$ - 0 - 0%
Level 2: 5000 - 95$ - 0 - 0%
Level 3: 2000 - 65$ - 0 - 0%
Level 4: 4000 - 40$ - 0 - 0%
Luxury : 1000 - 250$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,773 - 89%
Farm Level 2: 1000 - 15$ - 897 - 90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$
Farm
Home Games Left0
Average Attendance - %2,670 - 89%
Average Income per Game112,504$
Year to Date Revenue562,519$

Expense

Pro Players Total Salaries69,378,999$
Farm Players Total Salaries1,290,913$
Coaches Total Salaries7,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,200,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account12,620,044$
Projected Bank Account12,620,044$

Pro Players Salaries

Matt Duchene 8,000,000$ (4)
Marcus Johansson 6,960,000$ (4)
Kevin Shattenkirk 6,650,000$ (2)
Brandon Dubinsky 5,850,000$ (2)
Justin Faulk 4,833,333$ (1)
Jason Demers 4,500,000$ (2)
Adam Larsson 4,166,666$ (2)
Matt Murray 3,750,000$ (3)
Micheal Ferland 3,500,000$ (4)
Brenden Dillon 3,270,000$ (1)
Sam Gagner 3,150,000$ (2)
Riley Nash 2,750,000$ (3)
Jack Campbell 2,440,000$ (4)
Haydn Fleury 1,713,000$ (1)
Noel Acciari 1,600,000$ (4)
Dmitrij Jaskin 1,250,000$ (4)
Karl Alzner 1,000,000$ (3)
Danton Heinen 996,000$ (1)
Christoffer Ehn 925,000$ (3)
Tanner Kero 800,000$ (4)
Kevin Boyle 675,000$ (3)
Victor Ejdsell 600,000$ (2)
Total Pro Players22
Salary Commitment
Year 4 : 69,378,999$
Year 5 : 58,566,666$
Year 6 : 33,650,000$
Year 7 : 24,550,000$
Salary Average Commitment
Year 4 : 61,258,999$
Year 5 : 53,716,666$
Year 6 : 29,900,000$
Year 7 : 24,550,000$
Salary Cap with 1 Way Contract
Year 4 : 69,378,999$
Year 5 : 58,566,666$
Year 6 : 33,650,000$
Year 7 : 24,550,000$

Farm Players Salaries

Oscar Lindberg 67,500$ (4)
Martin Marincin 57,500$ (4)
German Rubtsov 55,333$ (3)
Peter Budaj 51,250$ (1)
Chase Pearson 46,250$ (3)
Jayden Halbgewachs 46,250$ (3)
Jacob Larsson 44,708$ (3)
Matthew Peca 42,500$ (4)
Tobias Geisser 41,900$ (3)
Ryan Horvat 41,250$ (3)
Paul LaDue 41,250$ (4)
Alexandre Alain 38,889$ (3)
Dylan Sikura 37,500$ (2)
Gemel Smith 37,500$ (4)
Blake Pietila 37,500$ (4)
Marko Dano 37,500$ (2)
Sebastian Repo 37,000$ (3)
Chaz Reddekopp 36,750$ (3)
Giovanni Fiore 35,083$ (2)
Jordan Schmaltz 35,000$ (1)
Zane McIntyre 35,000$ (3)
Kevin Gravel 35,000$ (1)
Justin Scott 35,000$ (3)
Maxim Letunov 35,000$ (3)
Martin Frk 35,000$ (3)
Michael Mersch 33,750$ (4)
Ryan Murphy 32,500$ (2)
Scott Kosmachuk 32,500$ (2)
Vincent Praplan 32,500$ (1)
Kevin Tansey 30,000$ (3)
Kevin Czuczman 28,750$ (1)
Philip Samuelsson 28,750$ (2)
Chris Summers 28,750$ (2)
Total Farm Players33
Salary Commitment
Year 4 : 1,290,913$
Year 5 : 1,108,413$
Year 6 : 875,830$
Year 7 : 317,500$
Salary Average Commitment
Year 4 : 1,290,913$
Year 5 : 1,108,413$
Year 6 : 875,830$
Year 7 : 317,500$

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 0 - 0%
Level 2: 5000 - 66$ - 0 - 0%
Level 3: 2000 - 43$ - 0 - 0%
Level 4: 4000 - 22$ - 0 - 0%
Luxury : 1000 - 212$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 34$ - 0 - 0%
Farm Level 2: 1000 - 14$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries69,308,858$
Farm Players Total Salaries1,514,566$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,900,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account26,540,108$
Projected Bank Account26,540,108$

Pro Players Salaries

Jeff Skinner 9,000,000$ (4)
Paul Stastny 7,000,000$ (2)
Jonathan Drouin 5,500,000$ (1)
Jaden Schwartz 5,350,000$ (2)
Frans Nielsen 5,250,000$ (3)
Danny DeKeyser 5,000,000$ (3)
Marco Scandella 4,000,000$ (1)
Elias Pettersson 3,775,000$ (3)
Ben Lovejoy 3,500,000$ (4)
Matt Cullen 3,000,000$ (2)
Trevor van Riemsdyk 2,300,000$ (3)
Jordan Martinook 2,000,000$ (4)
Derek Grant 1,875,525$ (2)
Stefan Noesen 1,725,000$ (1)
Scott Harrington 1,633,333$ (4)
Jon Merrill 1,375,000$ (2)
Matt Benning 1,075,000$ (1)
Ryan Reaves 1,000,000$ (3)
Dylan McIlrath 1,000,000$ (4)
Chris Mueller 975,000$ (1)
Kaapo Kahkonen 925,000$ (3)
Trevor Smith 750,000$ (1)
Darcy Kuemper 650,000$ (2)
Kenny Agostino 650,000$ (4)
Total Pro Players24
Salary Commitment
Year 4 : 69,308,858$
Year 5 : 55,283,858$
Year 6 : 36,033,333$
Year 7 : 17,783,333$
Salary Average Commitment
Year 4 : 63,496,358$
Year 5 : 49,471,358$
Year 6 : 33,220,833$
Year 7 : 17,783,333$
Salary Cap with 1 Way Contract
Year 4 : 69,308,858$
Year 5 : 55,283,858$
Year 6 : 36,033,333$
Year 7 : 17,783,333$

Farm Players Salaries

Mike Reilly 101,250$ (1)
Adam Cracknell 99,800$ (1)
Trevor Moore 88,750$ (1)
Jeremy Smith 60,000$ (2)
Zach Aston-Reese 50,000$ (2)
Trent Frederic 46,250$ (2)
Louie Belpedio 46,250$ (3)
Joey Anderson 46,250$ (3)
Josh Leivo 46,250$ (4)
Matthew Highmore 46,250$ (2)
Simon Benoit 46,250$ (3)
Carson Soucy 46,250$ (2)
Matt Tennyson 44,400$ (1)
Rourke Chartier 43,167$ (3)
Conor Garland 41,083$ (2)
Gustav Bouramman 40,300$ (3)
Reid Boucher 40,000$ (4)
Mikhail Berdin 38,333$ (3)
Dmitry Sokolov 38,250$ (3)
Karson Kuhlman 38,125$ (3)
Rudolfs Balcers 37,958$ (2)
Zach Palmquist 36,300$ (2)
Julian Melchiori 35,000$ (1)
Terry Broadhurst 35,000$ (1)
Tom Sestito 35,000$ (1)
Hunter Shinkaruk 35,000$ (2)
Connor Jones 35,000$ (4)
Colton Hargrove 35,000$ (2)
Joseph Gambardella 35,000$ (3)
Sam Anas 33,750$ (4)
Kurtis Gabriel 32,500$ (4)
Hunter Warner 31,850$ (1)
Michael Joly 25,000$ (1)
Jacob MacDonald 25,000$ (1)
Total Farm Players34
Salary Commitment
Year 4 : 1,514,566$
Year 5 : 993,516$
Year 6 : 559,425$
Year 7 : 187,500$
Salary Average Commitment
Year 4 : 1,514,566$
Year 5 : 993,516$
Year 6 : 559,425$
Year 7 : 187,500$

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 85$ - 0 - 0%
Level 2: 5000 - 60$ - 0 - 0%
Level 3: 2000 - 30$ - 0 - 0%
Level 4: 4000 - 20$ - 0 - 0%
Luxury : 1000 - 180$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 0 - 0%
Farm Level 2: 1000 - 10$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries66,801,308$
Farm Players Total Salaries986,750$
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 Account14,928,080$
Projected Bank Account14,928,080$

Pro Players Salaries

Carey Price 10,500,000$ (3)
Shea Weber 7,857,143$ (6)
Max Pacioretty 7,000,000$ (4)
Jeff Petry 5,500,000$ (2)
Erik Gudbranson 4,000,000$ (2)
Pat Maroon 3,900,000$ (3)
Andrew Shaw 3,900,000$ (3)
Brendan Gallagher 3,750,000$ (2)
Troy Brouwer 3,500,000$ (3)
Brandon Manning 3,250,000$ (3)
Alexander Petrovic 1,950,000$ (3)
Mikhail Sergachev 1,744,166$ (1)
Casey Mittelstadt 1,491,666$ (3)
Rinat Valiev 1,300,000$ (3)
Noah Juulsen 1,063,333$ (1)
Jacob de la Rose 1,000,000$ (2)
Michael McCarron 975,000$ (2)
Steve Bernier 950,000$ (1)
Victor Mete 870,000$ (1)
Daniel Carr 850,000$ (2)
Charlie Lindgren 750,000$ (1)
Vincent LoVerde 700,000$ (1)
Total Pro Players22
Salary Commitment
Year 4 : 66,801,308$
Year 5 : 60,723,809$
Year 6 : 44,648,809$
Year 7 : 14,857,143$
Salary Average Commitment
Year 4 : 64,901,308$
Year 5 : 58,823,809$
Year 6 : 42,748,809$
Year 7 : 14,857,143$
Salary Cap with 1 Way Contract
Year 4 : 66,801,308$
Year 5 : 60,723,809$
Year 6 : 44,648,809$
Year 7 : 14,857,143$

Farm Players Salaries

Filip Zadina 87,208$ (3)
Logan Brown 78,667$ (2)
JC Lipon 57,500$ (3)
Jalen Chatfield 50,000$ (3)
Antti Suomela 48,750$ (1)
Scott Eansor 48,750$ (2)
Matt Taormina 47,500$ (1)
Jake Evans 46,250$ (1)
Jonathan Dahlen 46,250$ (3)
Zachary Fucale 42,500$ (2)
Brett Lernout 42,500$ (2)
Joel Hofer 40,458$ (3)
Will Bitten 40,250$ (2)
Lukas Vejdemo 39,625$ (1)
Michael Pezzetta 37,167$ (2)
Brandon Gignac 35,708$ (2)
Michael McNiven 35,167$ (2)
Tim Erixon 35,000$ (1)
Will O'Neill 35,000$ (1)
Stefan Matteau 32,500$ (2)
Reid Duke 32,500$ (2)
Clark Bishop 27,500$ (1)
Total Farm Players22
Salary Commitment
Year 4 : 986,750$
Year 5 : 707,125$
Year 6 : 281,416$
Year 7 : 0$
Salary Average Commitment
Year 4 : 986,750$
Year 5 : 707,125$
Year 6 : 281,416$
Year 7 : 0$

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 5,552 - 93%
Level 2: 5000 - 59$ - 5,000 - 100%
Level 3: 2000 - 44$ - 1,702 - 85%
Level 4: 4000 - 26$ - 4,000 - 100%
Luxury : 1000 - 199$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,255 - 96%
Average Income per Game1,904,379$
Year to Date Revenue5,713,138$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries77,750,143$
Farm Players Total Salaries1,229,989$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value1,770,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account57,013,162$
Projected Bank Account57,013,162$

Pro Players Salaries

Joe Pavelski 7,000,000$ (4)
Taylor Hall 6,000,000$ (1)
Brandon Saad 6,000,000$ (2)
Filip Forsberg 6,000,000$ (3)
Martin Jones 5,750,000$ (4)
Jordan Eberle 5,500,000$ (4)
J.T. Miller 5,250,000$ (3)
Zdeno Chara 5,000,000$ (1)
Roman Josi 4,000,000$ (1)
Wayne Simmonds 3,975,000$ (2)
Tanner Pearson 3,750,000$ (2)
Mattias Ekholm 3,750,000$ (3)
Jack Johnson 3,250,000$ (3)
Antoine Roussel 3,000,000$ (3)
Colton Sissons 2,857,143$ (4)
Andrew Copp 2,280,000$ (4)
Troy Grosenick 2,000,000$ (2)
Vinnie Hinostroza 925,000$ (2)
Nick Jensen 813,000$ (2)
Matt Roy 650,000$ (3)
Total Pro Players20
Salary Commitment
Year 4 : 77,750,143$
Year 5 : 62,750,143$
Year 6 : 45,287,143$
Year 7 : 23,387,143$
Salary Average Commitment
Year 4 : 65,385,976$
Year 5 : 50,385,976$
Year 6 : 38,127,976$
Year 7 : 23,387,143$
Salary Cap with 1 Way Contract
Year 4 : 77,750,143$
Year 5 : 62,750,143$
Year 6 : 45,287,143$
Year 7 : 23,387,143$

Farm Players Salaries

Pavel Zacha 87,200$ (1)
Saku Maenalanen 60,000$ (1)
Gage Quinney 55,000$ (4)
Kaden Fulcher 55,000$ (4)
Logan Stanley 53,792$ (3)
Vinni Lettieri 46,250$ (2)
Adam Brooks 46,250$ (2)
Zack MacEwen 45,000$ (3)
Matt Moulson 42,500$ (3)
Kristians Rubins 40,625$ (4)
Aaron Luchuk 40,625$ (4)
Emil Pettersson 37,125$ (1)
Joonas Lyytinen 37,000$ (1)
Frederic Allard 35,706$ (2)
Justin Kirkland 35,000$ (3)
Anthony Richard 34,583$ (3)
Alexandre Carrier 34,583$ (3)
Josh Brown 33,750$ (1)
Antoine Bibeau 33,750$ (2)
Marek Mazanec 33,750$ (1)
Jaycob Megna 32,500$ (2)
Josh Healey 32,500$ (3)
Mason Mitchell 32,500$ (3)
Jack Dougherty 32,500$ (4)
Felix Girard 32,500$ (4)
Nick DeSimone 32,500$ (3)
Scott Sabourin 32,500$ (3)
Trevor Murphy 32,500$ (4)
Patrik Rybar 32,500$ (4)
Tyler Wong 25,000$ (1)
Ryan Lomberg 25,000$ (1)
Total Farm Players31
Salary Commitment
Year 4 : 1,229,989$
Year 5 : 891,164$
Year 6 : 696,708$
Year 7 : 321,250$
Salary Average Commitment
Year 4 : 1,229,989$
Year 5 : 891,164$
Year 6 : 696,708$
Year 7 : 321,250$

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 5,988 - 100%
Level 2: 5000 - 70$ - 4,861 - 97%
Level 3: 2000 - 45$ - 1,932 - 97%
Level 4: 4000 - 35$ - 3,601 - 90%
Luxury : 1000 - 250$ - 915 - 91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40$ - 0 - 0%
Farm Level 2: 1000 - 20$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,296 - 96%
Average Income per Game2,057,147$
Year to Date Revenue16,457,177$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries84,486,096$
Farm Players Total Salaries705,033$
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 Account27,159,444$
Projected Bank Account27,159,444$

Pro Players Salaries

Tyler Seguin 9,850,000$ (4)
Alex Ovechkin 9,538,000$ (2)
Brent Seabrook 6,875,000$ (5)
John Gibson 6,400,000$ (1)
Ryan Ellis 6,250,000$ (3)
Matt Dumba 6,000,000$ (2)
Gabriel Landeskog 5,571,429$ (2)
Nino Niederreiter 5,250,000$ (4)
Tom Wilson 5,166,667$ (3)
Brayden Schenn 5,125,000$ (1)
Oliver Bjorkstrand 2,500,000$ (2)
Nick Holden 2,200,000$ (3)
Ryan Miller 2,000,000$ (2)
Michael Rasmussen 1,710,833$ (3)
Scott Wedgewood 1,500,000$ (2)
Justin Falk 1,300,000$ (2)
Pontus Aberg 1,300,000$ (4)
Jake DeBrusk 1,288,000$ (1)
Robert Hagg 1,150,000$ (2)
Jakob Forsbacka Karlsson 925,000$ (1)
Dillon Dube 925,000$ (3)
Christian Jaros 861,167$ (2)
Brett Seney 800,000$ (2)
Total Pro Players23
Salary Commitment
Year 4 : 84,486,096$
Year 5 : 70,748,096$
Year 6 : 39,527,500$
Year 7 : 23,275,000$
Salary Average Commitment
Year 4 : 80,786,095$
Year 5 : 69,673,095$
Year 6 : 38,452,500$
Year 7 : 22,200,000$
Salary Cap with 1 Way Contract
Year 4 : 84,486,096$
Year 5 : 70,748,096$
Year 6 : 39,527,500$
Year 7 : 23,275,000$

Farm Players Salaries

Timothy Liljegren 66,250$ (2)
Colton White 46,250$ (2)
Nolan Stevens 46,250$ (3)
Blake Speers 46,250$ (1)
Michael Lindqvist 46,250$ (2)
Josh Jacobs 46,250$ (1)
Yannick Rathgeb 46,250$ (2)
Nathan Bastian 46,250$ (2)
John Quenneville 44,700$ (1)
Joseph Cramarossa 37,500$ (2)
Shane Gersich 35,000$ (3)
Jalen Smereck 35,000$ (3)
Lane Pederson 34,500$ (2)
Brandon Baddock 33,750$ (1)
Cavan Fitzgerald 32,833$ (2)
Ken Appleby 31,750$ (2)
Spencer Watson 30,000$ (1)
Total Farm Players17
Salary Commitment
Year 4 : 705,033$
Year 5 : 504,083$
Year 6 : 116,250$
Year 7 : 0$
Salary Average Commitment
Year 4 : 705,033$
Year 5 : 504,083$
Year 6 : 116,250$
Year 7 : 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
Farm
Farm Level 1: 2000 - 35$ - 1,644 - 82%
Farm Level 2: 1000 - 15$ - 816 - 82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$
Farm
Home Games Left0
Average Attendance - %2,460 - 82%
Average Income per Game103,952$
Year to Date Revenue415,808$

Expense

Pro Players Total Salaries65,388,000$
Farm Players Total Salaries1,570,758$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account24,140,456$
Projected Bank Account24,140,456$

Pro Players Salaries

Cory Schneider 6,000,000$ (3)
Jonathan Quick 5,800,000$ (4)
Nick Leddy 5,500,000$ (3)
Mike Matheson 4,875,000$ (1)
Nikita Zaitsev 4,500,000$ (3)
Michael Frolik 4,300,000$ (1)
Victor Rask 4,000,000$ (3)
Nico Hischier 3,775,000$ (2)
Adrian Kempe 3,650,000$ (4)
Brady Tkachuk 3,425,000$ (3)
Marcus Foligno 2,875,000$ (2)
Tom Pyatt 2,500,000$ (2)
Ryan Pulock 2,000,000$ (2)
Sam Bennett 1,950,000$ (3)
Colin White 1,750,000$ (2)
Nicolas Deslauriers 1,500,000$ (3)
Ilya Lyubushkin 1,350,000$ (1)
Austin Czarnik 1,250,000$ (3)
Dustin Tokarski 950,000$ (3)
Brett Howden 925,000$ (3)
MacKenzie Weegar 900,000$ (1)
Rasmus Andersson 863,000$ (1)
Doyle Somerby 750,000$ (2)
Total Pro Players23
Salary Commitment
Year 4 : 65,388,000$
Year 5 : 53,100,000$
Year 6 : 39,450,000$
Year 7 : 9,450,000$
Salary Average Commitment
Year 4 : 58,043,833$
Year 5 : 50,055,833$
Year 6 : 36,405,833$
Year 7 : 9,450,000$
Salary Cap with 1 Way Contract
Year 4 : 65,388,000$
Year 5 : 53,100,000$
Year 6 : 39,450,000$
Year 7 : 9,450,000$

Farm Players Salaries

Tanner Jeannot 92,500$ (4)
Zach Magwood 90,000$ (4)
Skyler McKenzie 90,000$ (4)
Maxime Fortier 87,500$ (4)
Malcolm Subban 76,250$ (1)
Jason Garrison 75,000$ (3)
Martin Necas 71,583$ (2)
Tage Thompson 56,850$ (1)
Brandon Davidson 50,000$ (1)
Tyler Pitlick 50,000$ (3)
Eamon McAdam 47,500$ (2)
Michael Dipietro 47,083$ (3)
Mason Shaw 46,250$ (3)
Boris Katchouk 46,250$ (3)
Otto Koivula 46,250$ (3)
Glenn Gawdin 46,250$ (3)
Frank Vatrano 46,250$ (2)
Jake Bischoff 46,250$ (2)
Roland McKeown 44,700$ (1)
Guillaume Brisebois 44,417$ (2)
Jason Dickinson 43,750$ (3)
Joel L'Esperance 36,125$ (3)
Evan Cormier 35,917$ (3)
Brett Pollock 35,583$ (2)
Brendan Woods 35,000$ (2)
Kyle Burroughs 33,750$ (1)
Alexandre Grenier 30,000$ (3)
John McCarthy 30,000$ (1)
Brandon Anselmini 30,000$ (2)
Colin Campbell 30,000$ (2)
Alan Quine 29,750$ (3)
Total Farm Players31
Salary Commitment
Year 4 : 1,570,758$
Year 5 : 1,279,208$
Year 6 : 892,625$
Year 7 : 360,000$
Salary Average Commitment
Year 4 : 1,570,758$
Year 5 : 1,279,208$
Year 6 : 892,625$
Year 7 : 360,000$

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 150$ - 0 - 0%
Level 2: 5000 - 100$ - 0 - 0%
Level 3: 2000 - 60$ - 0 - 0%
Level 4: 4000 - 35$ - 0 - 0%
Luxury : 1000 - 196$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,976 - 99%
Farm Level 2: 1000 - 15$ - 849 - 85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$
Farm
Home Games Left0
Average Attendance - %2,825 - 94%
Average Income per Game107,297$
Year to Date Revenue429,187$

Expense

Pro Players Total Salaries73,500,000$
Farm Players Total Salaries1,487,812$
Coaches Total Salaries4,700,000$
Luxury Taxe Total0$
Special Salary Cap Value3,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account6,015,581$
Projected Bank Account6,015,581$

Pro Players Salaries

P.K. Subban 9,000,000$ (3)
Phil Kessel 6,800,000$ (3)
Keith Yandle 6,350,000$ (4)
Jordan Staal 6,000,000$ (4)
Ryan Callahan 5,800,000$ (1)
Justin Schultz 5,550,000$ (1)
Tomas Tatar 5,300,000$ (2)
Patrik Nemeth 5,000,000$ (3)
Bryan Little 4,400,000$ (3)
Antti Raanta 4,250,000$ (2)
Devin Shore 2,300,000$ (1)
Thomas Hickey 2,250,000$ (3)
Roman Polak 2,250,000$ (1)
Scott Darling 1,550,000$ (4)
Brock Boeser 1,500,000$ (2)
Adin Hill 1,000,000$ (3)
Alex Lintuniemi 925,000$ (1)
Kyle Wood 925,000$ (1)
Brock McGinn 900,000$ (1)
Lucas Wallmark 750,000$ (1)
Lukas Radil 700,000$ (3)
Total Pro Players21
Salary Commitment
Year 4 : 73,500,000$
Year 5 : 54,100,000$
Year 6 : 43,050,000$
Year 7 : 13,900,000$
Salary Average Commitment
Year 4 : 65,650,000$
Year 5 : 46,250,000$
Year 6 : 35,200,000$
Year 7 : 12,850,000$
Salary Cap with 1 Way Contract
Year 4 : 73,500,000$
Year 5 : 54,100,000$
Year 6 : 43,050,000$
Year 7 : 13,900,000$

Farm Players Salaries

Matt Hendricks 75,000$ (1)
Philippe Desrosiers 65,000$ (4)
Andrew Mangiapane 62,500$ (2)
Laurent Brossoit 61,250$ (4)
Brandon Halverson 46,250$ (3)
Adam Huska 46,250$ (3)
Peter Cehlarik 46,250$ (3)
Calle Rosen 46,250$ (3)
Alex D'Orio 45,000$ (3)
Hayden Verbeek 45,000$ (3)
Joe Morrow 45,000$ (3)
Kurtis MacDermid 45,000$ (4)
Kole Lind 44,583$ (3)
Alexander Volkov 43,208$ (2)
Max Jones 43,167$ (2)
Ryan Gropp 40,125$ (2)
Igor Ozhiganov 40,000$ (3)
Maxim Lamarche 40,000$ (3)
Wiley Sherman 40,000$ (3)
Peter Stoykewych 40,000$ (3)
Trevor Carrick 40,000$ (3)
Brad Morrison 39,167$ (3)
Tucker Poolman 38,750$ (2)
Ty Ronning 37,542$ (3)
Michael Paliotta 37,500$ (3)
Trevor Cheek 37,500$ (3)
Nolan Valleau 37,500$ (3)
Gabriel Fontaine 36,833$ (2)
Timothy Gettinger 36,500$ (3)
Boo Nieves 35,438$ (1)
Andreas Martinsen 32,500$ (1)
Gabriel Dumont 32,500$ (1)
Wayne Simpson 28,750$ (1)
Matthew Ford 28,750$ (1)
Mike Sislo 28,750$ (1)
Total Farm Players35
Salary Commitment
Year 4 : 1,487,812$
Year 5 : 1,226,125$
Year 6 : 961,542$
Year 7 : 171,250$
Salary Average Commitment
Year 4 : 1,487,812$
Year 5 : 1,226,125$
Year 6 : 961,542$
Year 7 : 171,250$

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
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries77,481,832$
Farm Players Total Salaries1,295,698$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value2,500,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account34,318,943$
Projected Bank Account34,318,943$

Pro Players Salaries

Steven Stamkos 8,500,000$ (5)
Logan Couture 8,000,000$ (4)
Alexander Radulov 6,250,000$ (2)
Jason Zucker 5,500,000$ (3)
Jared Spurgeon 5,188,000$ (1)
Brian Boyle 5,000,000$ (2)
Mathieu Perreault 4,500,000$ (2)
Devan Dubnyk 4,333,333$ (2)
Justin Abdelkader 4,250,000$ (4)
Oscar Klefbom 4,166,666$ (4)
Damon Severson 4,166,000$ (4)
Andrei Svechnikov 3,575,000$ (3)
Charlie Coyle 3,200,000$ (1)
Joel Armia 2,600,000$ (2)
Trevor Lewis 2,000,000$ (1)
Thomas Chabot 1,223,000$ (1)
Samuel Girard 935,833$ (2)
Kevin Connauton 900,000$ (3)
Christian Wolanin 900,000$ (2)
Mackenzie Blackwood 894,000$ (2)
Tom Kuhnhackl 700,000$ (3)
Buddy Robinson 700,000$ (2)
Total Pro Players22
Salary Commitment
Year 4 : 77,481,832$
Year 5 : 65,870,832$
Year 6 : 39,757,666$
Year 7 : 29,082,666$
Salary Average Commitment
Year 4 : 64,822,167$
Year 5 : 56,207,500$
Year 6 : 35,927,667$
Year 7 : 25,252,667$
Salary Cap with 1 Way Contract
Year 4 : 77,481,832$
Year 5 : 65,870,832$
Year 6 : 39,757,666$
Year 7 : 29,082,666$

Farm Players Salaries

Mike Condon 120,000$ (1)
Alex Biega 97,500$ (2)
Dakota Mermis 50,000$ (1)
Zach Senyshyn 50,000$ (1)
Max Comtois 46,250$ (3)
Joey Daccord 46,250$ (3)
Alex Nedeljkovic 44,700$ (2)
Eric Robinson 43,706$ (1)
Matt Puempel 42,500$ (1)
Macoy Erkamps 40,000$ (2)
Garrett Wilson 40,000$ (1)
Cameron Schilling 40,000$ (2)
Chris Bourque 40,000$ (1)
David Ullstrom 40,000$ (1)
Jayson Megna 40,000$ (1)
Eric Martinsson 37,500$ (2)
Gabriel Gagne 37,125$ (1)
Deven Sideroff 36,417$ (2)
Ben Harpur 36,250$ (1)
Joey Leach 35,000$ (1)
Carter Bancks 35,000$ (1)
Brian Ward 35,000$ (1)
Brett Sutter 35,000$ (1)
Ben Thomson 35,000$ (1)
Phil Varone 32,500$ (2)
Nick Paul 32,500$ (1)
Tanner Fritz 32,500$ (3)
Max McCormick 32,500$ (1)
Tomas Hyka 32,500$ (3)
Vince Pedrie 30,000$ (1)
Total Farm Players30
Salary Commitment
Year 4 : 1,295,698$
Year 5 : 486,117$
Year 6 : 157,500$
Year 7 : 0$
Salary Average Commitment
Year 4 : 1,295,698$
Year 5 : 486,117$
Year 6 : 157,500$
Year 7 : 0$

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 0 - 0%
Level 2: 5000 - 95$ - 0 - 0%
Level 3: 2000 - 60$ - 0 - 0%
Level 4: 4000 - 45$ - 0 - 0%
Luxury : 1000 - 240$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries56,882,499$
Farm Players Total Salaries1,033,968$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value5,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account43,372,920$
Projected Bank Account43,372,920$

Pro Players Salaries

Jacob Trouba 6,250,000$ (3)
Jake Guentzel 6,000,000$ (4)
Corey Crawford 6,000,000$ (1)
Brendan Smith 5,500,000$ (2)
Joel Eriksson Ek 4,000,000$ (4)
Mikkel Boedker 4,000,000$ (1)
Nolan Patrick 3,575,000$ (2)
Tony DeAngelo 3,500,000$ (2)
Michal Neuvirth 3,000,000$ (1)
David Schlemko 2,100,000$ (1)
Anthony Duclair 1,650,000$ (4)
Lawson Crouse 1,603,000$ (1)
Jake Bean 1,363,333$ (3)
Jakob Chychrun 1,350,000$ (1)
Travis Konecny 1,107,000$ (1)
Sam Vigneault 1,100,000$ (2)
Mikhail Vorobyev 925,000$ (3)
Carsen Twarynski 925,000$ (3)
Kale Clague 894,166$ (3)
Nicolas Roy 815,000$ (1)
Nicolas Aube-Kubel 650,000$ (3)
Chris Breen 575,000$ (1)
Total Pro Players22
Salary Commitment
Year 4 : 56,882,499$
Year 5 : 36,332,499$
Year 6 : 22,657,499$
Year 7 : 11,650,000$
Salary Average Commitment
Year 4 : 54,519,999$
Year 5 : 36,332,499$
Year 6 : 22,657,499$
Year 7 : 11,650,000$
Salary Cap with 1 Way Contract
Year 4 : 56,882,499$
Year 5 : 36,332,499$
Year 6 : 22,657,499$
Year 7 : 11,650,000$

Farm Players Salaries

Andrej Sustr 97,500$ (1)
Ivan Barbashev 75,000$ (2)
Henrik Borgstrom 74,583$ (3)
Merrick Madsen 65,000$ (4)
Oskar Lindblom 56,875$ (1)
Christian Fischer 53,800$ (1)
Nicholas Merkley 53,792$ (1)
Cooper Marody 50,000$ (3)
Jansen Harkins 46,250$ (2)
Miles Wood 46,250$ (1)
Pascal Laberge 43,167$ (3)
Yakov Trenin 43,167$ (1)
Nicolas Meloche 42,667$ (1)
Mark Friedman 41,250$ (1)
Connor Bunnaman 39,500$ (3)
Anthony Stolarz 37,500$ (4)
Daniel Sprong 37,500$ (1)
Philippe Myers 33,917$ (1)
Reece Willcox 32,500$ (3)
Radel Fazleev 32,500$ (3)
T.J. Hensick 31,250$ (1)
Total Farm Players21
Salary Commitment
Year 4 : 1,033,968$
Year 5 : 496,000$
Year 6 : 374,750$
Year 7 : 102,500$
Salary Average Commitment
Year 4 : 1,033,968$
Year 5 : 496,000$
Year 6 : 374,750$
Year 7 : 102,500$

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 83$ - 0 - 0%
Level 2: 5000 - 61$ - 0 - 0%
Level 3: 2000 - 42$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 150$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,626 - 81%
Farm Level 2: 1000 - 15$ - 871 - 87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$
Farm
Home Games Left0
Average Attendance - %2,496 - 83%
Average Income per Game104,238$
Year to Date Revenue312,713$

Expense

Pro Players Total Salaries83,038,461$
Farm Players Total Salaries775,500$
Coaches Total Salaries4,800,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account26,937,949$
Projected Bank Account26,937,949$

Pro Players Salaries

Patrick Kane 10,500,000$ (4)
Sidney Crosby 8,700,000$ (6)
Jakub Voracek 8,250,000$ (5)
Blake Wheeler 8,250,000$ (4)
Kris Letang 7,250,000$ (3)
Alexander Steen 5,750,000$ (2)
Duncan Keith 5,538,462$ (4)
Josh Manson 4,100,000$ (3)
Philipp Grubauer 3,333,333$ (3)
Thomas Vanek 3,000,000$ (3)
Michael Del Zotto 3,000,000$ (2)
Adam Lowry 2,916,666$ (2)
Oskar Sundqvist 2,750,000$ (2)
Valtteri Filppula 2,200,000$ (3)
Juuso Valimaki 1,350,000$ (2)
Sean Kuraly 1,275,000$ (2)
Teddy Blueger 750,000$ (2)
Ethan Prow 725,000$ (3)
Jamie Devane 700,000$ (1)
Derrick Pouliot 700,000$ (1)
J.T. Brown 675,000$ (1)
Tristan Jarry 675,000$ (2)
Bobby Farnham 650,000$ (1)
Total Pro Players23
Salary Commitment
Year 4 : 83,038,461$
Year 5 : 80,313,461$
Year 6 : 61,846,795$
Year 7 : 41,238,462$
Salary Average Commitment
Year 4 : 79,088,461$
Year 5 : 76,363,461$
Year 6 : 57,846,795$
Year 7 : 37,238,462$
Salary Cap with 1 Way Contract
Year 4 : 83,038,461$
Year 5 : 80,313,461$
Year 6 : 61,846,795$
Year 7 : 41,238,462$

Farm Players Salaries

Sam Lafferty 65,000$ (2)
Anthony Bitetto 47,500$ (3)
Anthony Angello 46,250$ (1)
Filip Gustavsson 45,500$ (3)
Josh Jooris 42,500$ (1)
Garret Ross 35,000$ (1)
Anthony Peluso 35,000$ (1)
Bobby Sanguinetti 35,000$ (1)
Colton Beck 35,000$ (1)
David Warsofsky 35,000$ (1)
Dennis Robertson 35,000$ (1)
Jean-Sebastien Dea 35,000$ (2)
Jake Kulevich 35,000$ (1)
John McCarron 35,000$ (1)
Thomas Di Pauli 35,000$ (1)
Frederik Gauthier 33,750$ (1)
Ryan Haggerty 33,750$ (2)
Richard Bachman 28,750$ (2)
Blaine Byron 27,500$ (1)
Stuart Percy 27,500$ (1)
Troy Josephs 27,500$ (4)
Total Farm Players21
Salary Commitment
Year 4 : 775,500$
Year 5 : 283,000$
Year 6 : 120,500$
Year 7 : 27,500$
Salary Average Commitment
Year 4 : 775,500$
Year 5 : 283,000$
Year 6 : 120,500$
Year 7 : 27,500$

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6500 - 100$ - 0 - 0%
Level 2: 5417 - 62$ - 0 - 0%
Level 3: 2167 - 35$ - 0 - 0%
Level 4: 4333 - 21$ - 0 - 0%
Luxury : 1083 - 202$ - 0 - 0%
Total Capacity :19500
Farm
Farm Level 1: 2000 - 30$ - 0 - 0%
Farm Level 2: 1000 - 11$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries70,226,857$
Farm Players Total Salaries2,214,283$
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 Account60,573,878$
Projected Bank Account60,573,878$

Pro Players Salaries

Kevin Hayes 7,142,857$ (4)
Tyler Bozak 6,000,000$ (3)
David Rittich 5,500,000$ (2)
Andrew MacDonald 5,000,000$ (1)
Cal Clutterbuck 5,000,000$ (3)
Olli Maatta 4,083,000$ (3)
Brett Pesce 4,025,000$ (2)
Ryan Strome 4,000,000$ (3)
Patrik Berglund 3,850,000$ (1)
Jimmy Vesey 3,775,000$ (1)
Dylan Strome 3,338,000$ (1)
Neal Pionk 3,000,000$ (4)
Josh Archibald 2,900,000$ (4)
Carter Hutton 2,750,000$ (3)
Zach Hyman 2,250,000$ (2)
Radek Faksa 2,200,000$ (1)
Josh Morrissey 1,363,000$ (2)
Ryan Graves 1,300,000$ (3)
Dylan DeMelo 900,000$ (4)
Marcus Sorensen 700,000$ (3)
Barclay Goodrow 650,000$ (3)
Daniel Audette 500,000$ (1)
Total Pro Players22
Salary Commitment
Year 4 : 70,226,857$
Year 5 : 51,563,857$
Year 6 : 38,425,857$
Year 7 : 13,942,857$
Salary Average Commitment
Year 4 : 67,068,857$
Year 5 : 48,405,857$
Year 6 : 35,267,857$
Year 7 : 13,942,857$
Salary Cap with 1 Way Contract
Year 4 : 70,226,857$
Year 5 : 51,563,857$
Year 6 : 38,425,857$
Year 7 : 13,942,857$

Farm Players Salaries

Matiss Kivlenieks 200,000$ (3)
Collin Delia 200,000$ (3)
Chris Nell 200,000$ (3)
Brennan Menell 200,000$ (3)
Michael Hutchinson 100,000$ (2)
Matt Read 100,000$ (3)
Mario Kempe 100,000$ (3)
Austin Strand 75,000$ (4)
Jake Oettinger 69,375$ (3)
Josh Dickinson 65,000$ (3)
Adam Tambellini 65,000$ (3)
Filip Chytil 62,208$ (2)
Jack Roslovic 55,350$ (1)
Christian Dvorak 52,600$ (1)
Brandon Crawley 50,000$ (3)
Kevin Davis 47,500$ (3)
Linus Olund 46,250$ (3)
Felix Sandstrom 46,250$ (3)
Jonathon Martin 46,250$ (1)
Lucas Carlsson 46,250$ (3)
Juho Lammikko 45,000$ (1)
Ryan Hartman 43,750$ (1)
Cale Fleury 41,667$ (3)
Caleb Jones 40,750$ (2)
Janne Kuokkanen 40,583$ (2)
Sam Miletic 35,500$ (3)
Andrew Oglevie 35,000$ (1)
Dylan Gambrell 35,000$ (3)
Scott Moldenhauer 35,000$ (1)
Josh Melnick 35,000$ (1)
Total Farm Players30
Salary Commitment
Year 4 : 2,214,283$
Year 5 : 1,866,333$
Year 6 : 1,622,792$
Year 7 : 75,000$
Salary Average Commitment
Year 4 : 2,214,283$
Year 5 : 1,866,333$
Year 6 : 1,622,792$
Year 7 : 75,000$

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 5,426 - 90%
Level 2: 5000 - 74$ - 4,671 - 93%
Level 3: 2000 - 44$ - 1,893 - 95%
Level 4: 4000 - 29$ - 3,725 - 93%
Luxury : 1000 - 202$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 33$ - 0 - 0%
Farm Level 2: 1000 - 14$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,715 - 93%
Average Income per Game1,982,267$
Year to Date Revenue11,893,600$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries86,781,549$
Farm Players Total Salaries903,139$
Coaches Total Salaries3,500,000$
Luxury Taxe Total0$
Special Salary Cap Value-5,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account36,043,483$
Projected Bank Account36,043,483$

Pro Players Salaries

Erik Karlsson 11,500,000$ (4)
John Tavares 11,000,000$ (3)
Jamie Benn 9,500,000$ (6)
Zach Parise 7,538,462$ (6)
Ryan Suter 7,538,462$ (6)
Johnny Gaudreau 6,750,000$ (3)
Lars Eller 5,000,000$ (3)
Ben Bishop 4,917,000$ (2)
Darnell Nurse 4,800,000$ (2)
Radko Gudas 3,350,000$ (1)
Jean-Gabriel Pageau 3,100,000$ (1)
Robert Bortuzzo 2,525,000$ (2)
Scott Mayfield 1,450,000$ (4)
Brian Gibbons 1,250,000$ (3)
Louis Domingue 1,150,000$ (1)
Joshua Ho-Sang 1,076,000$ (1)
Joakim Nordstrom 1,000,000$ (3)
Michael Raffl 1,000,000$ (3)
Jayce Hawryluk 874,125$ (1)
Austin Poganski 762,500$ (2)
Curtis Lazar 700,000$ (1)
Total Pro Players21
Salary Commitment
Year 4 : 86,781,549$
Year 5 : 76,531,424$
Year 6 : 63,526,924$
Year 7 : 37,526,924$
Salary Average Commitment
Year 4 : 79,143,496$
Year 5 : 71,251,704$
Year 6 : 58,247,204$
Year 7 : 37,054,704$
Salary Cap with 1 Way Contract
Year 4 : 86,781,549$
Year 5 : 76,531,424$
Year 6 : 63,526,924$
Year 7 : 37,526,924$

Farm Players Salaries

Kerby Rychel 75,000$ (1)
Niko Mikkola 46,250$ (1)
Evan Fitzpatrick 45,542$ (2)
Parker Wotherspoon 42,736$ (1)
Carl Dahlstrom 42,500$ (2)
Tanner Kaspick 41,111$ (2)
Mackenzie MacEachern 37,500$ (1)
Craig Wyszomirski 35,000$ (4)
Ben Holmstrom 35,000$ (4)
Derek Hulak 35,000$ (4)
Garret Cockerill 35,000$ (1)
Jacob Nilsson 35,000$ (4)
Adam Plant 35,000$ (1)
Kevin Ekman-Larsson 35,000$ (4)
Brent Pedersen 35,000$ (4)
Michael Chaput 35,000$ (4)
Steven Whitney 35,000$ (4)
Trevor Hamilton 35,000$ (1)
Zac Rinaldo 35,000$ (4)
Ville Husso 35,000$ (1)
Clifford Watson 35,000$ (4)
Ivan Kulbakov 27,500$ (2)
Cory Conacher 27,500$ (2)
Luke Witkowski 27,500$ (2)
Total Farm Players24
Salary Commitment
Year 4 : 903,139$
Year 5 : 561,653$
Year 6 : 350,000$
Year 7 : 350,000$
Salary Average Commitment
Year 4 : 903,139$
Year 5 : 561,653$
Year 6 : 350,000$
Year 7 : 350,000$

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6333 - 100$ - 6,242 - 99%
Level 2: 5278 - 60$ - 5,271 - 100%
Level 3: 2111 - 35$ - 2,111 - 100%
Level 4: 4222 - 25$ - 4,222 - 100%
Luxury : 1056 - 200$ - 1,050 - 99%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35$ - 1,832 - 92%
Farm Level 2: 1000 - 15$ - 937 - 94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,896 - 99%
Average Income per Game1,981,636$
Year to Date Revenue15,853,091$
Farm
Home Games Left0
Average Attendance - %2,769 - 92%
Average Income per Game116,478$
Year to Date Revenue1,397,732$

Expense

Pro Players Total Salaries75,254,832$
Farm Players Total Salaries1,347,908$
Coaches Total Salaries2,965,888$
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 Account92,315,379$
Projected Bank Account92,315,379$

Pro Players Salaries

Nikita Kucherov 9,500,000$ (4)
Johnny Boychuk 6,000,000$ (3)
Marc Staal 5,700,000$ (2)
Alex Goligoski 5,475,000$ (2)
Yanni Gourde 5,200,000$ (4)
Dmitry Orlov 5,100,000$ (3)
Kyle Palmieri 4,650,000$ (2)
Calvin de Haan 3,925,000$ (2)
Andrei Vasilevskiy 3,500,000$ (1)
Vladimir Sobotka 3,500,000$ (1)
Sven Baertschi 3,366,666$ (4)
Thomas Greiss 3,333,333$ (1)
John Moore 2,750,000$ (3)
Scott Laughton 2,300,000$ (4)
Kyle Brodziak 2,200,000$ (3)
Colton Sceviour 2,000,000$ (2)
Brett Kulak 1,850,000$ (4)
Mark Jankowski 1,675,000$ (2)
Tyler Bertuzzi 1,400,000$ (3)
Anthony Cirelli 935,833$ (2)
Brayden Point 894,000$ (1)
Total Pro Players21
Salary Commitment
Year 4 : 75,254,832$
Year 5 : 64,027,499$
Year 6 : 39,666,666$
Year 7 : 22,216,666$
Salary Average Commitment
Year 4 : 68,571,499$
Year 5 : 60,844,166$
Year 6 : 39,666,666$
Year 7 : 22,216,666$
Salary Cap with 1 Way Contract
Year 4 : 75,254,832$
Year 5 : 64,027,499$
Year 6 : 39,666,666$
Year 7 : 22,216,666$

Farm Players Salaries

Dalton Prout 80,000$ (1)
Johan Larsson 75,000$ (2)
Klim Kostin 55,333$ (2)
Brett Ritchie 50,000$ (4)
Ross Johnston 50,000$ (1)
Dylan Blujus 48,750$ (2)
Dennis Yan 46,792$ (2)
John Hayden 46,250$ (1)
Nikita Popugaev 46,250$ (3)
Gavin Bayreuther (Out of Payroll) 46,250$ (1)
Slater Koekkoek 46,250$ (4)
Dominik Masin 46,250$ (1)
Stelio Mattheos 46,250$ (3)
Connor Ingram 46,250$ (3)
Mitchell Stephens 45,833$ (2)
Matthew Spencer 45,542$ (2)
Taylor Raddysh 44,750$ (3)
Libor Hajek 44,750$ (3)
John Muse 44,500$ (4)
Otto Somppi 40,000$ (3)
Adam Erne 40,000$ (2)
Tim Schaller 38,750$ (2)
Michael Carcone 37,750$ (4)
Garret Sparks 37,500$ (3)
Nicholas Baptiste 37,500$ (1)
Oleg Sosunov 36,000$ (3)
Ben Thomas 35,806$ (1)
Jonne Tammela 35,519$ (2)
Bokondji Imama 35,333$ (1)
Tim Heed (Out of Payroll) 32,500$ (2)
Carter Verhaeghe 32,500$ (2)
Adam Wilcox 32,500$ (2)
Total Farm Players32
Salary Commitment
Year 4 : 1,426,657$
Year 5 : 1,049,268$
Year 6 : 520,250$
Year 7 : 178,500$
Salary Average Commitment
Year 4 : 1,426,657$
Year 5 : 1,049,268$
Year 6 : 520,250$
Year 7 : 178,500$

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 80$ - 6,501 - 98%
Level 2: 5556 - 65$ - 5,460 - 98%
Level 3: 2222 - 45$ - 1,727 - 78%
Level 4: 4444 - 30$ - 3,460 - 78%
Luxury : 1111 - 200$ - 1,043 - 94%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35$ - 1,643 - 82%
Farm Level 2: 1000 - 20$ - 711 - 71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,191 - 91%
Average Income per Game1,884,969$
Year to Date Revenue5,654,907$
Farm
Home Games Left0
Average Attendance - %2,354 - 78%
Average Income per Game106,848$
Year to Date Revenue747,936$

Expense

Pro Players Total Salaries77,939,167$
Farm Players Total Salaries1,263,576$
Coaches Total Salaries7,750,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account43,590,337$
Projected Bank Account43,590,337$

Pro Players Salaries

Mikko Koivu 6,050,000$ (2)
Artemi Panarin 6,000,000$ (3)
Tyson Barrie 5,500,000$ (1)
Dan Girardi 5,500,000$ (1)
Ian Cole 5,500,000$ (3)
Joe Thornton 5,000,000$ (2)
Morgan Rielly 5,000,000$ (3)
Justin Williams 5,000,000$ (2)
Frederik Andersen 5,000,000$ (3)
John Klingberg 4,250,000$ (3)
Evgenii Dadonov 4,000,000$ (1)
Auston Matthews 3,775,000$ (1)
Boone Jenner 3,750,000$ (3)
Brandon Montour 3,387,500$ (1)
Cam Talbot 2,750,000$ (3)
Jake McCabe 2,300,000$ (3)
Mitchell Marner 1,744,167$ (1)
Timo Meier 1,644,167$ (1)
Axel Holmstrom 894,167$ (2)
Alex DeBrincat 894,166$ (2)
Total Pro Players20
Salary Commitment
Year 4 : 77,939,167$
Year 5 : 52,388,333$
Year 6 : 34,550,000$
Year 7 : 0$
Salary Average Commitment
Year 4 : 68,025,834$
Year 5 : 45,375,000$
Year 6 : 27,536,667$
Year 7 : 0$
Salary Cap with 1 Way Contract
Year 4 : 77,939,167$
Year 5 : 52,388,333$
Year 6 : 34,550,000$
Year 7 : 0$

Farm Players Salaries

Taro Hirose 67,500$ (3)
Carl Grundstrom 46,250$ (3)
Cole Bardreau 46,250$ (2)
Andrew Shortridge 46,250$ (2)
Dominic Toninato 46,250$ (1)
Mathieu Joseph 45,542$ (2)
Rasmus Sandin 44,700$ (3)
Tyler Benson 43,167$ (3)
Adam Musil 42,750$ (2)
Alexander True 40,000$ (3)
Travis Boyd 40,000$ (4)
Thomas Gregoire 38,750$ (4)
Julius Bergman 37,500$ (3)
Dominic Turgeon 37,500$ (3)
Josef Korenar 36,167$ (3)
Francis Perron 35,750$ (3)
Charles-David Beaudoin 35,000$ (3)
Robbie Russo 35,000$ (4)
J-F Berube 35,000$ (3)
Frank Corrado 35,000$ (4)
Kasimir Kaskisuo 33,750$ (1)
Kevin Rooney 33,750$ (2)
Byron Froese 32,500$ (2)
Rob O'Gara 32,500$ (4)
Angus Redmond 32,500$ (1)
Joe Hicketts 31,750$ (1)
Maxime Lagace 31,250$ (1)
Hudson Elynuik 31,250$ (4)
Mike Liambas 30,000$ (1)
Nicholas Schilkey 30,000$ (3)
Shane Hanna 30,000$ (2)
Chris Carlisle 27,500$ (2)
Juuso Ikonen 27,500$ (3)
Jesse Graham 25,000$ (1)
Total Farm Players34
Salary Commitment
Year 4 : 1,263,576$
Year 5 : 1,033,076$
Year 6 : 728,534$
Year 7 : 212,500$
Salary Average Commitment
Year 4 : 1,263,576$
Year 5 : 1,033,076$
Year 6 : 728,534$
Year 7 : 212,500$

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
Farm
Farm Level 1: 2000 - 35$ - 0 - 0%
Farm Level 2: 1000 - 15$ - 0 - 0%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries68,325,000$
Farm Players Total Salaries1,298,292$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value2,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account32,682,108$
Projected Bank Account32,682,108$

Pro Players Salaries

Matt Hunwick 7,500,000$ (2)
Bobby Ryan 7,250,000$ (3)
Jimmy Howard 6,250,000$ (4)
Niklas Hjalmarsson 6,250,000$ (4)
Loui Eriksson 6,000,000$ (3)
Milan Lucic 6,000,000$ (4)
Andrew Ladd 5,500,000$ (4)
Mike Green 5,375,000$ (1)
Jordan Oesterle 4,625,000$ (4)
Ben Hutton 2,800,000$ (1)
Melker Karlsson 2,000,000$ (2)
Joonas Korpisalo 2,000,000$ (4)
Jason Spezza 1,000,000$ (1)
Christian Folin 1,000,000$ (2)
Cameron Hughes 792,500$ (2)
John Ramage 700,000$ (1)
Zack Mitchell 700,000$ (1)
Evan McEneny 657,500$ (3)
Mark McNeill 650,000$ (1)
Corey Tropp 650,000$ (2)
Wade Megan 625,000$ (2)
Total Pro Players21
Salary Commitment
Year 4 : 68,325,000$
Year 5 : 57,100,000$
Year 6 : 44,532,500$
Year 7 : 30,625,000$
Salary Average Commitment
Year 4 : 65,475,000$
Year 5 : 54,250,000$
Year 6 : 41,682,500$
Year 7 : 29,525,000$
Salary Cap with 1 Way Contract
Year 4 : 68,325,000$
Year 5 : 57,100,000$
Year 6 : 44,532,500$
Year 7 : 30,625,000$

Farm Players Salaries

Tobias Rieder 100,000$ (1)
Thatcher Demko 75,000$ (2)
Vili Saarijarvi 46,500$ (2)
Jordan Subban 46,250$ (2)
David Pope 46,250$ (3)
Jake Walman 46,250$ (2)
Jakob Stukel 45,000$ (3)
Jonny Brodzinski 45,000$ (2)
Sam Steel 43,167$ (3)
Calvin Pickard 40,000$ (2)
Lukas Jasek 40,000$ (2)
Anthony Louis 38,750$ (1)
Jens Looke 38,375$ (2)
Ty Reichenbach 35,000$ (3)
Emerson Clark 35,000$ (1)
Daniel Ciampini 35,000$ (1)
Brian Pinho 35,000$ (3)
Grayson Downing 35,000$ (1)
Josh Currie 35,000$ (1)
Vincent Arseneau 35,000$ (1)
Stefan Elliott 35,000$ (1)
Wacey Hamilton 35,000$ (1)
Patrick Sieloff 35,000$ (1)
Yannick Veilleux 35,000$ (1)
Phillip Di Giuseppe 35,000$ (1)
Tony Cameranesi 35,000$ (1)
Alexandre Fortin 34,250$ (2)
Ashton Sautner 33,750$ (3)
Cameron Darcy 33,500$ (1)
Kale Kessy 32,500$ (1)
Tyler Sikura 30,000$ (3)
Ben Sexton 28,750$ (1)
Total Farm Players32
Salary Commitment
Year 4 : 1,298,292$
Year 5 : 679,792$
Year 6 : 268,167$
Year 7 : 0$
Salary Average Commitment
Year 4 : 1,298,292$
Year 5 : 679,792$
Year 6 : 268,167$
Year 7 : 0$

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6333 - 91$ - 6,333 - 100%
Level 2: 5278 - 60$ - 5,278 - 100%
Level 3: 2111 - 36$ - 2,105 - 100%
Level 4: 4222 - 22$ - 4,193 - 99%
Luxury : 1056 - 178$ - 1,056 - 100%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 26$ - 1,988 - 99%
Farm Level 2: 1000 - 13$ - 989 - 99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,965 - 100%
Average Income per Game1,860,958$
Year to Date Revenue5,582,873$
Farm
Home Games Left0
Average Attendance - %2,977 - 99%
Average Income per Game96,162$
Year to Date Revenue384,649$

Expense

Pro Players Total Salaries84,601,893$
Farm Players Total Salaries1,772,963$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-4,400,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account17,909,620$
Projected Bank Account17,909,620$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (3)
James van Riemsdyk 7,000,000$ (3)
Dustin Brown 5,875,000$ (3)
Jeff Carter 5,272,727$ (3)
Andy Greene 5,000,000$ (1)
Craig Anderson 5,000,000$ (1)
Brandon Sutter 4,375,000$ (2)
Brock Nelson 4,250,000$ (3)
Brian Dumoulin 4,100,000$ (3)
Adam McQuaid 4,000,000$ (2)
Justin Braun 3,800,000$ (1)
Derick Brassard 3,500,000$ (2)
Jordie Benn 3,250,000$ (2)
Kasperi Kapanen 3,200,000$ (3)
Phillip Danault 3,200,000$ (2)
Cale Makar 2,854,166$ (3)
Eric Fehr 2,800,000$ (2)
Derek Forbort 2,525,000$ (3)
Riley Sheahan 2,100,000$ (1)
Mike Smith 2,000,000$ (4)
Jordan Greenway 1,000,000$ (2)
Total Pro Players21
Salary Commitment
Year 4 : 84,601,893$
Year 5 : 68,701,893$
Year 6 : 46,576,893$
Year 7 : 2,000,000$
Salary Average Commitment
Year 4 : 83,526,894$
Year 5 : 67,626,894$
Year 6 : 46,576,894$
Year 7 : 2,000,000$
Salary Cap with 1 Way Contract
Year 4 : 84,601,893$
Year 5 : 68,701,893$
Year 6 : 46,576,893$
Year 7 : 2,000,000$

Farm Players Salaries

Jacob Middleton 200,000$ (3)
Jesperi Kotkaniemi 171,250$ (3)
Connor Brown 105,000$ (2)
Ryan Donato 95,000$ (2)
Henri Jokiharju 63,958$ (3)
Julius Honka 62,500$ (2)
Kailer Yamamoto 56,208$ (2)
Pavel Francouz 47,500$ (3)
Dominik Kahun 46,250$ (3)
Jordan Gross 46,250$ (3)
Kevin Lankinen 46,250$ (3)
Jeremy Bracco 42,125$ (2)
Charles Hudon 40,000$ (1)
Jonah Gadjovich 39,167$ (3)
Maxime Lajoie 39,000$ (2)
Riley Stillman 38,667$ (3)
Ross Colton 38,375$ (3)
Alex Barre-Boulet 37,963$ (3)
Erik Condra 37,500$ (3)
Justin Dowling 37,500$ (3)
Mitch Reinke 37,500$ (1)
Alex Lyon 37,500$ (3)
Callum Booth 37,083$ (3)
Luke Green 36,667$ (3)
Nathan Gerbe 35,000$ (1)
Jake Dotchin 35,000$ (1)
Devon Toews 35,000$ (3)
Colin Greening 35,000$ (1)
Andreas Englund 35,000$ (1)
Adam Johnson 35,000$ (1)
Valentin Zykov 33,750$ (2)
Nikita Jevpalovs 30,000$ (1)
Sergei Shumakov 30,000$ (1)
Brian Flynn 30,000$ (1)
Total Farm Players34
Salary Commitment
Year 4 : 1,772,963$
Year 5 : 1,430,463$
Year 6 : 996,880$
Year 7 : 0$
Salary Average Commitment
Year 4 : 1,772,963$
Year 5 : 1,430,463$
Year 6 : 996,880$
Year 7 : 0$

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 6,000 - 100%
Level 2: 5000 - 63$ - 5,000 - 100%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 32$ - 3,201 - 80%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,731 - 87%
Farm Level 2: 1000 - 15$ - 870 - 87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,201 - 96%
Average Income per Game1,977,850$
Year to Date Revenue3,955,700$
Farm
Home Games Left0
Average Attendance - %2,601 - 87%
Average Income per Game109,714$
Year to Date Revenue658,281$

Expense

Pro Players Total Salaries78,025,000$
Farm Players Total Salaries1,459,825$
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 Account12,999,357$
Projected Bank Account12,999,357$

Pro Players Salaries

Anders Lee 7,000,000$ (4)
Nicklas Backstrom 6,700,000$ (1)
Carl Hagelin 6,250,000$ (4)
Cam Atkinson 5,875,000$ (3)
Matt Niskanen 5,750,000$ (2)
Jaccob Slavin 5,300,000$ (1)
Alex Chiasson 5,000,000$ (4)
Nazem Kadri 4,500,000$ (3)
David Savard 4,250,000$ (2)
Jay Beagle 3,750,000$ (3)
Andre Burakovsky 3,250,000$ (2)
Ryan Murray 2,825,000$ (1)
Jonathan Bernier 2,750,000$ (2)
Kevan Miller 2,500,000$ (1)
Zack Smith 2,500,000$ (4)
Ondrej Kase 2,250,000$ (1)
Matt Nieto 1,975,000$ (4)
Luke Glendening 1,800,000$ (2)
Petr Mrazek 1,500,000$ (2)
Jan Rutta 850,000$ (4)
Sven Andrighetto 800,000$ (4)
Zach Redmond 650,000$ (2)
Total Pro Players22
Salary Commitment
Year 4 : 78,025,000$
Year 5 : 58,450,000$
Year 6 : 38,500,000$
Year 7 : 24,375,000$
Salary Average Commitment
Year 4 : 70,603,333$
Year 5 : 52,728,333$
Year 6 : 36,900,000$
Year 7 : 24,375,000$
Salary Cap with 1 Way Contract
Year 4 : 78,025,000$
Year 5 : 58,450,000$
Year 6 : 38,500,000$
Year 7 : 24,375,000$

Farm Players Salaries

Michael Dal Colle 153,150$ (1)
Tyler Vesel 75,000$ (3)
Ilya Samsonov 73,750$ (3)
Christian Djoos 62,500$ (2)
Andrew Hammond 57,500$ (2)
Chandler Stephenson 52,500$ (1)
TJ Brennan 50,000$ (2)
Madison Bowey 50,000$ (1)
Tomas Nosek 48,100$ (2)
Ryan Collins 46,250$ (1)
Zach Sanford 46,250$ (1)
Lucas Johansen 46,250$ (1)
Nathan Noel 46,250$ (2)
Laurent Dauphin 44,708$ (2)
Garrett Pilon 44,700$ (3)
Jonas Siegenthaler 44,417$ (1)
Cody McLeod 40,000$ (1)
Beck Malenstyn 38,750$ (3)
Tomas Jurco 37,500$ (4)
Jim O'Brien 37,500$ (2)
Eric Gryba 37,500$ (3)
Vitek Vanecek 36,000$ (2)
Nathan Walker 35,000$ (1)
Colby Williams 35,000$ (2)
Tyler Lewington 33,750$ (1)
Liam O'Brien 32,500$ (2)
Justin Holl 32,500$ (1)
Yannick Weber 32,500$ (2)
Andrew MacWilliam 30,000$ (4)
Andrew Agozzino 30,000$ (4)
Aaron Ness 30,000$ (4)
Total Farm Players31
Salary Commitment
Year 4 : 1,459,825$
Year 5 : 879,758$
Year 6 : 397,200$
Year 7 : 127,500$
Salary Average Commitment
Year 4 : 1,459,825$
Year 5 : 879,758$
Year 6 : 397,200$
Year 7 : 127,500$

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 110$ - 6,629 - 99%
Level 2: 5556 - 80$ - 5,211 - 94%
Level 3: 2222 - 52$ - 1,889 - 85%
Level 4: 4444 - 40$ - 3,901 - 88%
Luxury : 1111 - 250$ - 992 - 89%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30$ - 2,000 - 100%
Farm Level 2: 1000 - 15$ - 818 - 82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,623 - 93%
Average Income per Game2,183,727$
Year to Date Revenue24,020,995$
Farm
Home Games Left0
Average Attendance - %2,818 - 94%
Average Income per Game107,682$
Year to Date Revenue430,729$

Expense

Pro Players Total Salaries81,282,000$
Farm Players Total Salaries1,464,621$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,850,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account115,077,083$
Projected Bank Account115,077,083$

Pro Players Salaries

Mark Stone 7,350,000$ (3)
Patrice Bergeron 6,875,000$ (3)
Ryan McDonagh 6,750,000$ (4)
Alex Pietrangelo 6,500,000$ (1)
Mark Scheifele 6,125,000$ (5)
Brad Marchand 6,125,000$ (5)
Tomas Hertl 5,700,000$ (4)
Dylan Larkin 5,700,000$ (3)
Bo Horvat 5,500,000$ (2)
Pekka Rinne 5,000,000$ (4)
Rickard Rakell 3,758,000$ (3)
Ron Hainsey 3,000,000$ (2)
Esa Lindell 2,200,000$ (1)
Calle Jarnkrok 2,000,000$ (3)
Blake Coleman 1,800,000$ (2)
Zach Werenski 1,755,000$ (1)
Ivan Provorov 1,744,000$ (1)
Jaroslav Halak 1,500,000$ (3)
Austin Watson 1,100,000$ (2)
Carter Rowney 800,000$ (4)
Total Pro Players20
Salary Commitment
Year 4 : 81,282,000$
Year 5 : 69,083,000$
Year 6 : 57,683,000$
Year 7 : 30,500,000$
Salary Average Commitment
Year 4 : 71,344,833$
Year 5 : 59,145,833$
Year 6 : 47,745,833$
Year 7 : 24,405,833$
Salary Cap with 1 Way Contract
Year 4 : 81,282,000$
Year 5 : 69,083,000$
Year 6 : 57,683,000$
Year 7 : 30,500,000$

Farm Players Salaries

Denis Gurianov 83,750$ (1)
Troy Terry 74,583$ (3)
Kristian Vesalainen 73,042$ (3)
Luke Kunin 71,250$ (1)
Max Veronneau 67,500$ (3)
Ryan Kuffner 67,500$ (3)
Sheldon Dries 65,000$ (1)
Chad Ruhwedel 60,000$ (4)
Colin Wilson 50,000$ (4)
Greg McKegg 50,000$ (4)
Michael Amadio 46,250$ (1)
Alexandar Georgiev 46,250$ (2)
Isac Lundestrom 46,250$ (3)
Filip Hronek 45,667$ (4)
Kyle Capobianco 44,750$ (2)
Tyler Steenbergen 43,750$ (3)
C.J. Smith 43,706$ (2)
Sheldon Rempal 43,706$ (3)
Par Lindholm 42,500$ (3)
Dmytro Timashov 41,750$ (1)
Ethan Bear 40,000$ (2)
Drake Batherson 38,667$ (3)
Mason Appleton 37,917$ (2)
Dominik Simon 37,500$ (1)
Sean Walker 37,250$ (2)
Connor Clifton 36,250$ (1)
Joakim Ryan 35,000$ (4)
Eric Comrie 35,000$ (3)
Matt Luff 34,833$ (1)
Taylor Fedun 25,000$ (2)
Total Farm Players30
Salary Commitment
Year 4 : 1,464,621$
Year 5 : 1,048,038$
Year 6 : 773,165$
Year 7 : 240,667$
Salary Average Commitment
Year 4 : 1,464,621$
Year 5 : 1,048,038$
Year 6 : 773,165$
Year 7 : 240,667$