Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 17:02

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 0 - 0%
Level 2: 5000 - 57$ - 0 - 0%
Level 3: 2000 - 33$ - 0 - 0%
Level 4: 4000 - 28$ - 0 - 0%
Luxury : 1000 - 196$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,752 - 88%
Farm Level 2: 1000 - 15$ - 821 - 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 - %2,573 - 86%
Average Income per Game109,733$
Year to Date Revenue329,200$

Expense

Pro Players Total Salaries71,049,801$
Farm Players Total Salaries1,285,167$
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 Account32,781,125$
Projected Bank Account32,781,125$

Pro Players Salaries

Corey Perry 8,625,000$ (3)
Nick Bonino 6,000,000$ (3)
Martin Jones 5,750,000$ (4)
Jeff Skinner 5,725,000$ (1)
Jaccob Slavin 5,300,000$ (2)
Zach Bogosian 5,142,857$ (2)
Lars Eller 5,000,000$ (4)
Jonas Brodin 4,166,667$ (3)
Vladimir Sobotka 3,500,000$ (2)
Brandon Montour 3,387,500$ (2)
Zack Smith 3,250,000$ (1)
Joel Edmundson 3,000,000$ (2)
Marcus Foligno 2,875,000$ (3)
Mattias Janmark 2,300,000$ (3)
Ondrej Kase 2,250,000$ (2)
Riley Sheahan 2,100,000$ (2)
Jared Boll 777,777$ (1)
Logan Shaw 650,000$ (1)
Jaycob Megna 650,000$ (3)
Anders Lindback 600,000$ (4)
Total Pro Players20
Salary Commitment
Year 3 : 71,049,801$
Year 4 : 60,647,024$
Year 5 : 35,966,667$
Year 6 : 11,350,000$
Salary Average Commitment
Year 3 : 71,049,800$
Year 4 : 60,647,023$
Year 5 : 35,966,667$
Year 6 : 11,350,000$
Salary Cap with 1 Way Contract
Year 3 : 71,049,801$
Year 4 : 60,647,024$
Year 5 : 35,966,667$
Year 6 : 11,350,000$

Farm Players Salaries

Jake Virtanen 87,208$ (3)
Stefan Noesen 86,250$ (2)
Micheal Haley 65,000$ (3)
Jared McCann 62,500$ (4)
Samuel Montembeault 46,250$ (3)
Matheson Iacopelli 46,250$ (3)
Kalle Kossila 46,250$ (1)
Anton Lindholm 46,250$ (2)
Kevin Roy 46,250$ (1)
Nicolas Kerdiles 46,250$ (3)
Keaton Thompson 46,250$ (2)
Nail Yakupov 43,750$ (1)
Ryan Carpenter 43,750$ (3)
Brian Cooper 40,000$ (1)
Jake Chelios 38,889$ (1)
Conor Allen 38,889$ (1)
John Albert 38,889$ (1)
Joel Hanley 38,889$ (1)
Josh Holmstrom 38,889$ (1)
John Ramage 38,889$ (1)
Alex Dostie 37,958$ (3)
Aleksi Saarela 37,667$ (3)
Grant Besse 37,500$ (4)
Manuel Wiederer 36,833$ (3)
Maxime Lagace 32,500$ (1)
Alex Gallant 31,250$ (2)
Andrew O'Brien 30,917$ (2)
Adam Krause 30,000$ (1)
Andy Welinski 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,285,167$
Year 4 : 788,083$
Year 5 : 547,166$
Year 6 : 100,000$
Salary Average Commitment
Year 3 : 1,285,167$
Year 4 : 788,083$
Year 5 : 547,166$
Year 6 : 100,000$

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 180$ - 3,696 - 62%
Level 2: 5000 - 140$ - 2,797 - 56%
Level 3: 2000 - 90$ - 1,058 - 53%
Level 4: 4000 - 45$ - 2,708 - 68%
Luxury : 1000 - 275$ - 767 - 77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 0 - 0%
Farm Level 2: 1000 - 12$ - 0 - 0%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,025 - 61%
Average Income per Game2,307,368$
Year to Date Revenue9,229,470$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries83,050,000$
Farm Players Total Salaries1,025,100$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-3,825,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account28,502,665$
Projected Bank Account28,502,665$

Pro Players Salaries

Evgeni Malkin 9,500,000$ (4)
P.K. Subban 9,000,000$ (4)
John Carlson 8,000,000$ (4)
David Pastrnak 6,000,000$ (1)
Taylor Hall 6,000,000$ (2)
Erik Johnson 6,000,000$ (5)
Shayne Gostisbehere 4,500,000$ (3)
Mats Zuccarello 4,500,000$ (1)
Bryan Little 4,400,000$ (4)
David Perron 3,750,000$ (2)
Connor Hellebuyck 3,500,000$ (1)
Rick Nash 3,000,000$ (3)
Erik Haula 2,750,000$ (3)
Dennis Seidenberg 2,000,000$ (3)
Sam Bennett 1,950,000$ (4)
Jesper Fast 1,850,000$ (3)
Antti Niemi 1,600,000$ (4)
Mark Letestu 1,550,000$ (4)
Xavier Ouellet 1,200,000$ (2)
Matt Irwin 1,000,000$ (1)
Devante Smith-Pelly 1,000,000$ (4)
Total Pro Players21
Salary Commitment
Year 3 : 83,050,000$
Year 4 : 68,050,000$
Year 5 : 57,100,000$
Year 6 : 43,000,000$
Salary Average Commitment
Year 3 : 80,800,000$
Year 4 : 65,800,000$
Year 5 : 54,850,000$
Year 6 : 40,750,000$
Salary Cap with 1 Way Contract
Year 3 : 83,050,000$
Year 4 : 68,050,000$
Year 5 : 57,100,000$
Year 6 : 43,000,000$

Farm Players Salaries

Eric Gelinas 75,000$ (3)
Chris Kelly 70,000$ (3)
Nick Cousins 50,000$ (1)
Stephen Gionta 50,000$ (2)
Adin Hill 46,250$ (1)
Ryan MacInnis 44,700$ (2)
Dysin Mayo 39,900$ (2)
Jimmy Hayes 37,500$ (3)
Jacob Josefson 37,500$ (3)
Carter Camper 37,500$ (3)
Bobby Butler 37,500$ (3)
Rocco Grimaldi 37,500$ (1)
William Carrier 36,250$ (4)
Connor Clifton 36,250$ (2)
Michael Bunting 35,750$ (4)
Curtis McKenzie 35,000$ (2)
Cameron Gaunce 35,000$ (3)
Marek Langhamer 35,000$ (3)
Martin Frk 33,500$ (1)
Chris Butler 32,500$ (3)
Travis Morin 32,500$ (2)
Zach Redmond 32,500$ (3)
Brandon Bollig 32,500$ (2)
Colby Robak 30,000$ (1)
Zach Trotman 30,000$ (1)
Henrik Samuelsson 25,000$ (1)
Total Farm Players26
Salary Commitment
Year 3 : 1,025,100$
Year 4 : 772,850$
Year 5 : 502,000$
Year 6 : 72,000$
Salary Average Commitment
Year 3 : 1,025,100$
Year 4 : 772,850$
Year 5 : 502,000$
Year 6 : 72,000$

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 140$ - 4,665 - 78%
Level 2: 5000 - 85$ - 4,136 - 83%
Level 3: 2000 - 50$ - 1,643 - 82%
Level 4: 4000 - 24$ - 4,000 - 100%
Luxury : 1000 - 230$ - 835 - 83%
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 - %15,279 - 85%
Average Income per Game2,048,445$
Year to Date Revenue6,145,334$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries72,350,167$
Farm Players Total Salaries679,716$
Coaches Total Salaries3,300,000$
Luxury Taxe Total0$
Special Salary Cap Value2,861,400$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account49,880,607$
Projected Bank Account49,880,607$

Pro Players Salaries

Jamie Benn 9,500,000$ (7)
Patrick Marleau 8,000,000$ (3)
Ryan Johansen 8,000,000$ (1)
Tuukka Rask 7,000,000$ (3)
James van Riemsdyk 7,000,000$ (4)
Darnell Nurse 4,800,000$ (3)
Anton Stralman 4,500,000$ (1)
Vladislav Namestnikov 4,000,000$ (3)
Jesse Puljujarvi 3,425,000$ (2)
Damon Severson 3,000,000$ (1)
Teuvo Teravainen 2,860,000$ (1)
Ryan Miller 2,000,000$ (3)
Connor Carrick 1,300,000$ (1)
Nikolay Goldobin 1,076,000$ (1)
Anders Bjork 1,066,667$ (3)
Matt Grzelcyk 925,000$ (1)
Sean Kuraly 925,000$ (1)
Kevin Connauton 900,000$ (4)
Noel Acciari 725,000$ (1)
Erik Cernak 697,500$ (2)
Carter Rowney 650,000$ (1)
Total Pro Players21
Salary Commitment
Year 3 : 72,350,167$
Year 4 : 48,389,167$
Year 5 : 44,266,667$
Year 6 : 17,400,000$
Salary Average Commitment
Year 3 : 70,801,945$
Year 4 : 47,916,945$
Year 5 : 43,794,445$
Year 6 : 16,927,778$
Salary Cap with 1 Way Contract
Year 3 : 72,350,167$
Year 4 : 48,389,167$
Year 5 : 44,266,667$
Year 6 : 17,400,000$

Farm Players Salaries

Lias Andersson 87,208$ (3)
Niklas Svedberg 47,500$ (4)
Marcus Hogberg 47,500$ (4)
Ryan Lindgren 46,250$ (3)
Oliver Kylington 44,700$ (1)
Jakub Zboril 43,167$ (2)
Ryan Fitzgerald 39,600$ (1)
Emil Johansson 39,208$ (2)
Tyler Randell 37,500$ (3)
Jesse Gabrielle 36,833$ (2)
Philip Holm 35,000$ (3)
Colby Cave 32,750$ (2)
Jarred Tinordi 32,500$ (4)
Sam Carrick 32,500$ (2)
John Stevens 27,500$ (2)
Joona Koppanen 25,000$ (1)
Patrice Cormier 25,000$ (1)
Total Farm Players17
Salary Commitment
Year 3 : 679,716$
Year 4 : 545,416$
Year 5 : 333,458$
Year 6 : 127,500$
Salary Average Commitment
Year 3 : 635,016$
Year 4 : 545,416$
Year 5 : 333,458$
Year 6 : 127,500$

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 112$ - 0 - 0%
Level 2: 5000 - 69$ - 0 - 0%
Level 3: 2000 - 45$ - 0 - 0%
Level 4: 4000 - 25$ - 0 - 0%
Luxury : 1000 - 205$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 29$ - 1,773 - 89%
Farm Level 2: 1000 - 10$ - 826 - 83%
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 - %2,599 - 87%
Average Income per Game88,919$
Year to Date Revenue266,756$

Expense

Pro Players Total Salaries79,300,333$
Farm Players Total Salaries941,142$
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 Account36,168,651$
Projected Bank Account36,168,651$

Pro Players Salaries

Jack Eichel 10,000,000$ (4)
Ryan O'Reilly 7,500,000$ (5)
Evander Kane 7,000,000$ (4)
Jonathan Drouin 5,500,000$ (2)
Rasmus Ristolainen 5,400,000$ (4)
Troy Brouwer 4,500,000$ (2)
Dmitry Kulikov 4,333,333$ (3)
Jake Gardiner 4,050,000$ (1)
Robin Lehner 4,000,000$ (3)
Colin Miller 3,875,000$ (1)
Sam Reinhart 3,700,000$ (1)
Brandon Manning 3,250,000$ (4)
Leo Komarov 3,000,000$ (4)
Greg Pateryn 2,750,000$ (4)
Mark Barberio 2,650,000$ (4)
Antoine Vermette 2,000,000$ (1)
Zemgus Girgensons 1,750,000$ (1)
Nick Schmaltz 1,542,000$ (2)
Alex Iafallo 925,000$ (1)
Jesper Bratt 825,000$ (2)
Linus Ullmark 750,000$ (1)
Total Pro Players21
Salary Commitment
Year 3 : 79,300,333$
Year 4 : 62,250,333$
Year 5 : 49,883,333$
Year 6 : 41,550,000$
Salary Average Commitment
Year 3 : 73,342,000$
Year 4 : 56,292,000$
Year 5 : 44,758,333$
Year 6 : 36,425,000$
Salary Cap with 1 Way Contract
Year 3 : 79,300,333$
Year 4 : 62,250,333$
Year 5 : 49,883,333$
Year 6 : 41,550,000$

Farm Players Salaries

Hunter Miska 88,750$ (1)
Alexander Nylander 87,200$ (2)
Hudson Fasching 67,500$ (2)
Chris Terry 47,500$ (2)
Cal Petersen 46,250$ (1)
Sean Malone 46,250$ (2)
Zach Aston-Reese 46,250$ (1)
Gustav Forsling 46,250$ (2)
Mike Vecchione 45,000$ (1)
Steven Kampfer 43,750$ (3)
Brad Hunt 43,250$ (3)
Brendan Guhle 43,150$ (2)
Casey Nelson 40,625$ (1)
Justin Bailey 35,750$ (1)
Stepan Falkovsky 34,917$ (2)
Radim Simek 33,750$ (1)
Evan Rodrigues 32,500$ (1)
Cole Schneider 32,500$ (3)
Daniel Catenacci 27,500$ (1)
Jean Dupuy 27,500$ (1)
Colton Beck 25,000$ (1)
Total Farm Players21
Salary Commitment
Year 3 : 941,142$
Year 4 : 492,267$
Year 5 : 119,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 941,142$
Year 4 : 492,267$
Year 5 : 119,500$
Year 6 : 0$

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 125$ - 5,520 - 92%
Level 2: 5000 - 75$ - 4,753 - 95%
Level 3: 2000 - 45$ - 1,996 - 100%
Level 4: 4000 - 30$ - 3,882 - 97%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,581 - 79%
Farm Level 2: 1000 - 15$ - 859 - 86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,151 - 95%
Average Income per Game2,164,570$
Year to Date Revenue19,481,132$
Farm
Home Games Left0
Average Attendance - %2,441 - 81%
Average Income per Game101,673$
Year to Date Revenue305,018$

Expense

Pro Players Total Salaries83,532,000$
Farm Players Total Salaries1,229,708$
Coaches Total Salaries11,100,000$
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 Account45,827,376$
Projected Bank Account45,827,376$

Pro Players Salaries

Aaron Ekblad 7,500,000$ (7)
Vladimir Tarasenko 7,500,000$ (5)
Drew Doughty 7,000,000$ (1)
Nathan MacKinnon 6,300,000$ (5)
Ryan Nugent-Hopkins 6,000,000$ (3)
Travis Zajac 5,750,000$ (3)
Matt Niskanen 5,750,000$ (3)
Nick Foligno 5,500,000$ (3)
TJ Brodie 4,650,000$ (2)
Jake Allen 4,350,000$ (3)
Adam Henrique 4,000,000$ (1)
Sean Couturier 3,975,000$ (4)
Casey Cizikas 3,350,000$ (3)
Keith Kinkaid 2,850,000$ (3)
John Moore 2,750,000$ (4)
Kevin Bieksa 1,750,000$ (3)
Dominic Moore 1,350,000$ (3)
Dan Hamhuis 1,250,000$ (2)
Anthony Beauvillier 1,107,000$ (2)
Garnet Hathaway 850,000$ (4)
Total Pro Players20
Salary Commitment
Year 3 : 83,532,000$
Year 4 : 72,532,000$
Year 5 : 65,525,000$
Year 6 : 28,875,000$
Salary Average Commitment
Year 3 : 63,682,000$
Year 4 : 52,682,000$
Year 5 : 45,675,000$
Year 6 : 14,925,000$
Salary Cap with 1 Way Contract
Year 3 : 83,532,000$
Year 4 : 72,532,000$
Year 5 : 65,525,000$
Year 6 : 28,875,000$

Farm Players Salaries

Ryan White 100,000$ (1)
Harri Sateri 93,750$ (4)
Neal Pionk 88,750$ (1)
Luke Gazdic 75,000$ (2)
Tyler Gaudet 65,000$ (3)
Paul Postma 59,375$ (4)
Viktor Svedberg 53,125$ (4)
Tom Kostopoulos 50,000$ (2)
Cedric Paquette 50,000$ (4)
Tyler Motte 46,250$ (2)
David Kampf 46,250$ (1)
Tyler Wotherspoon 45,000$ (1)
Alexey Lipanov 44,708$ (3)
Jordan Nolan 42,500$ (4)
Jon Gillies 37,500$ (4)
Morgan Klimchuk 35,000$ (2)
John Gilmour 32,500$ (4)
Freddie Hamilton 27,500$ (2)
Emile Poirier 27,500$ (2)
Zac Leslie 27,500$ (4)
Braden Christoffer 27,500$ (4)
Ben Betker 27,500$ (4)
Adam Ollas Mattsson 27,500$ (3)
Jordan Szwarz 25,000$ (3)
Greg Carey 25,000$ (3)
Casey Bailey 25,000$ (3)
Tye McGinn 25,000$ (3)
Total Farm Players27
Salary Commitment
Year 3 : 1,229,708$
Year 4 : 949,708$
Year 5 : 688,458$
Year 6 : 451,250$
Salary Average Commitment
Year 3 : 1,229,708$
Year 4 : 949,708$
Year 5 : 688,458$
Year 6 : 451,250$

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 125$ - 4,773 - 80%
Level 2: 5000 - 75$ - 4,660 - 93%
Level 3: 2000 - 50$ - 1,724 - 86%
Level 4: 4000 - 35$ - 3,233 - 81%
Luxury : 1000 - 230$ - 833 - 83%
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 - %15,223 - 85%
Average Income per Game1,992,063$
Year to Date Revenue5,976,188$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries78,496,143$
Farm Players Total Salaries1,185,748$
Coaches Total Salaries3,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-1,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account38,925,242$
Projected Bank Account38,925,242$

Pro Players Salaries

Marc-Edouard Vlasic 7,000,000$ (4)
Cory Schneider 6,000,000$ (4)
Jordan Eberle 6,000,000$ (1)
Dan Girardi 5,500,000$ (2)
Colton Parayko 5,500,000$ (1)
Brian Boyle 5,000,000$ (3)
William Karlsson 5,000,000$ (1)
Jonathan Marchessault 5,000,000$ (4)
Vincent Trocheck 4,750,000$ (4)
Wayne Simmonds 3,975,000$ (3)
Travis Hamonic 3,857,143$ (2)
Connor Murphy 3,850,000$ (4)
Michael Stone 3,500,000$ (2)
Eric Staal 3,500,000$ (1)
Michael Grabner 3,350,000$ (3)
Joel Ward 2,500,000$ (1)
Brendan Perlini 1,363,000$ (2)
Joel Eriksson Ek 1,100,000$ (1)
Christian Fischer 1,076,000$ (2)
Christopher Gibson 675,000$ (2)
Total Pro Players20
Salary Commitment
Year 3 : 78,496,143$
Year 4 : 54,896,143$
Year 5 : 38,925,000$
Year 6 : 26,600,000$
Salary Average Commitment
Year 3 : 76,171,143$
Year 4 : 47,821,143$
Year 5 : 31,850,000$
Year 6 : 19,525,000$
Salary Cap with 1 Way Contract
Year 3 : 78,496,143$
Year 4 : 54,896,143$
Year 5 : 38,925,000$
Year 6 : 26,600,000$

Farm Players Salaries

Alexandre Burrows 150,000$ (1)
Jordan Weal 87,500$ (1)
Haydn Fleury 85,650$ (2)
Julien Gauthier 58,167$ (3)
Klim Kostin 55,333$ (3)
Harry Zolnierczyk 50,000$ (3)
John Muse 45,000$ (1)
Alex Formenton 44,708$ (3)
Alex Nedeljkovic 44,700$ (2)
Danny O'Regan 43,706$ (1)
Trevor Carrick 40,000$ (1)
Warren Foegele 40,000$ (2)
Taylor Leier 38,400$ (1)
Keegan Lowe 36,917$ (1)
Josh Wesley 35,667$ (1)
Brett Findlay 35,000$ (1)
Andrew Poturalski 35,000$ (1)
Jimmy Oligny 32,500$ (1)
Michael Bournival 32,500$ (1)
Patrick Brown 32,500$ (1)
Sergey Tolchinsky 32,500$ (1)
Connor Brickley 32,500$ (1)
Tyler Graovac 32,500$ (1)
Tyrell Goulbourne 32,500$ (1)
Josiah Didier 32,500$ (1)
Total Farm Players25
Salary Commitment
Year 3 : 1,185,748$
Year 4 : 378,558$
Year 5 : 208,208$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,185,748$
Year 4 : 378,558$
Year 5 : 208,208$
Year 6 : 0$

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 115$ - 5,504 - 92%
Level 2: 5000 - 70$ - 5,000 - 100%
Level 3: 2000 - 40$ - 2,000 - 100%
Level 4: 4000 - 35$ - 3,152 - 79%
Luxury : 1000 - 225$ - 861 - 86%
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 - %16,517 - 92%
Average Income per Game2,036,713$
Year to Date Revenue8,146,851$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries75,765,333$
Farm Players Total Salaries1,008,000$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value3,250,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account65,870,497$
Projected Bank Account65,870,497$

Pro Players Salaries

Connor McDavid 12,500,000$ (4)
Victor Hedman 7,875,000$ (7)
Henrik Zetterberg 6,083,333$ (3)
Aleksander Barkov 5,900,000$ (4)
Dustin Brown 5,875,000$ (4)
Oliver Ekman-Larsson 5,500,000$ (1)
Josh Bailey 5,000,000$ (4)
Elias Lindholm 4,850,000$ (4)
Jonathan Ericsson 4,250,000$ (2)
Marco Scandella 4,000,000$ (2)
Richard Panik 2,800,000$ (3)
Brian Elliott 2,750,000$ (1)
Michael Raffl 2,350,000$ (1)
Patrick Sharp 1,000,000$ (1)
Spencer Foo 975,000$ (2)
Anton Khudobin 938,000$ (4)
Vince Dunn 894,000$ (2)
Torrey Mitchell 825,000$ (3)
Lucas Wallmark 750,000$ (2)
Erik Gustafsson 650,000$ (3)
Total Pro Players20
Salary Commitment
Year 3 : 75,765,333$
Year 4 : 64,165,333$
Year 5 : 53,296,333$
Year 6 : 42,938,000$
Salary Average Commitment
Year 3 : 70,640,333$
Year 4 : 60,290,333$
Year 5 : 49,421,333$
Year 6 : 39,063,000$
Salary Cap with 1 Way Contract
Year 3 : 75,765,333$
Year 4 : 64,165,333$
Year 5 : 53,296,333$
Year 6 : 42,938,000$

Farm Players Salaries

Eddie Lack 46,250$ (3)
Graham Knott 46,250$ (3)
Justin Kloos 46,250$ (3)
Anthony Louis 40,000$ (1)
Brian Strait 40,000$ (2)
Kyle Baun 40,000$ (2)
Robin Norell 37,500$ (1)
Nolan Valleau 37,500$ (1)
Luke Johnson 37,500$ (1)
Anthony Peters 37,500$ (3)
Alexandre Fortin 34,250$ (3)
Brett Sterling 30,000$ (1)
Brody Sutter 30,000$ (1)
Chris Porter 30,000$ (1)
Carter Bancks 30,000$ (1)
Dalton Smith 30,000$ (1)
Austin Fyten 30,000$ (1)
Bryce Gervais 30,000$ (1)
Hubert Labrie 30,000$ (1)
Dustin Gazley 30,000$ (1)
Kirill Gotovets 30,000$ (1)
Kane Lafranchise 30,000$ (1)
Kenney Morrison 30,000$ (1)
Mark Alt 30,000$ (1)
Matt Mangene 30,000$ (1)
Maxim Lamarche 30,000$ (1)
Nathan Paetsch 30,000$ (1)
Mike Blunden 30,000$ (1)
Alex Krushelnyski 30,000$ (1)
Colin Campbell 25,000$ (1)
Total Farm Players30
Salary Commitment
Year 3 : 1,008,000$
Year 4 : 290,500$
Year 5 : 210,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,008,000$
Year 4 : 290,500$
Year 5 : 210,500$
Year 6 : 0$

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 Salaries63,317,333$
Farm Players Total Salaries957,581$
Coaches Total Salaries2,000,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account51,419,351$
Projected Bank Account51,419,351$

Pro Players Salaries

Joe Thornton 6,500,000$ (1)
Kyle Okposo 6,000,000$ (5)
Semyon Varlamov 5,900,000$ (1)
Andrej Sekera 5,500,000$ (3)
Sami Vatanen 4,875,000$ (2)
Carl Soderberg 4,750,000$ (2)
Aaron Dell 3,250,000$ (4)
Marcus Kruger 3,083,000$ (1)
Kris Versteeg 2,750,000$ (3)
Nikita Zadorov 2,500,000$ (1)
Blake Comeau 2,400,000$ (3)
Shea Theodore 2,000,000$ (1)
Sebastian Aho 1,775,000$ (1)
Tyson Jost 1,704,000$ (2)
Oscar Lindberg 1,700,000$ (1)
Clayton Keller 1,673,000$ (3)
Mikko Rantanen 1,519,000$ (2)
Charlie McAvoy 1,258,333$ (1)
Cody Franson 1,200,000$ (1)
J.T. Compher 1,000,000$ (2)
Patrick Wiercioch 1,000,000$ (3)
Nate Thompson 980,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 63,317,333$
Year 4 : 37,401,000$
Year 5 : 23,553,000$
Year 6 : 9,250,000$
Salary Average Commitment
Year 3 : 46,723,666$
Year 4 : 22,577,833$
Year 5 : 17,603,000$
Year 6 : 6,050,000$
Salary Cap with 1 Way Contract
Year 3 : 63,317,333$
Year 4 : 37,401,000$
Year 5 : 23,553,000$
Year 6 : 9,250,000$

Farm Players Salaries

Cody Goloubef 105,000$ (3)
Dalton Prout 80,000$ (2)
Lee Stempniak 55,000$ (1)
Jeff Zatkoff 55,000$ (2)
David Booth 50,000$ (2)
Jakub Jerabek 46,250$ (1)
Sebastian D Aho 46,250$ (2)
Chris Bigras 43,706$ (1)
Jason Akeson 41,250$ (2)
Gabriel Bourque 37,500$ (3)
Duncan Siemens 37,500$ (1)
Matt Buckles 35,000$ (2)
Zach Sill 35,000$ (2)
Julien Nantel 34,000$ (2)
Maxime Fortunus 33,750$ (1)
Colin Greening 33,750$ (1)
Mason Geertsen 32,500$ (1)
Spencer Martin 32,500$ (1)
Mark Fayne 31,250$ (2)
Steve Oleksy 31,250$ (2)
Reid Petryk 31,125$ (1)
Turner Elson 30,000$ (1)
Total Farm Players22
Salary Commitment
Year 3 : 957,581$
Year 4 : 581,500$
Year 5 : 142,500$
Year 6 : 0$
Salary Average Commitment
Year 3 : 957,581$
Year 4 : 581,500$
Year 5 : 142,500$
Year 6 : 0$

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 6,000 - 100%
Level 2: 5000 - 74$ - 4,971 - 99%
Level 3: 2000 - 44$ - 2,000 - 100%
Level 4: 4000 - 29$ - 4,000 - 100%
Luxury : 1000 - 174$ - 999 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 39$ - 1,710 - 86%
Farm Level 2: 1000 - 19$ - 827 - 83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,970 - 100%
Average Income per Game2,085,585$
Year to Date Revenue12,513,509$
Farm
Home Games Left0
Average Attendance - %2,537 - 85%
Average Income per Game122,788$
Year to Date Revenue491,150$

Expense

Pro Players Total Salaries81,707,166$
Farm Players Total Salaries1,156,084$
Coaches Total Salaries4,000,000$
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 Account48,874,841$
Projected Bank Account48,874,841$

Pro Players Salaries

Claude Giroux 8,275,000$ (4)
Evgeny Kuznetsov 7,800,000$ (3)
Dustin Byfuglien 7,600,000$ (3)
Sergei Bobrovsky 7,425,000$ (1)
Nikolaj Ehlers 6,000,000$ (4)
Brandon Dubinsky 5,850,000$ (3)
Seth Jones 5,400,000$ (4)
Alexander Wennberg 4,500,000$ (1)
Christopher Tanev 4,450,000$ (2)
Pierre-Luc Dubois 3,394,166$ (3)
Francois Beauchemin 3,250,000$ (4)
Mark Borowiecki 3,100,000$ (4)
Josh Gorges 2,750,000$ (3)
Chris Stewart 2,600,000$ (4)
Pierre-Edouard Bellemare 2,300,000$ (3)
Markus Granlund 1,475,000$ (1)
Sonny Milano 1,263,000$ (1)
Markus Nutivaara 925,000$ (1)
Artturi Lehkonen 925,000$ (2)
Curtis McElhinney 850,000$ (3)
Lukas Sedlak 825,000$ (1)
Anton Forsberg 750,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 81,707,166$
Year 4 : 64,544,166$
Year 5 : 59,169,166$
Year 6 : 28,625,000$
Salary Average Commitment
Year 3 : 75,961,666$
Year 4 : 60,061,666$
Year 5 : 54,686,666$
Year 6 : 26,542,500$
Salary Cap with 1 Way Contract
Year 3 : 81,707,166$
Year 4 : 64,544,166$
Year 5 : 59,169,166$
Year 6 : 28,625,000$

Farm Players Salaries

Drew Stafford 100,000$ (4)
Mason Marchment 70,000$ (3)
Anthony Greco 70,000$ (3)
Eric Tangradi 65,000$ (2)
Matt Lorito 60,000$ (2)
Travis Dermott 46,250$ (1)
Nick Moutrey 46,250$ (3)
Dean Kukan 46,250$ (3)
Jordan Maletta 46,250$ (1)
Jacob Graves 46,250$ (1)
Blake Siebenaler 45,542$ (1)
Keegan Kolesar 45,250$ (3)
Gabriel Carlsson 44,708$ (1)
Paul Bittner 43,167$ (1)
Tom McCollum 37,500$ (2)
Edward Pasquale 37,500$ (2)
Dante Salituro 36,667$ (3)
Calvin Thurkauf 35,750$ (3)
Mitch Callahan 35,000$ (2)
Tommy Cross 35,000$ (2)
Alex Broadhurst 35,000$ (1)
Markus Hannikainen 33,750$ (1)
Dillon Heatherington 32,500$ (3)
TJ Tynan 32,500$ (3)
Erik Condra 30,000$ (1)
Total Farm Players25
Salary Commitment
Year 3 : 1,156,084$
Year 4 : 785,167$
Year 5 : 515,167$
Year 6 : 100,000$
Salary Average Commitment
Year 3 : 1,156,084$
Year 4 : 785,167$
Year 5 : 515,167$
Year 6 : 100,000$

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 95$ - 0 - 0%
Level 2: 5000 - 75$ - 0 - 0%
Level 3: 2000 - 48$ - 0 - 0%
Level 4: 4000 - 28$ - 0 - 0%
Luxury : 1000 - 195$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 30$ - 1,838 - 92%
Farm Level 2: 1000 - 15$ - 932 - 93%
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 - %2,769 - 92%
Average Income per Game102,964$
Year to Date Revenue926,675$

Expense

Pro Players Total Salaries67,966,666$
Farm Players Total Salaries1,354,883$
Coaches Total Salaries4,250,000$
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 Account17,888,327$
Projected Bank Account17,888,327$

Pro Players Salaries

William Nylander 5,750,000$ (2)
Dougie Hamilton 5,750,000$ (3)
Ian Cole 5,500,000$ (4)
Brayden McNabb 5,500,000$ (4)
Tyson Barrie 5,500,000$ (2)
Reilly Smith 5,000,000$ (4)
Tyler Johnson 5,000,000$ (3)
Gustav Nyquist 4,750,000$ (1)
Victor Rask 4,000,000$ (4)
Darren Helm 3,850,000$ (3)
Jacob Markstrom 3,666,666$ (2)
Anders Nilsson 3,000,000$ (3)
Tomas Hertl 3,000,000$ (1)
Adam Pelech 1,600,000$ (3)
Brock Boeser 1,500,000$ (2)
Nathan Gerbe 1,300,000$ (1)
Pavel Buchnevich 925,000$ (2)
Steven Santini 925,000$ (2)
Michal Kempny 900,000$ (3)
David Broll 550,000$ (1)
Total Pro Players20
Salary Commitment
Year 3 : 67,966,666$
Year 4 : 58,366,666$
Year 5 : 40,100,000$
Year 6 : 20,000,000$
Salary Average Commitment
Year 3 : 52,555,833$
Year 4 : 42,955,833$
Year 5 : 31,255,833$
Year 6 : 15,380,833$
Salary Cap with 1 Way Contract
Year 3 : 67,966,666$
Year 4 : 58,366,666$
Year 5 : 40,100,000$
Year 6 : 20,000,000$

Farm Players Salaries

Mike Fisher 125,000$ (2)
Ales Hemsky 100,000$ (2)
Ryan Dzingel 90,000$ (4)
Alex Tuch 67,500$ (2)
Brendan Gaunce 62,500$ (3)
Niklas Hansson 46,250$ (3)
Mark Streit 46,250$ (1)
Andrew Nielsen 46,083$ (2)
Cole Ully 45,000$ (3)
Vladislav Kamenev 44,700$ (1)
Conor Garland 41,083$ (3)
Anthony Peluso 40,000$ (1)
Andrew Cherniwchan 40,000$ (1)
Connor Hobbs 39,917$ (2)
Michael Leighton 37,500$ (1)
Michael Spacek 37,500$ (3)
Remi Elie 36,750$ (3)
Mathieu Brodeur 35,000$ (2)
Andy Andreoff 33,850$ (2)
Jared Coreau 32,500$ (4)
Gemel Smith 32,500$ (1)
Kurtis MacDermid 32,500$ (1)
Ludwig Bystrom 32,500$ (1)
Caleb Herbert 32,500$ (2)
Brendan Leipsic 32,500$ (1)
Seth Helgeson 32,500$ (1)
Justin Dowling 32,500$ (1)
Steven Fogarty 30,000$ (3)
Brendan Ranford 25,000$ (1)
Sammy Blais 25,000$ (1)
Total Farm Players30
Salary Commitment
Year 3 : 1,354,883$
Year 4 : 901,433$
Year 5 : 421,583$
Year 6 : 122,500$
Salary Average Commitment
Year 3 : 1,310,183$
Year 4 : 901,433$
Year 5 : 421,583$
Year 6 : 122,500$

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
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 Salaries74,279,968$
Farm Players Total Salaries1,036,391$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,450,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account29,891,101$
Projected Bank Account29,891,101$

Pro Players Salaries

Anze Kopitar 10,000,000$ (6)
Daniel Sedin 7,000,000$ (1)
Kevin Shattenkirk 6,650,000$ (3)
Cam Fowler 6,500,000$ (4)
Ryan Callahan 5,800,000$ (2)
Mike Hoffman 5,188,000$ (2)
Benoit Pouliot 4,000,000$ (1)
Will Butcher 3,775,000$ (1)
Jakob Silfverberg 3,750,000$ (1)
Derek Ryan 3,750,000$ (4)
Anthony Mantha 3,300,000$ (2)
Cam Ward 3,000,000$ (4)
Troy Stecher 1,962,968$ (3)
Matthew Tkachuk 1,775,000$ (2)
Brandon Pirri 1,750,000$ (4)
Nick Ritchie 1,500,000$ (4)
Petr Mrazek 1,500,000$ (3)
Dominic Turgeon 894,000$ (1)
Ryan Sproul 800,000$ (1)
Chris Tierney 735,000$ (1)
Brian Lashoff 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 3 : 74,279,968$
Year 4 : 53,325,968$
Year 5 : 36,612,968$
Year 6 : 26,500,000$
Salary Average Commitment
Year 3 : 65,891,968$
Year 4 : 44,937,968$
Year 5 : 33,412,968$
Year 6 : 23,300,000$
Salary Cap with 1 Way Contract
Year 3 : 74,279,968$
Year 4 : 53,325,968$
Year 5 : 36,612,968$
Year 6 : 26,500,000$

Farm Players Salaries

Nikita Soshnikov 87,500$ (4)
Nic Dowd 62,500$ (4)
Evgeny Svechnikov 55,350$ (2)
Austin Wagner 46,250$ (3)
Michael Kapla 46,250$ (1)
Dylan Sadowy 46,250$ (1)
Zach Nastasiuk 45,000$ (2)
Jacob Larsson 44,750$ (1)
Axel Holmstrom 44,708$ (3)
Kenny Agostino 43,750$ (1)
Adam Musil 42,750$ (3)
Casey DeSmith 37,500$ (3)
Landon Bow 37,500$ (3)
Mitch Hults 37,500$ (4)
Antoine Waked 36,333$ (3)
Kevin Porter 35,000$ (3)
Dan Renouf 32,500$ (2)
Cal O'Reilly 32,500$ (2)
Brad Malone 32,500$ (3)
Tanner Glass 30,000$ (1)
Ben Street 30,000$ (3)
Andrew Campbell 30,000$ (2)
Jack Rodewald 25,000$ (2)
Christian Thomas 25,000$ (2)
Zac Dalpe 25,000$ (2)
Hampus Gustafsson 25,000$ (3)
Total Farm Players26
Salary Commitment
Year 3 : 1,036,391$
Year 4 : 825,391$
Year 5 : 555,041$
Year 6 : 187,500$
Salary Average Commitment
Year 3 : 1,036,391$
Year 4 : 825,391$
Year 5 : 555,041$
Year 6 : 187,500$

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 Salaries76,980,832$
Farm Players Total Salaries1,057,695$
Coaches Total Salaries3,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-400,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account21,521,988$
Projected Bank Account21,521,988$

Pro Players Salaries

John Tavares 11,000,000$ (4)
Brent Burns 8,000,000$ (3)
Artemi Panarin 6,000,000$ (4)
David Backes 6,000,000$ (3)
Cam Talbot 4,166,666$ (1)
Adam Larsson 4,166,666$ (3)
Nick Bjugstad 4,100,000$ (3)
Kris Russell 4,000,000$ (3)
Evgenii Dadonov 4,000,000$ (2)
Alexei Emelin 3,500,000$ (3)
Sam Gagner 3,150,000$ (3)
Chris Kunitz 3,000,000$ (3)
Troy Grosenick 2,000,000$ (3)
Zack Kassian 1,950,000$ (2)
Nate Schmidt 1,900,000$ (3)
Joonas Donskoi 1,900,000$ (4)
Alex Chiasson 1,750,000$ (1)
Kyle Clifford 1,600,000$ (2)
Ben Chiarot 1,400,000$ (3)
Alexander Kerfoot 1,137,500$ (3)
Alex Stalock 935,000$ (3)
Jujhar Khaira 675,000$ (1)
Jordan Oesterle 650,000$ (1)
Total Pro Players23
Salary Commitment
Year 3 : 76,980,832$
Year 4 : 69,739,166$
Year 5 : 62,189,166$
Year 6 : 18,900,000$
Salary Average Commitment
Year 3 : 72,764,166$
Year 4 : 68,239,166$
Year 5 : 60,689,166$
Year 6 : 18,900,000$
Salary Cap with 1 Way Contract
Year 3 : 76,980,832$
Year 4 : 69,739,166$
Year 5 : 62,189,166$
Year 6 : 18,900,000$

Farm Players Salaries

Matt Beleskey 190,000$ (2)
Patrick Russell 46,250$ (1)
Chris Driedger 40,000$ (2)
Adam Chapie 40,000$ (1)
Andrew Bodnarchuk 40,000$ (1)
Austin Carroll 40,000$ (1)
Alex Wideman 40,000$ (1)
Barry Goers 40,000$ (1)
Ben Holmstrom 40,000$ (1)
Andre Benoit 40,000$ (1)
Brent Regner 40,000$ (1)
Aaron Ness 40,000$ (1)
Griffin Reinhart 40,000$ (1)
Brett Gallant 38,889$ (1)
Daniel Maggio 38,889$ (1)
Bracken Kearns 38,889$ (1)
Francois F Beauchemin 38,889$ (1)
Cody Bass 38,889$ (1)
Gregory Chase 35,750$ (1)
Joey Laleggia 35,000$ (1)
Dillon Simpson 33,750$ (1)
Connor Jones 27,500$ (1)
Jamie Devane 27,500$ (1)
Joe Whitney 27,500$ (1)
Total Farm Players24
Salary Commitment
Year 3 : 1,057,695$
Year 4 : 230,000$
Year 5 : 0$
Year 6 : 0$
Salary Average Commitment
Year 3 : 935,195$
Year 4 : 107,500$
Year 5 : 0$
Year 6 : 0$

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 99$ - 0 - 0%
Level 2: 5000 - 67$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 24$ - 0 - 0%
Luxury : 1000 - 202$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 15$ - 1,877 - 94%
Farm Level 2: 1000 - 5$ - 926 - 93%
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 - %2,803 - 93%
Average Income per Game48,841$
Year to Date Revenue390,724$

Expense

Pro Players Total Salaries68,045,166$
Farm Players Total Salaries1,158,206$
Coaches Total Salaries3,250,000$
Luxury Taxe Total0$
Special Salary Cap Value2,775,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account32,014,178$
Projected Bank Account32,014,178$

Pro Players Salaries

Jonathan Toews 10,500,000$ (5)
Ryan Kesler 6,875,000$ (4)
Jonathan Huberdeau 5,900,000$ (5)
Marc-Andre Fleury 5,750,000$ (1)
Hampus Lindholm 4,812,000$ (4)
Chris Kreider 4,625,000$ (2)
Roberto Luongo 4,533,333$ (4)
Alex Killorn 4,450,000$ (5)
James Reimer 3,400,000$ (3)
Andrew Cogliano 2,750,000$ (4)
Mark Pysyk 2,733,333$ (1)
Jamie Oleksiak 2,137,500$ (1)
Carl Gunnarsson 1,600,000$ (4)
Deryk Engelland 1,500,000$ (4)
Mathew Barzal 1,294,000$ (3)
Austin Watson 1,100,000$ (3)
Thomas Schemitsch 925,000$ (1)
Rasmus Andersson 863,000$ (2)
A.J. Greer 825,000$ (3)
Nelson Nogier 772,000$ (1)
Ville Pokka 700,000$ (1)
Total Pro Players21
Salary Commitment
Year 3 : 68,045,166$
Year 4 : 55,027,333$
Year 5 : 49,539,333$
Year 6 : 42,920,333$
Salary Average Commitment
Year 3 : 58,394,832$
Year 4 : 46,126,999$
Year 5 : 42,788,999$
Year 6 : 37,269,999$
Salary Cap with 1 Way Contract
Year 3 : 68,045,166$
Year 4 : 55,027,333$
Year 5 : 49,539,333$
Year 6 : 42,920,333$

Farm Players Salaries

Brandon Tanev 57,500$ (4)
Ian McCoshen 51,250$ (1)
Chris Wagner 50,000$ (4)
Jannik Hansen 50,000$ (4)
Lance Bouma 50,000$ (4)
Mike Downing 46,250$ (3)
Dryden Hunt 46,250$ (3)
Maxim Mamin 46,250$ (3)
MacKenzie Weegar 45,000$ (2)
Evan Cowley 45,000$ (2)
Magnus Paajarvi 45,000$ (4)
Jason Dickinson 43,750$ (4)
Nic Petan 43,706$ (3)
Yannick Weber 37,500$ (1)
Miikka Salomaki 37,500$ (1)
Dennis Rasmussen 37,500$ (3)
Seth Griffith 35,000$ (1)
Adam Clendening 35,000$ (1)
Jamie Phillips 35,000$ (1)
Kyle Rau 35,000$ (1)
Denis Malgin 34,500$ (1)
Scott Harrington 33,750$ (1)
Michael Sgarbossa 32,500$ (4)
Dylan McIlrath 32,500$ (1)
Corban Knight 32,500$ (1)
Chase De Leo 32,500$ (4)
Greg McKegg 32,500$ (1)
Chase Balisy 30,000$ (3)
Kiefer Sherwood 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,158,206$
Year 4 : 701,206$
Year 5 : 611,206$
Year 6 : 361,250$
Salary Average Commitment
Year 3 : 1,158,206$
Year 4 : 701,206$
Year 5 : 611,206$
Year 6 : 361,250$

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 145$ - 4,378 - 73%
Level 2: 5000 - 95$ - 3,575 - 71%
Level 3: 2000 - 65$ - 1,407 - 70%
Level 4: 4000 - 40$ - 2,896 - 72%
Luxury : 1000 - 250$ - 791 - 79%
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 - %13,046 - 72%
Average Income per Game2,055,198$
Year to Date Revenue4,110,396$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries77,418,000$
Farm Players Total Salaries1,232,241$
Coaches Total Salaries6,600,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,000,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account11,563,631$
Projected Bank Account11,563,631$

Pro Players Salaries

Mikko Koivu 6,050,000$ (3)
Matt Duchene 6,000,000$ (1)
Kyle Turris 6,000,000$ (4)
Jason Pominville 5,600,000$ (1)
Justin Schultz 5,550,000$ (2)
Marian Gaborik 4,875,000$ (3)
Marcus Johansson 4,583,000$ (1)
Jake Muzzin 4,000,000$ (3)
Alec Martinez 4,000,000$ (3)
Radim Vrbata 3,750,000$ (1)
Boone Jenner 3,750,000$ (4)
Matt Murray 3,750,000$ (2)
Brenden Dillon 3,270,000$ (2)
Andreas Athanasiou 3,000,000$ (4)
Adam McQuaid 2,750,000$ (1)
Matt Martin 2,500,000$ (2)
Toby Enstrom 2,100,000$ (4)
Peter Budaj 1,025,000$ (3)
Jaromir Jagr 1,000,000$ (1)
Danton Heinen 996,000$ (2)
Brandon Carlo 894,000$ (2)
Kevin Gravel 700,000$ (2)
Jack Campbell 675,000$ (1)
Brooks Laich 600,000$ (2)
Total Pro Players24
Salary Commitment
Year 3 : 77,418,000$
Year 4 : 53,060,000$
Year 5 : 34,800,000$
Year 6 : 14,850,000$
Salary Average Commitment
Year 3 : 60,315,000$
Year 4 : 40,540,000$
Year 5 : 30,800,000$
Year 6 : 14,850,000$
Salary Cap with 1 Way Contract
Year 3 : 77,418,000$
Year 4 : 53,060,000$
Year 5 : 34,800,000$
Year 6 : 14,850,000$

Farm Players Salaries

Justin Scott 75,000$ (1)
Ben Marshall 50,000$ (2)
Vadim Shipachyov 48,750$ (1)
Alex Lintuniemi 46,250$ (2)
Yannick Veilleux 46,250$ (4)
Trent Frederic 46,250$ (3)
Nick Shore 46,250$ (1)
Paul LaDue 43,700$ (1)
Vincent LoVerde 42,500$ (2)
Ryan Horvat 41,250$ (4)
Iiro Pakarinen 41,250$ (4)
Colin Smith 40,000$ (1)
Max Reinhart 39,250$ (3)
Jeff Schultz 37,500$ (1)
Giovanni Fiore 35,083$ (3)
Michael Latta 35,000$ (2)
Scott Kosmachuk 35,000$ (1)
Matt Luff 34,833$ (2)
Josh Currie 34,375$ (1)
Blake Pietila 33,750$ (1)
Jan Kostalek 33,750$ (3)
Kevin Boyle 33,750$ (4)
Joe Morrow 32,500$ (1)
Joel Lowry 32,500$ (2)
Michael Mersch 32,500$ (1)
Justin Auger 32,500$ (1)
Ryan Murphy 32,500$ (3)
Andrew Crescenzi 32,500$ (1)
Paul Martin 30,000$ (2)
Brenden Kichton 30,000$ (2)
Philip Samuelsson 28,750$ (3)
Chris Summers 28,750$ (3)
Kevin Czuczman 28,750$ (2)
Total Farm Players33
Salary Commitment
Year 3 : 1,260,991$
Year 4 : 736,666$
Year 5 : 406,833$
Year 6 : 162,500$
Salary Average Commitment
Year 3 : 1,260,991$
Year 4 : 736,666$
Year 5 : 406,833$
Year 6 : 162,500$

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 105$ - 5,997 - 100%
Level 2: 5000 - 66$ - 5,000 - 100%
Level 3: 2000 - 43$ - 2,000 - 100%
Level 4: 4000 - 22$ - 4,000 - 100%
Luxury : 1000 - 212$ - 1,000 - 100%
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 - %17,997 - 100%
Average Income per Game2,005,039$
Year to Date Revenue10,025,197$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries80,301,319$
Farm Players Total Salaries1,034,083$
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 Account32,072,313$
Projected Bank Account32,072,313$

Pro Players Salaries

Ryan Suter 7,538,462$ (7)
Mike Green 5,375,000$ (2)
Jaden Schwartz 5,350,000$ (3)
Torey Krug 5,250,000$ (2)
Nino Niederreiter 5,250,000$ (1)
J.T. Miller 5,250,000$ (4)
Danny DeKeyser 5,000,000$ (4)
Artem Anisimov 4,500,000$ (3)
Devan Dubnyk 4,333,333$ (3)
Niklas Hjalmarsson 4,100,000$ (1)
Carl Hagelin 4,000,000$ (1)
Patrik Berglund 3,850,000$ (2)
Justin Braun 3,800,000$ (2)
Rickard Rakell 3,758,000$ (4)
Kyle Quincey 2,500,000$ (3)
Adam Cracknell 1,995,999$ (2)
Derek Grant 1,875,525$ (3)
Jordan Martinook 1,800,000$ (1)
Jeremy Smith 1,200,000$ (3)
Joakim Nordstrom 1,000,000$ (4)
Andrew Copp 1,000,000$ (1)
Vinnie Hinostroza 925,000$ (3)
Darcy Kuemper 650,000$ (3)
Total Pro Players23
Salary Commitment
Year 3 : 80,301,319$
Year 4 : 64,151,319$
Year 5 : 43,880,320$
Year 6 : 22,546,462$
Salary Average Commitment
Year 3 : 59,105,820$
Year 4 : 44,705,820$
Year 5 : 29,684,821$
Year 6 : 16,900,963$
Salary Cap with 1 Way Contract
Year 3 : 80,301,319$
Year 4 : 64,151,319$
Year 5 : 43,880,320$
Year 6 : 22,546,462$

Farm Players Salaries

Chris Mueller 48,750$ (2)
Jordan Schroeder 47,500$ (2)
Carson Soucy 46,250$ (3)
Nick Seeler 46,250$ (1)
Christoph Bertschy 46,250$ (2)
Mario Lucia 46,250$ (1)
Louis Belpedio 46,250$ (3)
Sam Anas 46,250$ (1)
Alexander Burmistrov 45,000$ (2)
Brendan Lemieux 44,700$ (2)
Matt Tennyson 44,400$ (2)
Colin McDonald 44,250$ (1)
Chris Conner 38,750$ (1)
Zach Palmquist 36,300$ (3)
Mike Reilly 36,250$ (1)
Gustav Olofsson 36,250$ (1)
Kurtis Gabriel 35,750$ (1)
Julian Melchiori 35,000$ (2)
Jacob MacDonald 35,000$ (3)
Teemu Pulkkinen 35,000$ (2)
Trevor Cheek 35,000$ (1)
Chase Lang 34,333$ (3)
Steve Michalek 32,500$ (1)
Hunter Warner 31,850$ (2)
Grayson Downing 30,000$ (1)
Alex Grant 30,000$ (1)
Total Farm Players26
Salary Commitment
Year 3 : 1,034,083$
Year 4 : 576,583$
Year 5 : 198,133$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,034,083$
Year 4 : 576,583$
Year 5 : 198,133$
Year 6 : 0$

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 90$ - 0 - 0%
Level 2: 5000 - 65$ - 0 - 0%
Level 3: 2000 - 35$ - 0 - 0%
Level 4: 4000 - 20$ - 0 - 0%
Luxury : 1000 - 185$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 25$ - 1,716 - 86%
Farm Level 2: 1000 - 10$ - 807 - 81%
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 - %2,523 - 84%
Average Income per Game75,945$
Year to Date Revenue227,836$

Expense

Pro Players Total Salaries75,295,809$
Farm Players Total Salaries863,709$
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 Account13,376,475$
Projected Bank Account13,376,475$

Pro Players Salaries

Carey Price 10,500,000$ (4)
Shea Weber 7,857,143$ (7)
Jeff Petry 5,500,000$ (3)
Martin Hanzal 4,750,000$ (3)
Tyler Ennis 4,600,000$ (1)
Nikolay Kulemin 4,500,000$ (2)
Max Pacioretty 4,500,000$ (1)
Erik Gudbranson 4,000,000$ (3)
Patrick Maroon 3,900,000$ (4)
Andrew Shaw 3,900,000$ (4)
Brendan Gallagher 3,750,000$ (3)
Matt Stajan 3,500,000$ (3)
Eric Fehr 2,800,000$ (3)
Mikhail Sergachev 1,744,000$ (1)
Logan Brown 1,573,333$ (3)
Jordie Benn 1,100,000$ (1)
Al Montoya 1,100,000$ (1)
Noah Juulsen 1,063,333$ (2)
Nikita Scherbak 1,063,000$ (1)
Jacob de la Rose 1,000,000$ (3)
Michael McCarron 975,000$ (3)
Victor Mete 870,000$ (2)
Charlie Lindgren 750,000$ (3)
Total Pro Players23
Salary Commitment
Year 3 : 75,295,809$
Year 4 : 61,188,809$
Year 5 : 54,755,476$
Year 6 : 26,157,143$
Salary Average Commitment
Year 3 : 71,932,809$
Year 4 : 59,288,809$
Year 5 : 52,855,476$
Year 6 : 24,257,143$
Salary Cap with 1 Way Contract
Year 3 : 75,295,809$
Year 4 : 61,188,809$
Year 5 : 54,755,476$
Year 6 : 26,157,143$

Farm Players Salaries

JC Lipon 57,500$ (4)
Andrei Mironov 50,000$ (3)
Scott Eansor 48,750$ (3)
Miro Aaltonen 48,750$ (3)
Christopher DiDomenico 47,500$ (2)
Matt Taormina 47,500$ (2)
Steve Bernier 47,500$ (2)
Zachary Fucale 43,167$ (1)
Daniel Carr 42,500$ (3)
Jeremy Gregoire 37,500$ (3)
Brandon Gignac 35,708$ (3)
Simon Bourque 35,167$ (1)
Michael McNiven 35,167$ (2)
Stefan Matteau 32,500$ (3)
Tommy Vannelli 32,500$ (3)
Reid Duke 32,500$ (3)
Sam Herr 32,500$ (3)
Kevin Morris 32,500$ (3)
Tom Parisi 32,500$ (3)
Brett Lernout 32,500$ (1)
Daniel Audette 32,000$ (1)
Clark Bishop 27,500$ (2)
Total Farm Players22
Salary Commitment
Year 3 : 863,709$
Year 4 : 720,875$
Year 5 : 515,708$
Year 6 : 57,500$
Salary Average Commitment
Year 3 : 863,709$
Year 4 : 720,875$
Year 5 : 515,708$
Year 6 : 57,500$

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 104$ - 6,000 - 100%
Level 2: 5000 - 60$ - 4,996 - 100%
Level 3: 2000 - 43$ - 1,995 - 100%
Level 4: 4000 - 27$ - 3,955 - 99%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,805 - 90%
Farm Level 2: 1000 - 15$ - 887 - 89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,946 - 100%
Average Income per Game1,961,340$
Year to Date Revenue5,884,019$
Farm
Home Games Left0
Average Attendance - %2,692 - 90%
Average Income per Game113,948$
Year to Date Revenue683,686$

Expense

Pro Players Total Salaries77,604,666$
Farm Players Total Salaries1,139,114$
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 Account55,711,645$
Projected Bank Account55,711,645$

Pro Players Salaries

Henrik Lundqvist 8,500,000$ (3)
David Krejci 7,250,000$ (3)
Brandon Saad 6,000,000$ (3)
Filip Forsberg 6,000,000$ (4)
Joe Pavelski 6,000,000$ (1)
Brady Skjei 5,250,000$ (4)
Tyler Toffoli 4,600,000$ (2)
Viktor Arvidsson 4,250,000$ (4)
Roman Josi 4,000,000$ (2)
Cody Eakin 3,850,000$ (2)
Mattias Ekholm 3,750,000$ (4)
Tanner Pearson 3,750,000$ (3)
Sven Baertschi 3,366,666$ (1)
Radko Gudas 3,350,000$ (2)
Jack Johnson 3,250,000$ (4)
Juuse Saros 1,500,000$ (3)
Matt Moulson 850,000$ (4)
Nick Jensen 813,000$ (3)
Tyler Wong 650,000$ (4)
Colton Sissons 625,000$ (1)
Total Pro Players20
Salary Commitment
Year 3 : 77,604,666$
Year 4 : 67,613,000$
Year 5 : 51,813,000$
Year 6 : 24,000,000$
Salary Average Commitment
Year 3 : 60,963,833$
Year 4 : 50,940,500$
Year 5 : 39,448,833$
Year 6 : 16,840,833$
Salary Cap with 1 Way Contract
Year 3 : 77,604,666$
Year 4 : 67,613,000$
Year 5 : 51,813,000$
Year 6 : 24,000,000$

Farm Players Salaries

Oliver Bjorkstrand 125,000$ (3)
Jamie McBain 61,250$ (2)
Jack Dougherty 46,250$ (1)
Vinni Lettieri 46,250$ (3)
Justin Kirkland 46,250$ (1)
Zack MacEwen 45,000$ (4)
Emil Pettersson 37,125$ (2)
Joonas Lyytinen 37,000$ (2)
Trevor Murphy 35,750$ (1)
Frederic Allard 35,706$ (3)
Ryan Lomberg 35,500$ (2)
Marek Mazanec 33,750$ (2)
Josh Brown 33,750$ (2)
Anthony Richard 33,600$ (1)
Alexandre Carrier 33,600$ (1)
Frederick Gaudreau 33,333$ (1)
Matt Roy 32,500$ (4)
Antoine Bibeau 32,500$ (1)
Nick DeSimone 32,500$ (4)
Mason Mitchell 32,500$ (4)
Josh Healey 32,500$ (4)
Olivier Archambault 32,500$ (4)
Felix Girard 32,500$ (1)
Scott Sabourin 32,500$ (4)
Francis Beauvillier 32,500$ (4)
Filip Sandberg 32,500$ (4)
Zac Larraza 32,500$ (4)
Dawson Leedahl 32,500$ (4)
Petter Granberg 30,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,139,114$
Year 4 : 815,331$
Year 5 : 576,956$
Year 6 : 370,000$
Salary Average Commitment
Year 3 : 1,139,114$
Year 4 : 815,331$
Year 5 : 576,956$
Year 6 : 370,000$

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 100$ - 6,000 - 100%
Level 2: 5000 - 70$ - 4,973 - 99%
Level 3: 2000 - 45$ - 2,000 - 100%
Level 4: 4000 - 35$ - 3,058 - 76%
Luxury : 1000 - 250$ - 801 - 80%
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 - %16,832 - 94%
Average Income per Game2,004,458$
Year to Date Revenue8,017,832$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries77,439,096$
Farm Players Total Salaries977,741$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,861,400$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account41,796,184$
Projected Bank Account41,796,184$

Pro Players Salaries

Alex Ovechkin 9,538,000$ (3)
Brent Seabrook 6,875,000$ (6)
Matt Dumba 6,000,000$ (3)
Tyler Seguin 5,750,000$ (1)
Gabriel Landeskog 5,571,429$ (3)
Nick Leddy 5,500,000$ (4)
Jason Zucker 5,500,000$ (4)
Tomas Tatar 5,300,000$ (3)
Tom Wilson 5,166,667$ (4)
Brayden Schenn 5,125,000$ (2)
Patrik Nemeth 5,000,000$ (4)
Ryan Ellis 2,500,000$ (1)
John Gibson 2,300,000$ (1)
Pavel Zacha 1,744,000$ (2)
Jon Merrill 1,375,000$ (3)
Justin Falk 1,300,000$ (3)
John Quenneville 894,000$ (2)
Ty Rattie 700,000$ (1)
Pontus Aberg 650,000$ (1)
Scott Wedgewood 650,000$ (1)
Total Pro Players20
Salary Commitment
Year 3 : 77,439,096$
Year 4 : 64,889,096$
Year 5 : 57,126,096$
Year 6 : 28,041,667$
Salary Average Commitment
Year 3 : 72,364,095$
Year 4 : 61,189,095$
Year 5 : 56,051,095$
Year 6 : 26,966,667$
Salary Cap with 1 Way Contract
Year 3 : 77,439,096$
Year 4 : 64,889,096$
Year 5 : 57,126,096$
Year 6 : 28,041,667$

Farm Players Salaries

Timothy Liljegren 66,250$ (3)
Blake Speers 46,250$ (2)
Nick Lappin 46,250$ (1)
Colton White 46,250$ (3)
Nathan Bastian 46,250$ (3)
Josh Jacobs 46,250$ (2)
Mackenzie Blackwood 44,700$ (2)
Christian Jaros 43,058$ (3)
Brett Seney 40,000$ (3)
Adam Helewka 40,000$ (1)
Joseph Cramarossa 37,500$ (3)
Lane Pederson 34,500$ (3)
Reid Boucher 34,400$ (1)
Joseph Blandisi 34,000$ (1)
Brandon Baddock 33,750$ (2)
Ryan Kujawinski 33,750$ (2)
Cavan Fitzgerald 32,833$ (3)
Ben Thomson 32,500$ (1)
Joakim Ryan 32,500$ (1)
Tanner Fritz 32,500$ (4)
Ken Appleby 31,750$ (2)
Spencer Watson 30,000$ (2)
Reece Scarlett 30,000$ (1)
Patrick Cullity 27,500$ (2)
Zach O'Brien 27,500$ (1)
Mike Cornell 27,500$ (1)
Total Farm Players26
Salary Commitment
Year 3 : 977,741$
Year 4 : 673,091$
Year 5 : 379,141$
Year 6 : 32,500$
Salary Average Commitment
Year 3 : 977,741$
Year 4 : 673,091$
Year 5 : 379,141$
Year 6 : 32,500$

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$ - 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 Salaries71,748,667$
Farm Players Total Salaries1,112,783$
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 Account26,765,242$
Projected Bank Account26,765,242$

Pro Players Salaries

Derek Stepan 6,500,000$ (3)
Leon Draisaitl 6,000,000$ (1)
Tyler Myers 5,500,000$ (1)
Jimmy Howard 5,291,667$ (1)
Frans Nielsen 5,250,000$ (4)
Michael Cammalleri 5,000,000$ (1)
Mike Matheson 4,875,000$ (2)
Nikita Zaitsev 4,500,000$ (4)
Michael Frolik 4,300,000$ (2)
Colin Wilson 3,938,000$ (1)
Calvin de Haan 3,925,000$ (3)
Michal Neuvirth 3,000,000$ (3)
Tyler Pitlick 3,000,000$ (1)
Ryan Pulock 2,000,000$ (3)
Jason Garrison 1,500,000$ (4)
Nicolas Deslauriers 1,500,000$ (4)
Robert Hagg 1,150,000$ (1)
Ryan Reaves 1,000,000$ (4)
Brandon Davidson 1,000,000$ (2)
Victor Antipin 925,000$ (2)
Adrian Kempe 894,000$ (1)
J-F Berube 700,000$ (4)
Total Pro Players22
Salary Commitment
Year 3 : 71,748,667$
Year 4 : 40,975,000$
Year 5 : 29,875,000$
Year 6 : 14,450,000$
Salary Average Commitment
Year 3 : 62,085,667$
Year 4 : 33,250,000$
Year 5 : 26,450,000$
Year 6 : 14,450,000$
Salary Cap with 1 Way Contract
Year 3 : 71,748,667$
Year 4 : 40,975,000$
Year 5 : 29,875,000$
Year 6 : 14,450,000$

Farm Players Salaries

Martin Necas 71,583$ (3)
Travis Sanheim 64,700$ (1)
Tage Thompson 56,850$ (2)
Ross Johnston 50,000$ (2)
Dustin Tokarski 47,500$ (3)
Jake Bischoff 46,250$ (3)
Roland McKeown 44,700$ (2)
Alex Lyon 43,700$ (1)
Doyle Somerby 37,500$ (1)
Alan Quine 35,000$ (1)
Colin Markison 35,000$ (1)
Shane Prince 35,000$ (1)
Cole Bardreau 33,750$ (1)
Kyle Burroughs 33,750$ (2)
Malcolm Subban 32,500$ (1)
Mike Liambas 30,000$ (2)
Ryan Malone 30,000$ (2)
John McCarthy 30,000$ (2)
Patrick McGrath 30,000$ (2)
Joe Pendenza 30,000$ (2)
Jarrett Burton 30,000$ (2)
Eric Selleck 30,000$ (2)
Willie Corrin 30,000$ (2)
Greg Rallo 30,000$ (2)
Darren Kramer 30,000$ (1)
Mike McMurtry 30,000$ (2)
Tommy Hughes 30,000$ (2)
Will O'Neill 30,000$ (1)
Mark Zengerle 30,000$ (2)
Alex Belzile 25,000$ (2)
Total Farm Players30
Salary Commitment
Year 3 : 1,112,783$
Year 4 : 735,633$
Year 5 : 165,333$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,112,783$
Year 4 : 735,633$
Year 5 : 165,333$
Year 6 : 0$

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 150$ - 4,350 - 72%
Level 2: 5000 - 100$ - 3,487 - 70%
Level 3: 2000 - 60$ - 1,422 - 71%
Level 4: 4000 - 35$ - 3,140 - 79%
Luxury : 1000 - 200$ - 1,000 - 100%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,646 - 82%
Farm Level 2: 1000 - 15$ - 876 - 88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,398 - 74%
Average Income per Game2,080,510$
Year to Date Revenue4,161,019$
Farm
Home Games Left0
Average Attendance - %2,522 - 84%
Average Income per Game105,407$
Year to Date Revenue210,813$

Expense

Pro Players Total Salaries79,258,750$
Farm Players Total Salaries1,071,083$
Coaches Total Salaries4,200,000$
Luxury Taxe Total0$
Special Salary Cap Value0$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account11,059,031$
Projected Bank Account11,059,031$

Pro Players Salaries

Phil Kessel 6,800,000$ (4)
Keith Yandle 6,350,000$ (5)
Alexander Radulov 6,250,000$ (3)
Jordan Staal 6,000,000$ (5)
James Neal 5,750,000$ (4)
Alexander Steen 5,750,000$ (3)
Mike Smith 5,666,667$ (1)
Mika Zibanejad 5,350,000$ (1)
Justin Faulk 4,833,333$ (2)
Jason Demers 4,500,000$ (3)
Craig Smith 4,250,000$ (2)
Thomas Vanek 3,000,000$ (4)
Devin Shore 2,300,000$ (2)
Trevor van Riemsdyk 2,300,000$ (4)
Roman Polak 2,250,000$ (2)
Nick Holden 2,200,000$ (4)
Trevor Lewis 2,000,000$ (2)
Matt Hendricks 1,500,000$ (2)
Laurent Brossoit 850,000$ (1)
Boo Nieves 708,750$ (2)
Andreas Martinsen 650,000$ (2)
Total Pro Players21
Salary Commitment
Year 3 : 79,258,750$
Year 4 : 67,392,083$
Year 5 : 48,900,000$
Year 6 : 32,400,000$
Salary Average Commitment
Year 3 : 67,633,750$
Year 4 : 55,767,083$
Year 5 : 40,000,000$
Year 6 : 24,550,000$
Salary Cap with 1 Way Contract
Year 3 : 79,258,750$
Year 4 : 67,392,083$
Year 5 : 48,900,000$
Year 6 : 32,400,000$

Farm Players Salaries

Nick Ellis 150,000$ (3)
Denis Gurianov 83,750$ (2)
Joseph LaBate 61,000$ (1)
Calle Rosen 46,250$ (4)
Michael Paliotta 46,250$ (1)
Brandon Halverson 46,250$ (2)
Ryan Mantha 43,500$ (4)
Alexander Volkov 43,208$ (3)
Ryan Gropp 40,125$ (3)
Gabriel Fontaine 36,833$ (3)
Sergey Zborovskiy 36,417$ (4)
Garret Ross 35,000$ (1)
Daniel Ciampini 35,000$ (1)
Dennis Robertson 35,000$ (1)
Jaime Sifers 35,000$ (1)
Garrett Mitchell 35,000$ (1)
Gabriel Dumont 32,500$ (2)
Matthew Ford 28,750$ (2)
Mike Sislo 28,750$ (2)
Ed Wittchow 28,750$ (4)
Ryan Hamilton 28,750$ (1)
Patrick Cannone 28,750$ (1)
Wayne Simpson 28,750$ (2)
Adam Payerl 28,750$ (3)
Adam Comrie 28,750$ (2)
Total Farm Players25
Salary Commitment
Year 3 : 1,071,083$
Year 4 : 731,333$
Year 5 : 453,833$
Year 6 : 154,917$
Salary Average Commitment
Year 3 : 1,071,083$
Year 4 : 731,333$
Year 5 : 453,833$
Year 6 : 154,917$

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 Salaries75,740,499$
Farm Players Total Salaries800,775$
Coaches Total Salaries3,400,000$
Luxury Taxe Total0$
Special Salary Cap Value1,500,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account22,565,332$
Projected Bank Account22,565,332$

Pro Players Salaries

Steven Stamkos 8,500,000$ (6)
Dion Phaneuf 7,000,000$ (3)
Logan Couture 6,000,000$ (1)
Andy Greene 5,000,000$ (2)
Justin Williams 5,000,000$ (3)
Craig Anderson 5,000,000$ (3)
Mathieu Perreault 4,500,000$ (3)
Justin Abdelkader 4,250,000$ (5)
Oscar Klefbom 4,166,666$ (5)
Nico Hischier 3,775,000$ (3)
Charlie Coyle 3,200,000$ (2)
Matt Cullen 3,000,000$ (3)
Luke Schenn 3,000,000$ (3)
Mike Condon 2,400,000$ (3)
Stephen Johns 2,350,000$ (4)
Thomas Hickey 2,250,000$ (4)
Alex Biega 1,950,000$ (3)
Jake DeBrusk 1,288,000$ (2)
Samuel Girard 935,833$ (3)
Joel Armia 875,000$ (1)
Tomas Hyka 650,000$ (4)
Phil Varone 650,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 75,740,499$
Year 4 : 68,865,499$
Year 5 : 59,377,499$
Year 6 : 22,166,666$
Salary Average Commitment
Year 3 : 70,410,500$
Year 4 : 63,535,500$
Year 5 : 54,047,500$
Year 6 : 18,336,667$
Salary Cap with 1 Way Contract
Year 3 : 75,740,499$
Year 4 : 68,865,499$
Year 5 : 59,377,499$
Year 6 : 22,166,666$

Farm Players Salaries

Thomas Chabot 61,150$ (2)
Jussi Jokinen 50,000$ (3)
Anton Slepyshev 45,000$ (2)
Vincent Dunn 42,500$ (2)
Matt Puempel 42,500$ (2)
Peter Cehlarik 39,750$ (1)
Gabriel Gagne 37,125$ (2)
Ben Harpur 36,250$ (2)
Buddy Robinson 35,000$ (3)
Dakota Mermis 35,000$ (1)
Macoy Erkamps 34,000$ (1)
Max McCormick 32,500$ (2)
Pheonix Copley 32,500$ (1)
Nick Paul 32,500$ (2)
Vince Pedrie 30,000$ (2)
Yaroslav Dyblenko 30,000$ (2)
Sena Acolatse 30,000$ (2)
Oleg Yevenko 30,000$ (2)
Mike McKenna 25,000$ (1)
Filip Chlapik 25,000$ (1)
Dan DeSalvo 25,000$ (1)
Sahir Gill 25,000$ (1)
Zach Senyshyn 25,000$ (1)
Total Farm Players23
Salary Commitment
Year 3 : 800,775$
Year 4 : 534,525$
Year 5 : 85,000$
Year 6 : 0$
Salary Average Commitment
Year 3 : 800,775$
Year 4 : 534,525$
Year 5 : 85,000$
Year 6 : 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$ - 1,796 - 90%
Farm Level 2: 1000 - 15$ - 856 - 86%
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 - %2,652 - 88%
Average Income per Game112,802$
Year to Date Revenue564,009$

Expense

Pro Players Total Salaries58,645,333$
Farm Players Total Salaries1,199,301$
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 Account38,878,203$
Projected Bank Account38,878,203$

Pro Players Salaries

Scott Darling 7,500,000$ (3)
Jacob Trouba 6,250,000$ (4)
Corey Crawford 6,000,000$ (2)
Brendan Smith 5,500,000$ (3)
Noah Hanifin 5,000,000$ (4)
Alexander Edler 5,000,000$ (1)
Patrick Eaves 3,150,000$ (1)
Max Domi 3,150,000$ (2)
Chad Johnson 2,500,000$ (1)
David Schlemko 2,100,000$ (2)
Andrej Sustr 1,950,000$ (2)
Jakob Chychrun 1,350,000$ (2)
Scottie Upshall 1,200,000$ (2)
Travis Konecny 1,107,000$ (2)
Sam Vigneault 1,100,000$ (3)
Jake Guentzel 925,000$ (1)
Yakov Trenin 863,333$ (2)
Andrew Miller 800,000$ (2)
Beau Bennett 725,000$ (2)
Danick Martel 650,000$ (1)
T.J. Hensick 625,000$ (2)
Philip Lane 625,000$ (2)
Chris Breen 575,000$ (2)
Total Pro Players23
Salary Commitment
Year 3 : 58,645,333$
Year 4 : 46,420,333$
Year 5 : 25,350,000$
Year 6 : 11,250,000$
Salary Average Commitment
Year 3 : 57,732,833$
Year 4 : 45,507,833$
Year 5 : 25,350,000$
Year 6 : 11,250,000$
Salary Cap with 1 Way Contract
Year 3 : 58,645,333$
Year 4 : 46,420,333$
Year 5 : 25,350,000$
Year 6 : 11,250,000$

Farm Players Salaries

Nolan Patrick 178,750$ (3)
Anthony Duclair 90,000$ (1)
Lawson Crouse 80,150$ (2)
Tony DeAngelo 63,167$ (1)
Oskar Lindblom 56,875$ (2)
Nicholas Merkley 53,792$ (2)
Jansen Harkins 46,250$ (3)
Jordan Schmaltz 46,250$ (1)
Michael Brodzinski 46,250$ (3)
Mikhail Vorobyov 46,250$ (2)
Miles Wood 46,250$ (2)
Ivan Barbashev 43,150$ (1)
Nicolas Meloche 42,667$ (2)
Mark Friedman 41,250$ (2)
Nicolas Roy 40,750$ (2)
Tanner Kero 37,500$ (1)
Daniel Sprong 37,500$ (2)
Nicolas Aube-Kubel 36,250$ (1)
Samuel Morin 35,000$ (3)
Oscar Dansk 33,750$ (2)
Kyle Criscuolo 32,500$ (1)
Reece Willcox 32,500$ (1)
Radel Fazleev 32,500$ (1)
Total Farm Players23
Salary Commitment
Year 3 : 1,199,301$
Year 4 : 785,484$
Year 5 : 306,250$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,156,151$
Year 4 : 785,484$
Year 5 : 306,250$
Year 6 : 0$

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 5,507 - 92%
Level 2: 5000 - 105$ - 4,165 - 83%
Level 3: 2000 - 60$ - 1,893 - 95%
Level 4: 4000 - 40$ - 3,586 - 90%
Luxury : 1000 - 240$ - 927 - 93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,684 - 84%
Farm Level 2: 1000 - 15$ - 871 - 87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,077 - 89%
Average Income per Game2,344,148$
Year to Date Revenue25,785,627$
Farm
Home Games Left0
Average Attendance - %2,555 - 85%
Average Income per Game107,270$
Year to Date Revenue321,811$

Expense

Pro Players Total Salaries81,744,522$
Farm Players Total Salaries843,275$
Coaches Total Salaries5,900,000$
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 Account42,757,512$
Projected Bank Account42,757,512$

Pro Players Salaries

Patrick Kane 10,500,000$ (5)
Sidney Crosby 8,700,000$ (7)
Jakub Voracek 8,250,000$ (6)
Kris Letang 7,250,000$ (4)
Jonathan Quick 5,800,000$ (5)
Blake Wheeler 5,600,000$ (1)
Duncan Keith 5,538,462$ (5)
Jeff Carter 5,272,727$ (4)
Josh Manson 4,100,000$ (4)
Trevor Daley 3,166,667$ (2)
Michael Del Zotto 3,000,000$ (3)
Adam Lowry 2,916,666$ (3)
Henrik Sedin 2,350,000$ (1)
Valtteri Filppula 2,200,000$ (4)
Derek Dorsett 2,150,000$ (2)
Fredrik Claesson 950,000$ (1)
Josh Jooris 850,000$ (2)
Tristan Jarry 675,000$ (2)
J.T. Brown 675,000$ (2)
Chad Ruhwedel 650,000$ (1)
Brandon Mashinter 575,000$ (1)
Zac Rinaldo 575,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 81,744,522$
Year 4 : 71,044,522$
Year 5 : 63,527,855$
Year 6 : 57,611,189$
Salary Average Commitment
Year 3 : 77,744,523$
Year 4 : 67,044,523$
Year 5 : 59,527,856$
Year 6 : 53,611,190$
Salary Cap with 1 Way Contract
Year 3 : 81,744,522$
Year 4 : 71,044,522$
Year 5 : 63,527,855$
Year 6 : 57,611,189$

Farm Players Salaries

Derrick Pouliot 55,000$ (1)
Ryan Haggerty 44,700$ (1)
Lukas Bengtsson 44,700$ (1)
Jeff Glass 42,500$ (1)
Ethan Prow 40,000$ (1)
Teddy Blueger 40,000$ (1)
Tim Erixon 40,000$ (1)
Jeff Taylor 37,125$ (1)
Oskar Sundqvist 35,000$ (1)
Pierre-Cedric Labrie 34,750$ (2)
Josh Archibald 33,750$ (1)
Bobby Farnham 32,500$ (2)
David Warsofsky 32,500$ (1)
Garrett Wilson 32,500$ (1)
Ben Smith 32,500$ (1)
Jean-Sebastien Dea 32,500$ (1)
Thomas Di Pauli 32,500$ (1)
Zack Mitchell 30,750$ (1)
Brendan Woods 30,000$ (1)
Jordan Samuels-Thomas 28,750$ (1)
Richard Bachman 28,750$ (3)
Reid McNeill 27,500$ (2)
Stuart Percy 27,500$ (2)
Blaine Byron 27,500$ (2)
Total Farm Players24
Salary Commitment
Year 3 : 843,275$
Year 4 : 178,500$
Year 5 : 28,750$
Year 6 : 0$
Salary Average Commitment
Year 3 : 843,275$
Year 4 : 178,500$
Year 5 : 28,750$
Year 6 : 0$

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 113$ - 0 - 0%
Level 2: 5000 - 69$ - 0 - 0%
Level 3: 2000 - 42$ - 0 - 0%
Level 4: 4000 - 29$ - 0 - 0%
Luxury : 1000 - 207$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 33$ - 1,680 - 84%
Farm Level 2: 1000 - 14$ - 864 - 86%
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 - %2,543 - 85%
Average Income per Game100,610$
Year to Date Revenue503,051$

Expense

Pro Players Total Salaries60,888,000$
Farm Players Total Salaries2,395,733$
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 Account51,438,746$
Projected Bank Account51,438,746$

Pro Players Salaries

David Rittich 5,500,000$ (3)
Tommy Wingels 5,500,000$ (3)
Kevin Hayes 5,175,000$ (1)
Andrew MacDonald 5,000,000$ (2)
Nate Prosser 5,000,000$ (2)
Olli Maatta 4,083,000$ (4)
Brett Pesce 4,025,000$ (3)
Carter Hutton 2,750,000$ (4)
Dale Weise 2,350,000$ (2)
Zach Hyman 2,250,000$ (3)
Radek Faksa 2,200,000$ (1)
Matt Read 2,000,000$ (4)
Mario Kempe 2,000,000$ (4)
Michael Hutchinson 2,000,000$ (3)
Shawn Matthias 2,000,000$ (4)
Melker Karlsson 2,000,000$ (3)
Alexander Petrovic 1,950,000$ (4)
Josh Morrissey 1,363,000$ (3)
David Desharnais 1,115,000$ (3)
Christian Dvorak 1,052,000$ (2)
Ryan Hartman 875,000$ (2)
Marcus Sorensen 700,000$ (4)
Total Pro Players22
Salary Commitment
Year 3 : 60,888,000$
Year 4 : 53,513,000$
Year 5 : 39,236,000$
Year 6 : 15,483,000$
Salary Average Commitment
Year 3 : 56,405,000$
Year 4 : 49,030,000$
Year 5 : 36,078,000$
Year 6 : 12,325,000$
Salary Cap with 1 Way Contract
Year 3 : 60,888,000$
Year 4 : 53,513,000$
Year 5 : 39,236,000$
Year 6 : 15,483,000$

Farm Players Salaries

Matiss Kivlenieks 200,000$ (4)
Chris Nell 200,000$ (4)
Brennan Menell 200,000$ (4)
Jacob Middleton 200,000$ (4)
Collin Delia 200,000$ (4)
Jimmy Vesey 188,750$ (2)
Dylan Strome 166,900$ (2)
Tyler Vesel 75,000$ (4)
Adam Tambellini 65,000$ (4)
Ryan Graves 65,000$ (4)
Rinat Valiev 65,000$ (4)
Filip Chytil 62,208$ (3)
Jack Roslovic 55,350$ (2)
Jalen Chatfield 50,000$ (4)
Brandon Crawley 50,000$ (4)
Nathan Noel 46,250$ (3)
Jonathon Martin 46,250$ (1)
Dylan DeMelo 45,000$ (1)
Jeremy Roy 43,167$ (3)
Rourke Chartier 43,150$ (1)
Mirco Mueller 42,500$ (1)
Caleb Jones 40,750$ (3)
Janne Kuokkanen 40,583$ (3)
Maxime Lajoie 39,000$ (3)
Brett Sutter 37,500$ (1)
Juho Lammikko 35,875$ (1)
Jeremy Langlois 35,000$ (1)
Barclay Goodrow 32,500$ (4)
Colin Blackwell 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 2,395,733$
Year 4 : 2,085,458$
Year 5 : 1,674,458$
Year 6 : 1,402,500$
Salary Average Commitment
Year 3 : 2,395,733$
Year 4 : 2,085,458$
Year 5 : 1,674,458$
Year 6 : 1,402,500$

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 109$ - 6,000 - 100%
Level 2: 5000 - 74$ - 5,000 - 100%
Level 3: 2000 - 44$ - 2,000 - 100%
Level 4: 4000 - 29$ - 4,000 - 100%
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 - %18,000 - 100%
Average Income per Game2,130,700$
Year to Date Revenue6,392,100$
Farm
Home Games Left0
Average Attendance - %0 - 0%
Average Income per Game0$
Year to Date Revenue0$

Expense

Pro Players Total Salaries78,446,333$
Farm Players Total Salaries943,500$
Coaches Total Salaries4,000,000$
Luxury Taxe Total0$
Special Salary Cap Value-2,200,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account33,784,741$
Projected Bank Account33,784,741$

Pro Players Salaries

Patric Hornqvist 8,860,000$ (4)
Johnny Gaudreau 6,750,000$ (4)
Erik Karlsson 6,500,000$ (1)
Sean Monahan 6,375,000$ (5)
Dylan Larkin 5,700,000$ (4)
Jay Bouwmeester 5,400,000$ (1)
Ben Bishop 4,917,000$ (3)
Marc Methot 4,900,000$ (1)
Niklas Kronwall 4,750,000$ (1)
Jamie McGinn 3,333,333$ (1)
Jean-Gabriel Pageau 3,100,000$ (2)
Matt Calvert 3,000,000$ (3)
Tomas Plekanec 2,760,000$ (2)
Robert Bortuzzo 2,525,000$ (3)
Kerby Rychel 1,500,000$ (2)
Johnny Oduya 1,500,000$ (1)
Scott Mayfield 1,450,000$ (1)
Louis Domingue 1,150,000$ (2)
Jason Chimera 1,100,000$ (1)
Joshua Ho-Sang 1,076,000$ (2)
Curtis Lazar 950,000$ (1)
Klas Dahlbeck 850,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 78,446,333$
Year 4 : 48,563,000$
Year 5 : 38,977,000$
Year 6 : 27,685,000$
Salary Average Commitment
Year 3 : 68,748,000$
Year 4 : 39,248,000$
Year 5 : 29,662,000$
Year 6 : 18,370,000$
Salary Cap with 1 Way Contract
Year 3 : 78,446,333$
Year 4 : 48,563,000$
Year 5 : 38,977,000$
Year 6 : 27,685,000$

Farm Players Salaries

MacKenzie MacEachern 46,250$ (1)
Jayce Hawryluk 46,250$ (1)
Paul Thompson 42,500$ (1)
Ville Husso 42,375$ (1)
Carl Dahlstrom 40,000$ (1)
Marcus Pettersson 39,708$ (2)
Trevor Smith 37,500$ (2)
Joe Colborne 37,500$ (2)
Conner Bleackley 35,000$ (1)
Landon Ferraro 35,000$ (1)
Philippe Myers 33,917$ (2)
Jordan Binnington 32,500$ (1)
Andrew MacWilliam 32,500$ (1)
Erik Burgdoerfer 32,500$ (1)
Mat Bodie 32,500$ (1)
Petteri Lindbohm 32,500$ (1)
Ryan Stanton 32,500$ (1)
Andrew Agozzino 32,500$ (1)
Kellen Jones 27,500$ (2)
Daniel Taylor 27,500$ (2)
Parker Wotherspoon 25,000$ (1)
Keith Aulie 25,000$ (1)
Kevin Rooney 25,000$ (1)
Griffen Molino 25,000$ (1)
Samuel Kurker 25,000$ (1)
Peter Stoykewych 25,000$ (1)
Curtis Valk 25,000$ (1)
Chris Casto 25,000$ (1)
Cameron Schilling 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 943,500$
Year 4 : 203,625$
Year 5 : 0$
Year 6 : 0$
Salary Average Commitment
Year 3 : 943,500$
Year 4 : 203,625$
Year 5 : 0$
Year 6 : 0$

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 120$ - 5,417 - 90%
Level 2: 5000 - 70$ - 5,000 - 100%
Level 3: 2000 - 50$ - 1,727 - 86%
Level 4: 4000 - 40$ - 2,907 - 73%
Luxury : 1000 - 235$ - 857 - 86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35$ - 1,785 - 89%
Farm Level 2: 1000 - 15$ - 889 - 89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,909 - 88%
Average Income per Game2,092,290$
Year to Date Revenue14,646,029$
Farm
Home Games Left0
Average Attendance - %2,674 - 89%
Average Income per Game112,959$
Year to Date Revenue564,793$

Expense

Pro Players Total Salaries71,544,333$
Farm Players Total Salaries1,485,066$
Coaches Total Salaries2,990,888$
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 Account64,674,062$
Projected Bank Account64,674,062$

Pro Players Salaries

Johnny Boychuk 6,000,000$ (4)
T.J. Oshie 5,750,000$ (3)
Marc Staal 5,700,000$ (3)
Alex Goligoski 5,475,000$ (3)
Mikael Backlund 5,350,000$ (4)
Ondrej Palat 5,300,000$ (3)
Nikita Kucherov 4,767,000$ (1)
Kyle Palmieri 4,650,000$ (3)
Andrei Vasilevskiy 3,500,000$ (2)
Luca Sbisa 3,500,000$ (4)
Thomas Greiss 3,333,333$ (2)
Conor Sheary 3,000,000$ (2)
Cal Clutterbuck 2,750,000$ (1)
Kyle Brodziak 2,200,000$ (4)
Colton Sceviour 2,000,000$ (3)
Jake McCabe 1,600,000$ (1)
Taylor Chorney 1,500,000$ (2)
Johan Larsson 1,500,000$ (3)
Yanni Gourde 1,200,000$ (1)
Brayden Point 894,000$ (2)
Slater Koekkoek 800,000$ (1)
Tim Schaller 775,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 71,544,333$
Year 4 : 60,427,333$
Year 5 : 48,200,000$
Year 6 : 17,050,000$
Salary Average Commitment
Year 3 : 60,405,166$
Year 4 : 53,744,000$
Year 5 : 45,016,667$
Year 6 : 17,050,000$
Salary Cap with 1 Way Contract
Year 3 : 71,544,333$
Year 4 : 60,427,333$
Year 5 : 48,200,000$
Year 6 : 17,050,000$

Farm Players Salaries

Brad Richardson 98,783$ (3)
Brian Flynn 90,000$ (2)
Mark Jankowski 83,750$ (3)
Chris Thorburn 70,000$ (1)
Tyler Bertuzzi 70,000$ (4)
Dylan Blujus 48,750$ (1)
Scott Laughton 48,125$ (1)
Anthony Cirelli 46,792$ (3)
Dennis Yan 46,792$ (3)
Gavin Bayreuther 46,250$ (2)
Connor Ingram 46,250$ (3)
Dominik Masin 46,250$ (2)
Kyle Wood 46,250$ (2)
Luke Witkowski 46,250$ (1)
Mitchell Stephens 45,833$ (3)
Mathieu Joseph 45,542$ (3)
Matthew Spencer 45,542$ (3)
Adam Wilcox 45,000$ (1)
Chris Bourque 43,750$ (1)
Kristers Gudlevskis 40,000$ (2)
Adam Erne 40,000$ (3)
Matthew Peca 37,500$ (1)
Nicholas Baptiste 37,500$ (2)
Ben Thomas 35,806$ (2)
Jonne Tammela 35,519$ (3)
Bokondji Imama 35,333$ (2)
Cameron Darcy 33,500$ (2)
Daniel Walcott 32,500$ (3)
Cory Conacher 32,500$ (1)
Carter Verhaeghe 32,500$ (3)
Brett Kulak 32,500$ (1)
Total Farm Players31
Salary Commitment
Year 3 : 1,485,067$
Year 4 : 1,080,691$
Year 5 : 669,802$
Year 6 : 70,000$
Salary Average Commitment
Year 3 : 1,485,067$
Year 4 : 1,080,691$
Year 5 : 669,802$
Year 6 : 70,000$

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 113$ - 6,052 - 91%
Level 2: 5556 - 68$ - 5,493 - 99%
Level 3: 2222 - 43$ - 2,176 - 98%
Level 4: 4444 - 28$ - 4,344 - 98%
Luxury : 1111 - 218$ - 998 - 90%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 40$ - 1,878 - 94%
Farm Level 2: 1000 - 20$ - 942 - 94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,063 - 95%
Average Income per Game2,238,818$
Year to Date Revenue22,388,178$
Farm
Home Games Left0
Average Attendance - %2,819 - 94%
Average Income per Game139,958$
Year to Date Revenue1,679,497$

Expense

Pro Players Total Salaries78,126,333$
Farm Players Total Salaries1,261,649$
Coaches Total Salaries7,250,000$
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 Account44,685,551$
Projected Bank Account44,685,551$

Pro Players Salaries

Ryan Getzlaf 8,250,000$ (3)
Paul Stastny 7,000,000$ (3)
Brooks Orpik 5,500,000$ (1)
Dmitry Orlov 5,100,000$ (4)
Frederik Andersen 5,000,000$ (3)
Zdeno Chara 5,000,000$ (2)
Morgan Rielly 5,000,000$ (4)
Alex Galchenyuk 4,900,000$ (2)
Cody Ceci 4,250,000$ (1)
John Klingberg 4,250,000$ (4)
Auston Matthews 3,775,000$ (2)
Braydon Coburn 3,700,000$ (1)
Bryan Rust 3,500,000$ (4)
Riley Nash 2,750,000$ (4)
Tom Pyatt 2,750,000$ (3)
Ondrej Pavelec 2,100,000$ (3)
Mitchell Marner 1,744,167$ (2)
Kevin Fiala 1,363,000$ (1)
Derek MacKenzie 1,300,000$ (1)
Alex DeBrincat 894,166$ (3)
Total Pro Players20
Salary Commitment
Year 3 : 78,126,333$
Year 4 : 62,013,333$
Year 5 : 46,594,166$
Year 6 : 20,600,000$
Salary Average Commitment
Year 3 : 71,975,000$
Year 4 : 55,000,000$
Year 5 : 39,580,833$
Year 6 : 17,436,667$
Salary Cap with 1 Way Contract
Year 3 : 78,126,333$
Year 4 : 62,013,333$
Year 5 : 46,594,166$
Year 6 : 20,600,000$

Farm Players Salaries

Trevor Moore 88,750$ (2)
Brett Ritchie 87,500$ (1)
Timo Meier 82,208$ (2)
Adam Brooks 46,250$ (3)
John Hayden 46,250$ (2)
Roope Hintz 46,250$ (3)
Francis Perron 46,250$ (1)
Dominic Toninato 46,250$ (2)
Andreas Johnsson 46,250$ (1)
Rob O'Gara 46,250$ (1)
Anton Blidh 46,250$ (2)
Josh Leivo 46,250$ (1)
Jeremy Lauzon 43,583$ (3)
Julius Bergman 43,150$ (1)
Dmytro Timashov 41,750$ (2)
Rudolfs Balcers 37,958$ (3)
Frederik Gauthier 33,750$ (2)
Kasimir Kaskisuo 33,750$ (2)
Garret Sparks 33,750$ (1)
Peter Holland 33,750$ (3)
Robbie Russo 33,750$ (1)
Frank Corrado 32,500$ (1)
Tobias Lindberg 32,500$ (2)
Byron Froese 32,500$ (3)
Travis Boyd 32,500$ (1)
Viktor Loov 32,500$ (1)
Tim Heed 32,500$ (3)
Joe Hicketts 31,750$ (2)
Jesse Graham 25,000$ (2)
Total Farm Players29
Salary Commitment
Year 3 : 1,261,649$
Year 4 : 780,999$
Year 5 : 272,791$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,218,499$
Year 4 : 780,999$
Year 5 : 272,791$
Year 6 : 0$

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 Salaries71,598,128$
Farm Players Total Salaries713,834$
Coaches Total Salaries4,500,000$
Luxury Taxe Total0$
Special Salary Cap Value3,625,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account22,279,892$
Projected Bank Account22,279,892$

Pro Players Salaries

Zach Parise 7,538,462$ (7)
Matt Hunwick 7,500,000$ (3)
Jason Spezza 7,500,000$ (1)
Bobby Ryan 7,250,000$ (4)
Milan Lucic 6,000,000$ (5)
Loui Eriksson 6,000,000$ (4)
Andrew Ladd 5,500,000$ (5)
Scott Hartnell 4,750,000$ (1)
Ryan Strome 4,000,000$ (4)
Kari Lehtonen 3,250,000$ (2)
Ben Hutton 2,800,000$ (2)
Tobias Rieder 2,000,000$ (2)
Christian Folin 1,000,000$ (3)
Sami Niku 916,666$ (3)
Joonas Korpisalo 900,000$ (1)
Martin Marincin 800,000$ (1)
Michael Chaput 688,000$ (1)
Corey Tropp 650,000$ (3)
Jonny Brodzinski 650,000$ (1)
Andrey Pedan 650,000$ (3)
Alexandre Grenier 630,000$ (1)
Wade Megan 625,000$ (3)
Total Pro Players22
Salary Commitment
Year 3 : 71,598,128$
Year 4 : 55,680,128$
Year 5 : 47,630,128$
Year 6 : 36,288,462$
Salary Average Commitment
Year 3 : 68,248,129$
Year 4 : 52,830,129$
Year 5 : 44,780,129$
Year 6 : 33,438,463$
Salary Cap with 1 Way Contract
Year 3 : 71,598,128$
Year 4 : 55,680,128$
Year 5 : 47,630,128$
Year 6 : 36,288,462$

Farm Players Salaries

Vili Saarijarvi 46,500$ (3)
Thatcher Demko 46,250$ (1)
Kyle Schempp 46,250$ (3)
Jordan Subban 46,250$ (3)
Cole Cassels 45,250$ (3)
Guillaume Brisebois 44,417$ (3)
Jens Looke 38,375$ (3)
Anton Cederholm 33,917$ (3)
Jayson Megna 33,750$ (1)
Ashton Sautner 33,750$ (4)
Evan McEneny 32,875$ (4)
Matt MacKenzie 32,500$ (1)
Mark McNeill 32,500$ (2)
Kale Kessy 32,500$ (2)
Michael Carcone 31,250$ (1)
Tyler Sikura 30,000$ (4)
Spencer Abbott 28,750$ (2)
Ben Sexton 28,750$ (2)
Dylan Ferguson 25,000$ (1)
Dave Dziurzynski 25,000$ (1)
Total Farm Players20
Salary Commitment
Year 3 : 713,834$
Year 4 : 520,084$
Year 5 : 397,584$
Year 6 : 96,625$
Salary Average Commitment
Year 3 : 713,834$
Year 4 : 520,084$
Year 5 : 397,584$
Year 6 : 96,625$

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 89$ - 0 - 0%
Level 2: 5000 - 55$ - 0 - 0%
Level 3: 2000 - 34$ - 0 - 0%
Level 4: 4000 - 19$ - 0 - 0%
Luxury : 1000 - 181$ - 0 - 0%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 15$ - 1,700 - 85%
Farm Level 2: 1000 - 8$ - 828 - 83%
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 - %2,528 - 84%
Average Income per Game47,870$
Year to Date Revenue191,481$

Expense

Pro Players Total Salaries66,237,833$
Farm Players Total Salaries1,243,825$
Coaches Total Salaries5,000,000$
Luxury Taxe Total0$
Special Salary Cap Value4,825,000$
Pro Year To Date Expenses0$
Farm Year To Date Expenses0$
Pro Salary Cap To Date0$
Farm Salary Cap To Date0$
Current Bank Account13,673,313$
Projected Bank Account13,673,313$

Pro Players Salaries

Eric Gryba 5,500,000$ (3)
Derick Brassard 5,000,000$ (1)
Jori Lehtera 4,700,000$ (1)
Brandon Sutter 4,375,000$ (3)
Antti Raanta 4,250,000$ (4)
Brock Nelson 4,250,000$ (4)
Brian Dumoulin 4,100,000$ (4)
Steve Mason 4,100,000$ (1)
Mikkel Boedker 4,000,000$ (2)
Ryan Spooner 4,000,000$ (4)
Philipp Grubauer 3,333,333$ (4)
Phillip Danault 3,200,000$ (3)
Daniel Winnik 3,000,000$ (3)
Derek Forbort 2,525,000$ (4)
Nathan Beaulieu 2,400,000$ (2)
Connor Brown 2,100,000$ (3)
Korbinian Holzer 1,250,000$ (3)
Matt Benning 1,075,000$ (2)
Jakob Forsbacka Karlsson 925,000$ (2)
Jeremy Bracco 842,500$ (3)
Jake Dotchin 812,000$ (1)
Henrik Haapala 500,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 66,237,833$
Year 4 : 51,125,833$
Year 5 : 42,725,833$
Year 6 : 22,458,333$
Salary Average Commitment
Year 3 : 61,762,833$
Year 4 : 48,600,833$
Year 5 : 41,650,833$
Year 6 : 22,458,333$
Salary Cap with 1 Way Contract
Year 3 : 66,237,833$
Year 4 : 51,125,833$
Year 5 : 42,725,833$
Year 6 : 22,458,333$

Farm Players Salaries

Owen Tippett 81,375$ (3)
Julius Honka 68,150$ (1)
Colin White 64,250$ (1)
Austin Czarnik 62,500$ (4)
Kailer Yamamoto 56,208$ (3)
Frank Vatrano 46,250$ (3)
Devon Toews 46,250$ (1)
Andreas Englund 46,250$ (1)
Luc Snuggerud 46,250$ (1)
Jake Walman 46,250$ (3)
Kasperi Kapanen 43,150$ (1)
Marko Dano 42,500$ (1)
Hunter Shinkaruk 41,625$ (1)
Andrew Mangiapane 40,000$ (1)
Calvin Pickard 40,000$ (2)
Cameron Hughes 39,625$ (3)
Tucker Poolman 38,750$ (3)
Julius Nattinen 36,542$ (3)
Deven Sideroff 36,417$ (3)
Phillip Di Giuseppe 36,250$ (1)
Brett Pollock 35,583$ (3)
Patrick Sieloff 35,000$ (2)
Valentin Zykov 33,750$ (3)
Eric Cornel 33,400$ (1)
Zane McIntyre 32,500$ (1)
Brady Austin 32,500$ (3)
Charles Hudon 32,500$ (1)
Freddie Tiffels 25,000$ (1)
Adam Johnson 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,243,825$
Year 4 : 620,750$
Year 5 : 545,750$
Year 6 : 62,500$
Salary Average Commitment
Year 3 : 1,132,525$
Year 4 : 620,750$
Year 5 : 545,750$
Year 6 : 62,500$

Washington Capitals



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 Salaries78,891,666$
Farm Players Total Salaries1,350,725$
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 Account16,195,583$
Projected Bank Account16,195,583$

Pro Players Salaries

Mark Giordano 6,750,000$ (4)
Nicklas Backstrom 6,700,000$ (2)
Braden Holtby 6,100,000$ (2)
Tyler Bozak 6,000,000$ (4)
Cam Atkinson 5,875,000$ (4)
Karl Alzner 4,625,000$ (3)
Nazem Kadri 4,500,000$ (4)
David Savard 4,250,000$ (3)
Jay Beagle 3,750,000$ (4)
Anders Lee 3,750,000$ (1)
Antoine Roussel 3,000,000$ (4)
Andre Burakovsky 3,000,000$ (1)
Ryan Murray 2,825,000$ (2)
Jonathan Bernier 2,750,000$ (3)
Ben Lovejoy 2,666,666$ (1)
Kevan Miller 2,500,000$ (2)
Jan Rutta 2,300,000$ (1)
Josh Anderson 1,850,000$ (2)
Luke Glendening 1,800,000$ (3)
Brett Connolly 1,500,000$ (1)
Sven Andrighetto 1,400,000$ (1)
Matt Nieto 1,000,000$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 78,891,666$
Year 4 : 63,275,000$
Year 5 : 43,300,000$
Year 6 : 29,875,000$
Salary Average Commitment
Year 3 : 67,173,333$
Year 4 : 53,123,333$
Year 5 : 34,848,333$
Year 6 : 25,545,000$
Salary Cap with 1 Way Contract
Year 3 : 78,891,666$
Year 4 : 63,275,000$
Year 5 : 43,300,000$
Year 6 : 29,875,000$

Farm Players Salaries

Michael Dal Colle 153,150$ (2)
Brian Gionta 87,500$ (3)
Jakub Vrana 68,150$ (1)
Andrew Hammond 57,500$ (2)
Reto Berra 50,000$ (3)
Madison Bowey 50,000$ (2)
TJ Brennan 50,000$ (3)
Tomas Nosek 48,100$ (3)
Ryan Collins 46,250$ (2)
Vitek Vanecek 46,250$ (1)
Zach Sanford 46,250$ (2)
Lucas Johansen 46,250$ (2)
Laurent Dauphin 44,708$ (3)
Colby Williams 44,700$ (1)
Jonas Siegenthaler 44,417$ (2)
Tomas Jurco 40,000$ (1)
Cody McLeod 40,000$ (2)
Jim O'Brien 37,500$ (3)
Markus Eisenschmid 35,000$ (1)
Ethan Werek 33,750$ (1)
Tyler Lewington 33,750$ (2)
Liam O'Brien 32,500$ (3)
Nathan Walker 32,500$ (1)
Christian Djoos 32,500$ (1)
Chandler Stephenson 32,500$ (1)
Justin Holl 32,500$ (2)
Emerson Etem 30,000$ (1)
Marco Roy 30,000$ (2)
Oscar Fantenberg 25,000$ (1)
Total Farm Players29
Salary Commitment
Year 3 : 1,350,725$
Year 4 : 930,375$
Year 5 : 350,308$
Year 6 : 0$
Salary Average Commitment
Year 3 : 1,282,575$
Year 4 : 930,375$
Year 5 : 350,308$
Year 6 : 0$

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6667 - 115$ - 6,510 - 98%
Level 2: 5556 - 87$ - 5,125 - 92%
Level 3: 2222 - 55$ - 1,915 - 86%
Level 4: 4444 - 40$ - 3,822 - 86%
Luxury : 1111 - 230$ - 1,047 - 94%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30$ - 1,885 - 94%
Farm Level 2: 1000 - 15$ - 940 - 94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,419 - 92%
Average Income per Game2,249,104$
Year to Date Revenue24,740,143$
Farm
Home Games Left0
Average Attendance - %2,825 - 94%
Average Income per Game82,953$
Year to Date Revenue995,439$

Expense

Pro Players Total Salaries83,628,666$
Farm Players Total Salaries1,326,373$
Coaches Total Salaries4,000,000$
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 Account104,083,965$
Projected Bank Account104,083,965$

Pro Players Salaries

Mark Stone 7,350,000$ (4)
Pekka Rinne 7,000,000$ (1)
Patrice Bergeron 6,875,000$ (4)
Alex Pietrangelo 6,500,000$ (2)
Brad Marchand 6,125,000$ (6)
Mark Scheifele 6,125,000$ (6)
Mikael Granlund 5,750,000$ (4)
Jared Spurgeon 5,188,000$ (2)
Ryan McDonagh 4,700,000$ (1)
Bo Horvat 4,500,000$ (1)
Patrik Laine 3,575,000$ (2)
Ron Hainsey 3,000,000$ (3)
Esa Lindell 2,200,000$ (2)
Calle Jarnkrok 2,000,000$ (4)
Blake Coleman 1,800,000$ (3)
Kyle Connor 1,775,000$ (2)
Zach Werenski 1,755,000$ (2)
Micheal Ferland 1,750,000$ (1)
Ivan Provorov 1,744,000$ (2)
Jaroslav Halak 1,500,000$ (4)
Brian Gibbons 1,250,000$ (4)
Paul Byron 1,166,666$ (1)
Total Pro Players22
Salary Commitment
Year 3 : 83,628,666$
Year 4 : 64,512,000$
Year 5 : 41,775,000$
Year 6 : 36,975,000$
Salary Average Commitment
Year 3 : 72,836,500$
Year 4 : 54,886,500$
Year 5 : 34,670,833$
Year 6 : 29,870,833$
Salary Cap with 1 Way Contract
Year 3 : 83,628,666$
Year 4 : 64,512,000$
Year 5 : 41,775,000$
Year 6 : 36,975,000$

Farm Players Salaries

Andreas Borgman 88,750$ (3)
Luke Kunin 71,250$ (2)
Drake Caggiula 67,500$ (1)
Chris Wideman 62,500$ (4)
Darren Archibald 57,500$ (4)
Riley Barber 55,000$ (2)
Dmitrij Jaskin 55,000$ (1)
Scott Wilson 52,500$ (4)
Yohann Auvitu 50,000$ (3)
Matt Bartkowski 50,000$ (2)
Anthony Bitetto 47,500$ (4)
Paul Carey 47,500$ (3)
Filip Hronek 46,250$ (1)
Matthew Highmore 46,250$ (3)
Alexandar Georgiev 46,250$ (3)
Michael Amadio 46,250$ (2)
Kevin Labanc 46,250$ (2)
Tyler Moy 46,250$ (2)
Brock McGinn 45,000$ (2)
Kyle Capobianco 44,750$ (3)
C.J. Smith 43,706$ (3)
Ethan Bear 40,000$ (3)
Mason Appleton 37,917$ (3)
Dominik Simon 37,500$ (2)
Tom Kuhnhackl 35,000$ (4)
Eric Comrie 35,000$ (2)
Taylor Fedun 25,000$ (3)
Total Farm Players27
Salary Commitment
Year 3 : 1,326,373$
Year 4 : 1,157,623$
Year 5 : 725,123$
Year 6 : 255,000$
Salary Average Commitment
Year 3 : 1,326,373$
Year 4 : 1,157,623$
Year 5 : 725,123$
Year 6 : 255,000$