Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 16 août 2019 at 11:57

Simulating a Pre-Season

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 57 $ - 0 - 0,00%
Level 3: 3000 - 23 $ - 0 - 0,00%
Level 4: 5000 - 17 $ - 0 - 0,00%
Luxury : 1000 - 184 $ - 0 - 0,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries63 950 000 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account13 891 289 $
Projected Bank Account13 891 289 $

Pro Players Salaries

Oliver Ekman Larsson 6 250 000 $ (3)
John Gibson 6 000 000 $ (1)
Keith Yandle (Out of Payroll) 5 750 000 $ (2)
Artemi Panarin 5 500 000 $ (2)
Ryan McDonagh 5 500 000 $ (1)
Brandon Saad 5 350 000 $ (1)
Martin Hanzal 4 500 000 $ (1)
Brayden Schenn 4 500 000 $ (2)
Jonathan Huberdeau 4 500 000 $ (2)
Justin Faulk 4 000 000 $ (1)
Nail Yakupov 3 800 000 $ (1)
Brad Richardson 3 500 000 $ (1)
David Rittich 1 800 000 $ (1)
Viktor Stalberg 1 800 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Jared Boll 1 000 000 $ (1)
Nikita Tryamkin 900 000 $ (1)
Martin Frk 900 000 $ (2)
Sam Reinhart 900 000 $ (1)
Alan Quine 900 000 $ (1)
Griffin Reinhart 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 69 700 000 $
Year 11 : 28 250 000 $
Year 12 : 6 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 69 700 000 $
Year 11 : 28 250 000 $
Year 12 : 6 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 69 700 000 $
Year 11 : 28 250 000 $
Year 12 : 6 250 000 $
Year 13 : 0 $

Farm Players Salaries

Jeremy Smith 125 000 $ (2)
Justin Holl 120 000 $ (1)
Ethan Werek 110 000 $ (2)
Ryan Pilon (Out of Payroll) 100 000 $ (3)
Brandon Bollig 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Jimmy Hayes 90 000 $ (3)
Daniel Brodin 90 000 $ (1)
Curtis Lazar 90 000 $ (2)
Dillon Fournier 90 000 $ (1)
Steven Shipley 85 000 $ (2)
Trevor Cann 85 000 $ (1)
Gaelan Patterson 85 000 $ (2)
Robert Czarnik 85 000 $ (2)
Troy Rutkowski 85 000 $ (1)
Justin Jokinen 85 000 $ (2)
Ville Pokka 80 000 $ (2)
Pius Suter 80 000 $ (2)
Henri Ikonen 75 000 $ (2)
Benjamin Casavant 75 000 $ (2)
Beau Starrett 75 000 $ (3)
Tobias Eder 75 000 $ (3)
Jack Sadek 75 000 $ (3)
Geordie Wudrick 75 000 $ (3)
Andreas Soderberg 75 000 $ (2)
Peter Hrehorcak 75 000 $ (3)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 485 000 $
Year 11 : 1 780 000 $
Year 12 : 635 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 485 000 $
Year 11 : 1 780 000 $
Year 12 : 635 000 $
Year 13 : 0 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 2000 - 21 $ - 0 - 0,00%
Level 4: 4000 - 14 $ - 0 - 0,00%
Luxury : 1000 - 190 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 28 $ - 0 - 0,00%
Farm Level 2: 1000 - 11 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries2 792 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account5 852 510 $
Projected Bank Account5 852 510 $

Pro Players Salaries

Logan Couture 6 000 000 $ (4)
Bobby Ryan 5 500 000 $ (2)
Chris Higgins 5 500 000 $ (1)
Ryan Callahan 5 500 000 $ (1)
Erik Johnson 4 700 000 $ (1)
Yanni Gourde 4 650 000 $ (2)
Corey Crawford 4 250 000 $ (3)
Kyle Quincey 3 500 000 $ (2)
Valtteri Filppula 3 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Artem Anisimov 3 500 000 $ (2)
Dennis Seidenberg 3 500 000 $ (2)
Mikkel Boedker 2 600 000 $ (2)
Bobby Sanguinetti 2 300 000 $ (1)
Jared Cowen 1 800 000 $ (1)
Andreas Martinsen 1 800 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Alex Killorn 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (1)
Kevin Quick 1 400 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 38 750 000 $
Year 12 : 10 250 000 $
Year 13 : 6 000 000 $

Farm Players Salaries

Michael Stone 175 000 $ (3)
Sven Andrighetto 175 000 $ (1)
Nicola Riopel 150 000 $ (2)
Alexei Semenov 150 000 $ (1)
Kyle Chipchura 150 000 $ (3)
Drew Schiestel 150 000 $ (1)
Adam Janosik 150 000 $ (3)
Jonathon Blum 140 000 $ (1)
Brandon Mcmillan (Out of Payroll) 140 000 $ (2)
Tomas Kubalik 140 000 $ (2)
Kevin Connauton 140 000 $ (2)
Cal Clutterbuck 100 000 $ (1)
John Armstrong 100 000 $ (3)
Michael Houser 100 000 $ (3)
John Lee 100 000 $ (2)
Anton Gustafsson 95 000 $ (1)
Allen York 90 000 $ (3)
Brian Ferlin 90 000 $ (3)
Nick Oliver 75 000 $ (2)
Marek Tvrdon 75 000 $ (1)
Brian Hart 72 500 $ (2)
Raphael Bussieres 70 000 $ (1)
Zac Larraza 70 000 $ (1)
Robert Baillargeon 70 000 $ (1)
Shane McColgan 60 000 $ (1)
Benjamin Gallacher 55 000 $ (1)
Tony DeHart 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 932 500 $
Year 11 : 1 722 500 $
Year 12 : 855 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 932 500 $
Year 11 : 1 722 500 $
Year 12 : 855 000 $
Year 13 : 0 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationWide
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 50 $ - 0 - 0,00%
Level 3: 3000 - 20 $ - 0 - 0,00%
Level 4: 5000 - 15 $ - 0 - 0,00%
Luxury : 1500 - 135 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 800 000 $
Farm Players Total Salaries2 535 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account3 890 463 $
Projected Bank Account3 890 463 $

Pro Players Salaries

Tyler Seguin 9 000 000 $ (3)
Carey Price 8 500 000 $ (1)
Claude Giroux 8 000 000 $ (4)
Nathan MacKinnon 7 750 000 $ (2)
Victor Hedman 7 000 000 $ (5)
Jussi Jokinen 5 700 000 $ (1)
Joni Pitkanen 5 250 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Joakim Nordstrom 2 150 000 $ (2)
Riley Nash 1 800 000 $ (1)
Brandon Sutter 1 800 000 $ (1)
Calvin de Haan 1 750 000 $ (2)
Erik Gustafsson 1 500 000 $ (1)
Alex Debrincat 900 000 $ (3)
Noah Hanifin 900 000 $ (3)
David Pastrnak 900 000 $ (1)
Bo Horvat 900 000 $ (1)
Nick Ritchie 900 000 $ (3)
Samu Perhonen 900 000 $ (2)
Seth Jones 900 000 $ (1)
Jakub Vrana 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 800 000 $
Year 11 : 40 150 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 69 800 000 $
Year 11 : 40 150 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 800 000 $
Year 11 : 40 150 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Eric Wellwood 150 000 $ (2)
Thomas Hickey 150 000 $ (3)
Calle Jarnkrok 150 000 $ (2)
Josh Unice 150 000 $ (3)
Fredrik Claesson 150 000 $ (2)
Brock Beukeboom 120 000 $ (2)
Artur Gavrus 95 000 $ (1)
Andy Andreoff 90 000 $ (2)
Adam Pardy 90 000 $ (1)
Brendan Gaunce 90 000 $ (2)
Duncan Siemens 90 000 $ (2)
Gavin Bayreuther 80 000 $ (2)
Dakota Mermis 80 000 $ (2)
Martin Reway 75 000 $ (3)
Evan Allen 75 000 $ (3)
Filip Sandberg 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Alex Kile 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Andreas Borgman 75 000 $ (3)
Rushan Rafikov 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Morgan Klimchuk 75 000 $ (3)
Sergey Tolchinsky 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Total Farm Players27
Salary Commitment
Year 10 : 2 535 000 $
Year 11 : 2 275 000 $
Year 12 : 1 275 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 535 000 $
Year 11 : 2 275 000 $
Year 12 : 1 275 000 $
Year 13 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 88 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 3000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 23 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries64 650 000 $
Farm Players Total Salaries3 190 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account62 435 026 $
Projected Bank Account62 435 026 $

Pro Players Salaries

Brad Marchand 8 000 000 $ (4)
Alexander Semin 7 500 000 $ (4)
Sergei Bobrovsky 6 500 000 $ (2)
Jason Spezza 6 000 000 $ (3)
Kyle Turris 5 500 000 $ (3)
Anders Lee (Out of Payroll) 5 000 000 $ (5)
Jake Gardiner 4 000 000 $ (1)
Ryan Ellis 4 000 000 $ (2)
Evander Kane 3 500 000 $ (2)
Jesper Fast 3 000 000 $ (2)
Xavier Ouellet 2 150 000 $ (1)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Simon Despres 1 900 000 $ (1)
Michael Leighton 1 850 000 $ (2)
Jordan Caron 1 500 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Klas Dahlbeck 1 200 000 $ (1)
Brenden Dillon 1 000 000 $ (1)
Ben Ryan 950 000 $ (1)
Joel Armia 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 69 650 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 51 750 000 $
Year 12 : 32 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Miikka Salomaki 265 000 $ (3)
Spencer Machacek 165 000 $ (3)
Nikolai Kulemin 165 000 $ (3)
James Sheppard 155 000 $ (3)
Alexander Urbom 150 000 $ (1)
Josh Jooris 150 000 $ (1)
Brian Strait 120 000 $ (1)
Mathieu Corbeil 120 000 $ (1)
Alexei Marchenko 120 000 $ (1)
Ben Smith 110 000 $ (3)
Mikael Tellqvist 110 000 $ (1)
Dale Weise 100 000 $ (1)
Marek Viedensky 95 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Thomas Larkin 95 000 $ (1)
Philip McRae 90 000 $ (3)
Ludvig Rensfeldt 85 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Tyler Pitlick 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (3)
Henrik Samuelsson 75 000 $ (2)
Dexter Dancs 75 000 $ (3)
Jaynen Rissling 70 000 $ (2)
Troy Vance 70 000 $ (1)
Brett Bulmer 70 000 $ (3)
Bill Arnold 70 000 $ (1)
Daniel Delisle 70 000 $ (2)
Dillon Donnelly 65 000 $ (2)
Philip Tot 65 000 $ (2)
Max Friberg 60 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 3 190 000 $
Year 11 : 1 830 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 190 000 $
Year 11 : 1 830 000 $
Year 12 : 1 170 000 $
Year 13 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 58 $ - 0 - 0,00%
Level 3: 3000 - 26 $ - 0 - 0,00%
Level 4: 5000 - 21 $ - 0 - 0,00%
Luxury : 1500 - 134 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 18 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries71 900 000 $
Farm Players Total Salaries2 385 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account25 356 136 $
Projected Bank Account25 356 136 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (2)
P.K. Subban 8 000 000 $ (5)
Andrei Kostitsyn 7 500 000 $ (3)
Shea Weber 7 500 000 $ (2)
Phil Kessel 7 000 000 $ (1)
Jonathan Bernier 4 600 000 $ (1)
Brendan Gallagher 4 000 000 $ (1)
David Schlemko 3 200 000 $ (1)
Nikita Zaitsev 3 150 000 $ (2)
Boone Jenner 2 600 000 $ (2)
Louie Caporusso 2 100 000 $ (1)
Raphael Diaz 1 800 000 $ (2)
Darren Helm 1 800 000 $ (1)
Jujhar Khaira 1 750 000 $ (3)
Michael Kostka 1 500 000 $ (1)
Al Montoya 1 500 000 $ (1)
Francois Bouchard 1 000 000 $ (1)
Marcus Pettersson 900 000 $ (3)
Brayden Point 900 000 $ (2)
Jack Eichel 900 000 $ (1)
Boo Nieves 900 000 $ (2)
Philip Lane 800 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 71 900 000 $
Year 11 : 44 300 000 $
Year 12 : 18 150 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 70 400 000 $
Year 11 : 42 800 000 $
Year 12 : 16 650 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 900 000 $
Year 11 : 44 300 000 $
Year 12 : 18 150 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Olivier Roy 110 000 $ (2)
Max Nicastro 100 000 $ (3)
Matt Tennyson 100 000 $ (1)
Kirill Lyamin 100 000 $ (1)
James Wright 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (1)
Luca Caputi 95 000 $ (2)
Jake Paterson 90 000 $ (2)
Ryan Howse 90 000 $ (2)
Alexandre R. Picard 90 000 $ (3)
Martin Ouellette 90 000 $ (2)
Tom Gilbert 90 000 $ (3)
Adam Erne 90 000 $ (3)
Brandon Davidson 90 000 $ (2)
Austin Madaisky 85 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Kristopher Foucault 80 000 $ (1)
Johan Sundstrom 80 000 $ (1)
Ben Winnett 80 000 $ (2)
Alexandre Goulet 75 000 $ (3)
Joachim Nermark 75 000 $ (1)
Sebastian Collberg 75 000 $ (2)
Austen Brassard 75 000 $ (1)
Samuel Kurker 70 000 $ (2)
Dane Fox 70 000 $ (2)
Garrett Meurs 70 000 $ (1)
Matthew Deblouw 65 000 $ (2)
Max Gardiner 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 385 000 $
Year 11 : 1 705 000 $
Year 12 : 545 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 385 000 $
Year 11 : 1 705 000 $
Year 12 : 545 000 $
Year 13 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 150 $ - 0 - 0,00%
Level 2: 6000 - 100 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 5000 - 49 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 0 - 0,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 100 000 $
Farm Players Total Salaries2 775 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account50 275 142 $
Projected Bank Account50 275 142 $

Pro Players Salaries

Taylor Hall 8 000 000 $ (4)
John Tavares 7 750 000 $ (1)
Martin Havlat 7 750 000 $ (1)
Frederik Andersen 5 800 000 $ (3)
Sean Monahan 5 650 000 $ (1)
Jeff Skinner 5 350 000 $ (1)
Andrej Meszaros 4 500 000 $ (1)
Deryk Engelland 3 750 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen (Out of Payroll) 3 100 000 $ (1)
Connor Murphy 2 800 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Esa Lindell 900 000 $ (1)
Jacob De La Rose 900 000 $ (2)
Ondrej Kase 900 000 $ (2)
Sam Bennett 900 000 $ (3)
Anthony Cirelli 900 000 $ (3)
Andreas Johnsson 900 000 $ (3)
Sean Kuraly 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 200 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 67 700 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 200 000 $
Year 11 : 18 300 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Wojtek Wolski 170 000 $ (2)
Eric O'dell 140 000 $ (2)
Peter Delmas 140 000 $ (3)
Harri Sateri 140 000 $ (3)
Christopher DiDomenico 130 000 $ (3)
Jyrki Jokipakka 110 000 $ (2)
Pavel Vorobiev 100 000 $ (1)
Justin Fontaine 100 000 $ (1)
Lukas Krajicek 100 000 $ (2)
Jordan Weal 100 000 $ (3)
Maxime Clermont 100 000 $ (1)
Corban Knight 95 000 $ (1)
Julien Pelletier 95 000 $ (3)
Justin Sefton 90 000 $ (1)
Jesper Pettersson 90 000 $ (1)
Frederick Gaudreau 85 000 $ (1)
Dylan Blujus 80 000 $ (2)
Robin Kovacs 80 000 $ (2)
David Musil 80 000 $ (1)
Tanner Richard 80 000 $ (1)
Matia Marcantuoni 80 000 $ (3)
Chris Bigras (Out of Payroll) 75 000 $ (3)
Blake Speers 75 000 $ (3)
Carter Ashton 70 000 $ (1)
Dante Salituro 65 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 850 000 $
Year 11 : 1 895 000 $
Year 12 : 835 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 850 000 $
Year 11 : 1 895 000 $
Year 12 : 835 000 $
Year 13 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 850 000 $
Farm Players Total Salaries2 190 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account50 235 546 $
Projected Bank Account50 235 546 $

Pro Players Salaries

Leon Draisaitl 8 000 000 $ (3)
Justin Williams 6 750 000 $ (2)
Pekka Rinne 6 250 000 $ (3)
Tyler Ennis 5 500 000 $ (4)
Adam Henrique 5 000 000 $ (3)
Nick Bonino 5 000 000 $ (3)
Ron Hainsey 4 875 000 $ (1)
Zach Bogosian 4 600 000 $ (1)
TJ Brodie 3 900 000 $ (1)
Conor Sheary 3 500 000 $ (1)
Jonas Junland 2 950 000 $ (1)
Colby Robak 2 100 000 $ (1)
Andrei Loktionov 1 825 000 $ (1)
Taylor Ellington 1 500 000 $ (1)
Josh Archibald 1 500 000 $ (3)
Jake Hansen 1 500 000 $ (3)
Dennis Rasmussen 1 500 000 $ (1)
Jaroslav Janus 900 000 $ (1)
Tobias Rieder 900 000 $ (1)
Mark Jankowski 900 000 $ (2)
Mirco Mueller 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 850 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 69 600 000 $
Year 11 : 41 050 000 $
Year 12 : 33 400 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 850 000 $
Year 11 : 41 300 000 $
Year 12 : 33 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Justin Pogge 150 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
John Moore (Out of Payroll) 120 000 $ (1)
Branislav Mezei 110 000 $ (1)
Jeremy Price 100 000 $ (2)
Viktor Tikhonov 100 000 $ (1)
Magnus Paajarvi 90 000 $ (1)
Slater Koekkoek 90 000 $ (2)
Joe Morrow 85 000 $ (1)
Brett Ponich 85 000 $ (2)
Matej Stransky 80 000 $ (2)
Joey Leach 80 000 $ (2)
Brendan Woods 80 000 $ (2)
Daultan Leveille 80 000 $ (2)
Maxime Sauve 80 000 $ (1)
Sebastian Stefaniszin 75 000 $ (1)
Dale Mitchell 75 000 $ (1)
Kevin Lynch 75 000 $ (2)
Henrik Bjorklund 75 000 $ (1)
Emile Poirier 75 000 $ (3)
Emil Lundberg 70 000 $ (2)
Samuel Fejes 70 000 $ (2)
Ivan Telegin 70 000 $ (2)
Marcel Hossa 65 000 $ (1)
Lukas Sutter 60 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 310 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 310 000 $
Year 11 : 1 015 000 $
Year 12 : 75 000 $
Year 13 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 50 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 140 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 500 000 $
Farm Players Total Salaries2 180 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account5 810 481 $
Projected Bank Account5 810 481 $

Pro Players Salaries

Jordan Staal 6 500 000 $ (1)
Kyle Okposo 6 150 000 $ (3)
Gabriel Landeskog 5 800 000 $ (1)
Dustin Brown 5 250 000 $ (2)
Petr Mrazek (Out of Payroll) 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes (Out of Payroll) 3 250 000 $ (2)
Kyle Brodziak 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov 2 800 000 $ (1)
Jacob Markstrom 2 500 000 $ (3)
Dwight King 2 500 000 $ (3)
Justin Braun 2 300 000 $ (2)
Nikita Nikitin 1 800 000 $ (1)
Ty Wishart (Out of Payroll) 1 750 000 $ (1)
Vladislav Namestnikov 1 500 000 $ (2)
Matthew Nieto 900 000 $ (1)
David Warsofsky 900 000 $ (1)
Robert Hagg 900 000 $ (2)
Tyler Motte 900 000 $ (3)
Reid Boucher 900 000 $ (2)
Total Pro Players22
Salary Commitment
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 64 500 000 $
Year 11 : 30 300 000 $
Year 12 : 12 050 000 $
Year 13 : 0 $

Farm Players Salaries

Frank Vatrano 140 000 $ (1)
Bryan Rust 120 000 $ (2)
Sergei Korostin 100 000 $ (1)
Dylan DeMelo (Out of Payroll) 100 000 $ (1)
Sam Brittain 100 000 $ (1)
Laurent Brossoit 90 000 $ (2)
David Kampf 90 000 $ (2)
Dick Axelsson 90 000 $ (3)
Peter Andersson 90 000 $ (1)
Daniel Carr 90 000 $ (2)
Alexandre Picard 90 000 $ (3)
Brent Regner 90 000 $ (1)
Mitch Wahl 90 000 $ (1)
Ryan Button 90 000 $ (1)
Francis Beauvillier 85 000 $ (2)
Andrey Pedan 85 000 $ (2)
Kirill Kabanov 80 000 $ (2)
Eric Knodel 80 000 $ (3)
Michael Paliotta 80 000 $ (1)
Marcel Goc 80 000 $ (3)
Oscar Dansk 75 000 $ (3)
Linus Arnesson 75 000 $ (2)
Bobby Butler 70 000 $ (3)
Corey Cowick 70 000 $ (3)
Jozef Balej 65 000 $ (2)
Brett Sutter 65 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 280 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 280 000 $
Year 11 : 1 400 000 $
Year 12 : 555 000 $
Year 13 : 0 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 35 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 000 000 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account7 346 777 $
Projected Bank Account7 346 777 $

Pro Players Salaries

Corey Perry 8 750 000 $ (2)
Dion Phaneuf 8 000 000 $ (2)
Jeff Carter 7 500 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Paul Byron 5 000 000 $ (5)
Neal Pionk 4 000 000 $ (5)
Louis Domingue 3 700 000 $ (2)
Ty Rattie 3 500 000 $ (3)
Michael Del Zotto 3 500 000 $ (1)
Brad Hunt 1 800 000 $ (2)
Miles Wood 1 800 000 $ (1)
Markus Hannikainen 1 500 000 $ (2)
Jacob Deserres 1 000 000 $ (1)
Christian Thomas 950 000 $ (1)
Frederik Gauthier 900 000 $ (3)
Alexander Wennberg 900 000 $ (1)
Derrick Pouliot 900 000 $ (2)
Alex Kerfoot 900 000 $ (2)
Conor Garland 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 60 850 000 $
Year 12 : 27 800 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 60 100 000 $
Year 12 : 27 800 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 60 850 000 $
Year 12 : 27 800 000 $
Year 13 : 15 500 000 $

Farm Players Salaries

John Mitchell 160 000 $ (1)
Cedric Paquette 150 000 $ (1)
Oskars Bartulis 110 000 $ (2)
Seth Helgeson 100 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (3)
Brad Malone 90 000 $ (1)
Derek Rodwell 90 000 $ (1)
Chet Pickard 90 000 $ (1)
Linden Rowat 90 000 $ (3)
Mark Alt 90 000 $ (3)
Rostislav Olesz 90 000 $ (3)
Denis Bodrov 90 000 $ (2)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Nick Ebert 80 000 $ (2)
Mikhail Stefanovich 80 000 $ (1)
Tomas Surovy 80 000 $ (3)
Philippe Hudon 75 000 $ (3)
Edwin Minney 75 000 $ (3)
Myles Bell 75 000 $ (1)
Nick Magyar 75 000 $ (3)
Samuel Noreau 75 000 $ (3)
Olivier Archambault 70 000 $ (3)
Michael Downing 70 000 $ (2)
Ruslan Bashkirov 65 000 $ (2)
Ryan Martindale 65 000 $ (2)
Blair Jones 65 000 $ (1)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players29
Salary Commitment
Year 10 : 2 470 000 $
Year 11 : 1 570 000 $
Year 12 : 870 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 470 000 $
Year 11 : 1 570 000 $
Year 12 : 870 000 $
Year 13 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 185 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 025 000 $
Farm Players Total Salaries2 634 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account34 340 032 $
Projected Bank Account34 340 032 $

Pro Players Salaries

Olli Jokinen 8 000 000 $ (1)
Pavel Datsyuk 7 650 000 $ (2)
Ryan Suter 7 000 000 $ (3)
Evgeny Kuznetsov 7 000 000 $ (5)
Alexander Radulov 6 000 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Charlie Coyle 4 500 000 $ (3)
Mike Green 4 100 000 $ (1)
Jacob Trouba 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Sebastian Wannstrom 2 500 000 $ (1)
Anton Forsberg 1 800 000 $ (1)
Theo Ruth 1 500 000 $ (1)
Nathan Beaulieu 1 200 000 $ (1)
Jordan Szwarz 1 000 000 $ (2)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Brock McGinn 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Oliver Bjorkstrand 900 000 $ (2)
Pavel Buchnevich 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 025 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 68 525 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 025 000 $
Year 11 : 41 200 000 $
Year 12 : 22 900 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Drake Caggiula 170 000 $ (3)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Michael Hutchinson 110 000 $ (2)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen 100 000 $ (1)
Dylan Olsen 92 500 $ (1)
Cody McLeod 91 000 $ (1)
Anton Rodin 90 000 $ (1)
Jordan Schmaltz 90 000 $ (2)
Andreas Nodl 90 000 $ (2)
Max Reinhart 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma 90 000 $ (1)
Tyler Beskorowany 90 000 $ (1)
Curtis Mckenzie 86 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Mackenzie 80 000 $ (1)
John McFarland 80 000 $ (1)
Jordy Stallard 75 000 $ (3)
Niklas Hansson 75 000 $ (3)
Taylor Cammarata 75 000 $ (3)
Anthony Florentino 75 000 $ (3)
Avery Peterson 75 000 $ (3)
Ryan Fitzgerald 75 000 $ (3)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 634 500 $
Year 11 : 1 255 000 $
Year 12 : 620 000 $
Year 13 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 6000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 175 $ - 0 - 0,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 932 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account4 596 968 $
Projected Bank Account4 596 968 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (3)
Nicklas Backstrom 8 200 000 $ (1)
Blake Wheeler 8 000 000 $ (4)
Ben Bishop 6 500 000 $ (5)
J.T. Miller 6 000 000 $ (5)
Scott Gomez 5 250 000 $ (1)
Nick Foligno 4 600 000 $ (3)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Ryan Carpenter 2 000 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Colin Miller 1 400 000 $ (1)
Malcolm Subban 900 000 $ (3)
Mathew Dumba 900 000 $ (1)
Joshua Morrissey 900 000 $ (2)
Ryan Pulock 900 000 $ (3)
Lucas Wallmark 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 44 200 000 $
Year 12 : 36 300 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (2)
Tim Heed 175 000 $ (3)
Stanislav Galiev 175 000 $ (3)
Chris Tierney 150 000 $ (1)
Anders Lindback 150 000 $ (3)
Justin Peters 120 000 $ (3)
Jakub Kindl 120 000 $ (3)
Kevin Marshall 100 000 $ (3)
Stefan Legein 100 000 $ (2)
Tanner Glass 100 000 $ (1)
Mark Borowiecki 100 000 $ (2)
Logan MacMillan 95 000 $ (1)
Colby Cave 90 000 $ (3)
Jordon Southorn 90 000 $ (2)
Drayson Bowman 85 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Nikolai Prokhorkin 80 000 $ (1)
Jori Lehtera 80 000 $ (1)
Bryan Cameron 77 500 $ (1)
Maksim Mayorov 75 000 $ (1)
Wiley Sherman 75 000 $ (3)
Jared Hauf 75 000 $ (3)
Chris Doyle 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Luke Lockhart 60 000 $ (1)
Alex Coulombe 60 000 $ (1)
Denis Kamaev 55 000 $ (1)
Fabian Gunnarsson 55 000 $ (2)
Tyler Hill 50 000 $ (2)
Nick Petersen 50 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 932 500 $
Year 11 : 1 760 000 $
Year 12 : 1 080 000 $
Year 13 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 96 $ - 0 - 0,00%
Level 2: 6000 - 66 $ - 0 - 0,00%
Level 3: 3000 - 37 $ - 0 - 0,00%
Level 4: 4000 - 30 $ - 0 - 0,00%
Luxury : 1000 - 175 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 17 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 150 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account87 220 165 $
Projected Bank Account87 220 165 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Matt Carle 5 750 000 $ (2)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Andrew Ladd 4 250 000 $ (1)
Alex Galchenyuk 4 000 000 $ (1)
Gilbert Brule 3 650 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Antoine Roussel 2 400 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Markus Nutivaara 2 100 000 $ (2)
Scott Darling 2 000 000 $ (2)
Connor Brown 1 800 000 $ (1)
Steven Kampfer 1 600 000 $ (2)
Mikael Backlund 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (1)
Shea Theodore 900 000 $ (3)
Jimmy Vesey 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 150 000 $
Year 11 : 40 450 000 $
Year 12 : 9 900 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Jonas Hiller 175 000 $ (2)
Maxim Lapierre 150 000 $ (1)
Ben Chiarot 150 000 $ (2)
Dalton Prout 140 000 $ (3)
Iiro Pakarinen 140 000 $ (2)
Corey Locke 140 000 $ (1)
Ville Koistinen 135 000 $ (2)
Patrice Cormier 120 000 $ (1)
Maxime Lagace 120 000 $ (2)
Jeremie Blain 120 000 $ (1)
Sergey Kalinin 120 000 $ (2)
Chris Conner 100 000 $ (2)
Rene Bourque 97 500 $ (1)
Brad Ross 95 000 $ (2)
Tomas Hyka 95 000 $ (2)
Mathieu Carle (Out of Payroll) 92 500 $ (2)
Anthony Peluso 85 000 $ (2)
Maxim Shalunov 85 000 $ (1)
Nicklas Jensen 80 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Harrison Ruopp 80 000 $ (1)
Calle Andersson 75 000 $ (1)
Ryan Macinnis 75 000 $ (3)
Benjamin Conz 75 000 $ (1)
Louis-Marc Aubry 70 000 $ (2)
Eric Roy 70 000 $ (2)
Dalton Smith 70 000 $ (2)
Corey Fienhage 67 500 $ (1)
Emil Djuse 67 500 $ (1)
Andrej Sastny 65 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 035 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 040 000 $
Year 11 : 1 812 500 $
Year 12 : 215 000 $
Year 13 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - 88 $ - 0 - 0,00%
Level 2: 5000 - 55 $ - 0 - 0,00%
Level 3: 2000 - 33 $ - 0 - 0,00%
Level 4: 4000 - 18 $ - 0 - 0,00%
Luxury : 1000 - 185 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries71 450 000 $
Farm Players Total Salaries2 110 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account9 060 986 $
Projected Bank Account9 060 986 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (4)
Daniel Sedin 8 250 000 $ (1)
Jakub Voracek 7 150 000 $ (2)
David Krejci 7 000 000 $ (3)
Dan Hamhuis 5 750 000 $ (1)
Marc Staal 5 500 000 $ (2)
Tom Pyatt 3 100 000 $ (1)
James Reimer 2 800 000 $ (1)
Jay Beagle 2 800 000 $ (1)
Chad Johnson 2 800 000 $ (1)
Adam McQuaid 2 300 000 $ (1)
Ryan Strome 2 300 000 $ (1)
Kevan Miller 1 950 000 $ (1)
Roman Horak 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Brendan Leipsic 1 750 000 $ (3)
Yan-Pavel Laplante 1 000 000 $ (1)
Steven Hodges 1 000 000 $ (1)
Brock Boeser 900 000 $ (2)
Dylan Strome 900 000 $ (3)
Will Butcher 900 000 $ (2)
Dustin Boyd 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 10 : 71 450 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 71 700 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 71 450 000 $
Year 11 : 33 100 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Jimmy Lodge 100 000 $ (1)
Jay Dickman 100 000 $ (1)
Nicolas Deslauriers 100 000 $ (1)
Mark Olver 100 000 $ (1)
Vladimir Zharkov 100 000 $ (1)
Yutaka Fukufuji 100 000 $ (1)
Tommy Cross 90 000 $ (1)
Daniel Rahimi 90 000 $ (1)
Rob O'Gara 90 000 $ (1)
Brandon Archibald 90 000 $ (1)
Codey Burki 80 000 $ (1)
Hannu Toivonen 80 000 $ (2)
Cody Sol 80 000 $ (1)
Andre Petersson 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
John Degray 75 000 $ (1)
Brett MacLean 70 000 $ (1)
Stefan Warg 70 000 $ (1)
Sean Lorenz 70 000 $ (1)
Quentin Shore 70 000 $ (2)
Derek Grant 70 000 $ (1)
Justin Kea 70 000 $ (2)
Ryan Rehill 65 000 $ (1)
Tomas Malec 65 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Jakub Izacky 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 2 110 000 $
Year 11 : 285 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 110 000 $
Year 11 : 285 000 $
Year 12 : 0 $
Year 13 : 0 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 88 $ - 0 - 0,00%
Level 2: 6000 - 58 $ - 0 - 0,00%
Level 3: 3000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 190 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 827 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account11 041 112 $
Projected Bank Account11 041 112 $

Pro Players Salaries

Tuukka Rask 7 600 000 $ (4)
Patrice Bergeron 7 000 000 $ (4)
Travis Zajac 6 000 000 $ (2)
Jay Bouwmeester 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Joe Pavelski 6 000 000 $ (2)
Patric Hornqvist 5 000 000 $ (1)
Ladislav Smid 4 000 000 $ (1)
Darcy Kuemper 3 300 000 $ (1)
Michael Matheson 2 800 000 $ (1)
Adam Lowry 2 500 000 $ (3)
Matt Grzelcyk 2 300 000 $ (1)
Maxim Trunev 1 800 000 $ (1)
Mackenzie Weegar 1 750 000 $ (3)
Michal Repik 1 750 000 $ (1)
Timo Meier 900 000 $ (2)
Josh Anderson 900 000 $ (1)
Jared McCann 900 000 $ (2)
Carl Dahlstrom 900 000 $ (2)
Kevin Fiala 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 68 300 000 $
Year 11 : 46 450 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Average Commitment
Year 10 : 66 900 000 $
Year 11 : 45 050 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 300 000 $
Year 11 : 46 450 000 $
Year 12 : 18 850 000 $
Year 13 : 14 600 000 $

Farm Players Salaries

Daniel Paille 175 000 $ (1)
Shane Prince 150 000 $ (2)
Rocco Grimaldi 150 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Jordan Binnington 150 000 $ (2)
Zach Hamill (Out of Payroll) 145 000 $ (3)
Ben Hutton 140 000 $ (1)
Shaone Morrisonn 140 000 $ (2)
Samuel Carrier 140 000 $ (1)
Nic Dowd 135 000 $ (2)
Dustin Jeffrey 130 000 $ (2)
Kris Newbury 110 000 $ (1)
Jesse Blacker 110 000 $ (2)
Jared Knight 107 500 $ (2)
Mat Clark (Out of Payroll) 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Christian Folin 100 000 $ (1)
Zach Budish 95 000 $ (1)
Josh Leivo 90 000 $ (2)
Jordan Martinook 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Lance Bouma 90 000 $ (3)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Jon Gillies 75 000 $ (3)
Dan Blackburn 75 000 $ (2)
Erik Nemec 70 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 3 072 500 $
Year 11 : 1 967 500 $
Year 12 : 560 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 072 500 $
Year 11 : 1 967 500 $
Year 12 : 560 000 $
Year 13 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 6000 - 45 $ - 0 - 0,00%
Level 3: 3000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 180 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 050 000 $
Farm Players Total Salaries2 990 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account13 131 833 $
Projected Bank Account13 131 833 $

Pro Players Salaries

Patrick Kane 10 000 000 $ (5)
Duncan Keith 7 250 000 $ (1)
Mark Scheifele 6 500 000 $ (3)
T.J. Oshie 6 500 000 $ (2)
Reilly Smith 4 500 000 $ (1)
Roman Josi 4 500 000 $ (2)
Nick Bjugstad 4 000 000 $ (3)
Danton Heinen 3 500 000 $ (1)
Jake Allen 3 500 000 $ (3)
Mattew Calvert (Out of Payroll) 2 650 000 $ (2)
Alex Chiasson 2 500 000 $ (1)
Victor Rask 2 500 000 $ (2)
David Savard 2 100 000 $ (1)
Travis Hamonic (1 Way Contract) 1 900 000 $ (1)
Marek Schwarz 1 700 000 $ (1)
Mario Kempe 1 500 000 $ (2)
Kyle Connor 900 000 $ (2)
Charlie McAvoy 900 000 $ (2)
Radek Faksa 900 000 $ (1)
Oscar Klefbom 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 700 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 67 400 000 $
Year 11 : 42 150 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 700 000 $
Year 11 : 43 450 000 $
Year 12 : 24 000 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (2)
Danny DeKeyser 175 000 $ (3)
Troy Brouwer 170 000 $ (1)
Matt Irwin 150 000 $ (1)
Kalle Kossila 150 000 $ (3)
Kirill Tulupov 145 000 $ (1)
Tom Kuhnhackl 140 000 $ (2)
Ryan Reaves 140 000 $ (2)
Ian Cole 140 000 $ (1)
Jonny Brodzinski (Out of Payroll) 140 000 $ (3)
Taylor Leier 135 000 $ (2)
Joakim Andersson (Out of Payroll) 125 000 $ (1)
Oscar Fantenberg 120 000 $ (2)
Bill Sweatt 100 000 $ (2)
Blake Coleman 100 000 $ (3)
Kent Patterson 100 000 $ (2)
Jim O'Brien 100 000 $ (2)
David Toews 95 000 $ (3)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman 80 000 $ (1)
Jack Campbell 75 000 $ (2)
Mike Morrison 75 000 $ (1)
Steven Fogarty 75 000 $ (1)
Alec Martinez 75 000 $ (1)
Eero Elo 70 000 $ (1)
Andrew Fritsch 70 000 $ (1)
Petr Straka 65 000 $ (2)
Vyacheslav Osnovin 65 000 $ (2)
Alex Belzile 60 000 $ (2)
Tyler Biggs 50 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 255 000 $
Year 11 : 2 080 000 $
Year 12 : 660 000 $
Year 13 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 60 $ - 0 - 0,00%
Level 3: 3000 - 30 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 1500 - 150 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 550 000 $
Farm Players Total Salaries2 640 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account34 882 250 $
Projected Bank Account34 882 250 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (3)
Brad Stuart 6 750 000 $ (1)
Alex Pietrangelo 6 250 000 $ (4)
Matt Duchene 6 000 000 $ (1)
Johnny Gaudreau 5 500 000 $ (2)
Ondrej Palat 5 500 000 $ (1)
Devan Dubnyk 5 500 000 $ (1)
Mikko Koivu 5 300 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Brock Nelson 2 800 000 $ (1)
Marc Methot 2 750 000 $ (2)
Tomas Nosek 1 800 000 $ (1)
Alex Iafallo 1 200 000 $ (1)
William Carrier 900 000 $ (3)
Jake Virtanen 900 000 $ (3)
Mathew Barzal 900 000 $ (2)
Brandon Montour 900 000 $ (2)
Morgan Rielly 900 000 $ (1)
Joel Edmundson 900 000 $ (1)
Johan Gustafsson 800 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $
Salary Average Commitment
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 31 100 000 $
Year 12 : 21 050 000 $
Year 13 : 6 250 000 $

Farm Players Salaries

Mac Bennett 125 000 $ (1)
Phil Varone 125 000 $ (1)
Jon Merrill 120 000 $ (1)
Connor Brickley 120 000 $ (1)
Sondre Olden 120 000 $ (1)
Scott Wilson 120 000 $ (1)
Michael Chaput 100 000 $ (2)
Nikita Nesterov 100 000 $ (3)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Stefan Elliott 95 000 $ (1)
Joonas Kemppainen 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Lauri Korpikoski 92 500 $ (1)
Troy Bourke 90 000 $ (3)
Connor Knapp 90 000 $ (3)
Henrik Karlsson 90 000 $ (2)
Luca Cunti 85 000 $ (2)
Peter Stoykewych 80 000 $ (1)
Taylor Aronson 80 000 $ (2)
Leland Irving 79 500 $ (1)
Kerby Rychel 75 000 $ (3)
Joseph Labate 70 000 $ (1)
Tim Bozon 70 000 $ (2)
Matthew Finn 65 000 $ (2)
Steve Quailer 60 000 $ (2)
Maxim Kitsyn 55 000 $ (1)
Johan Motin 50 000 $ (1)
Total Farm Players29
Salary Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 640 000 $
Year 11 : 1 001 500 $
Year 12 : 355 000 $
Year 13 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 98 $ - 0 - 0,00%
Level 2: 6000 - 60 $ - 0 - 0,00%
Level 3: 3000 - 30 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 32 $ - 0 - 0,00%
Farm Level 2: 1000 - 12 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 300 000 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account133 592 011 $
Projected Bank Account133 592 011 $

Pro Players Salaries

Ilya Kovalchuk 9 900 000 $ (4)
Andrei Vasilevski 5 750 000 $ (3)
Ryan Kesler 5 500 000 $ (4)
James vanRiemsdyk 5 500 000 $ (3)
Zach Boychuk 5 400 000 $ (2)
Christian Backman 4 500 000 $ (1)
Alexander Steen (1 Way Contract) 4 500 000 $ (3)
Mats Zuccarello (1 Way Contract) 4 000 000 $ (3)
Matt Cullen 3 700 000 $ (1)
Mike Cammalleri 3 500 000 $ (2)
Braydon Coburn 3 250 000 $ (2)
Nick Leddy 2 300 000 $ (1)
Quinton Howden 1 800 000 $ (1)
Anders Bjork 1 800 000 $ (1)
Peter Budaj 1 500 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Markus Granlund 900 000 $ (1)
Brandon Carlo 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
William Nylander 900 000 $ (1)
Vince Dunn 900 000 $ (3)
Pontus Aberg 900 000 $ (2)
Brian Dumoulin 900 000 $ (1)
Total Pro Players23
Salary Commitment
Year 10 : 70 100 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 70 000 000 $
Year 11 : 50 100 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 100 000 $
Year 11 : 50 000 000 $
Year 12 : 36 950 000 $
Year 13 : 15 400 000 $

Farm Players Salaries

Andrew Shaw 175 000 $ (1)
Thomas McCollum 175 000 $ (3)
Andrej Sustr 170 000 $ (1)
Noel Acciari 150 000 $ (2)
Peter Holland 120 000 $ (1)
Michael Bournival 120 000 $ (2)
Patrick Wiercioch 120 000 $ (1)
Patrik Nemeth 120 000 $ (2)
Derek MacKenzie 100 000 $ (1)
Jeff Frazee 95 000 $ (2)
Alexander Guptill 90 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Valentin Zykov (Out of Payroll) 90 000 $ (3)
Mike Reilly 90 000 $ (2)
Robbie Russo (Out of Payroll) 85 000 $ (1)
Chris Brown 85 000 $ (2)
Stefan Matteau 85 000 $ (2)
Mikael Wikstrand 80 000 $ (2)
Jeremy Morin 80 000 $ (1)
Petter Granberg (Out of Payroll) 80 000 $ (1)
Greg Mckegg 80 000 $ (2)
Andrei Mironov 75 000 $ (3)
Ludwig Bystrom 75 000 $ (3)
Jambon d'urgence 1 75 000 $ (1)
Juuso Ikonen 75 000 $ (3)
Philippe Paradis 75 000 $ (2)
Branden Troock 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 725 000 $
Year 11 : 1 720 000 $
Year 12 : 490 000 $
Year 13 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 3000 - 26 $ - 0 - 0,00%
Level 4: 5000 - 19 $ - 0 - 0,00%
Luxury : 1000 - 185 $ - 0 - 0,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 34 $ - 0 - 0,00%
Farm Level 2: 1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 650 000 $
Farm Players Total Salaries2 420 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account38 857 570 $
Projected Bank Account38 857 570 $

Pro Players Salaries

Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Mikko Koskinen 5 250 000 $ (5)
David Perron 4 500 000 $ (3)
Gustav Nyquist 4 500 000 $ (4)
Kevin Labanc 4 500 000 $ (5)
Jaccob Slavin 3 500 000 $ (3)
TJ Brennan 3 500 000 $ (4)
Mark Pysyk 3 500 000 $ (1)
Cam Talbot 3 000 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Alexander Burmistrov 2 000 000 $ (1)
Jack Skille 1 850 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Stephen Michalek 900 000 $ (2)
Devin Shore 900 000 $ (1)
Ryan Murray 900 000 $ (1)
Ryan Hartman 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 67 650 000 $
Year 11 : 35 050 000 $
Year 12 : 34 150 000 $
Year 13 : 25 250 000 $
Salary Average Commitment
Year 10 : 66 150 000 $
Year 11 : 34 550 000 $
Year 12 : 33 650 000 $
Year 13 : 25 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 650 000 $
Year 11 : 35 050 000 $
Year 12 : 34 150 000 $
Year 13 : 25 250 000 $

Farm Players Salaries

Philipp Grubauer 175 000 $ (2)
David Desharnais 150 000 $ (3)
Luke Adam 150 000 $ (3)
Geoffrey Schemitsch 150 000 $ (3)
Simon Bertilsson (Out of Payroll) 120 000 $ (1)
Teemu Pulkkinen 120 000 $ (1)
Barry Brust 120 000 $ (1)
Evan Rodrigues 120 000 $ (1)
John Negrin 120 000 $ (3)
Adam Gilmour 120 000 $ (1)
Corbin Mcpherson 100 000 $ (1)
Jani Hakanpaa (Out of Payroll) 100 000 $ (3)
Philip Samuelsson 100 000 $ (3)
Zack Smith 100 000 $ (1)
Dmitri Kugryshev 100 000 $ (3)
Lasse Kukkonen 100 000 $ (2)
Alexander Avtsin 95 000 $ (3)
Marcus Foligno 90 000 $ (1)
Dustin Walsh 85 000 $ (2)
Keegan Lowe 80 000 $ (1)
Kory Nagy 75 000 $ (3)
Dominik Volek 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Michael St-Croix 50 000 $ (2)
Anton Zlobin 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 720 000 $
Year 11 : 1 625 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 720 000 $
Year 11 : 1 625 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 85 $ - 0 - 0,00%
Level 2: 5000 - 59 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 21 $ - 0 - 0,00%
Luxury : 1000 - 186 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 800 000 $
Farm Players Total Salaries3 220 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account18 851 340 $
Projected Bank Account18 851 340 $

Pro Players Salaries

Paul Stastny 9 000 000 $ (5)
Marian Gaborik 7 250 000 $ (1)
Kris Letang 6 500 000 $ (1)
Tyler Myers 6 250 000 $ (2)
Steve Mason 6 250 000 $ (2)
Vincent Trocheck 6 000 000 $ (4)
Alex Goligoski 5 000 000 $ (1)
Jason Zucker 3 650 000 $ (2)
Aaron Dell 2 800 000 $ (1)
Darren Archibald 2 500 000 $ (3)
Jake Dotchin 1 800 000 $ (1)
Toni Rajala 1 800 000 $ (1)
Andrew Ebbett 1 700 000 $ (1)
Rickard Rakell 1 700 000 $ (2)
Samuel Groulx 1 100 000 $ (1)
Nikolaj Ehlers 900 000 $ (1)
Brett Pesce 900 000 $ (1)
Mikhail Grigorenko 900 000 $ (1)
Clayton Keller 900 000 $ (2)
Elias Pettersson 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 67 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 800 000 $
Year 11 : 37 150 000 $
Year 12 : 18 400 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Yohann Auvitu 170 000 $ (3)
Louis Leblanc 170 000 $ (3)
Tyler Cuma 170 000 $ (3)
Kenny Ryan 170 000 $ (2)
Lukas Sedlak 170 000 $ (3)
Justin Falk 140 000 $ (3)
Drew Shore 140 000 $ (1)
Patrick Koudys 140 000 $ (3)
Dmitri Kalinin 120 000 $ (2)
John Ramage 100 000 $ (2)
Andrey Makarov 90 000 $ (2)
Brandon Gormley 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (2)
Tomas Jurco 85 000 $ (1)
Mark Visentin 85 000 $ (1)
Dave Labrecque 85 000 $ (1)
Gemel Smith 85 000 $ (1)
Michal Jordan 85 000 $ (1)
Stefan Noesen 85 000 $ (1)
Zane McIntyre 80 000 $ (1)
Dominik Uher 80 000 $ (1)
Joey Hishon 75 000 $ (1)
Wilhelm Westlund 75 000 $ (3)
Simon Fernholm 75 000 $ (2)
Laurent Dauphin 75 000 $ (3)
Roberts Lipsbergs 75 000 $ (3)
Stephen Silas 75 000 $ (1)
Trevor Carrick 75 000 $ (3)
Graham Black 75 000 $ (1)
Bud Holloway 70 000 $ (1)
Tomas Vincour 65 000 $ (1)
Luke Moffatt 65 000 $ (1)
Total Farm Players32
Salary Commitment
Year 10 : 3 220 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 155 000 $
Year 11 : 1 900 000 $
Year 12 : 1 260 000 $
Year 13 : 0 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 70 $ - 0 - 0,00%
Level 2: 6000 - 45 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 15 $ - 0 - 0,00%
Luxury : 1000 - 160 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 24 $ - 0 - 0,00%
Farm Level 2: 1000 - 8 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 950 000 $
Farm Players Total Salaries3 450 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account8 652 322 $
Projected Bank Account8 652 322 $

Pro Players Salaries

Eric Staal 9 000 000 $ (2)
Sean Bergenheim 7 500 000 $ (4)
Derek Stepan 7 500 000 $ (4)
Mattias Ekholm 5 500 000 $ (5)
Jordan Eberle 5 500 000 $ (2)
Milan Kraft 5 250 000 $ (1)
Antti Niemi 5 000 000 $ (1)
Dougie Hamilton 4 500 000 $ (3)
Cody Ceci 2 500 000 $ (3)
Brett Ritchie 1 900 000 $ (1)
Michal Kempny 1 900 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Viktor Arvidsson 900 000 $ (1)
Artturi Lehkonen 900 000 $ (3)
Juuse Saros 900 000 $ (1)
Kasperi Kapanen 900 000 $ (3)
Nikita Zadorov 900 000 $ (2)
Jake Guentzel 900 000 $ (2)
Thomas Chabot 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 65 950 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 65 550 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 950 000 $
Year 11 : 46 500 000 $
Year 12 : 30 200 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Joonas Rask 190 000 $ (3)
TJ Galiardi 180 000 $ (2)
Cameron Gaunce 175 000 $ (3)
Teddy Purcell 160 000 $ (2)
Jared Aulin 160 000 $ (3)
Mark Letestu 150 000 $ (2)
Chad Larose 150 000 $ (1)
Oscar Moller 140 000 $ (2)
Derek Forbort 140 000 $ (1)
Jerome Flaake 140 000 $ (3)
Matt D'Agostini 130 000 $ (1)
Riku Helenius 125 000 $ (3)
Corey Potter 120 000 $ (1)
Tom Wandell 120 000 $ (1)
Peter Regin 110 000 $ (3)
Marco Cousineau 100 000 $ (3)
Sami Aittokallio 100 000 $ (2)
Teigan Zahn 100 000 $ (3)
Alexander Ruuttu 95 000 $ (2)
Michael Ratchuk 90 000 $ (1)
Patrick Sieloff 85 000 $ (2)
Aaron Harstad 80 000 $ (2)
Alex Theriau 80 000 $ (2)
Scott Timmins 80 000 $ (2)
Brady Calla 80 000 $ (1)
Jamie Arniel 80 000 $ (2)
Freddie Hamilton 80 000 $ (2)
Kyle De Coste 80 000 $ (1)
Richard Nedomlel 70 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players30
Salary Commitment
Year 10 : 3 450 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 450 000 $
Year 11 : 2 540 000 $
Year 12 : 1 100 000 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 5000 - 41 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 120 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 28 $ - 0 - 0,00%
Farm Level 2: 1000 - 17 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries1 940 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account12 193 519 $
Projected Bank Account12 193 519 $

Pro Players Salaries

Brad Richards 8 000 000 $ (3)
Dylan Larkin 7 500 000 $ (5)
Henrik Lundqvist 7 500 000 $ (2)
Thomas Vanek 5 700 000 $ (4)
Mark Giordano 5 500 000 $ (1)
Nick Holden 4 800 000 $ (2)
Cam Fowler 4 700 000 $ (2)
Chris Kreider 4 500 000 $ (3)
Nazem Kadri 3 500 000 $ (1)
Brian Boyle 3 200 000 $ (1)
Karl Alzner 2 100 000 $ (1)
Joakim Ryan 1 800 000 $ (1)
Beau Bennett 1 800 000 $ (1)
Angelo Esposito 1 750 000 $ (2)
Connor Carrick 1 700 000 $ (3)
Craig Cunningham 1 400 000 $ (1)
Cody Eakin 1 300 000 $ (1)
Lucas Lessio 1 000 000 $ (1)
Aaron Palushaj 1 000 000 $ (1)
Calvin Pickard 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 69 650 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Average Commitment
Year 10 : 69 650 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 650 000 $
Year 11 : 46 150 000 $
Year 12 : 27 400 000 $
Year 13 : 13 200 000 $

Farm Players Salaries

Nikita Filatov 175 000 $ (2)
Marco Scandella 150 000 $ (1)
Erik Gudbranson 150 000 $ (1)
Nigel Dawes 100 000 $ (1)
Jason Missiaen 100 000 $ (1)
Dan O'Regan 90 000 $ (2)
Ryan Tesink (Out of Payroll) 90 000 $ (1)
Michael Garnett 90 000 $ (1)
Nicholas Baptiste 90 000 $ (2)
Greg Nemisz 80 000 $ (1)
Nikita Scherbak 75 000 $ (3)
Drew Olson 75 000 $ (1)
Chase de Leo 75 000 $ (3)
Zdenek Kutlak 75 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Eric Chouinard 75 000 $ (1)
Adam Comrie 70 000 $ (1)
Travis Ewanyk 70 000 $ (1)
Jay Rosehill 65 000 $ (1)
Milan Bartovic 65 000 $ (1)
Johannes Salmonsson 65 000 $ (1)
Julien Demers 65 000 $ (1)
Nolan Yonkman 65 000 $ (1)
Total Farm Players23
Salary Commitment
Year 10 : 2 030 000 $
Year 11 : 505 000 $
Year 12 : 150 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 030 000 $
Year 11 : 505 000 $
Year 12 : 150 000 $
Year 13 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 175 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries49 800 000 $
Farm Players Total Salaries1 700 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account45 115 942 $
Projected Bank Account45 115 942 $

Pro Players Salaries

Zdeno Chara 7 300 000 $ (1)
Martin Jones 6 000 000 $ (1)
Jason Pominville 6 000 000 $ (2)
Milan Lucic 4 900 000 $ (1)
Shayne Gostisbehere 4 500 000 $ (3)
Dennis Persson 3 500 000 $ (2)
Jannik Hansen 3 000 000 $ (1)
Lars Eller 2 500 000 $ (2)
Linus Omark 1 500 000 $ (2)
Jonas Gustavsson 1 400 000 $ (2)
Cody Almond 1 100 000 $ (2)
Akim Aliu 1 000 000 $ (1)
Anthony DeAngelo 900 000 $ (3)
Alex Tuch 900 000 $ (3)
Brett Kulak 900 000 $ (2)
Zachary Sanford 900 000 $ (3)
Kurt Etchegary 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Bogdan Yakimov 850 000 $ (2)
Scott Mayfield 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 49 800 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 49 800 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 49 800 000 $
Year 11 : 25 850 000 $
Year 12 : 8 100 000 $
Year 13 : 0 $

Farm Players Salaries

Zachary Yuen 100 000 $ (3)
Chris Terry 90 000 $ (1)
Matt Martin 90 000 $ (1)
Dominic Toninato (Out of Payroll) 90 000 $ (2)
Joseph Cramarossa 85 000 $ (1)
Andrew Welinski 80 000 $ (1)
Viktor Svedberg (Out of Payroll) 80 000 $ (1)
Jaedon Descheneau 75 000 $ (3)
Philippe Desrosiers 75 000 $ (3)
Scott Stajcer 75 000 $ (1)
Mason Geertsen 75 000 $ (3)
Tyler Lewington 75 000 $ (3)
Stephen Desrochers 75 000 $ (3)
Brendan Harms 75 000 $ (3)
Gleason Fournier 75 000 $ (3)
Daniel Marmenlind 75 000 $ (2)
Curtis Valk 75 000 $ (1)
Jeff Costello (Out of Payroll) 70 000 $ (1)
Hunter Smith 70 000 $ (2)
Dylan Sadowy 70 000 $ (2)
Josh Sterk 65 000 $ (1)
Steven Delisle 65 000 $ (3)
Ryan White 60 000 $ (1)
Kristoff Kontos 60 000 $ (2)
Justin Shugg 60 000 $ (2)
Mitch Wheaton 55 000 $ (1)
Total Farm Players26
Salary Commitment
Year 10 : 1 940 000 $
Year 11 : 1 115 000 $
Year 12 : 690 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 940 000 $
Year 11 : 1 115 000 $
Year 12 : 690 000 $
Year 13 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 150 $ - 0 - 0,00%
Level 2: 6000 - 100 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 5000 - 40 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 0 - 0,00%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 100 000 $
Farm Players Total Salaries2 200 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account44 322 385 $
Projected Bank Account44 322 385 $

Pro Players Salaries

Brent Burns 8 000 000 $ (3)
Patrick Marleau 7 000 000 $ (1)
Braden Holtby 5 700 000 $ (2)
Mark Stone 5 500 000 $ (4)
Ryan Nugent-Hopkins 5 000 000 $ (1)
Marc-Edouard Vlasic 5 000 000 $ (5)
Anton Stralman 5 000 000 $ (1)
Ryan O'Reilly 4 500 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Kris Russell 3 000 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Luke Glendening (Out of Payroll) 1 750 000 $ (2)
Mattias Janmark 1 750 000 $ (1)
Colton Sissons 1 200 000 $ (1)
Richard Panik 1 200 000 $ (1)
Eddie Lack 1 200 000 $ (2)
Philip Danault 1 200 000 $ (1)
J.T. Compher 900 000 $ (2)
Steven Santini 900 000 $ (3)
Nick Schmaltz 900 000 $ (2)
Ian Schultz 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 66 850 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 66 850 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 850 000 $
Year 11 : 34 350 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

John Gilmour (Out of Payroll) 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Cody Goloubef 100 000 $ (1)
Tucker Poolman 100 000 $ (1)
Austin Watson 100 000 $ (1)
Zac Dalpe 90 000 $ (1)
Kevin Gravel 90 000 $ (1)
Madison Bowey 90 000 $ (3)
Josh Birkholz 90 000 $ (1)
Nick Jensen 90 000 $ (1)
Adam Morrison 90 000 $ (1)
Riley Holzapfel 85 000 $ (1)
Markus Sorensen 80 000 $ (1)
Brendan Serville 80 000 $ (1)
Josh Brittain 80 000 $ (1)
Justin Daniels 75 000 $ (1)
Ryan Bourque 75 000 $ (1)
Luka Gracnar 75 000 $ (3)
Sean Malone 75 000 $ (3)
Hudson Fasching 75 000 $ (3)
Coda Gordon 75 000 $ (3)
Evan McGrath 75 000 $ (1)
Fredrik Forsberg 70 000 $ (2)
Vinny Saponari 70 000 $ (1)
Niklas Lundstrom 65 000 $ (3)
Brandon Prophet 60 000 $ (2)
Zack Phillips 55 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 350 000 $
Year 11 : 840 000 $
Year 12 : 455 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 350 000 $
Year 11 : 840 000 $
Year 12 : 455 000 $
Year 13 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 6000 - 42 $ - 0 - 0,00%
Level 3: 3000 - 15 $ - 0 - 0,00%
Level 4: 5000 - 14 $ - 0 - 0,00%
Luxury : 1500 - 105 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 42 $ - 0 - 0,00%
Farm Level 2: 1000 - 22 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 950 000 $
Farm Players Total Salaries3 605 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account115 053 449 $
Projected Bank Account115 053 449 $

Pro Players Salaries

Steven Stamkos 10 350 000 $ (5)
Sidney Crosby 9 900 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (2)
Drew Doughty 6 800 000 $ (1)
Aaron Ekblad 5 300 000 $ (1)
Dan Girardi 5 000 000 $ (3)
Cody Hodgson 4 500 000 $ (3)
Erik Haula 3 000 000 $ (2)
Prab Rai 1 800 000 $ (1)
Emerson Etem 1 800 000 $ (1)
Darnell Nurse 900 000 $ (3)
Ivan Provorov 900 000 $ (2)
Rasmus Ristolainen 900 000 $ (1)
Connor McDavid 900 000 $ (1)
Jake DeBrusk 900 000 $ (3)
Auston Matthews 900 000 $ (2)
Mikko Rantanen 900 000 $ (2)
Patrik Laine 900 000 $ (1)
Matthew Tkachuk 900 000 $ (3)
Tristan Jarry 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 950 000 $
Year 11 : 47 550 000 $
Year 12 : 32 450 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Chris Bourque 210 000 $ (3)
Stephen Gionta 200 000 $ (1)
Dmitri Jaskin 175 000 $ (3)
Brett Sonne 175 000 $ (2)
Matt Gilroy 165 000 $ (1)
Jordan Nolan (Out of Payroll) 165 000 $ (3)
Yury Alexandrov 165 000 $ (2)
Anton Lander 150 000 $ (1)
Chris Wideman 150 000 $ (1)
Dylan McIlrath 140 000 $ (3)
Colin Wilson 140 000 $ (2)
Dryden Hunt 115 000 $ (2)
Trevor Van Riemsdyk 115 000 $ (1)
Barclay Goodrow 110 000 $ (1)
Bruno St-Jacques 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
Edward Pasquale 110 000 $ (1)
Brayden McNabb 110 000 $ (1)
J.T. Brown 110 000 $ (1)
David Booth 100 000 $ (3)
Gabriel Bourque 100 000 $ (3)
Zack Mitchell 100 000 $ (3)
Scott Glennie 95 000 $ (3)
Scott Harrington 90 000 $ (1)
Ryan Sproul 90 000 $ (1)
JC Lipon 85 000 $ (2)
Tyson Baillie 85 000 $ (3)
Ales Stezka 75 000 $ (3)
Eamon McAdam 75 000 $ (3)
Chris Wagner 75 000 $ (1)
Daniel Catenacci 75 000 $ (3)
Total Farm Players31
Salary Commitment
Year 10 : 3 770 000 $
Year 11 : 2 075 000 $
Year 12 : 1 395 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 745 000 $
Year 11 : 2 050 000 $
Year 12 : 1 370 000 $
Year 13 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 100 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 0 - 0,00%
Level 3: 3000 - 40 $ - 0 - 0,00%
Level 4: 5000 - 27 $ - 0 - 0,00%
Luxury : 1500 - 200 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 000 000 $
Farm Players Total Salaries3 085 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account20 218 081 $
Projected Bank Account20 218 081 $

Pro Players Salaries

Loui Eriksson 8 000 000 $ (4)
Bryan Little 6 500 000 $ (3)
Ondrej Pavelec 5 750 000 $ (1)
Mikael Granlund 5 700 000 $ (2)
Tyler Johnson 5 000 000 $ (1)
Torey Krug 4 000 000 $ (1)
Matt Niskanen 4 000 000 $ (1)
Derek Ryan 3 700 000 $ (4)
Marcus Johansson 3 500 000 $ (1)
Colton Parayko 3 500 000 $ (3)
Philip Larsen 3 000 000 $ (4)
Carl Soderberg 3 000 000 $ (2)
Brendan Smith 3 000 000 $ (3)
Tomas Hertl 3 000 000 $ (1)
Éric Gélinas 2 400 000 $ (1)
Carter Rowney 1 350 000 $ (2)
Nic Petan 900 000 $ (3)
Johan Larsson 900 000 $ (1)
Anthony Stolarz 900 000 $ (3)
Sven Baertschi 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $
Salary Average Commitment
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 000 000 $
Year 11 : 39 550 000 $
Year 12 : 29 500 000 $
Year 13 : 14 700 000 $

Farm Players Salaries

Adam Clendening 175 000 $ (3)
Mike Lee 150 000 $ (1)
Jared Coreau 150 000 $ (2)
Mark Fayne 140 000 $ (3)
Mark Flood 140 000 $ (3)
Colin Greening 135 000 $ (3)
Petr Vrana 135 000 $ (3)
Cal O'Reilly 135 000 $ (3)
Lauri Tukonen 135 000 $ (3)
Brett Carson 135 000 $ (3)
Keaton Ellerby 135 000 $ (3)
Patrick Dwyer 120 000 $ (3)
Mike Lundin 100 000 $ (2)
Gregory Hofmann 95 000 $ (1)
Zach Redmond 90 000 $ (1)
Jared Staal 85 000 $ (1)
Vladimir Ruzicka 85 000 $ (3)
Joe Lavin 80 000 $ (3)
Justin Azevedo 80 000 $ (3)
Corey Trivino 80 000 $ (1)
Nikolai Glukhov 75 000 $ (3)
Zachary Fucale 75 000 $ (3)
Jason Clark 75 000 $ (2)
Joshua Turnbull 75 000 $ (2)
Victor Ohman 75 000 $ (1)
Travis Brown 70 000 $ (2)
Aaron Ness 70 000 $ (2)
Mikko Vainonen 65 000 $ (2)
Joel Mustonen 65 000 $ (1)
Gabryel Paquin-Boudreau 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 10 : 3 085 000 $
Year 11 : 2 385 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 085 000 $
Year 11 : 2 385 000 $
Year 12 : 1 780 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 142 $ - 0 - 0,00%
Level 2: 5000 - 100 $ - 0 - 0,00%
Level 3: 2000 - 50 $ - 0 - 0,00%
Level 4: 4000 - 46 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 0 - 0,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 18 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 350 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account8 763 482 $
Projected Bank Account8 763 482 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (2)
Peter Mueller 5 500 000 $ (1)
Connor Hellebuyck 5 000 000 $ (3)
Clarke MacArthur 5 000 000 $ (3)
Brett Connolly 4 500 000 $ (5)
Tyler Toffoli 3 500 000 $ (2)
Matt Read 3 500 000 $ (2)
Mathieu Perreault 3 000 000 $ (1)
Dmitry Kulikov 2 500 000 $ (1)
Seth Griffith 2 400 000 $ (2)
Jan Rutta (Out of Payroll) 1 800 000 $ (1)
Mark McNeill 1 800 000 $ (1)
Josh Manson 1 750 000 $ (1)
David Fisher 1 700 000 $ (1)
Marcus Kruger 1 500 000 $ (3)
Richard Bachman 1 500 000 $ (1)
Casey Cizikas 1 500 000 $ (3)
Josh Godfrey 1 500 000 $ (1)
Linden Vey 1 400 000 $ (1)
Nicolas Deschamps 1 200 000 $ (1)
Brady Vail 950 000 $ (3)
Ben Harpur 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 59 150 000 $
Year 11 : 35 500 000 $
Year 12 : 19 350 000 $
Year 13 : 4 500 000 $

Farm Players Salaries

Andrew Copp 120 000 $ (1)
Thomas Vannelli 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
Chris Summers 100 000 $ (1)
Nick Petrecki 100 000 $ (2)
Nathan Moon 100 000 $ (1)
Guillaume Cloutier 100 000 $ (1)
Ben Blood 100 000 $ (1)
Colten Teubert 100 000 $ (1)
Sergey Andronov 100 000 $ (1)
Zac Rinaldo 100 000 $ (1)
Vitaly Kolesnik 95 000 $ (1)
James Livingston 95 000 $ (1)
Brandon Burlon 95 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Bobby Farnham 95 000 $ (1)
Carl Klingberg 90 000 $ (2)
Marko Dano 90 000 $ (2)
Zachary Hyman 90 000 $ (3)
Stuart Percy (Out of Payroll) 80 000 $ (1)
Maxime Tanguay 80 000 $ (2)
Joe Basaraba 80 000 $ (1)
Brandon Whitney 75 000 $ (3)
Dalton Thrower 75 000 $ (3)
Chris Calnan 75 000 $ (3)
Daniil Zharkov 75 000 $ (3)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz 65 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 540 000 $
Year 11 : 985 000 $
Year 12 : 390 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 540 000 $
Year 11 : 985 000 $
Year 12 : 390 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 48 $ - 0 - 0,00%
Level 3: 2000 - 43 $ - 0 - 0,00%
Level 4: 4000 - 30 $ - 0 - 0,00%
Luxury : 1000 - 245 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 900 000 $
Farm Players Total Salaries2 697 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account11 673 660 $
Projected Bank Account11 673 660 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
Kevin Shattenkirk 5 250 000 $ (4)
Patrick Eaves 4 500 000 $ (1)
Jaroslav Halak 3 750 000 $ (1)
Scott Hartnell 3 650 000 $ (1)
Alexei Emelin 3 500 000 $ (1)
Olli Maatta 3 500 000 $ (3)
Leo Komarov 2 950 000 $ (2)
Justin Schultz 2 800 000 $ (1)
Michael Frolik 2 750 000 $ (1)
Kevin Hayes 2 500 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Ryan Dzingel 1 750 000 $ (1)
David Rundblad 1 750 000 $ (2)
Kelsey Tessier 1 100 000 $ (1)
Zemgus Girgensons 900 000 $ (1)
Mitchell Marner 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $
Salary Average Commitment
Year 10 : 67 400 000 $
Year 11 : 38 200 000 $
Year 12 : 33 500 000 $
Year 13 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 900 000 $
Year 11 : 39 700 000 $
Year 12 : 35 000 000 $
Year 13 : 14 250 000 $

Farm Players Salaries

Samuel Blais 175 000 $ (3)
Nicolas Shore 150 000 $ (2)
Adam Polasek 150 000 $ (1)
Jason Gregoire 150 000 $ (1)
Radko Gudas 150 000 $ (3)
Alexei Ponikarovsky 140 000 $ (1)
Torrey Mitchell 135 000 $ (3)
Igor Makarov (Out of Payroll) 115 000 $ (3)
Jonathan Matsumoto 115 000 $ (3)
Max Gaede 100 000 $ (1)
Daniel Pribyl 100 000 $ (2)
David Honzik 100 000 $ (1)
Kyle Clifford 100 000 $ (3)
Jakub Culek 95 000 $ (1)
Jhonas Enroth 95 000 $ (3)
Ryan Garbutt 95 000 $ (3)
Matt Donovan 90 000 $ (3)
Greg Pateryn 90 000 $ (3)
Alex Velischek 85 000 $ (1)
Tyler Wotherspoon 80 000 $ (1)
Nick Sorensen 80 000 $ (1)
Zack Stortini 77 500 $ (3)
Yasin Cisse 75 000 $ (3)
Jan Kostalek 75 000 $ (3)
Matt Murphy 75 000 $ (3)
Bradley Eidsness 70 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players27
Salary Commitment
Year 10 : 2 812 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 812 500 $
Year 11 : 1 712 500 $
Year 12 : 1 462 500 $
Year 13 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 5000 - 50 $ - 0 - 0,00%
Level 3: 2000 - 25 $ - 0 - 0,00%
Level 4: 4000 - 15 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 500 000 $
Farm Players Total Salaries2 895 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account5 743 499 $
Projected Bank Account5 743 499 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (1)
Pierre-Marc Bouchard 6 500 000 $ (3)
Alexander Edler 6 000 000 $ (2)
James Neal 6 000 000 $ (1)
Wayne Simmonds 5 000 000 $ (2)
Michal Neuvirth 4 500 000 $ (2)
Josh Bailey 4 150 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Mike Condon 3 650 000 $ (2)
Ryan Spooner 3 500 000 $ (3)
Matt Benning 3 500 000 $ (4)
Jeff Petry 3 000 000 $ (1)
Damon Severson 3 000 000 $ (3)
Taylor Beck 1 800 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Riley Sheahan 1 000 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
William Karlsson 900 000 $ (1)
Nick Cousins 900 000 $ (1)
Christian Djoos 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 68 000 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 500 000 $
Year 11 : 45 600 000 $
Year 12 : 17 400 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Matt Frattin 175 000 $ (2)
Tanner Fritz 175 000 $ (3)
Alex Plante 170 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Mark Arcobello 150 000 $ (2)
Shane O'Brien 120 000 $ (1)
Austin Levi 100 000 $ (2)
Maxim Gratchev 100 000 $ (1)
Joel Champagne 100 000 $ (2)
Matt Hackett 100 000 $ (1)
Yann Sauve 100 000 $ (1)
Kamil Kreps 100 000 $ (1)
Mirko Hoefflin 95 000 $ (3)
Julian Melchiori 95 000 $ (3)
William Wrenn 90 000 $ (2)
AJ Jenks 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
Colin Long 85 000 $ (1)
Logan Shaw 80 000 $ (2)
Timotej Sille 75 000 $ (3)
James Melindy 75 000 $ (2)
Justin Haché 75 000 $ (2)
Elvis Merzlikins 75 000 $ (3)
Curtis Hamilton 75 000 $ (3)
Paul Carey 70 000 $ (2)
Alex Hutchings 70 000 $ (2)
Jamie Devane 70 000 $ (2)
Logan Nelson 65 000 $ (2)
Brent Andrews 65 000 $ (1)
Georgy Guryanov 60 000 $ (1)
Kent Simpson 50 000 $ (2)
Total Farm Players31
Salary Commitment
Year 10 : 2 980 000 $
Year 11 : 2 015 000 $
Year 12 : 590 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 3 030 000 $
Year 11 : 2 015 000 $
Year 12 : 590 000 $
Year 13 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 93 $ - 0 - 0,00%
Level 2: 6000 - 56 $ - 0 - 0,00%
Level 3: 2000 - 42 $ - 0 - 0,00%
Level 4: 4000 - 31 $ - 0 - 0,00%
Luxury : 1000 - 222 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 0 - 0,00%
Farm Level 2: 1000 - 14 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries2 800 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account10 293 389 $
Projected Bank Account10 293 389 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (3)
Mike Richards 7 650 000 $ (2)
Evgeni Dadonov 6 650 000 $ (5)
Patrik Berglund 5 500 000 $ (2)
Max Domi 5 000 000 $ (5)
Robin Lehner 4 000 000 $ (3)
Tomas Plekanec 4 000 000 $ (2)
Patrick Maroon 3 500 000 $ (2)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (3)
Melker Karlsson 2 500 000 $ (3)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (2)
-1 Way Contract Salary Cap : 2 500 000 $
Anthony Duclair 2 500 000 $ (3)
Christian Dvorak 2 400 000 $ (1)
Jakub Jerabek 2 100 000 $ (2)
Jordan Schroeder 2 100 000 $ (2)
Christopher Tanev 1 750 000 $ (2)
Viktor Fasth 1 600 000 $ (1)
Victor Antipin 1 400 000 $ (2)
Zach Werenski 900 000 $ (1)
Travis Konecny 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 69 750 000 $
Year 11 : 64 850 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Average Commitment
Year 10 : 69 750 000 $
Year 11 : 64 850 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 750 000 $
Year 11 : 64 850 000 $
Year 12 : 33 450 000 $
Year 13 : 11 650 000 $

Farm Players Salaries

Anders Nilsson 150 000 $ (2)
Ryan Shannon (Out of Payroll) 150 000 $ (3)
Zbynek Michalek 130 000 $ (1)
Jakub Klepis 125 000 $ (2)
Konstantin Koltsov 125 000 $ (2)
Luke Witkowski 115 000 $ (2)
Ryan Potulny 110 000 $ (1)
Colton Sceviour 100 000 $ (1)
Reece Scarlett 100 000 $ (3)
Harry Zolnierczyk 100 000 $ (1)
Maxim Mamin 100 000 $ (3)
Jerome Samson 95 000 $ (1)
Garnet Hathaway 95 000 $ (2)
Andrew Mangiapane 90 000 $ (3)
Ludwig Blomstrand 90 000 $ (1)
Blake Weyrick 90 000 $ (2)
Charles Hudon 90 000 $ (2)
Dean Kukan 90 000 $ (2)
Boris Valabik 85 000 $ (1)
Keith Aulie 85 000 $ (2)
Hunter Shinkaruk 85 000 $ (2)
Kevin Roy 80 000 $ (1)
Anthony Camara 75 000 $ (1)
Simon Hjalmarsson 75 000 $ (3)
Ebbe Sionas 75 000 $ (3)
Daniel Muzito-Bagenda 75 000 $ (1)
Gustav Olofsson 75 000 $ (3)
Marc McNulty 75 000 $ (3)
Mackenzie MacEachern 75 000 $ (1)
Geoff Platt 75 000 $ (3)
Keegan Kanzig 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 10 : 2 950 000 $
Year 11 : 1 865 000 $
Year 12 : 815 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 925 000 $
Year 11 : 1 840 000 $
Year 12 : 790 000 $
Year 13 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 5000 - 58 $ - 0 - 0,00%
Level 3: 2000 - 33 $ - 0 - 0,00%
Level 4: 4000 - 23 $ - 0 - 0,00%
Luxury : 1000 - 180 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 650 000 $
Farm Players Total Salaries2 795 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account19 139 035 $
Projected Bank Account19 139 035 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (3)
Jonathan Toews 9 250 000 $ (4)
Aleksander Barkov 7 500 000 $ (5)
John Carlson 6 500 000 $ (4)
Semyon Varlamov 5 700 000 $ (2)
Hampus Lindholm 4 000 000 $ (1)
Nino Niederreiter 4 000 000 $ (1)
Adam Larsson 4 000 000 $ (1)
Johnny Boychuk 3 000 000 $ (1)
Ondrej Roman 2 250 000 $ (1)
Eric Fehr 1 750 000 $ (3)
Joseph Blandisi 1 700 000 $ (1)
Christopher Gibson 1 500 000 $ (2)
Gabriel Dumont 1 500 000 $ (2)
Michael Mersch 1 000 000 $ (3)
Erik Cernak 900 000 $ (3)
Sébastian Aho 900 000 $ (2)
Scott Laughton (Out of Payroll) 900 000 $ (2)
Ben Maxwell 900 000 $ (1)
Adam Pelech 900 000 $ (1)
Elias Lindholm 900 000 $ (1)
Total Pro Players21
Salary Commitment
Year 10 : 68 550 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $
Salary Average Commitment
Year 10 : 67 900 000 $
Year 11 : 46 250 000 $
Year 12 : 35 750 000 $
Year 13 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 550 000 $
Year 11 : 46 900 000 $
Year 12 : 36 400 000 $
Year 13 : 23 250 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Stephane Da Costa 160 000 $ (3)
Jim Slater 150 000 $ (3)
Zach Trotman 150 000 $ (3)
Matt Moulson 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jeff Glass 130 000 $ (2)
Jesse Joensuu 130 000 $ (1)
Jarred Tinordi 130 000 $ (2)
Ben Hanowski 100 000 $ (2)
Keith Seabrook 100 000 $ (2)
Reece Willcox (Out of Payroll) 100 000 $ (3)
Kieran Millan 100 000 $ (1)
Lukas Kaspar 100 000 $ (2)
Ryan Stanton 95 000 $ (2)
Eddie Wittchow 90 000 $ (3)
John Hayden 90 000 $ (3)
Jacob Lagace 85 000 $ (1)
Patrick Wey 85 000 $ (2)
Scott Kosmachuk 85 000 $ (2)
Tye McGinn 85 000 $ (2)
Marek Zagrapan 80 000 $ (1)
Zachary Sawchenko 75 000 $ (3)
Jarrod Maidens 75 000 $ (3)
Albert Yarullin 75 000 $ (2)
Jordan Subban 75 000 $ (3)
Roy Radke 70 000 $ (2)
Total Farm Players27
Salary Commitment
Year 10 : 2 895 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 895 000 $
Year 11 : 2 320 000 $
Year 12 : 1 115 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 0 - 0,00%
Level 3: 3000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 190 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries2 925 000 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account21 097 575 $
Projected Bank Account21 097 575 $

Pro Players Salaries

Zach Parise 9 250 000 $ (4)
Alex Tanguay 9 000 000 $ (1)
Anze Kopitar 7 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (5)
Cory Schneider 5 750 000 $ (3)
Ryan Johansen 5 000 000 $ (1)
Filip Forsberg 5 000 000 $ (4)
John Klingberg 4 500 000 $ (1)
Niklas Hjalmarsson 3 400 000 $ (2)
Blake Comeau 2 300 000 $ (1)
Matthew Peca 1 800 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Craig Smith 1 500 000 $ (1)
Andre Burakowsky (Out of Payroll) 900 000 $ (1)
Travis Sanheim 900 000 $ (3)
Scott Wedgewood 900 000 $ (2)
Jake Mccabe 900 000 $ (1)
Brady Skjei 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Tom Wilson 900 000 $ (2)
Michael McCarron 900 000 $ (2)
Dillon Heatherington 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 70 200 000 $
Year 11 : 34 650 000 $
Year 12 : 27 650 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 70 050 000 $
Year 11 : 34 650 000 $
Year 12 : 27 650 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 200 000 $
Year 11 : 34 650 000 $
Year 12 : 27 650 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Tim Brent 170 000 $ (2)
Kurtis MacDermid 160 000 $ (2)
Robbie Earl 160 000 $ (1)
Remi Elie 140 000 $ (2)
Mattias Tedenby 135 000 $ (1)
Justin Weller 130 000 $ (2)
David Gilbert 120 000 $ (1)
Evgeny Medvedev 120 000 $ (3)
Magnus Hellberg 110 000 $ (1)
Evgeny Grachev 100 000 $ (3)
Stephen Johns 100 000 $ (1)
Mike Blunden 100 000 $ (3)
Phil DeSimone 100 000 $ (1)
Mike Hoeffel 100 000 $ (3)
Steve Oleksy 100 000 $ (3)
Taylor Doherty 100 000 $ (1)
Casey Borer 100 000 $ (2)
Rod Pelley 100 000 $ (2)
Valeri Nichushkin 90 000 $ (3)
Mattias Modig 90 000 $ (2)
Andrew Yogan 85 000 $ (2)
Michael Latta 85 000 $ (1)
Danny Kristo 80 000 $ (1)
Danny Biega 80 000 $ (2)
Evan Cowley 75 000 $ (3)
Adam Marsh 70 000 $ (2)
Colin Jacobs 65 000 $ (1)
Matt Delahey 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 925 000 $
Year 11 : 1 810 000 $
Year 12 : 685 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 925 000 $
Year 11 : 1 810 000 $
Year 12 : 685 000 $
Year 13 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 85 $ - 0 - 0,00%
Level 2: 6000 - 50 $ - 0 - 0,00%
Level 3: 3000 - 21 $ - 0 - 0,00%
Level 4: 4000 - 19 $ - 0 - 0,00%
Luxury : 1000 - 180 $ - 0 - 0,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left5
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 875 000 $
Farm Players Total Salaries2 572 500 $
Coaches Total Salaries700 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 $

Estimate

Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap0 $
Estimate Under Maximum Salary Cap of 69 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account15 222 380 $
Projected Bank Account15 222 380 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (2)
Marc Savard 7 750 000 $ (1)
Mike Smith 5 750 000 $ (2)
Tyson Barrie 5 400 000 $ (1)
Cam Atkinson 5 000 000 $ (5)
Jake Muzzin 5 000 000 $ (3)
Sergei Kostitsyn 4 250 000 $ (2)
Slava Voynov 3 500 000 $ (2)
Kevin Klein 3 500 000 $ (1)
Carl Hagelin 3 100 000 $ (1)
Jamie McGinn 2 900 000 $ (1)
Marc-André Bourdon 2 100 000 $ (2)
Tommy Wingels 1 800 000 $ (1)
Jason Garrison 1 800 000 $ (1)
Brandon Yip 1 750 000 $ (2)
Andrew Hammond 1 500 000 $ (2)
Landon Ferraro 1 200 000 $ (1)
Jacob Josefson 975 000 $ (1)
Vinni Lettieri 950 000 $ (1)
Jonathan Drouin 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 68 875 000 $
Year 11 : 38 600 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 68 875 000 $
Year 11 : 38 600 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 875 000 $
Year 11 : 38 600 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Philippe Dupuis 175 000 $ (2)
Jeff Schultz 175 000 $ (1)
Morgan Ellis 150 000 $ (2)
Mark Santorelli 140 000 $ (1)
Yan Stastny 140 000 $ (1)
Matt Hunwick 130 000 $ (2)
Shawn Lalonde 100 000 $ (3)
Matt Mahalak 97 500 $ (2)
Cory Emmerton 95 000 $ (1)
Harrison Reed 95 000 $ (1)
Jiri Sekac 90 000 $ (1)
Ross Johnston 85 000 $ (1)
Taylor Chorney 80 000 $ (3)
Valeri Vasiliev 80 000 $ (2)
Mario Lucia 75 000 $ (2)
Darby Llewellyn 75 000 $ (3)
Kyle Jenkins 75 000 $ (3)
Steve Bernier 75 000 $ (2)
Kyle Beach 75 000 $ (3)
Adam Tambellini 75 000 $ (3)
Erik Thorell 70 000 $ (2)
Micheal Wall 70 000 $ (2)
Edgars Kulda 70 000 $ (1)
Jackson Houck 70 000 $ (2)
François Tremblay 60 000 $ (1)
Karl Johansson 50 000 $ (2)
Maximilien Le Sieur 50 000 $ (2)
Seth Ambroz 50 000 $ (2)
Total Farm Players28
Salary Commitment
Year 10 : 2 572 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 572 500 $
Year 11 : 1 622 500 $
Year 12 : 480 000 $
Year 13 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 69 000 000 $
Available Cap Space

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 13 891 289 $ 63 950 000 $ 5 050 000 $ 63 950 000 $ 2 385 000 $ 27 615 000 $ 212950
BlackHawks 5 852 510 $ 68 750 000 $ 250 000 $ 68 750 000 $ 2 792 500 $ 27 207 500 $ 202747
BlueJacket 3 890 463 $ 69 800 000 $ -800 000 $ 69 800 000 $ 2 535 000 $ 27 465 000 $ 212748
Blues 62 435 026 $ 64 650 000 $ 4 350 000 $ 64 650 000 $ 3 190 000 $ 26 810 000 $ 213152
Bruins 25 356 136 $ 71 900 000 $ -2 900 000 $ 71 900 000 $ 2 385 000 $ 27 615 000 $ 222850
Canadiens 50 275 142 $ 65 100 000 $ 3 900 000 $ 65 100 000 $ 2 775 000 $ 27 225 000 $ 202747
Canucks 50 235 546 $ 69 850 000 $ -850 000 $ 69 850 000 $ 2 190 000 $ 27 810 000 $ 212647
Capitals 5 810 481 $ 59 500 000 $ 9 500 000 $ 59 500 000 $ 2 180 000 $ 27 820 000 $ 222648
Coyotes 7 346 777 $ 69 000 000 $ 0 $ 69 000 000 $ 2 470 000 $ 27 530 000 $ 202949
Devils 34 340 032 $ 69 025 000 $ -25 000 $ 69 025 000 $ 2 634 500 $ 27 365 500 $ 212849
Ducks 4 596 968 $ 68 250 000 $ 750 000 $ 68 250 000 $ 2 932 500 $ 27 067 500 $ 203151
Flames 87 220 165 $ 68 150 000 $ 850 000 $ 68 150 000 $ 2 942 500 $ 27 057 500 $ 203050
Flyers 9 060 986 $ 71 450 000 $ -2 450 000 $ 71 450 000 $ 2 110 000 $ 27 890 000 $ 222648
GoldenKnights 11 041 112 $ 68 300 000 $ 700 000 $ 68 300 000 $ 2 827 500 $ 27 172 500 $ 202747
Hurricanes 13 131 833 $ 66 050 000 $ 2 950 000 $ 66 050 000 $ 2 990 000 $ 27 010 000 $ 203050
Islanders 34 882 250 $ 68 550 000 $ 450 000 $ 68 550 000 $ 2 640 000 $ 27 360 000 $ 202949
Jets 133 592 011 $ 68 300 000 $ 700 000 $ 68 300 000 $ 2 470 000 $ 27 530 000 $ 232750
Kings 38 857 570 $ 67 650 000 $ 1 350 000 $ 67 650 000 $ 2 420 000 $ 27 580 000 $ 212748
Lightning 18 851 340 $ 67 800 000 $ 1 200 000 $ 67 800 000 $ 3 220 000 $ 26 780 000 $ 203252
MapleLeafs 8 652 322 $ 65 950 000 $ 3 050 000 $ 65 950 000 $ 3 450 000 $ 26 550 000 $ 203050
Nordiques 12 193 519 $ 69 650 000 $ -650 000 $ 69 650 000 $ 1 940 000 $ 28 060 000 $ 202343
Oilers 45 115 942 $ 49 800 000 $ 19 200 000 $ 49 800 000 $ 1 700 000 $ 28 300 000 $ 202646
Panthers 44 322 385 $ 65 100 000 $ 3 900 000 $ 65 100 000 $ 2 200 000 $ 27 800 000 $ 212849
Penguins 115 053 449 $ 65 950 000 $ 3 050 000 $ 65 950 000 $ 3 605 000 $ 26 395 000 $ 203151
Predators 20 218 081 $ 69 000 000 $ 0 $ 69 000 000 $ 3 085 000 $ 26 915 000 $ 203050
Rangers 8 763 482 $ 57 350 000 $ 11 650 000 $ 57 350 000 $ 2 460 000 $ 27 540 000 $ 222850
RedWings 11 673 660 $ 68 900 000 $ 100 000 $ 68 900 000 $ 2 697 500 $ 27 302 500 $ 202747
Sabres 5 743 499 $ 68 500 000 $ 500 000 $ 68 500 000 $ 2 895 000 $ 27 105 000 $ 203151
Senators 10 293 389 $ 69 750 000 $ -750 000 $ 69 750 000 $ 2 800 000 $ 27 200 000 $ 213152
Sharks 19 139 035 $ 67 650 000 $ 1 350 000 $ 67 650 000 $ 2 795 000 $ 27 205 000 $ 212748
Stars 21 097 575 $ 69 300 000 $ -300 000 $ 69 300 000 $ 2 925 000 $ 27 075 000 $ 222850
Wild 15 222 380 $ 68 875 000 $ 125 000 $ 68 875 000 $ 2 572 500 $ 27 427 500 $ 202848