Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 20 avril 2019 at 10:50

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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries2 080 000 $
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 Account16 891 289 $
Projected Bank Account16 891 289 $

Pro Players Salaries

Oliver Ekman Larsson 6 250 000 $ (3)
John Gibson 6 000 000 $ (1)
Keith Yandle 5 750 000 $ (2)
Ryan McDonagh 5 500 000 $ (1)
Artemi Panarin 5 500 000 $ (2)
Brandon Saad 5 350 000 $ (1)
Brayden Schenn 4 500 000 $ (2)
Nick Bjugstad 4 000 000 $ (3)
Nail Yakupov 3 800 000 $ (1)
Victor Rask 2 500 000 $ (2)
Jared Cowen 1 800 000 $ (1)
David Rittich 1 800 000 $ (1)
Sam Reinhart 900 000 $ (1)
Nikita Tryamkin 900 000 $ (1)
Kevin Fiala 900 000 $ (2)
Oscar Klefbom 900 000 $ (1)
Alan Quine 900 000 $ (1)
Mikkel Boedker 0 $ (0)
Total Pro Players18
Salary Commitment
Year 10 : 57 250 000 $
Year 11 : 29 400 000 $
Year 12 : 10 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 57 250 000 $
Year 11 : 29 400 000 $
Year 12 : 10 250 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 57 250 000 $
Year 11 : 29 400 000 $
Year 12 : 10 250 000 $
Year 13 : 0 $

Farm Players Salaries

Justin Holl 120 000 $ (1)
Jesse Blacker 110 000 $ (2)
Ethan Werek 110 000 $ (2)
Brandon Bollig 100 000 $ (1)
Jared Boll 100 000 $ (1)
Fredrik Pettersson-Wentzel 95 000 $ (2)
Dillon Fournier 90 000 $ (1)
Curtis Lazar 90 000 $ (2)
Daniel Brodin 90 000 $ (1)
Steven Shipley 85 000 $ (2)
Gaelan Patterson 85 000 $ (2)
Trevor Cann 85 000 $ (1)
Justin Jokinen 85 000 $ (2)
Robert Czarnik 85 000 $ (2)
Troy Rutkowski 85 000 $ (1)
Ville Pokka 80 000 $ (2)
Pius Suter 80 000 $ (2)
Benjamin Casavant 75 000 $ (2)
Henri Ikonen 75 000 $ (2)
Geordie Wudrick 75 000 $ (3)
Andreas Soderberg 75 000 $ (2)
Lars Volden 70 000 $ (1)
Gregg Sutch 70 000 $ (3)
Andrew Campbell 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 080 000 $
Year 11 : 1 275 000 $
Year 12 : 145 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 080 000 $
Year 11 : 1 275 000 $
Year 12 : 145 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries43 000 000 $
Farm Players Total Salaries1 407 500 $
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 852 510 $
Projected Bank Account4 852 510 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (1)
Logan Couture 6 000 000 $ (4)
Bobby Ryan 5 500 000 $ (2)
Ryan Callahan 5 500 000 $ (1)
Tomas Plekanec 4 000 000 $ (2)
Dennis Seidenberg 3 500 000 $ (2)
Kyle Quincey 3 500 000 $ (2)
Bobby Sanguinetti 2 300 000 $ (1)
Sven Andrighetto 1 750 000 $ (1)
Antti Raanta 1 750 000 $ (1)
Colton Sceviour 1 000 000 $ (1)
Robert Baillargeon 700 000 $ (1)
Michael Stone 0 $ (0)
Brian Ferlin 0 $ (0)
Michael Houser 0 $ (0)
Kevin Connauton 0 $ (0)
Steven Hodges 0 $ (0)
Adam Janosik 0 $ (0)
Jimmy Hayes 0 $ (0)
Brandon Mcmillan 0 $ (0)
Maxim Mamin 0 $ (0)
Tomas Kubalik 0 $ (0)
Jyrki Jokipakka 0 $ (0)
Yanni Gourde 0 $ (0)
Total Pro Players24
Salary Commitment
Year 10 : 43 000 000 $
Year 11 : 22 500 000 $
Year 12 : 6 000 000 $
Year 13 : 6 000 000 $
Salary Average Commitment
Year 10 : 42 500 000 $
Year 11 : 22 500 000 $
Year 12 : 6 000 000 $
Year 13 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 43 000 000 $
Year 11 : 22 500 000 $
Year 12 : 6 000 000 $
Year 13 : 6 000 000 $

Farm Players Salaries

Drew Schiestel 150 000 $ (1)
Nicola Riopel 150 000 $ (2)
Lukas Kaspar 100 000 $ (2)
Lasse Kukkonen 100 000 $ (2)
Cal Clutterbuck 100 000 $ (1)
John Lee 100 000 $ (2)
Anton Gustafsson 95 000 $ (1)
Dustin Walsh 85 000 $ (2)
Marek Tvrdon 75 000 $ (1)
Nick Oliver 75 000 $ (2)
Brian Hart 72 500 $ (2)
Zac Larraza 70 000 $ (1)
Raphael Bussieres 70 000 $ (1)
Shane McColgan 60 000 $ (1)
Benjamin Gallacher 55 000 $ (1)
Tony DeHart 50 000 $ (2)
Total Farm Players16
Salary Commitment
Year 10 : 1 407 500 $
Year 11 : 732 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 407 500 $
Year 11 : 732 500 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 250 000 $
Farm Players Total Salaries2 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 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)
Brad Stuart 6 750 000 $ (1)
Jussi Jokinen 5 700 000 $ (1)
Kevin Poulin 2 400 000 $ (1)
Matthew Peca 1 800 000 $ (1)
Calvin de Haan 1 750 000 $ (2)
Erik Gustafsson 1 500 000 $ (1)
Alex Debrincat 900 000 $ (3)
Bo Horvat 900 000 $ (1)
Noah Hanifin 900 000 $ (3)
David Pastrnak 900 000 $ (1)
Andre Burakowsky 900 000 $ (1)
Nick Ritchie 900 000 $ (3)
Jakub Vrana 900 000 $ (3)
Josh Anderson 900 000 $ (1)
Seth Jones 900 000 $ (1)
Joakim Nordstrom 0 $ (0)
Total Pro Players21
Salary Commitment
Year 10 : 68 250 000 $
Year 11 : 37 100 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 250 000 $
Year 11 : 37 100 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 250 000 $
Year 11 : 37 100 000 $
Year 12 : 27 600 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Fredrik Claesson 150 000 $ (2)
Eric Wellwood 150 000 $ (2)
Calle Jarnkrok 150 000 $ (2)
Josh Unice 150 000 $ (3)
Artur Gavrus 95 000 $ (1)
Mirko Hoefflin 95 000 $ (3)
Samu Perhonen 90 000 $ (2)
William Wrenn 90 000 $ (2)
Martin Frk 90 000 $ (2)
Andy Andreoff 90 000 $ (2)
Brendan Gaunce 90 000 $ (2)
Duncan Siemens 90 000 $ (2)
Griffin Reinhart 85 000 $ (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)
Timotej Sille 75 000 $ (3)
Alex Kile 75 000 $ (3)
Sergey Tolchinsky 75 000 $ (3)
Rushan Rafikov 75 000 $ (3)
Gage Ausmus 75 000 $ (3)
Jason Kasdorf 75 000 $ (1)
Andreas Borgman 75 000 $ (3)
Ruzal Galeyev 75 000 $ (3)
Viktor Crus-Rydberg 75 000 $ (3)
Morgan Klimchuk 75 000 $ (3)
Vyacheslav Leshchenko 75 000 $ (3)
Zach Nastasiuk 75 000 $ (3)
Total Farm Players30
Salary Commitment
Year 10 : 2 700 000 $
Year 11 : 2 530 000 $
Year 12 : 1 295 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 700 000 $
Year 11 : 2 530 000 $
Year 12 : 1 295 000 $
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: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 23 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries72 350 000 $
Farm Players Total Salaries1 995 000 $
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 Account82 220 026 $
Projected Bank Account82 220 026 $

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)
Chris Higgins 5 500 000 $ (1)
Anders Lee 5 000 000 $ (5)
Jake Gardiner 4 000 000 $ (1)
Ryan Ellis 4 000 000 $ (2)
Fedor Tyutin 4 000 000 $ (3)
Jesper Fast 3 000 000 $ (2)
Tim Schaller 2 000 000 $ (1)
Vinnie Hinostroza 2 000 000 $ (1)
Jordan Caron 1 500 000 $ (1)
Barry Tallackson 1 400 000 $ (1)
Martin Marincin 1 200 000 $ (1)
Mathieu Corbeil 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)
Philip McRae 0 $ (0)
Tyler Pitlick 0 $ (0)
Ludvig Rensfeldt 0 $ (0)
Brett Bulmer 0 $ (0)
Bill Arnold 0 $ (0)
Total Pro Players26
Salary Commitment
Year 10 : 72 350 000 $
Year 11 : 50 400 000 $
Year 12 : 36 000 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 72 850 000 $
Year 11 : 50 400 000 $
Year 12 : 36 000 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 72 350 000 $
Year 11 : 50 400 000 $
Year 12 : 36 000 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Alexander Urbom 150 000 $ (1)
Josh Jooris 150 000 $ (1)
Brian Strait 120 000 $ (1)
Mikael Tellqvist 110 000 $ (1)
Dale Weise 100 000 $ (1)
Thomas Larkin 95 000 $ (1)
Marek Viedensky 95 000 $ (1)
Antoine Lafleur 95 000 $ (2)
Niklas Lundstrom 90 000 $ (2)
Mathieu Brodeur 80 000 $ (1)
Philippe Cornet 80 000 $ (1)
Henrik Samuelsson 75 000 $ (2)
Erik Karlsson (foward) 75 000 $ (3)
Dexter Dancs 75 000 $ (3)
Niklas Tikkinen 75 000 $ (3)
Jonathan-Ismael Diaby 75 000 $ (3)
Troy Vance 70 000 $ (1)
Daniel Delisle 70 000 $ (2)
Jaynen Rissling 70 000 $ (2)
Dillon Donnelly 65 000 $ (2)
Philip Tot 65 000 $ (2)
Max Friberg 60 000 $ (2)
Yannick Veilleux 55 000 $ (2)
Total Farm Players23
Salary Commitment
Year 10 : 1 995 000 $
Year 11 : 945 000 $
Year 12 : 300 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 995 000 $
Year 11 : 945 000 $
Year 12 : 300 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries60 600 000 $
Farm Players Total Salaries1 365 000 $
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)
Shea Weber 7 500 000 $ (2)
Andrei Kostitsyn 7 500 000 $ (3)
Phil Kessel 7 000 000 $ (1)
Jonathan Bernier 4 600 000 $ (1)
Brendan Gallagher 4 000 000 $ (1)
David Schlemko 3 200 000 $ (1)
Louie Caporusso 2 100 000 $ (1)
Jack Eichel 900 000 $ (1)
Marcus Pettersson 900 000 $ (3)
Ryan Howse 900 000 $ (2)
Brayden Point 900 000 $ (2)
Adam Erne 900 000 $ (3)
Ben Winnett 800 000 $ (2)
Joachim Nermark 750 000 $ (1)
Alexandre Goulet 750 000 $ (3)
Garrett Meurs 700 000 $ (1)
Samuel Kurker 700 000 $ (2)
Boone Jenner 0 $ (0)
Max Nicastro 0 $ (0)
Kristopher Foucault 0 $ (0)
Jujhar Khaira 0 $ (0)
Philip Lane 0 $ (0)
Martin Ouellette 0 $ (0)
Nikita Zaitsev 0 $ (0)
Austin Madaisky 0 $ (0)
James Wright 0 $ (0)
Olivier Roy 0 $ (0)
Max Gardiner 0 $ (0)
Total Pro Players30
Salary Commitment
Year 10 : 60 600 000 $
Year 11 : 37 350 000 $
Year 12 : 18 050 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 59 100 000 $
Year 11 : 35 850 000 $
Year 12 : 16 550 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 60 600 000 $
Year 11 : 37 350 000 $
Year 12 : 18 050 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Michael Kostka 150 000 $ (1)
Francois Bouchard 100 000 $ (1)
Matt Tennyson 100 000 $ (1)
Jean-Phillipe Cote 100 000 $ (1)
Kirill Lyamin 100 000 $ (1)
Luca Caputi 95 000 $ (2)
Jake Paterson 90 000 $ (2)
Boo Nieves 90 000 $ (2)
Brandon Davidson 90 000 $ (2)
Nicolas Kerdiles 85 000 $ (2)
Johan Sundstrom 80 000 $ (1)
Austen Brassard 75 000 $ (1)
Sebastian Collberg 75 000 $ (2)
Dane Fox 70 000 $ (2)
Matthew Deblouw 65 000 $ (2)
Total Farm Players15
Salary Commitment
Year 10 : 1 365 000 $
Year 11 : 660 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 365 000 $
Year 11 : 660 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 650 000 $
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 Account50 275 142 $
Projected Bank Account50 275 142 $

Pro Players Salaries

Taylor Hall 8 000 000 $ (4)
Martin Havlat 7 750 000 $ (1)
John Tavares 7 750 000 $ (1)
Frederik Andersen 5 800 000 $ (3)
Matt Carle 5 750 000 $ (2)
Sean Monahan 5 650 000 $ (1)
Jeff Skinner 5 350 000 $ (1)
Andrej Meszaros 4 500 000 $ (1)
Jean Gabriel Pageau 3 400 000 $ (1)
Sami Vatanen 3 100 000 $ (1)
Tim Erixon 2 300 000 $ (1)
Charlie Lindgren 1 800 000 $ (1)
Kevin Quick 1 400 000 $ (1)
Andreas Johnsson 900 000 $ (3)
Anthony Cirelli 900 000 $ (3)
Jacob De La Rose 900 000 $ (2)
Ondrej Kase 900 000 $ (2)
Esa Lindell 900 000 $ (1)
Sam Bennett 900 000 $ (3)
Carter Ashton 700 000 $ (1)
Anthony Duclair 0 $ (0)
Andreas Martinsen 0 $ (0)
Total Pro Players22
Salary Commitment
Year 10 : 68 650 000 $
Year 11 : 24 050 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Average Commitment
Year 10 : 68 150 000 $
Year 11 : 24 050 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 650 000 $
Year 11 : 24 050 000 $
Year 12 : 16 500 000 $
Year 13 : 8 000 000 $

Farm Players Salaries

Matt Bartkowski 200 000 $ (2)
Brian Gibbons 180 000 $ (2)
Eric O'dell 140 000 $ (2)
Harri Sateri 140 000 $ (3)
Peter Delmas 140 000 $ (3)
Lukas Krajicek 100 000 $ (2)
Pavel Vorobiev 100 000 $ (1)
Justin Fontaine 100 000 $ (1)
Maxime Clermont 100 000 $ (1)
Jordan Weal 100 000 $ (3)
Corban Knight 95 000 $ (1)
Julien Pelletier 95 000 $ (3)
Charles Hudon 90 000 $ (2)
Justin Sefton 90 000 $ (1)
Jesper Pettersson 90 000 $ (1)
Sean Kuraly 85 000 $ (1)
Robin Kovacs 80 000 $ (2)
Tanner Richard 80 000 $ (1)
Dylan Blujus 80 000 $ (2)
Matia Marcantuoni 80 000 $ (3)
David Musil 80 000 $ (1)
Chris Bigras 75 000 $ (3)
Blake Speers 75 000 $ (3)
Dante Salituro 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 460 000 $
Year 11 : 1 575 000 $
Year 12 : 705 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 460 000 $
Year 11 : 1 575 000 $
Year 12 : 705 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries48 725 000 $
Farm Players Total Salaries1 560 000 $
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 Account54 235 546 $
Projected Bank Account54 235 546 $

Pro Players Salaries

Justin Williams 6 750 000 $ (2)
T.J. Oshie 6 500 000 $ (2)
Pekka Rinne 6 250 000 $ (3)
Ron Hainsey 4 875 000 $ (1)
Zach Bogosian 4 600 000 $ (1)
Frans Nielsen 4 000 000 $ (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)
Dennis Rasmussen 1 500 000 $ (1)
Tobias Rieder 900 000 $ (1)
Slater Koekkoek 900 000 $ (2)
Leon Draisaitl 0 $ (0)
Joey Leach 0 $ (0)
Tyler Ennis 0 $ (0)
Brendan Woods 0 $ (0)
John Moore 0 $ (0)
Magnus Paajarvi 0 $ (0)
Ivan Telegin 0 $ (0)
Maxime Sauve 0 $ (0)
Scott Timmins 0 $ (0)
Josh Archibald 0 $ (0)
Vinny Saponari 0 $ (0)
Mattew Calvert 0 $ (0)
Jaroslav Janus 0 $ (0)
Jake Hansen 0 $ (0)
Adam Henrique 0 $ (0)
Total Pro Players28
Salary Commitment
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 47 175 000 $
Year 11 : 18 850 000 $
Year 12 : 6 000 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 48 725 000 $
Year 11 : 20 400 000 $
Year 12 : 6 250 000 $
Year 13 : 0 $

Farm Players Salaries

Justin Pogge 150 000 $ (1)
Taylor Ellington 150 000 $ (1)
Jeff Zatkoff 140 000 $ (1)
Kyle Cumiskey 130 000 $ (1)
Branislav Mezei 110 000 $ (1)
Viktor Tikhonov 100 000 $ (1)
Jeremy Price 100 000 $ (2)
Brett Ponich 85 000 $ (2)
Joe Morrow 85 000 $ (1)
Daultan Leveille 80 000 $ (2)
Matej Stransky 80 000 $ (2)
Henrik Bjorklund 75 000 $ (1)
Kevin Lynch 75 000 $ (2)
Emil Lundberg 70 000 $ (2)
Samuel Fejes 70 000 $ (2)
Lukas Sutter 60 000 $ (2)
Total Farm Players16
Salary Commitment
Year 10 : 1 560 000 $
Year 11 : 620 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 560 000 $
Year 11 : 620 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries54 200 000 $
Farm Players Total Salaries1 830 000 $
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)
Petr Mrazek 4 300 000 $ (1)
Tyler Bozak 4 150 000 $ (2)
Jonathan Marchessault 3 500 000 $ (1)
David Backes 3 250 000 $ (2)
Kyle Brodziak 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (1)
Dmitri Orlov 2 800 000 $ (1)
Dwight King 2 500 000 $ (3)
Jacob Markstrom 2 500 000 $ (3)
Ty Wishart 1 750 000 $ (1)
Matthew Nieto 900 000 $ (1)
Reid Boucher 900 000 $ (2)
Robert Hagg 900 000 $ (2)
Tyler Motte 900 000 $ (3)
Oscar Dansk 750 000 $ (3)
Corey Cowick 700 000 $ (3)
Total Pro Players19
Salary Commitment
Year 10 : 54 200 000 $
Year 11 : 22 700 000 $
Year 12 : 13 500 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 54 200 000 $
Year 11 : 22 700 000 $
Year 12 : 13 500 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 54 200 000 $
Year 11 : 22 700 000 $
Year 12 : 13 500 000 $
Year 13 : 0 $

Farm Players Salaries

Vladislav Namestnikov 150 000 $ (2)
Frank Vatrano 140 000 $ (1)
Bryan Rust 120 000 $ (2)
Sam Brittain 100 000 $ (1)
Dylan DeMelo 100 000 $ (1)
Sergei Korostin 100 000 $ (1)
Peter Andersson 90 000 $ (1)
Daniel Carr 90 000 $ (2)
David Kampf 90 000 $ (2)
Laurent Brossoit 90 000 $ (2)
Brent Regner 90 000 $ (1)
David Warsofsky 90 000 $ (1)
Mitch Wahl 90 000 $ (1)
Ryan Button 90 000 $ (1)
Andrey Pedan 85 000 $ (2)
Kirill Kabanov 80 000 $ (2)
Eric Knodel 80 000 $ (3)
Michael Paliotta 80 000 $ (1)
Linus Arnesson 75 000 $ (2)
Total Farm Players19
Salary Commitment
Year 10 : 1 830 000 $
Year 11 : 860 000 $
Year 12 : 80 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 830 000 $
Year 11 : 860 000 $
Year 12 : 80 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 850 000 $
Farm Players Total Salaries2 010 000 $
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 646 777 $
Projected Bank Account8 646 777 $

Pro Players Salaries

Jeff Carter 7 500 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (3)
Dustin Byfuglien 6 500 000 $ (5)
Nick Holden 4 800 000 $ (2)
Gustav Nyquist 4 500 000 $ (4)
David Perron 4 500 000 $ (3)
Cody Hodgson 4 500 000 $ (3)
Nino Niederreiter 4 000 000 $ (1)
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)
Christian Dvorak 2 400 000 $ (1)
Andrei Loktionov 2 000 000 $ (1)
Ryan Carpenter 2 000 000 $ (1)
Philipp Grubauer 1 750 000 $ (2)
Dean Kukan 900 000 $ (2)
Alex Kerfoot 900 000 $ (2)
Conor Garland 900 000 $ (3)
Total Pro Players19
Salary Commitment
Year 10 : 68 850 000 $
Year 11 : 54 950 000 $
Year 12 : 35 400 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 68 350 000 $
Year 11 : 54 450 000 $
Year 12 : 34 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 850 000 $
Year 11 : 54 950 000 $
Year 12 : 35 400 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Stephen Gionta 200 000 $ (1)
John Mitchell 160 000 $ (1)
Markus Hannikainen 150 000 $ (2)
Seth Helgeson 100 000 $ (1)
Jerome Gauthier-Leduc 95 000 $ (3)
Derek Rodwell 90 000 $ (1)
Brad Malone 90 000 $ (1)
Denis Bodrov 90 000 $ (2)
Chet Pickard 90 000 $ (1)
Colin Sullivan 85 000 $ (2)
Patrick McNally 85 000 $ (2)
Nick Ebert 80 000 $ (2)
Mikhail Stefanovich 80 000 $ (1)
Edwin Minney 75 000 $ (3)
Myles Bell 75 000 $ (1)
Philippe Hudon 75 000 $ (3)
Nick Magyar 75 000 $ (3)
Samuel Noreau 75 000 $ (3)
Olivier Archambault 70 000 $ (3)
Ruslan Bashkirov 65 000 $ (2)
Brandon Hynes 55 000 $ (3)
Blake Clarke 50 000 $ (2)
Total Farm Players22
Salary Commitment
Year 10 : 2 010 000 $
Year 11 : 1 125 000 $
Year 12 : 520 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 010 000 $
Year 11 : 1 125 000 $
Year 12 : 520 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries56 525 000 $
Farm Players Total Salaries1 537 500 $
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)
Alexander Radulov 6 000 000 $ (1)
Brent Seabrook 4 850 000 $ (2)
Mike Green 4 100 000 $ (1)
Jacob Trouba 3 500 000 $ (3)
Nate Thompson 3 000 000 $ (2)
Sebastian Wannstrom 2 500 000 $ (1)
Mark Katic 925 000 $ (1)
Matt Murray 900 000 $ (1)
Brock McGinn 900 000 $ (2)
Pavel Buchnevich 900 000 $ (3)
Oliver Bjorkstrand 900 000 $ (2)
Teuvo Teravainen 900 000 $ (1)
Avery Peterson 750 000 $ (3)
Jordy Stallard 750 000 $ (3)
Niklas Hansson 750 000 $ (3)
Taylor Cammarata 750 000 $ (3)
Anthony Florentino 750 000 $ (3)
Ryan Fitzgerald 750 000 $ (3)
John McFarland 0 $ (0)
Charlie Coyle 0 $ (0)
Max Reinhart 0 $ (0)
Evgeny Kuznetsov 0 $ (0)
Drake Caggiula 0 $ (0)
Michael Hutchinson 0 $ (0)
Anton Forsberg 0 $ (0)
Anton Rodin 0 $ (0)
Nathan Beaulieu 0 $ (0)
Tyler Beskorowany 0 $ (0)
Total Pro Players31
Salary Commitment
Year 10 : 56 525 000 $
Year 11 : 33 200 000 $
Year 12 : 15 900 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 56 025 000 $
Year 11 : 33 200 000 $
Year 12 : 15 900 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 56 525 000 $
Year 11 : 33 200 000 $
Year 12 : 15 900 000 $
Year 13 : 0 $

Farm Players Salaries

Nathan Gerbe 175 000 $ (1)
Theo Ruth 150 000 $ (1)
Cory Conacher 140 000 $ (1)
Enver Lisin 125 000 $ (1)
Marcel Noebels 100 000 $ (2)
Joonas Nattinen 100 000 $ (1)
Jordan Szwarz 100 000 $ (2)
Dylan Olsen 92 500 $ (1)
Jordan Schmaltz 90 000 $ (2)
Patrik Bartosak 90 000 $ (2)
Paul Postma 90 000 $ (1)
Matt Mackenzie 80 000 $ (1)
Nicklas Lasu 80 000 $ (1)
Matt Buckles 65 000 $ (2)
Loik Leveille 60 000 $ (1)
Total Farm Players15
Salary Commitment
Year 10 : 1 537 500 $
Year 11 : 445 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 537 500 $
Year 11 : 445 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 200 000 $
Farm Players Total Salaries2 192 500 $
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)
Joni Pitkanen 5 250 000 $ (1)
Michael Grabner 4 000 000 $ (2)
Mika Zibanejad 3 000 000 $ (2)
Joakim Ryan 1 800 000 $ (1)
Jordan Oesterle 1 800 000 $ (1)
Brandon Tanev 1 800 000 $ (1)
Tanner Pearson 1 800 000 $ (1)
Christopher Tanev 1 750 000 $ (2)
Lucas Wallmark 900 000 $ (3)
Malcolm Subban 900 000 $ (3)
Colby Cave 900 000 $ (3)
Mathew Dumba 900 000 $ (1)
Joshua Morrissey 900 000 $ (2)
Ryan Pulock 900 000 $ (3)
Anthony Mantha 900 000 $ (1)
Wiley Sherman 750 000 $ (3)
Jared Hauf 750 000 $ (3)
Total Pro Players22
Salary Commitment
Year 10 : 66 200 000 $
Year 11 : 43 750 000 $
Year 12 : 34 100 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 66 200 000 $
Year 11 : 43 750 000 $
Year 12 : 34 100 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 66 200 000 $
Year 11 : 43 750 000 $
Year 12 : 34 100 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

Andrew Desjardins 200 000 $ (2)
Stanislav Galiev 175 000 $ (3)
Tim Heed 175 000 $ (3)
Colin Miller 140 000 $ (1)
Mark Borowiecki 100 000 $ (2)
Tanner Glass 100 000 $ (1)
Stefan Legein 100 000 $ (2)
Logan MacMillan 95 000 $ (1)
Jordon Southorn 90 000 $ (2)
Timo Pielmeier 85 000 $ (1)
Drayson Bowman 85 000 $ (2)
Nikolai Prokhorkin 80 000 $ (1)
Jori Lehtera 80 000 $ (1)
Bryan Cameron 77 500 $ (1)
Maksim Mayorov 75 000 $ (1)
Chris Doyle 70 000 $ (1)
Marc-Olivier Roy 70 000 $ (1)
Zakhar Arzamastsev 65 000 $ (1)
Alex Coulombe 60 000 $ (1)
Luke Lockhart 60 000 $ (1)
Fabian Gunnarsson 55 000 $ (2)
Denis Kamaev 55 000 $ (1)
Tyler Hill 50 000 $ (2)
Nick Petersen 50 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 192 500 $
Year 11 : 1 030 000 $
Year 12 : 350 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 192 500 $
Year 11 : 1 030 000 $
Year 12 : 350 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries74 150 000 $
Farm Players Total Salaries1 770 000 $
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 Account92 485 165 $
Projected Bank Account92 485 165 $

Pro Players Salaries

Joe Thornton 7 850 000 $ (2)
Rick Nash 7 750 000 $ (1)
Cam Barker 5 500 000 $ (2)
Tomas Tatar 5 500 000 $ (5)
Andrew Ladd 4 250 000 $ (1)
Alex Galchenyuk 4 000 000 $ (1)
Deryk Engelland 3 750 000 $ (1)
Gilbert Brule 3 650 000 $ (1)
Joonas Korpisalo 3 500 000 $ (3)
Jason Demers 3 350 000 $ (2)
Ivan Vishnevskiy 3 300 000 $ (2)
Antoine Roussel 2 400 000 $ (2)
Zack Kassian 2 400 000 $ (1)
Markus Nutivaara 2 100 000 $ (2)
Simon Despres 1 900 000 $ (1)
Connor Brown 1 800 000 $ (1)
Ben Chiarot 1 500 000 $ (2)
Thomas Hickey 1 500 000 $ (1)
Mikael Backlund 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (1)
Sergey Kalinin 1 200 000 $ (2)
Shea Theodore 900 000 $ (3)
Jimmy Vesey 900 000 $ (1)
Ryan Macinnis 750 000 $ (3)
Benjamin Conz 750 000 $ (1)
Louis-Marc Aubry 700 000 $ (2)
Dave Labrecque 0 $ (0)
Kirill Petrov 0 $ (0)
Total Pro Players28
Salary Commitment
Year 10 : 74 150 000 $
Year 11 : 38 550 000 $
Year 12 : 10 650 000 $
Year 13 : 5 500 000 $
Salary Average Commitment
Year 10 : 73 900 000 $
Year 11 : 38 550 000 $
Year 12 : 10 650 000 $
Year 13 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 74 150 000 $
Year 11 : 38 550 000 $
Year 12 : 10 650 000 $
Year 13 : 5 500 000 $

Farm Players Salaries

Maxim Lapierre 150 000 $ (1)
Iiro Pakarinen 140 000 $ (2)
Dalton Prout 140 000 $ (3)
Corey Locke 140 000 $ (1)
Maxime Lagace 120 000 $ (2)
Patrice Cormier 120 000 $ (1)
Jeremie Blain 120 000 $ (1)
Rene Bourque 97 500 $ (1)
Tomas Hyka 95 000 $ (2)
Brad Ross 95 000 $ (2)
Maxim Shalunov 85 000 $ (1)
Anthony Peluso 85 000 $ (2)
Harrison Ruopp 80 000 $ (1)
Antoine Bibeau 80 000 $ (2)
Nicklas Jensen 80 000 $ (1)
Calle Andersson 75 000 $ (1)
Emil Djuse 67 500 $ (1)
Total Farm Players17
Salary Commitment
Year 10 : 1 770 000 $
Year 11 : 755 000 $
Year 12 : 140 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 775 000 $
Year 11 : 755 000 $
Year 12 : 140 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries54 400 000 $
Farm Players Total Salaries990 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)
David Krejci 7 000 000 $ (3)
Dan Hamhuis 5 750 000 $ (1)
Marc Staal 5 500 000 $ (2)
Tom Pyatt 3 100 000 $ (1)
Roman Horak 1 800 000 $ (1)
Luke Schenn 1 800 000 $ (1)
Brendan Leipsic 1 750 000 $ (3)
Brock Boeser 900 000 $ (2)
Rob O'Gara 900 000 $ (1)
Tommy Cross 900 000 $ (1)
Will Butcher 900 000 $ (2)
Dylan Strome 900 000 $ (3)
Brandon Archibald 900 000 $ (1)
Andre Petersson 800 000 $ (1)
Cody Sol 800 000 $ (1)
John Degray 750 000 $ (1)
Stefan Warg 700 000 $ (1)
Sean Lorenz 700 000 $ (1)
Derek Grant 700 000 $ (1)
Jakub Izacky 600 000 $ (1)
Jakub Voracek 0 $ (0)
Etienne Brodeur 0 $ (0)
Stephane Da Costa 0 $ (0)
Ryan Strome 0 $ (0)
Total Pro Players26
Salary Commitment
Year 10 : 54 400 000 $
Year 11 : 25 950 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 54 650 000 $
Year 11 : 25 950 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 54 400 000 $
Year 11 : 25 950 000 $
Year 12 : 18 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Nicolas Deslauriers 100 000 $ (1)
Vladimir Zharkov 100 000 $ (1)
Mark Olver 100 000 $ (1)
Yutaka Fukufuji 100 000 $ (1)
Daniel Rahimi 90 000 $ (1)
Codey Burki 80 000 $ (1)
Maxime Macenauer 80 000 $ (1)
Brett MacLean 70 000 $ (1)
Justin Kea 70 000 $ (2)
Quentin Shore 70 000 $ (2)
Ryan Rehill 65 000 $ (1)
Tomas Malec 65 000 $ (1)
Total Farm Players12
Salary Commitment
Year 10 : 990 000 $
Year 11 : 140 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 990 000 $
Year 11 : 140 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries61 250 000 $
Farm Players Total Salaries2 625 000 $
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 Account11 951 112 $
Projected Bank Account11 951 112 $

Pro Players Salaries

Patrice Bergeron 7 000 000 $ (4)
Jay Bouwmeester 6 000 000 $ (2)
Travis Zajac 6 000 000 $ (2)
Joe Pavelski 6 000 000 $ (2)
Jaden Schwartz 6 000 000 $ (2)
Patric Hornqvist 5 000 000 $ (1)
Ladislav Smid 4 000 000 $ (1)
Justin Faulk 4 000 000 $ (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)
Michal Repik 1 750 000 $ (1)
Nate Schmidt 1 500 000 $ (1)
Samuel Carrier 1 400 000 $ (1)
Jared McCann 900 000 $ (2)
Timo Meier 900 000 $ (2)
Jon Gillies 750 000 $ (3)
Konstantin Glazachev 650 000 $ (1)
Darcy Kuemper 0 $ (0)
Mike Condon 0 $ (0)
Total Pro Players21
Salary Commitment
Year 10 : 61 250 000 $
Year 11 : 36 050 000 $
Year 12 : 10 250 000 $
Year 13 : 7 000 000 $
Salary Average Commitment
Year 10 : 59 850 000 $
Year 11 : 34 650 000 $
Year 12 : 10 250 000 $
Year 13 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 61 250 000 $
Year 11 : 36 050 000 $
Year 12 : 10 250 000 $
Year 13 : 7 000 000 $

Farm Players Salaries

Mackenzie Weegar 175 000 $ (3)
Daniel Paille 175 000 $ (1)
Shane Prince 150 000 $ (2)
Dustin Tokarski 150 000 $ (3)
Rocco Grimaldi 150 000 $ (2)
Jordan Binnington 150 000 $ (2)
Shaone Morrisonn 140 000 $ (2)
Ben Hutton 140 000 $ (1)
Nic Dowd 135 000 $ (2)
Christian Folin 100 000 $ (1)
Luca Sbisa 100 000 $ (3)
Ryan Pilon 100 000 $ (3)
Mat Clark 100 000 $ (1)
Zach Budish 95 000 $ (1)
Lance Bouma 90 000 $ (3)
Josh Leivo 90 000 $ (2)
Jordan Martinook 90 000 $ (2)
Carl Dahlstrom 90 000 $ (2)
Ryan Murphy 90 000 $ (1)
Matt Puempel 85 000 $ (1)
Devante Smith-Pelly 80 000 $ (2)
Dan Blackburn 75 000 $ (2)
Jamie McBain 75 000 $ (1)
Total Farm Players23
Salary Commitment
Year 10 : 2 625 000 $
Year 11 : 1 765 000 $
Year 12 : 615 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 625 000 $
Year 11 : 1 765 000 $
Year 12 : 615 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries70 550 000 $
Farm Players Total Salaries2 660 000 $
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)
Roman Josi 4 500 000 $ (2)
Jonathan Huberdeau 4 500 000 $ (2)
Reilly Smith 4 500 000 $ (1)
Martin Hanzal 4 500 000 $ (1)
Brandon Dubinsky 3 500 000 $ (2)
Jake Allen 3 500 000 $ (3)
Danton Heinen 3 500 000 $ (1)
Brendan Smith 3 000 000 $ (3)
Alex Chiasson 2 500 000 $ (1)
David Savard 2 100 000 $ (1)
Travis Hamonic (1 Way Contract) 1 900 000 $ (1)
Danny DeKeyser 1 750 000 $ (3)
Marek Schwarz 1 700 000 $ (1)
Bill Sweatt 1 000 000 $ (2)
Radek Faksa 900 000 $ (1)
Kyle Connor 900 000 $ (2)
Mark Jankowski 900 000 $ (2)
Charlie McAvoy 900 000 $ (2)
Jack Campbell 750 000 $ (2)
Corey Fienhage 0 $ (0)
Total Pro Players23
Salary Commitment
Year 10 : 70 550 000 $
Year 11 : 41 700 000 $
Year 12 : 24 750 000 $
Year 13 : 10 000 000 $
Salary Average Commitment
Year 10 : 70 550 000 $
Year 11 : 41 700 000 $
Year 12 : 24 750 000 $
Year 13 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 550 000 $
Year 11 : 41 700 000 $
Year 12 : 24 750 000 $
Year 13 : 10 000 000 $

Farm Players Salaries

Nick Seeler 180 000 $ (2)
Troy Brouwer 170 000 $ (1)
Matt Irwin 150 000 $ (1)
Kirill Tulupov 145 000 $ (1)
Ryan Reaves 140 000 $ (2)
Tom Kuhnhackl 140 000 $ (2)
Ian Cole 140 000 $ (1)
Jonny Brodzinski 140 000 $ (3)
Taylor Leier 135 000 $ (2)
Joakim Andersson 125 000 $ (1)
Oscar Fantenberg 120 000 $ (2)
Blake Coleman 100 000 $ (3)
Kent Patterson 100 000 $ (2)
Jim O'Brien 100 000 $ (2)
Kristoffer Berglund 90 000 $ (2)
Mattias Backman 80 000 $ (1)
Alec Martinez 75 000 $ (1)
Mike Morrison 75 000 $ (1)
Steven Fogarty 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 Players25
Salary Commitment
Year 10 : 2 660 000 $
Year 11 : 1 485 000 $
Year 12 : 240 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 660 000 $
Year 11 : 1 485 000 $
Year 12 : 240 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries49 650 000 $
Farm Players Total Salaries1 285 500 $
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 882 250 $
Projected Bank Account34 882 250 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (3)
Matt Duchene 6 000 000 $ (1)
Ondrej Palat 5 500 000 $ (1)
Johnny Gaudreau 5 500 000 $ (2)
Devan Dubnyk 5 500 000 $ (1)
Scott Gomez 5 250 000 $ (1)
Sean Couturier 5 000 000 $ (3)
Marc Methot 2 750 000 $ (2)
William Carrier 900 000 $ (3)
Brandon Montour 900 000 $ (2)
Mathew Barzal 900 000 $ (2)
Morgan Rielly 900 000 $ (1)
Joel Edmundson 900 000 $ (1)
Jake Virtanen 900 000 $ (3)
Kerby Rychel 750 000 $ (3)
Sondre Olden 0 $ (0)
Troy Bourke 0 $ (0)
Maxim Kitsyn 0 $ (0)
Michael Chaput 0 $ (0)
Luca Cunti 0 $ (0)
Alex Iafallo 0 $ (0)
Connor Brickley 0 $ (0)
Steve Quailer 0 $ (0)
Scott Wilson 0 $ (0)
Ryan Hegarty 0 $ (0)
Johan Motin 0 $ (0)
Connor Knapp 0 $ (0)
Taylor Aronson 0 $ (0)
Jon Merrill 0 $ (0)
Alex Pietrangelo 0 $ (0)
Brock Nelson 0 $ (0)
Joe Colborne 0 $ (0)
Nikita Nesterov 0 $ (0)
Total Pro Players33
Salary Commitment
Year 10 : 49 650 000 $
Year 11 : 25 600 000 $
Year 12 : 15 550 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 49 650 000 $
Year 11 : 25 600 000 $
Year 12 : 15 550 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 49 650 000 $
Year 11 : 25 600 000 $
Year 12 : 15 550 000 $
Year 13 : 0 $

Farm Players Salaries

Phil Varone 125 000 $ (1)
Mac Bennett 125 000 $ (1)
Matt Beleskey 99 500 $ (1)
Erik Condra 97 000 $ (1)
Kenny Agostino 96 500 $ (2)
Joonas Kemppainen 95 000 $ (1)
Stefan Elliott 95 000 $ (1)
Brandon Manning 95 000 $ (1)
Lauri Korpikoski 92 500 $ (1)
Peter Stoykewych 80 000 $ (1)
Johan Gustafsson 80 000 $ (1)
Tim Bozon 70 000 $ (2)
Joseph Labate 70 000 $ (1)
Matthew Finn 65 000 $ (2)
Total Farm Players14
Salary Commitment
Year 10 : 1 285 500 $
Year 11 : 231 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 285 500 $
Year 11 : 231 500 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 900 000 $
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 Account136 592 011 $
Projected Bank Account136 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)
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)
Anders Bjork 1 800 000 $ (1)
Noel Acciari 1 500 000 $ (2)
Peter Holland 1 200 000 $ (1)
Andreas Athanasiou 900 000 $ (3)
Brandon Carlo 900 000 $ (1)
Jamieson Oleksiak 900 000 $ (1)
Markus Granlund 900 000 $ (1)
William Nylander 900 000 $ (1)
Brian Dumoulin 900 000 $ (1)
Pontus Aberg 900 000 $ (2)
Zemgus Girgensons 900 000 $ (1)
Alexander Guptill 900 000 $ (2)
Quinton Howden 0 $ (0)
Luke Adam 0 $ (0)
Joonas Rask 0 $ (0)
Total Pro Players26
Salary Commitment
Year 10 : 65 900 000 $
Year 11 : 47 000 000 $
Year 12 : 31 550 000 $
Year 13 : 15 400 000 $
Salary Average Commitment
Year 10 : 65 800 000 $
Year 11 : 47 100 000 $
Year 12 : 31 550 000 $
Year 13 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 900 000 $
Year 11 : 47 000 000 $
Year 12 : 31 550 000 $
Year 13 : 15 400 000 $

Farm Players Salaries

Andrew Shaw 175 000 $ (1)
Thomas McCollum 175 000 $ (3)
Andrej Sustr 170 000 $ (1)
Patrick Wiercioch 120 000 $ (1)
Patrik Nemeth 120 000 $ (2)
Michael Bournival 120 000 $ (2)
Jeff Frazee 95 000 $ (2)
Oskar Sundqvist 90 000 $ (2)
Valentin Zykov 90 000 $ (3)
Mike Reilly 90 000 $ (2)
Stefan Matteau 85 000 $ (2)
Chris Brown 85 000 $ (2)
Robbie Russo 85 000 $ (1)
Greg Mckegg 80 000 $ (2)
Petter Granberg 80 000 $ (1)
Jeremy Morin 80 000 $ (1)
Mikael Wikstrand 80 000 $ (2)
Andrei Mironov 75 000 $ (3)
Juuso Ikonen 75 000 $ (3)
Philippe Paradis 75 000 $ (2)
Ludwig Bystrom 75 000 $ (3)
Branden Troock 70 000 $ (2)
Total Farm Players22
Salary Commitment
Year 10 : 2 190 000 $
Year 11 : 1 480 000 $
Year 12 : 490 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 190 000 $
Year 11 : 1 480 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries64 050 000 $
Farm Players Total Salaries1 890 000 $
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

Corey Perry 8 750 000 $ (2)
Derick Brassard 7 500 000 $ (5)
Mike Ribeiro 7 500 000 $ (1)
Mike York 7 100 000 $ (1)
Kevin Labanc 4 500 000 $ (5)
TJ Brennan 3 500 000 $ (4)
Evander Kane 3 500 000 $ (2)
Jaccob Slavin 3 500 000 $ (3)
Mark Pysyk 3 500 000 $ (1)
Cam Talbot 3 000 000 $ (1)
Alexander Burmistrov 2 000 000 $ (1)
Cedric Paquette 1 500 000 $ (1)
Evan Rodrigues 1 200 000 $ (1)
Teemu Pulkkinen 1 200 000 $ (1)
Jaycob Megna 1 200 000 $ (1)
Anton Lindholm 1 000 000 $ (1)
Ivan Barbashev 900 000 $ (3)
Ryan Murray 900 000 $ (1)
Ryan Hartman 900 000 $ (1)
Devin Shore 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 10 : 64 050 000 $
Year 11 : 32 150 000 $
Year 12 : 19 900 000 $
Year 13 : 15 500 000 $
Salary Average Commitment
Year 10 : 62 300 000 $
Year 11 : 31 400 000 $
Year 12 : 19 900 000 $
Year 13 : 15 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 64 050 000 $
Year 11 : 32 150 000 $
Year 12 : 19 900 000 $
Year 13 : 15 500 000 $

Farm Players Salaries

Geoffrey Schemitsch 150 000 $ (3)
Adam Gilmour 120 000 $ (1)
Barry Brust 120 000 $ (1)
Simon Bertilsson 120 000 $ (1)
Dmitri Kugryshev 100 000 $ (3)
Jani Hakanpaa 100 000 $ (3)
Zack Smith 100 000 $ (1)
Jacob Deserres 100 000 $ (1)
Philip Samuelsson 100 000 $ (3)
Corbin Mcpherson 100 000 $ (1)
Alexander Avtsin 95 000 $ (3)
Stephen Michalek 90 000 $ (2)
Marcus Foligno 90 000 $ (1)
Keegan Lowe 80 000 $ (1)
Dominik Volek 75 000 $ (3)
Kory Nagy 75 000 $ (3)
Jeremy Boyce-Rotevall 70 000 $ (1)
Colin Suellentrop 55 000 $ (1)
Anton Zlobin 50 000 $ (2)
Tyrel Seaman 50 000 $ (2)
Michael St-Croix 50 000 $ (2)
Total Farm Players21
Salary Commitment
Year 10 : 1 890 000 $
Year 11 : 935 000 $
Year 12 : 695 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 890 000 $
Year 11 : 935 000 $
Year 12 : 695 000 $
Year 13 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 78 $ - 0 - 0,00%
Level 2: 5000 - 59 $ - 0 - 0,00%
Level 3: 2000 - 33 $ - 0 - 0,00%
Level 4: 4000 - 21 $ - 0 - 0,00%
Luxury : 1000 - 181 $ - 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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries65 150 000 $
Farm Players Total Salaries2 840 000 $
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)
Toni Rajala 1 800 000 $ (1)
Jake Dotchin 1 800 000 $ (1)
Darren Archibald 1 800 000 $ (1)
Rickard Rakell 1 700 000 $ (2)
Andrew Ebbett 1 700 000 $ (1)
Samuel Groulx 1 100 000 $ (1)
Nikolaj Ehlers 900 000 $ (1)
Elias Pettersson 900 000 $ (3)
Mikhail Grigorenko 900 000 $ (1)
Clayton Keller 900 000 $ (2)
Brett Pesce 900 000 $ (1)
Mark Visentin 850 000 $ (1)
Jerome Flaake 0 $ (0)
Total Pro Players21
Salary Commitment
Year 10 : 65 150 000 $
Year 11 : 34 650 000 $
Year 12 : 15 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 63 800 000 $
Year 11 : 34 650 000 $
Year 12 : 15 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 65 150 000 $
Year 11 : 34 650 000 $
Year 12 : 15 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Tyler Cuma 170 000 $ (3)
Lukas Sedlak 170 000 $ (3)
Kenny Ryan 170 000 $ (2)
Yohann Auvitu 170 000 $ (3)
Louis Leblanc 170 000 $ (3)
Patrick Koudys 140 000 $ (3)
Drew Shore 140 000 $ (1)
Dmitri Kalinin 120 000 $ (2)
John Ramage 100 000 $ (2)
Andrey Makarov 90 000 $ (2)
Gemel Smith 85 000 $ (1)
Tomas Jurco 85 000 $ (1)
Stefan Noesen 85 000 $ (1)
Michal Jordan 85 000 $ (1)
Brandon Gormley 85 000 $ (1)
Alexander Khokhlachev 85 000 $ (2)
Dominik Uher 80 000 $ (1)
Zane McIntyre 80 000 $ (1)
Laurent Dauphin 75 000 $ (3)
Joey Hishon 75 000 $ (1)
Wilhelm Westlund 75 000 $ (3)
Simon Fernholm 75 000 $ (2)
Trevor Carrick 75 000 $ (3)
Stephen Silas 75 000 $ (1)
Graham Black 75 000 $ (1)
Roberts Lipsbergs 75 000 $ (3)
Luke Moffatt 65 000 $ (1)
Tomas Vincour 65 000 $ (1)
Total Farm Players28
Salary Commitment
Year 10 : 2 840 000 $
Year 11 : 1 760 000 $
Year 12 : 1 120 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 810 000 $
Year 11 : 1 760 000 $
Year 12 : 1 120 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries73 350 000 $
Farm Players Total Salaries1 650 000 $
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 562 322 $
Projected Bank Account9 562 322 $

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)
Nick Bonino 5 000 000 $ (3)
Antti Niemi 5 000 000 $ (1)
Dougie Hamilton 4 500 000 $ (3)
Valtteri Filppula 3 500 000 $ (1)
Cody Ceci 2 500 000 $ (3)
Brett Ritchie 1 900 000 $ (1)
Michal Kempny 1 900 000 $ (1)
Andrej Nestrasil 1 800 000 $ (1)
Brandon Pirri 1 800 000 $ (1)
Cameron Gaunce 1 750 000 $ (3)
Ben Scrivens 1 400 000 $ (1)
Derek Forbort 1 400 000 $ (1)
Marco Cousineau 1 000 000 $ (3)
Teigan Zahn 1 000 000 $ (3)
Michael Ratchuk 900 000 $ (1)
Kasperi Kapanen 900 000 $ (3)
Viktor Arvidsson 900 000 $ (1)
Artturi Lehkonen 900 000 $ (3)
Thomas Chabot 900 000 $ (3)
Juuse Saros 900 000 $ (1)
Jake Guentzel 900 000 $ (2)
Kyle De Coste 800 000 $ (1)
Aaron Harstad 800 000 $ (2)
Freddie Hamilton 800 000 $ (2)
Richard Nedomlel 700 000 $ (2)
Kyle Beach 0 $ (0)
Total Pro Players30
Salary Commitment
Year 10 : 73 350 000 $
Year 11 : 51 150 000 $
Year 12 : 38 950 000 $
Year 13 : 20 500 000 $
Salary Average Commitment
Year 10 : 72 450 000 $
Year 11 : 51 150 000 $
Year 12 : 38 950 000 $
Year 13 : 20 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 73 350 000 $
Year 11 : 51 150 000 $
Year 12 : 38 950 000 $
Year 13 : 20 500 000 $

Farm Players Salaries

TJ Galiardi 180 000 $ (2)
Teddy Purcell 160 000 $ (2)
Chris Tierney 150 000 $ (1)
Chad Larose 150 000 $ (1)
Oscar Moller 140 000 $ (2)
Matt D'Agostini 130 000 $ (1)
Tom Wandell 120 000 $ (1)
Corey Potter 120 000 $ (1)
Sami Aittokallio 100 000 $ (2)
Alexander Ruuttu 95 000 $ (2)
Patrick Sieloff 85 000 $ (2)
Brady Calla 80 000 $ (1)
Alex Theriau 80 000 $ (2)
Evgeni Krutikov 60 000 $ (2)
Total Farm Players14
Salary Commitment
Year 10 : 1 650 000 $
Year 11 : 900 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 650 000 $
Year 11 : 900 000 $
Year 12 : 0 $
Year 13 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries59 500 000 $
Farm Players Total Salaries1 845 000 $
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)
Mark Giordano 5 500 000 $ (1)
Cam Fowler 4 700 000 $ (2)
Chris Kreider 4 500 000 $ (3)
Patrick Maroon 3 500 000 $ (2)
Nazem Kadri 3 500 000 $ (1)
Karl Alzner 2 100 000 $ (1)
Angelo Esposito 1 750 000 $ (2)
Connor Carrick 1 700 000 $ (3)
Aaron Palushaj 1 000 000 $ (1)
Lucas Lessio 1 000 000 $ (1)
Calvin Pickard 900 000 $ (1)
Ryan Tesink 900 000 $ (1)
Derrick Pouliot 900 000 $ (2)
Nikita Zadorov 900 000 $ (2)
Greg Nemisz 800 000 $ (1)
Nikita Scherbak 750 000 $ (3)
Chase de Leo 750 000 $ (3)
Adam Comrie 700 000 $ (1)
Julien Demers 650 000 $ (1)
Beau Bennett 0 $ (0)
Total Pro Players23
Salary Commitment
Year 10 : 59 500 000 $
Year 11 : 42 450 000 $
Year 12 : 23 200 000 $
Year 13 : 7 500 000 $
Salary Average Commitment
Year 10 : 59 500 000 $
Year 11 : 42 450 000 $
Year 12 : 23 200 000 $
Year 13 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 59 500 000 $
Year 11 : 42 450 000 $
Year 12 : 23 200 000 $
Year 13 : 7 500 000 $

Farm Players Salaries

Nikita Filatov 175 000 $ (2)
Erik Gudbranson 150 000 $ (1)
Marco Scandella 150 000 $ (1)
Craig Cunningham 140 000 $ (1)
Cody Eakin 130 000 $ (1)
Nigel Dawes 100 000 $ (1)
Jason Missiaen 100 000 $ (1)
Nicholas Baptiste 90 000 $ (2)
Dan O'Regan 90 000 $ (2)
Michael Garnett 90 000 $ (1)
Niklas Lucenius 75 000 $ (1)
Drew Olson 75 000 $ (1)
Eric Chouinard 75 000 $ (1)
Zdenek Kutlak 75 000 $ (1)
Travis Ewanyk 70 000 $ (1)
Milan Bartovic 65 000 $ (1)
Johannes Salmonsson 65 000 $ (1)
Jay Rosehill 65 000 $ (1)
Nolan Yonkman 65 000 $ (1)
Total Farm Players19
Salary Commitment
Year 10 : 1 845 000 $
Year 11 : 355 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 845 000 $
Year 11 : 355 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries46 900 000 $
Farm Players Total Salaries1 130 000 $
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)
Akim Aliu 1 000 000 $ (1)
Anthony DeAngelo 900 000 $ (3)
Anton Slepyshev 900 000 $ (1)
Chris Terry 900 000 $ (1)
Alex Tuch 900 000 $ (3)
Scott Mayfield 850 000 $ (1)
Bogdan Yakimov 850 000 $ (2)
Steven Delisle 0 $ (0)
Cody Almond 0 $ (0)
Zachary Yuen 0 $ (0)
Gleason Fournier 0 $ (0)
Kurt Etchegary 0 $ (0)
Justin Shugg 0 $ (0)
Kristoff Kontos 0 $ (0)
Total Pro Players24
Salary Commitment
Year 10 : 46 900 000 $
Year 11 : 22 050 000 $
Year 12 : 6 300 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 46 900 000 $
Year 11 : 22 050 000 $
Year 12 : 6 300 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 46 900 000 $
Year 11 : 22 050 000 $
Year 12 : 6 300 000 $
Year 13 : 0 $

Farm Players Salaries

Matt Martin 90 000 $ (1)
Dominic Toninato 90 000 $ (2)
Brett Kulak 90 000 $ (2)
Joseph Cramarossa 85 000 $ (1)
Andrew Welinski 80 000 $ (1)
Viktor Svedberg 80 000 $ (1)
Daniel Marmenlind 75 000 $ (2)
Scott Stajcer 75 000 $ (1)
Curtis Valk 75 000 $ (1)
Hunter Smith 70 000 $ (2)
Dylan Sadowy 70 000 $ (2)
Jeff Costello 70 000 $ (1)
Josh Sterk 65 000 $ (1)
Ryan White 60 000 $ (1)
Mitch Wheaton 55 000 $ (1)
Total Farm Players15
Salary Commitment
Year 10 : 1 130 000 $
Year 11 : 395 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 130 000 $
Year 11 : 395 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries60 350 000 $
Farm Players Total Salaries2 290 000 $
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)
Anton Stralman 5 000 000 $ (1)
Ryan Nugent-Hopkins 5 000 000 $ (1)
Marc-Edouard Vlasic 5 000 000 $ (5)
Ryan O'Reilly 4 500 000 $ (1)
Mike Hoffman 4 500 000 $ (5)
Xavier Ouellet 2 150 000 $ (1)
Gustav Forsling 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (1)
Luke Glendening 1 750 000 $ (2)
Nick Schmaltz 900 000 $ (2)
J.T. Compher 900 000 $ (2)
Steven Santini 900 000 $ (3)
Alexander Fallstrom 0 $ (0)
Josh Birkholz 0 $ (0)
Nick Palmieri 0 $ (0)
Total Pro Players19
Salary Commitment
Year 10 : 60 350 000 $
Year 11 : 33 150 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Average Commitment
Year 10 : 60 350 000 $
Year 11 : 33 150 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 60 350 000 $
Year 11 : 33 150 000 $
Year 12 : 23 900 000 $
Year 13 : 15 000 000 $

Farm Players Salaries

Nikita Nikitin 180 000 $ (1)
John Gilmour 150 000 $ (2)
Jordie Benn 140 000 $ (1)
Alexei Marchenko 120 000 $ (1)
Richard Panik 120 000 $ (1)
Philip Danault 120 000 $ (1)
Colton Sissons 120 000 $ (1)
Tucker Poolman 100 000 $ (1)
Austin Watson 100 000 $ (1)
Cody Goloubef 100 000 $ (1)
Madison Bowey 90 000 $ (3)
Kevin Gravel 90 000 $ (1)
Nick Jensen 90 000 $ (1)
Zac Dalpe 90 000 $ (1)
Adam Morrison 90 000 $ (1)
Brendan Serville 80 000 $ (1)
Markus Sorensen 80 000 $ (1)
Stuart Percy 80 000 $ (1)
Sean Malone 75 000 $ (3)
Hudson Fasching 75 000 $ (3)
Fredrik Forsberg 70 000 $ (2)
Michael Downing 70 000 $ (2)
Brandon Prophet 60 000 $ (2)
Total Farm Players23
Salary Commitment
Year 10 : 2 290 000 $
Year 11 : 590 000 $
Year 12 : 240 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 290 000 $
Year 11 : 590 000 $
Year 12 : 240 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 750 000 $
Farm Players Total Salaries2 840 000 $
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 Account121 053 449 $
Projected Bank Account121 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)
Jordan Eberle 5 500 000 $ (2)
Aaron Ekblad 5 300 000 $ (1)
Dan Girardi 5 000 000 $ (3)
Erik Haula 3 000 000 $ (2)
Emerson Etem 1 800 000 $ (1)
Miles Wood 1 800 000 $ (1)
Prab Rai 1 800 000 $ (1)
Darnell Nurse 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (1)
Connor McDavid 900 000 $ (1)
Ivan Provorov 900 000 $ (2)
Patrik Laine 900 000 $ (1)
Auston Matthews 900 000 $ (2)
Mikko Rantanen 900 000 $ (2)
Jake DeBrusk 900 000 $ (3)
Matthew Tkachuk 900 000 $ (3)
Tristan Jarry 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 10 : 68 750 000 $
Year 11 : 48 550 000 $
Year 12 : 27 950 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 68 750 000 $
Year 11 : 48 550 000 $
Year 12 : 27 950 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 68 750 000 $
Year 11 : 48 550 000 $
Year 12 : 27 950 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Brett Sonne 175 000 $ (2)
Yury Alexandrov 165 000 $ (2)
Matt Gilroy 165 000 $ (1)
Dmitri Jaskin 150 000 $ (3)
Chris Wideman 150 000 $ (1)
Anton Lander 150 000 $ (1)
Colin Wilson 140 000 $ (2)
Dylan McIlrath 140 000 $ (3)
Trevor Van Riemsdyk 115 000 $ (1)
Dryden Hunt 115 000 $ (2)
Bruno St-Jacques 110 000 $ (1)
Tomas Kundratek 110 000 $ (1)
Barclay Goodrow 110 000 $ (1)
Brayden McNabb 110 000 $ (1)
J.T. Brown 110 000 $ (1)
Edward Pasquale 110 000 $ (1)
Gabriel Bourque 100 000 $ (3)
Christian Thomas 95 000 $ (1)
Scott Glennie 95 000 $ (3)
Scott Harrington 90 000 $ (1)
Ryan Sproul 90 000 $ (1)
Tyson Baillie 85 000 $ (3)
JC Lipon 85 000 $ (2)
Chris Wagner 75 000 $ (1)
Total Farm Players24
Salary Commitment
Year 10 : 2 840 000 $
Year 11 : 1 250 000 $
Year 12 : 570 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 840 000 $
Year 11 : 1 250 000 $
Year 12 : 570 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 850 000 $
Farm Players Total Salaries2 410 000 $
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 Account37 168 081 $
Projected Bank Account37 168 081 $

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)
Marcus Johansson 3 500 000 $ (1)
Slava Voynov 3 500 000 $ (2)
Colton Parayko 3 500 000 $ (3)
Carl Soderberg 3 000 000 $ (2)
Philip Larsen 3 000 000 $ (4)
Tomas Hertl 3 000 000 $ (1)
Viktor Stalberg 2 500 000 $ (2)
Marc-Andre Gragnani (1 Way Contract) 2 500 000 $ (2)
-1 Way Contract Salary Cap : 2 500 000 $
Éric Gélinas 2 400 000 $ (1)
Jack Skille 1 850 000 $ (1)
Brad Hunt 1 800 000 $ (2)
Nic Petan 900 000 $ (3)
Sven Baertschi 900 000 $ (1)
Anthony Stolarz 900 000 $ (3)
Johan Larsson 900 000 $ (1)
Nikolai Glukhov 750 000 $ (3)
Tomas Nosek 0 $ (0)
Josh Bailey 0 $ (0)
Total Pro Players24
Salary Commitment
Year 10 : 69 850 000 $
Year 11 : 42 550 000 $
Year 12 : 23 550 000 $
Year 13 : 11 000 000 $
Salary Average Commitment
Year 10 : 69 850 000 $
Year 11 : 42 550 000 $
Year 12 : 23 550 000 $
Year 13 : 11 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 69 850 000 $
Year 11 : 42 550 000 $
Year 12 : 23 550 000 $
Year 13 : 11 000 000 $

Farm Players Salaries

Jonas Hiller 175 000 $ (2)
Adam Clendening 175 000 $ (3)
Alexei Semenov 150 000 $ (1)
Kalle Kossila 150 000 $ (3)
Jared Coreau 150 000 $ (2)
Mike Lee 150 000 $ (1)
Ville Koistinen 135 000 $ (2)
Carter Rowney 135 000 $ (2)
Mike Lundin 100 000 $ (2)
Chris Conner 100 000 $ (2)
Gregory Hofmann 95 000 $ (1)
David Toews 95 000 $ (3)
Jared Staal 85 000 $ (1)
Corey Trivino 80 000 $ (1)
Joe Lavin 80 000 $ (3)
Victor Ohman 75 000 $ (1)
Joshua Turnbull 75 000 $ (2)
Jason Clark 75 000 $ (2)
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 Players23
Salary Commitment
Year 10 : 2 410 000 $
Year 11 : 1 650 000 $
Year 12 : 500 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 410 000 $
Year 11 : 1 650 000 $
Year 12 : 500 000 $
Year 13 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 150 $ - 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 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries62 250 000 $
Farm Players Total Salaries2 365 000 $
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)
Clarke MacArthur 5 000 000 $ (3)
Connor Hellebuyck 5 000 000 $ (3)
Brett Connolly 4 500 000 $ (5)
Matt Read 3 500 000 $ (2)
Tyler Toffoli 3 500 000 $ (2)
Mathieu Perreault 3 000 000 $ (1)
Dmitry Kulikov 2 500 000 $ (1)
Seth Griffith 2 400 000 $ (2)
Mark McNeill 1 800 000 $ (1)
Jan Rutta 1 800 000 $ (1)
Josh Manson 1 750 000 $ (1)
David Fisher 1 700 000 $ (1)
Richard Bachman 1 500 000 $ (1)
Marcus Kruger 1 500 000 $ (3)
Casey Cizikas 1 500 000 $ (3)
Linden Vey 1 400 000 $ (1)
Nicolas Deschamps 1 200 000 $ (1)
Brady Vail 950 000 $ (3)
Ben Harpur 900 000 $ (3)
Ian Schultz 850 000 $ (1)
Luka Gracnar 750 000 $ (3)
Chris Calnan 750 000 $ (3)
Dalton Thrower 750 000 $ (3)
Brandon Whitney 750 000 $ (3)
Daniil Zharkov 750 000 $ (3)
Total Pro Players27
Salary Commitment
Year 10 : 62 250 000 $
Year 11 : 39 250 000 $
Year 12 : 23 100 000 $
Year 13 : 4 500 000 $
Salary Average Commitment
Year 10 : 62 250 000 $
Year 11 : 39 250 000 $
Year 12 : 23 100 000 $
Year 13 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 62 250 000 $
Year 11 : 39 250 000 $
Year 12 : 23 100 000 $
Year 13 : 4 500 000 $

Farm Players Salaries

Josh Godfrey 150 000 $ (1)
Andrew Copp 120 000 $ (1)
Chris Summers 100 000 $ (1)
Nathan Moon 100 000 $ (1)
Jonathan Racine 100 000 $ (2)
Nick Petrecki 100 000 $ (2)
Sergey Andronov 100 000 $ (1)
Zac Rinaldo 100 000 $ (1)
Colten Teubert 100 000 $ (1)
James Livingston 95 000 $ (1)
Vitaly Kolesnik 95 000 $ (1)
Jean-Francois Bérubé 95 000 $ (1)
Brandon Burlon 95 000 $ (1)
Bobby Farnham 95 000 $ (1)
Zachary Hyman 90 000 $ (3)
Marko Dano 90 000 $ (2)
Carl Klingberg 90 000 $ (2)
Riley Holzapfel 85 000 $ (1)
Francis Beauvillier 85 000 $ (2)
Josh Brittain 80 000 $ (1)
Joe Basaraba 80 000 $ (1)
Maxime Tanguay 80 000 $ (2)
Richard Nejezchleb 70 000 $ (2)
Mitchell Moroz 65 000 $ (2)
Zack Phillips 55 000 $ (2)
Mike Winther 50 000 $ (2)
Total Farm Players26
Salary Commitment
Year 10 : 2 365 000 $
Year 11 : 875 000 $
Year 12 : 90 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 365 000 $
Year 11 : 875 000 $
Year 12 : 90 000 $
Year 13 : 0 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 46 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 29 $ - 0 - 0,00%
Luxury : 1000 - 250 $ - 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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries61 550 000 $
Farm Players Total Salaries1 310 000 $
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 Account173 660 $
Projected Bank Account173 660 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (5)
Nikita Kucherov 8 000 000 $ (3)
Jonathan Quick 6 750 000 $ (3)
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)
Michael Frolik 2 750 000 $ (1)
Kevin Hayes 2 400 000 $ (3)
Alexander Petrovic 1 800 000 $ (1)
Oscar Lindberg 1 800 000 $ (1)
Samuel Blais 1 750 000 $ (3)
David Rundblad 1 750 000 $ (2)
Ryan Dzingel 1 750 000 $ (1)
Dana Tyrell 1 750 000 $ (1)
Mitchell Marner 900 000 $ (1)
Jimmy Lodge 750 000 $ (3)
Matt Murphy 750 000 $ (3)
Jan Kostalek 750 000 $ (3)
Ryan Martindale 0 $ (0)
Matt Donovan 0 $ (0)
Curtis Hamilton 0 $ (0)
Corey Tropp 0 $ (0)
Kyle Clifford 0 $ (0)
Radko Gudas 0 $ (0)
Justin Schultz 0 $ (0)
Justin Weller 0 $ (0)
Troy Hesketh 0 $ (0)
Greg Pateryn 0 $ (0)
Nicolas Shore 0 $ (0)
Total Pro Players31
Salary Commitment
Year 10 : 61 550 000 $
Year 11 : 35 400 000 $
Year 12 : 33 650 000 $
Year 13 : 9 000 000 $
Salary Average Commitment
Year 10 : 60 050 000 $
Year 11 : 33 900 000 $
Year 12 : 32 150 000 $
Year 13 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 61 550 000 $
Year 11 : 35 400 000 $
Year 12 : 33 650 000 $
Year 13 : 9 000 000 $

Farm Players Salaries

Adam Polasek 150 000 $ (1)
Jason Gregoire 150 000 $ (1)
Alexei Ponikarovsky 140 000 $ (1)
Kelsey Tessier 110 000 $ (1)
Daniel Pribyl 100 000 $ (2)
Max Gaede 100 000 $ (1)
David Honzik 100 000 $ (1)
Jakub Culek 95 000 $ (1)
Alex Velischek 85 000 $ (1)
Nick Sorensen 80 000 $ (1)
Tyler Wotherspoon 80 000 $ (1)
Bradley Eidsness 70 000 $ (1)
Charles-Olivier Rousse 50 000 $ (1)
Total Farm Players13
Salary Commitment
Year 10 : 1 310 000 $
Year 11 : 100 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 310 000 $
Year 11 : 100 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries60 650 000 $
Farm Players Total Salaries2 055 000 $
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

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)
Erik Johnson 4 700 000 $ (1)
Michal Neuvirth 4 500 000 $ (2)
Kyle Palmieri 4 000 000 $ (2)
Matt Benning 3 500 000 $ (4)
Ryan Spooner 3 500 000 $ (3)
Damon Severson 3 000 000 $ (3)
Taylor Beck 1 800 000 $ (1)
Mark Barberio 1 800 000 $ (1)
Tanner Fritz 1 750 000 $ (3)
Alex Killorn 1 750 000 $ (2)
Andrew Hammond 1 500 000 $ (2)
Joel Champagne 1 000 000 $ (2)
Nick Cousins 900 000 $ (1)
William Karlsson 900 000 $ (1)
Phillip Digiuseppe 900 000 $ (2)
Christian Djoos 900 000 $ (3)
Elvis Merzlikins 750 000 $ (3)
Total Pro Players21
Salary Commitment
Year 10 : 60 650 000 $
Year 11 : 44 550 000 $
Year 12 : 19 900 000 $
Year 13 : 3 500 000 $
Salary Average Commitment
Year 10 : 60 650 000 $
Year 11 : 44 550 000 $
Year 12 : 19 900 000 $
Year 13 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 10 : 60 650 000 $
Year 11 : 44 550 000 $
Year 12 : 19 900 000 $
Year 13 : 3 500 000 $

Farm Players Salaries

Alex Plante 170 000 $ (2)
Anthony Bitetto 150 000 $ (1)
Brock Beukeboom 120 000 $ (2)
Austin Levi 100 000 $ (2)
Kamil Kreps 100 000 $ (1)
Riley Sheahan 100 000 $ (1)
Maxim Gratchev 100 000 $ (1)
Matt Hackett 100 000 $ (1)
Julian Melchiori 95 000 $ (3)
Jacob Lagace 85 000 $ (1)
Tyson Sexsmith 85 000 $ (2)
AJ Jenks 85 000 $ (1)
Colin Long 85 000 $ (1)
Logan Shaw 80 000 $ (2)
Justin Haché 75 000 $ (2)
James Melindy 75 000 $ (2)
Jamie Devane 70 000 $ (2)
Paul Carey 70 000 $ (2)
Alex Hutchings 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 Players23
Salary Commitment
Year 10 : 2 055 000 $
Year 11 : 1 125 000 $
Year 12 : 95 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 105 000 $
Year 11 : 1 125 000 $
Year 12 : 95 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries1 780 000 $
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 Account1 295 889 $
Projected Bank Account1 295 889 $

Pro Players Salaries

Andrei Markov 8 500 000 $ (3)
Dion Phaneuf 8 000 000 $ (2)
Mike Richards 7 650 000 $ (2)
Patrik Berglund 5 500 000 $ (2)
Milan Kraft 5 250 000 $ (1)
Robin Lehner 4 000 000 $ (3)
Blake Comeau 3 850 000 $ (1)
Carl Gunnarsson (1 Way Contract) 3 400 000 $ (3)
Mark Stuart 1 700 000 $ (1)
Zbynek Michalek 1 300 000 $ (1)
Harry Zolnierczyk 1 000 000 $ (1)
Jerome Samson 950 000 $ (1)
Zach Werenski 900 000 $ (1)
Alexander Wennberg 900 000 $ (1)
Frederik Gauthier 900 000 $ (3)
Travis Konecny 900 000 $ (2)
Pierre-Luc Dubois 900 000 $ (3)
Andrew Mangiapane 900 000 $ (3)
Zachary Fucale 750 000 $ (3)
Max Domi 0 $ (0)
Frederick Gaudreau 0 $ (0)
Curtis Mckenzie 0 $ (0)
Jakub Jerabek 0 $ (0)
Victor Antipin 0 $ (0)
Melker Karlsson 0 $ (0)
Connor Murphy 0 $ (0)
Jordan Messier 0 $ (0)
Mark Alt 0 $ (0)
Jordan Schroeder 0 $ (0)
Reece Scarlett 0 $ (0)
Zack Mitchell 0 $ (0)
Total Pro Players31
Salary Commitment
Year 10 : 57 250 000 $
Year 11 : 41 400 000 $
Year 12 : 19 350 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 57 250 000 $
Year 11 : 41 400 000 $
Year 12 : 19 350 000 $
Year 13 : 0 $
Salary Cap with 1 Way Contract
Year 10 : 57 250 000 $
Year 11 : 41 400 000 $
Year 12 : 19 350 000 $
Year 13 : 0 $

Farm Players Salaries

Viktor Fasth 160 000 $ (1)
Anders Nilsson 150 000 $ (2)
Konstantin Koltsov 125 000 $ (2)
Jakub Klepis 125 000 $ (2)
Luke Witkowski 115 000 $ (2)
Ryan Potulny 110 000 $ (1)
Garnet Hathaway 95 000 $ (2)
Ludwig Blomstrand 90 000 $ (1)
Blake Weyrick 90 000 $ (2)
Zach Redmond 90 000 $ (1)
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)
Daniel Muzito-Bagenda 75 000 $ (1)
Mackenzie MacEachern 75 000 $ (1)
Keegan Kanzig 70 000 $ (1)
Total Farm Players18
Salary Commitment
Year 10 : 1 780 000 $
Year 11 : 870 000 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 780 000 $
Year 11 : 870 000 $
Year 12 : 0 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries70 500 000 $
Farm Players Total Salaries2 225 000 $
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)
Adam Larsson 4 000 000 $ (1)
Artem Anisimov 3 500 000 $ (2)
Johnny Boychuk 3 000 000 $ (1)
Jakob Silfverberg 2 750 000 $ (1)
Ondrej Roman 2 250 000 $ (1)
Joseph Blandisi 1 700 000 $ (1)
Christopher Gibson 1 500 000 $ (2)
John Hayden 900 000 $ (3)
Elias Lindholm 900 000 $ (1)
Erik Cernak 900 000 $ (3)
Sébastian Aho 900 000 $ (2)
Adam Pelech 900 000 $ (1)
Ben Maxwell 900 000 $ (1)
Scott Laughton 900 000 $ (2)
Tye McGinn 850 000 $ (2)
Jarrod Maidens 750 000 $ (3)
Daniel Catenacci 750 000 $ (3)
Roy Radke 700 000 $ (2)
Total Pro Players24
Salary Commitment
Year 10 : 70 500 000 $
Year 11 : 50 100 000 $
Year 12 : 36 050 000 $
Year 13 : 23 250 000 $
Salary Average Commitment
Year 10 : 69 850 000 $
Year 11 : 49 450 000 $
Year 12 : 35 400 000 $
Year 13 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 70 500 000 $
Year 11 : 50 100 000 $
Year 12 : 36 050 000 $
Year 13 : 23 250 000 $

Farm Players Salaries

Jiri Novotny 180 000 $ (1)
Eric Fehr 175 000 $ (3)
Gabriel Dumont 150 000 $ (2)
Zach Trotman 150 000 $ (3)
Troy Stetcher 150 000 $ (2)
Jesse Joensuu 130 000 $ (1)
Jeff Glass 130 000 $ (2)
Jarred Tinordi 130 000 $ (2)
Reece Willcox 100 000 $ (3)
Michael Mersch 100 000 $ (3)
Ben Hanowski 100 000 $ (2)
Kieran Millan 100 000 $ (1)
Keith Seabrook 100 000 $ (2)
Yann Sauve 100 000 $ (1)
Ryan Stanton 95 000 $ (2)
Eddie Wittchow 90 000 $ (3)
Patrick Wey 85 000 $ (2)
Scott Kosmachuk 85 000 $ (2)
Albert Yarullin 75 000 $ (2)
Total Farm Players19
Salary Commitment
Year 10 : 2 225 000 $
Year 11 : 1 715 000 $
Year 12 : 615 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 225 000 $
Year 11 : 1 715 000 $
Year 12 : 615 000 $
Year 13 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 190 $ - 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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries67 150 000 $
Farm Players Total Salaries2 160 000 $
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 Account31 597 575 $
Projected Bank Account31 597 575 $

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)
Jeff Petry 3 000 000 $ (1)
Joonas Donskoi 1 750 000 $ (1)
Craig Smith 1 500 000 $ (1)
Jake Mccabe 900 000 $ (1)
Valeri Nichushkin 900 000 $ (3)
Brady Skjei 900 000 $ (1)
Chandler Stephenson 900 000 $ (2)
Tom Wilson 900 000 $ (2)
Evan Cowley 750 000 $ (3)
Dillon Heatherington 750 000 $ (3)
Total Pro Players19
Salary Commitment
Year 10 : 67 150 000 $
Year 11 : 33 600 000 $
Year 12 : 28 400 000 $
Year 13 : 20 250 000 $
Salary Average Commitment
Year 10 : 67 000 000 $
Year 11 : 33 600 000 $
Year 12 : 28 400 000 $
Year 13 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 10 : 67 150 000 $
Year 11 : 33 600 000 $
Year 12 : 28 400 000 $
Year 13 : 20 250 000 $

Farm Players Salaries

Robbie Earl 160 000 $ (1)
Kurtis MacDermid 160 000 $ (2)
Remi Elie 140 000 $ (2)
Jonathon Blum 140 000 $ (1)
Mattias Tedenby 135 000 $ (1)
David Gilbert 120 000 $ (1)
Magnus Hellberg 110 000 $ (1)
Casey Borer 100 000 $ (2)
Phil DeSimone 100 000 $ (1)
Evgeny Grachev 100 000 $ (3)
Stephen Johns 100 000 $ (1)
Michael McCarron 90 000 $ (2)
Mattias Modig 90 000 $ (2)
Scott Wedgewood 90 000 $ (2)
Michael Latta 85 000 $ (1)
Andrew Yogan 85 000 $ (2)
Danny Biega 80 000 $ (2)
Danny Kristo 80 000 $ (1)
Adam Marsh 70 000 $ (2)
Colin Jacobs 65 000 $ (1)
Matt Delahey 60 000 $ (1)
Total Farm Players21
Salary Commitment
Year 10 : 2 160 000 $
Year 11 : 1 005 000 $
Year 12 : 100 000 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 2 160 000 $
Year 11 : 1 005 000 $
Year 12 : 100 000 $
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 Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries53 900 000 $
Farm Players Total Salaries1 875 000 $
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 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)
Tyson Barrie 5 400 000 $ (1)
Jake Muzzin 5 000 000 $ (3)
Cam Atkinson 5 000 000 $ (5)
Matt Niskanen 4 000 000 $ (1)
Kevin Klein 3 500 000 $ (1)
Carl Hagelin 3 100 000 $ (1)
Jamie McGinn 2 900 000 $ (1)
Philippe Dupuis 1 750 000 $ (2)
Brandon Yip 1 750 000 $ (2)
Kris Newbury 1 100 000 $ (1)
Jonathan Drouin 900 000 $ (1)
Marc-André Bourdon 500 000 $ (2)
Seth Ambroz 500 000 $ (2)
Maximilien Le Sieur 500 000 $ (2)
Karl Johansson 500 000 $ (2)
Total Pro Players17
Salary Commitment
Year 10 : 53 900 000 $
Year 11 : 25 250 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $
Salary Average Commitment
Year 10 : 53 900 000 $
Year 11 : 25 250 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 10 : 53 900 000 $
Year 11 : 25 250 000 $
Year 12 : 10 000 000 $
Year 13 : 5 000 000 $

Farm Players Salaries

Jeff Schultz 175 000 $ (1)
Morgan Ellis 150 000 $ (2)
Yan Stastny 140 000 $ (1)
Mark Santorelli 140 000 $ (1)
Landon Ferraro 120 000 $ (1)
Matt Mahalak 97 500 $ (2)
Jacob Josefson 97 500 $ (1)
Harrison Reed 95 000 $ (1)
Cory Emmerton 95 000 $ (1)
Vinni Lettieri 95 000 $ (1)
Jiri Sekac 90 000 $ (1)
Ross Johnston 85 000 $ (1)
Valeri Vasiliev 80 000 $ (2)
Mario Lucia 75 000 $ (2)
Erik Thorell 70 000 $ (2)
Erik Nemec 70 000 $ (1)
Edgars Kulda 70 000 $ (1)
Jackson Houck 70 000 $ (2)
François Tremblay 60 000 $ (1)
Total Farm Players19
Salary Commitment
Year 10 : 1 875 000 $
Year 11 : 542 500 $
Year 12 : 0 $
Year 13 : 0 $
Salary Average Commitment
Year 10 : 1 875 000 $
Year 11 : 542 500 $
Year 12 : 0 $
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 16 891 289 $ 57 250 000 $ 11 750 000 $ 57 250 000 $ 2 080 000 $ 27 920 000 $ 182442
BlackHawks 4 852 510 $ 43 000 000 $ 26 000 000 $ 43 000 000 $ 1 407 500 $ 28 592 500 $ 241640
BlueJacket 3 890 463 $ 68 250 000 $ 750 000 $ 68 250 000 $ 2 700 000 $ 27 300 000 $ 213051
Blues 82 220 026 $ 72 350 000 $ -3 350 000 $ 72 350 000 $ 1 995 000 $ 28 005 000 $ 262349
Bruins 25 356 136 $ 60 600 000 $ 8 400 000 $ 60 600 000 $ 1 365 000 $ 28 635 000 $ 301545
Canadiens 50 275 142 $ 68 650 000 $ 350 000 $ 68 650 000 $ 2 460 000 $ 27 540 000 $ 222446
Canucks 54 235 546 $ 48 725 000 $ 20 275 000 $ 48 725 000 $ 1 560 000 $ 28 440 000 $ 281644
Capitals 5 810 481 $ 54 200 000 $ 14 800 000 $ 54 200 000 $ 1 830 000 $ 28 170 000 $ 191938
Coyotes 8 646 777 $ 68 850 000 $ 150 000 $ 68 850 000 $ 2 010 000 $ 27 990 000 $ 192241
Devils 34 340 032 $ 56 525 000 $ 12 475 000 $ 56 525 000 $ 1 537 500 $ 28 462 500 $ 311546
Ducks 4 596 968 $ 66 200 000 $ 2 800 000 $ 66 200 000 $ 2 192 500 $ 27 807 500 $ 222446
Flames 92 485 165 $ 74 150 000 $ -5 150 000 $ 74 150 000 $ 1 770 000 $ 28 230 000 $ 281745
Flyers 9 060 986 $ 54 400 000 $ 14 600 000 $ 54 400 000 $ 990 000 $ 29 010 000 $ 261238
GoldenKnights 11 951 112 $ 61 250 000 $ 7 750 000 $ 61 250 000 $ 2 625 000 $ 27 375 000 $ 212344
Hurricanes 13 131 833 $ 70 550 000 $ -1 550 000 $ 70 550 000 $ 2 660 000 $ 27 340 000 $ 232548
Islanders 34 882 250 $ 49 650 000 $ 19 350 000 $ 49 650 000 $ 1 285 500 $ 28 714 500 $ 331447
Jets 136 592 011 $ 65 900 000 $ 3 100 000 $ 65 900 000 $ 2 190 000 $ 27 810 000 $ 262248
Kings 38 857 570 $ 64 050 000 $ 4 950 000 $ 64 050 000 $ 1 890 000 $ 28 110 000 $ 202141
Lightning 18 851 340 $ 65 150 000 $ 3 850 000 $ 65 150 000 $ 2 840 000 $ 27 160 000 $ 212849
MapleLeafs 9 562 322 $ 73 350 000 $ -4 350 000 $ 73 350 000 $ 1 650 000 $ 28 350 000 $ 301444
Nordiques 12 193 519 $ 59 500 000 $ 9 500 000 $ 59 500 000 $ 1 845 000 $ 28 155 000 $ 231942
Oilers 45 115 942 $ 46 900 000 $ 22 100 000 $ 46 900 000 $ 1 130 000 $ 28 870 000 $ 241539
Panthers 44 322 385 $ 60 350 000 $ 8 650 000 $ 60 350 000 $ 2 290 000 $ 27 710 000 $ 192342
Penguins 121 053 449 $ 68 750 000 $ 250 000 $ 68 750 000 $ 2 840 000 $ 27 160 000 $ 212445
Predators 37 168 081 $ 69 850 000 $ -850 000 $ 69 850 000 $ 2 410 000 $ 27 590 000 $ 242347
Rangers 8 763 482 $ 62 250 000 $ 6 750 000 $ 62 250 000 $ 2 365 000 $ 27 635 000 $ 272653
RedWings 173 660 $ 61 550 000 $ 7 450 000 $ 61 550 000 $ 1 310 000 $ 28 690 000 $ 311344
Sabres 5 743 499 $ 60 650 000 $ 8 350 000 $ 60 650 000 $ 2 055 000 $ 27 945 000 $ 212344
Senators 1 295 889 $ 57 250 000 $ 11 750 000 $ 57 250 000 $ 1 780 000 $ 28 220 000 $ 311849
Sharks 19 139 035 $ 70 500 000 $ -1 500 000 $ 70 500 000 $ 2 225 000 $ 27 775 000 $ 241943
Stars 31 597 575 $ 67 150 000 $ 1 850 000 $ 67 150 000 $ 2 160 000 $ 27 840 000 $ 192140
Wild 15 222 380 $ 53 900 000 $ 15 100 000 $ 53 900 000 $ 1 875 000 $ 28 125 000 $ 171936