Team Finance for Ligue Nationale de Vrai Hockey Virtuel

Update - 19 juillet 2017 at 23:39

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - 88 $ - 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 Salaries64 150 000 $
Farm Players Total Salaries1 722 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account2 101 922 $
Projected Bank Account2 101 922 $

Pro Players Salaries

Jeff Carter 7 000 000 $ (1)
Brandon Dubinsky 7 000 000 $ (1)
Phil Kessel 7 000 000 $ (3)
Matt Carle 5 900 000 $ (2)
Jason Pominville 5 500 000 $ (1)
Ryan Nugent-Hopkins 5 000 000 $ (3)
Dustin Byfuglien 4 500 000 $ (2)
Valtteri Filppula 3 500 000 $ (3)
Jonas Hiller 3 250 000 $ (1)
Jamie McGinn 2 900 000 $ (3)
Bobby Sanguinetti 2 350 000 $ (1)
Brian Willsie 2 150 000 $ (1)
Jared Cowen 2 000 000 $ (1)
Marcel Goc 1 550 000 $ (1)
John Gibson 1 500 000 $ (1)
Milan Jurcina 1 350 000 $ (2)
Derek Dorsett 1 300 000 $ (2)
Alexander Svitov 1 000 000 $ (2)
Brandon Bollig 1 000 000 $ (3)
Josh Anderson 900 000 $ (3)
Alan Quine 900 000 $ (3)
Sam Reinhart 900 000 $ (3)
Oscar Klefbom 900 000 $ (3)
Jake Mccabe 900 000 $ (3)
Ryan Strome 900 000 $ (1)
Total Pro Players25
Salary Commitment
Year 8 : 71 150 000,00 $
Year 9 : 37 950 000,00 $
Year 10 : 23 900 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 70 650 000,00 $
Year 9 : 37 450 000,00 $
Year 10 : 23 400 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 71 150 000,00 $
Year 9 : 37 950 000,00 $
Year 10 : 23 900 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Justin Holl 95 000 $ (1)
Anton Slepyshev 90 000 $ (3)
Trevor Cann 85 000 $ (3)
Casey Borer 85 000 $ (1)
Dillon Fournier 80 000 $ (1)
X - Andru Matsoukas 80 000 $ (10)
Fredrik Pettersson-Wentzel 80 000 $ (2)
Jesse Blacker 80 000 $ (1)
Brian McGrattan 77 500 $ (1)
Geordie Wudrick 75 000 $ (1)
Gaelan Patterson 75 000 $ (1)
Ethan Werek 75 000 $ (1)
Troy Rutkowski 75 000 $ (1)
Steven Shipley 70 000 $ (2)
Lars Volden 70 000 $ (3)
Robert Czarnik 70 000 $ (1)
Gregg Sutch 70 000 $ (2)
Theo Peckham 70 000 $ (1)
Joe Lavin 70 000 $ (1)
Justin Jokinen 65 000 $ (1)
Andrew Campbell 65 000 $ (3)
Robin Figren 60 000 $ (1)
Benjamin Casavant 60 000 $ (1)
Total Farm Players23
Salary Commitment
Year 8 : 1 722 500,00 $
Year 9 : 610 000,00 $
Year 10 : 390 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 722 500,00 $
Year 9 : 610 000,00 $
Year 10 : 390 000,00 $
Year 11 : 80 000,00 $

BlackHawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - 75 $ - 0 - 0,00%
Level 2: 6000 - 55 $ - 0 - 0,00%
Level 3: 2000 - 50 $ - 0 - 0,00%
Level 4: 4000 - 40 $ - 0 - 0,00%
Luxury : 1000 - 150 $ - 0 - 0,00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 32 $ - 0 - 0,00%
Farm Level 2: 1000 - 13 $ - 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 850 000 $
Farm Players Total Salaries2 545 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account7 827 980 $
Projected Bank Account7 827 980 $

Pro Players Salaries

Joe Thornton 8 700 000 $ (2)
Patric Hornqvist 5 000 000 $ (3)
Alex Goligoski 5 000 000 $ (3)
Milan Lucic 4 900 000 $ (3)
Derek Roy 4 500 000 $ (1)
Chris Stewart 4 000 000 $ (2)
Tomas Fleischmann 3 800 000 $ (1)
PA Parenteau 3 600 000 $ (1)
Kyle Quincey 3 100 000 $ (1)
Eddie Lack 2 500 000 $ (1)
Marek Zagrapan 2 400 000 $ (2)
Shane O'Brien 2 000 000 $ (1)
Maxim Kondratiev 1 900 000 $ (1)
Tomas Kubalik 1 750 000 $ (2)
Antti Raanta 1 750 000 $ (3)
Sven Andrighetto 1 750 000 $ (3)
Simon Despres 1 750 000 $ (2)
Jyrki Jokipakka 1 400 000 $ (2)
John Armstrong 1 350 000 $ (1)
Zac Larraza 700 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 61 850 000,00 $
Year 9 : 39 100 000,00 $
Year 10 : 19 100 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 60 850 000,00 $
Year 9 : 38 100 000,00 $
Year 10 : 18 100 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 61 850 000,00 $
Year 9 : 39 100 000,00 $
Year 10 : 19 100 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Drew Schiestel 150 000 $ (3)
Matt Beleskey 150 000 $ (1)
Michael Stone 150 000 $ (2)
Andreas Nodl 140 000 $ (2)
Rod Pelley 100 000 $ (1)
Cal Clutterbuck 100 000 $ (3)
Kevin Connauton 100 000 $ (2)
Colton Sceviour 100 000 $ (3)
Anton Gustafsson 95 000 $ (3)
Nicola Riopel 90 000 $ (1)
Adam Janosik 90 000 $ (2)
Jimmy Hayes 90 000 $ (2)
Olivier Fortier 90 000 $ (1)
Dmitri Vorobiev 85 000 $ (2)
Rick Berry 80 000 $ (1)
Garth Murray 80 000 $ (2)
Brian Ferlin 80 000 $ (2)
Michael Houser 80 000 $ (2)
X - Sébastien Paris-Lortie 80 000 $ (10)
Richard Petiot 80 000 $ (1)
Marek Tvrdon 75 000 $ (3)
Dustin Walsh 70 000 $ (1)
Nick Oliver 70 000 $ (1)
Raphael Bussieres 70 000 $ (3)
Robert Baillargeon 70 000 $ (3)
Grant McNeill 65 000 $ (1)
Shane McColgan 60 000 $ (3)
Benjamin Gallacher 55 000 $ (3)
Total Farm Players28
Salary Commitment
Year 8 : 2 545 000,00 $
Year 9 : 1 750 000,00 $
Year 10 : 855 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 545 000,00 $
Year 9 : 1 750 000,00 $
Year 10 : 855 000,00 $
Year 11 : 80 000,00 $

BlueJacket



Arena Capacity - Ticket Price
Attendance - %

Arena NameDiane Charron Arena
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 45 $ - 0 - 0,00%
Level 3: 3000 - 18 $ - 0 - 0,00%
Level 4: 5000 - 15 $ - 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 - 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 Salaries68 000 000 $
Farm Players Total Salaries2 505 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account6 751 059 $
Projected Bank Account6 751 059 $

Pro Players Salaries

Henrik Lundqvist 7 500 000 $ (4)
Mike Ribeiro 7 500 000 $ (3)
Martin Havlat 7 000 000 $ (1)
P.K. Subban 6 500 000 $ (2)
Milan Kraft 4 700 000 $ (1)
Nathan MacKinnon 4 700 000 $ (2)
Dougie Hamilton 4 500 000 $ (5)
Victor Hedman 4 500 000 $ (2)
Kris Versteeg 3 500 000 $ (1)
Chris Kunitz 3 000 000 $ (2)
Niklas Kronwall 2 400 000 $ (1)
Mark Arcobello 1 500 000 $ (2)
Taylor Beck 1 400 000 $ (2)
Yan Stastny 1 400 000 $ (3)
Jeff Deslauriers 1 300 000 $ (1)
Kris Newbury 1 100 000 $ (3)
Daniel Carr 1 000 000 $ (1)
David Pastrnak 900 000 $ (3)
Max Domi 900 000 $ (2)
Viktor Arvidsson 900 000 $ (3)
Ryan Murray 900 000 $ (3)
Seth Jones 900 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 68 000 000,00 $
Year 9 : 48 100 000,00 $
Year 10 : 25 600 000,00 $
Year 11 : 12 000 000,00 $
Salary Average Commitment
Year 8 : 67 000 000,00 $
Year 9 : 47 100 000,00 $
Year 10 : 24 600 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 68 000 000,00 $
Year 9 : 48 100 000,00 $
Year 10 : 25 600 000,00 $
Year 11 : 12 000 000,00 $

Farm Players Salaries

Kirill Petrov 150 000 $ (2)
Michael Kostka 150 000 $ (3)
Corey Locke 140 000 $ (3)
Mattias Tedenby 135 000 $ (3)
Kyle Cumiskey 130 000 $ (3)
Jamie Lundmark 120 000 $ (1)
Mika Noronen 120 000 $ (2)
Branislav Mezei 110 000 $ (3)
Jacob Deserres 100 000 $ (3)
Tomas Kundratek 100 000 $ (2)
Maxim Gratchev 100 000 $ (3)
Simon Bertilsson 100 000 $ (1)
Rocco Grimaldi 90 000 $ (2)
Kristopher Foucault 90 000 $ (2)
Zach Redmond 90 000 $ (3)
Jordon Southorn 90 000 $ (1)
Josh Unice 90 000 $ (2)
X - Jean-François Langelier 80 000 $ (10)
Andy Andreoff 80 000 $ (1)
John Ramage 80 000 $ (1)
Nicklas Jensen 80 000 $ (3)
Mark Alt 80 000 $ (2)
Artur Gavrus 80 000 $ (1)
Taylor Stefishen 65 000 $ (1)
Denis Kamaev 55 000 $ (3)
Total Farm Players25
Salary Commitment
Year 8 : 2 505 000,00 $
Year 9 : 1 890 000,00 $
Year 10 : 1 170 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 510 000,00 $
Year 9 : 1 895 000,00 $
Year 10 : 1 175 000,00 $
Year 11 : 80 000,00 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7000 - 91 $ - 0 - 0,00%
Level 2: 6000 - 57 $ - 0 - 0,00%
Level 3: 2000 - 38 $ - 0 - 0,00%
Level 4: 4000 - 24 $ - 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 - 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 900 000 $
Farm Players Total Salaries2 205 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account47 012 313 $
Projected Bank Account47 012 313 $

Pro Players Salaries

Eric Staal 8 750 000 $ (1)
Sergei Bobrovsky 6 500 000 $ (4)
Milan Michalek 6 000 000 $ (1)
Jason Spezza 5 750 000 $ (2)
Sean Bergenheim 5 500 000 $ (2)
Andrew Ladd 5 000 000 $ (1)
Matt Niskanen 4 000 000 $ (3)
Justin Faulk 4 000 000 $ (3)
Nick Foligno 3 650 000 $ (2)
Kevin Dallman 3 500 000 $ (2)
Nick Leddy 3 000 000 $ (1)
Patrick Maroon 2 000 000 $ (1)
Barry Tallackson 1 400 000 $ (3)
James Sheppard 1 400 000 $ (2)
Ben Smith 1 200 000 $ (2)
Philippe Dupuis 1 200 000 $ (1)
Klas Dahlbeck 1 200 000 $ (2)
Mikael Tellqvist 1 100 000 $ (3)
Mathieu Corbeil 950 000 $ (2)
Martin Marincin 900 000 $ (2)
Charlie Coyle 900 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 67 900 000,00 $
Year 9 : 41 950 000,00 $
Year 10 : 17 000 000,00 $
Year 11 : 6 500 000,00 $
Salary Average Commitment
Year 8 : 68 816 666,00 $
Year 9 : 42 866 666,00 $
Year 10 : 17 000 000,00 $
Year 11 : 6 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 900 000,00 $
Year 9 : 41 950 000,00 $
Year 10 : 17 000 000,00 $
Year 11 : 6 500 000,00 $

Farm Players Salaries

Jordan Caron 150 000 $ (3)
Josh Jooris 150 000 $ (3)
Alexander Urbom 150 000 $ (3)
Nick Spaling 140 000 $ (2)
Cade Fairchild 120 000 $ (1)
Mikko Koskinen 115 000 $ (2)
Yannick Weber 115 000 $ (2)
Mathieu Carle 110 000 $ (2)
Dale Weise 100 000 $ (3)
Philip McRae 100 000 $ (2)
Brenden Dillon 100 000 $ (2)
Ben Ryan 95 000 $ (3)
X - Kevin Ouellette 80 000 $ (10)
Mathieu Brodeur 80 000 $ (3)
Philippe Cornet 80 000 $ (3)
Antoine Lafleur 80 000 $ (1)
Marek Viedensky 80 000 $ (1)
Thomas Larkin 80 000 $ (1)
Tyler Pitlick 75 000 $ (2)
Daniel Delisle 70 000 $ (1)
Brett Bulmer 70 000 $ (2)
Philip Tot 65 000 $ (1)
Total Farm Players22
Salary Commitment
Year 8 : 2 205 000,00 $
Year 9 : 1 710 000,00 $
Year 10 : 885 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 205 000,00 $
Year 9 : 1 710 000,00 $
Year 10 : 885 000,00 $
Year 11 : 80 000,00 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 61 $ - 0 - 0,00%
Level 3: 3000 - 27 $ - 0 - 0,00%
Level 4: 5000 - 24 $ - 0 - 0,00%
Luxury : 1500 - 138 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 33 $ - 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 Salaries66 950 000 $
Farm Players Total Salaries2 330 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account26 350 207 $
Projected Bank Account26 350 207 $

Pro Players Salaries

Jarome Iginla 8 000 000 $ (1)
Dion Phaneuf 8 000 000 $ (4)
Andrei Kostitsyn 7 500 000 $ (5)
Shea Weber 7 500 000 $ (4)
Jonathan Bernier 4 200 000 $ (1)
Alex Galchenyuk 4 000 000 $ (3)
Gilbert Brule 3 700 000 $ (1)
Gustav Nyquist 3 200 000 $ (2)
David Schlemko 3 200 000 $ (3)
Mark Letestu 2 850 000 $ (2)
Stephane Da Costa 1 750 000 $ (1)
Shawn Lalonde 1 750 000 $ (1)
Pavel Vorobiev 1 700 000 $ (1)
Damien Brunner 1 500 000 $ (1)
Danny DeKeyser 1 500 000 $ (1)
Karri Ramo 1 450 000 $ (1)
Jakub Klepis 1 050 000 $ (1)
Prab Rai 1 000 000 $ (1)
Jack Eichel 900 000 $ (3)
Austin Madaisky 800 000 $ (2)
Thomas Pock 700 000 $ (1)
Lasse Kukkonen 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 8 : 66 950 000,00 $
Year 9 : 37 950 000,00 $
Year 10 : 31 100 000,00 $
Year 11 : 23 000 000,00 $
Salary Average Commitment
Year 8 : 65 450 000,00 $
Year 9 : 36 450 000,00 $
Year 10 : 29 600 000,00 $
Year 11 : 21 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 950 000,00 $
Year 9 : 37 950 000,00 $
Year 10 : 31 100 000,00 $
Year 11 : 23 000 000,00 $

Farm Players Salaries

Michal Barinka 150 000 $ (1)
BJ Crombeen 145 000 $ (1)
Justin Falk 110 000 $ (1)
Kirill Lyamin 100 000 $ (3)
Francois Bouchard 100 000 $ (3)
Matt Tennyson 100 000 $ (3)
Jean-Phillipe Cote 100 000 $ (3)
Adam Pardy 100 000 $ (2)
Olivier Roy 95 000 $ (2)
Max Nicastro 95 000 $ (2)
James Wright 95 000 $ (2)
Kyle Wilson 95 000 $ (2)
Ryan Howse 80 000 $ (1)
Jason Ward 80 000 $ (1)
Johan Sundstrom 80 000 $ (3)
X - Simon Gratton 80 000 $ (10)
Martin Ouellette 75 000 $ (2)
Austen Brassard 75 000 $ (3)
Joachim Nermark 75 000 $ (3)
Bill Arnold 75 000 $ (2)
Danick Paquette 75 000 $ (2)
Max Gardiner 70 000 $ (2)
Garrett Meurs 70 000 $ (3)
Ben Winnett 70 000 $ (1)
Tony Salmelainen 70 000 $ (1)
Luca Caputi 70 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 330 000,00 $
Year 9 : 1 555 000,00 $
Year 10 : 780 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 330 000,00 $
Year 9 : 1 555 000,00 $
Year 10 : 780 000,00 $
Year 11 : 80 000,00 $

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 - 200 $ - 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 Salaries65 600 000 $
Farm Players Total Salaries2 315 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account54 855 257 $
Projected Bank Account54 855 257 $

Pro Players Salaries

Zach Parise 7 500 000 $ (1)
John Tavares 7 400 000 $ (1)
Pierre-Marc Bouchard 5 500 000 $ (2)
Jussi Jokinen 5 000 000 $ (1)
Barret Jackman 4 650 000 $ (1)
Andrej Meszaros 4 500 000 $ (3)
Frederik Andersen 4 400 000 $ (1)
Thomas Greiss 4 200 000 $ (2)
David Backes 3 850 000 $ (2)
Nick Schultz 3 200 000 $ (1)
Tom Pyatt 3 100 000 $ (3)
Andre Benoit 1 500 000 $ (2)
Roman Horak 1 500 000 $ (1)
Ryan O'Marra 1 400 000 $ (2)
Shawn Matthias 1 400 000 $ (2)
J.T. Brown 1 100 000 $ (1)
Brady Skjei 900 000 $ (3)
Esa Lindell 900 000 $ (3)
Cody Ceci 900 000 $ (2)
Sami Vatanen 900 000 $ (1)
Jean Gabriel Pageau 900 000 $ (1)
Filip Forsberg 900 000 $ (1)
Total Pro Players22
Salary Commitment
Year 8 : 65 600 000,00 $
Year 9 : 28 150 000,00 $
Year 10 : 9 400 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 65 100 000,00 $
Year 9 : 27 650 000,00 $
Year 10 : 8 900 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 600 000,00 $
Year 9 : 28 150 000,00 $
Year 10 : 9 400 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Grant Clitsome 190 000 $ (1)
Dan Sexton 160 000 $ (2)
Kevin Quick 140 000 $ (3)
Trevor Van Riemsdyk 110 000 $ (1)
Justin Fontaine 100 000 $ (3)
Nick Cousins 90 000 $ (3)
Jimmy Vesey 90 000 $ (3)
Harri Sateri 90 000 $ (1)
Peter Delmas 90 000 $ (1)
Philip Samuelsson 90 000 $ (1)
Sean Kuraly 85 000 $ (3)
Carter Ashton 80 000 $ (1)
Maxime Clermont 80 000 $ (1)
William Wrenn 80 000 $ (1)
Tanner Richard 80 000 $ (3)
X - Mathieu Roy 80 000 $ (10)
Justin Sefton 80 000 $ (1)
Curtis Mckenzie 80 000 $ (1)
Jesper Pettersson 80 000 $ (1)
Corban Knight 80 000 $ (1)
Julien Pelletier 75 000 $ (2)
Alex Theriau 75 000 $ (1)
Brett Sutter 75 000 $ (2)
Matia Marcantuoni 70 000 $ (2)
Dante Salituro 65 000 $ (3)
Total Farm Players25
Salary Commitment
Year 8 : 2 315 000,00 $
Year 9 : 1 110 000,00 $
Year 10 : 730 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 315 000,00 $
Year 9 : 1 110 000,00 $
Year 10 : 730 000,00 $
Year 11 : 80 000,00 $

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 Salaries62 500 000 $
Farm Players Total Salaries1 980 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account54 963 451 $
Projected Bank Account54 963 451 $

Pro Players Salaries

Brian Campbell 6 500 000 $ (1)
T.J. Oshie 6 500 000 $ (4)
Pekka Rinne 6 000 000 $ (1)
Kyle Okposo 5 650 000 $ (1)
Adam Henrique 4 000 000 $ (2)
Zach Bogosian 3 900 000 $ (1)
TJ Brodie 3 900 000 $ (3)
Conor Sheary 3 500 000 $ (3)
Michael Frolik 3 150 000 $ (1)
Dave Bolland 2 700 000 $ (1)
Jonas Gustavsson 2 500 000 $ (1)
Mattew Calvert 2 200 000 $ (2)
Mark Flood 2 000 000 $ (2)
Niko Kapanen 1 750 000 $ (1)
Kevan Miller 1 400 000 $ (2)
Colby Robak 1 400 000 $ (1)
Viktor Tikhonov 1 000 000 $ (3)
Andy Chiodo 950 000 $ (1)
Leon Draisaitl 900 000 $ (2)
Tobias Rieder 900 000 $ (3)
Joe Morrow 850 000 $ (3)
Stefan Noesen 850 000 $ (3)
Total Pro Players22
Salary Commitment
Year 8 : 62 500 000,00 $
Year 9 : 28 000 000,00 $
Year 10 : 17 500 000,00 $
Year 11 : 6 500 000,00 $
Salary Average Commitment
Year 8 : 61 200 000,00 $
Year 9 : 26 700 000,00 $
Year 10 : 16 200 000,00 $
Year 11 : 5 200 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 500 000,00 $
Year 9 : 28 000 000,00 $
Year 10 : 17 500 000,00 $
Year 11 : 6 500 000,00 $

Farm Players Salaries

Tim Kennedy 150 000 $ (2)
Taylor Ellington 150 000 $ (3)
Michael Garnett 150 000 $ (1)
Dennis Rasmussen 150 000 $ (3)
Jake Hansen 100 000 $ (2)
Brendan Mikkelson 92 500 $ (2)
Jaroslav Janus 90 000 $ (2)
John Moore 90 000 $ (1)
Maxime Sauve 90 000 $ (2)
Bud Holloway 85 000 $ (2)
Aaron Marvin 85 000 $ (2)
Scott Timmins 82 500 $ (2)
X - Luc Chicoine 80 000 $ (10)
Ivan Telegin 80 000 $ (2)
Brendan Woods 75 000 $ (2)
Jeremy Price 75 000 $ (1)
Brett Ponich 75 000 $ (1)
Daultan Leveille 70 000 $ (1)
Joey Leach 70 000 $ (2)
Vinny Saponari 70 000 $ (2)
Kevin Lynch 70 000 $ (1)
Total Farm Players21
Salary Commitment
Year 8 : 1 980 000,00 $
Year 9 : 1 450 000,00 $
Year 10 : 380 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 980 000,00 $
Year 9 : 1 450 000,00 $
Year 10 : 380 000,00 $
Year 11 : 80 000,00 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 7000 - 85 $ - 0 - 0,00%
Level 2: 5000 - 45 $ - 0 - 0,00%
Level 3: 2000 - 25 $ - 0 - 0,00%
Level 4: 4000 - 15 $ - 0 - 0,00%
Luxury : 1000 - 140 $ - 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 Salaries62 450 000 $
Farm Players Total Salaries2 680 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account13 176 100 $
Projected Bank Account13 176 100 $

Pro Players Salaries

Claude Giroux 7 500 000 $ (2)
Tyler Myers 6 250 000 $ (4)
Patrice Bergeron 5 500 000 $ (2)
Devan Dubnyk 5 500 000 $ (3)
Bobby Ryan 5 000 000 $ (2)
Mark Streit 5 000 000 $ (1)
Gabriel Landeskog 5 000 000 $ (2)
Joffrey Lupul 4 250 000 $ (2)
Christian Ehrhoff 3 750 000 $ (2)
Viktor Stalberg 2 700 000 $ (1)
James Reimer 2 400 000 $ (1)
Mason Raymond 1 900 000 $ (1)
Philip Larsen 1 400 000 $ (1)
Calle Jarnkrok 900 000 $ (2)
Morgan Rielly 900 000 $ (3)
David Savard 900 000 $ (1)
Tyler Toffoli 900 000 $ (1)
Mikhail Grigorenko 900 000 $ (3)
Matthew Nieto 900 000 $ (3)
Sean Monahan 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $
Salary Average Commitment
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 450 000,00 $
Year 9 : 46 350 000,00 $
Year 10 : 14 450 000,00 $
Year 11 : 6 250 000,00 $

Farm Players Salaries

Sebastien Caron 175 000 $ (1)
Ryan Garbutt 150 000 $ (2)
Brandon Mcmillan 140 000 $ (2)
Dwight King 140 000 $ (2)
Adam McQuaid 140 000 $ (2)
Patrick Desrochers 135 000 $ (1)
Jani Rita 130 000 $ (1)
Jozef Balej 125 000 $ (1)
Chris Conner 125 000 $ (1)
Marcel Hossa 120 000 $ (1)
Josef Melichar 115 000 $ (1)
Vladimir Sobotka 110 000 $ (2)
Erik Condra 100 000 $ (1)
Sergei Korostin 100 000 $ (3)
Dylan DeMelo 100 000 $ (3)
Eric Knodel 100 000 $ (1)
Ryan Button 90 000 $ (3)
Blair Jones 90 000 $ (1)
Mitch Wahl 90 000 $ (3)
David Warsofsky 90 000 $ (3)
Brandon Gormley 80 000 $ (2)
Kirill Kabanov 80 000 $ (2)
X - Guillaume Cazes 80 000 $ (10)
Tyler Plante 75 000 $ (2)
Total Farm Players24
Salary Commitment
Year 8 : 2 680 000,00 $
Year 9 : 1 465 000,00 $
Year 10 : 550 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 680 000,00 $
Year 9 : 1 465 000,00 $
Year 10 : 550 000,00 $
Year 11 : 80 000,00 $

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 5000 - 65 $ - 0 - 0,00%
Level 3: 2000 - 45 $ - 0 - 0,00%
Level 4: 4000 - 30 $ - 0 - 0,00%
Luxury : 1000 - 195 $ - 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 Salaries65 350 000 $
Farm Players Total Salaries2 185 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account14 294 892 $
Projected Bank Account14 294 892 $

Pro Players Salaries

Simon Gagne 7 500 000 $ (3)
Ondrej Pavelec 5 750 000 $ (3)
Mikko Koivu 5 500 000 $ (2)
Brad Marchand 5 000 000 $ (1)
Jonathan Huberdeau 4 500 000 $ (4)
Brayden Schenn 4 500 000 $ (4)
Logan Couture 4 250 000 $ (2)
Ryan Ellis 4 000 000 $ (4)
Hampus Lindholm 4 000 000 $ (3)
Paul Martin 3 150 000 $ (2)
Chad Johnson 2 800 000 $ (1)
Ville Leino 2 800 000 $ (1)
Jonas Junland 2 200 000 $ (2)
Ty Rattie 2 000 000 $ (1)
Eric Gryba 1 800 000 $ (1)
Nick Palmieri 1 200 000 $ (1)
Connor Murphy 900 000 $ (2)
Devin Shore 900 000 $ (3)
Ryan Hartman 900 000 $ (3)
Ben Chiarot 850 000 $ (1)
Gamel Smith 850 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 65 350 000,00 $
Year 9 : 48 900 000,00 $
Year 10 : 32 900 000,00 $
Year 11 : 13 000 000,00 $
Salary Average Commitment
Year 8 : 64 850 000,00 $
Year 9 : 48 400 000,00 $
Year 10 : 32 050 000,00 $
Year 11 : 13 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 350 000,00 $
Year 9 : 48 900 000,00 $
Year 10 : 32 900 000,00 $
Year 11 : 13 000 000,00 $

Farm Players Salaries

Chris Tierney 150 000 $ (3)
Philipp Grubauer 125 000 $ (1)
Tanner Glass 120 000 $ (1)
Petr Kalus 120 000 $ (1)
Seth Helgeson 100 000 $ (1)
Brett Skinner 100 000 $ (1)
Jerome Samson 95 000 $ (3)
Brad Malone 95 000 $ (2)
Marcus Foligno 90 000 $ (3)
Chet Pickard 85 000 $ (1)
Corey Trivino 85 000 $ (1)
Mikhail Stefanovich 80 000 $ (1)
Joel Gistedt 80 000 $ (2)
Ludvig Rensfeldt 80 000 $ (2)
X - Louis-Philippe DesHaies 80 000 $ (10)
Radoslav Illo 80 000 $ (1)
Denis Bodrov 80 000 $ (1)
Dale Mitchell 80 000 $ (2)
Justin Shugg 70 000 $ (2)
Jerome Gauthier-Leduc 70 000 $ (2)
Samuel Noreau 70 000 $ (2)
Brandon Hynes 65 000 $ (2)
Dominik Volek 65 000 $ (2)
Philippe Hudon 65 000 $ (2)
Colin Suellentrop 55 000 $ (3)
Total Farm Players25
Salary Commitment
Year 8 : 2 185 000,00 $
Year 9 : 1 210 000,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 185 000,00 $
Year 9 : 1 210 000,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $

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 Salaries63 450 000 $
Farm Players Total Salaries2 495 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account25 141 483 $
Projected Bank Account25 141 483 $

Pro Players Salaries

Patrick Marleau 8 250 000 $ (1)
Olli Jokinen 8 000 000 $ (3)
Ryan Suter 5 500 000 $ (1)
Max Pacioretty 5 500 000 $ (1)
Noah Welch 5 500 000 $ (2)
Dan Girardi 5 100 000 $ (2)
Mike Green 4 100 000 $ (3)
Nino Niederreiter 4 000 000 $ (3)
Jake Allen 3 500 000 $ (5)
Sebastian Wannstrom 2 500 000 $ (3)
Ty Wishart 1 750 000 $ (3)
Cory Conacher 1 400 000 $ (3)
Anton Rodin 1 400 000 $ (2)
Cal O'Reilly (1 Way Contract) 1 350 000 $ (2)
Dustin Boyd 1 000 000 $ (1)
Rostislav Olesz 1 000 000 $ (1)
Evgeny Kuznetsov 900 000 $ (2)
Ryan Spooner 900 000 $ (2)
Nathan Beaulieu 900 000 $ (2)
Matt Murray 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 63 450 000,00 $
Year 9 : 42 200 000,00 $
Year 10 : 26 150 000,00 $
Year 11 : 3 500 000,00 $
Salary Average Commitment
Year 8 : 62 950 000,00 $
Year 9 : 41 700 000,00 $
Year 10 : 25 650 000,00 $
Year 11 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 63 450 000,00 $
Year 9 : 42 200 000,00 $
Year 10 : 26 150 000,00 $
Year 11 : 3 500 000,00 $

Farm Players Salaries

Zack Stortini 150 000 $ (2)
Tyler Kennedy 125 000 $ (1)
Joonas Nattinen 100 000 $ (3)
Theo Ruth 100 000 $ (1)
John McFarland 100 000 $ (2)
Brandon Yip 100 000 $ (1)
Mark Katic 95 000 $ (1)
Tyler Beskorowany 95 000 $ (2)
Colby Cohen 95 000 $ (1)
Jeff Hoggan 95 000 $ (1)
Marcel Noebels 95 000 $ (1)
Michael Hutchinson 95 000 $ (2)
Enver Lisin 90 000 $ (1)
Ryan Sproul 90 000 $ (3)
Paul Postma 90 000 $ (3)
Cam Janssen 85 000 $ (2)
Dylan Olsen 80 000 $ (1)
Jordan Szwarz 80 000 $ (1)
Nicklas Lasu 80 000 $ (3)
Max Reinhart 80 000 $ (2)
Matt Mackenzie 80 000 $ (3)
X - Sébastien Beaupré 80 000 $ (10)
Jeff Glass 75 000 $ (1)
Jason Williams 75 000 $ (2)
John Lee 70 000 $ (1)
Kurtis Foster 70 000 $ (1)
Justin Azevedo 65 000 $ (1)
Loik Leveille 60 000 $ (3)
Total Farm Players28
Salary Commitment
Year 8 : 2 495 000,00 $
Year 9 : 1 260 000,00 $
Year 10 : 580 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 495 000,00 $
Year 9 : 1 260 000,00 $
Year 10 : 580 000,00 $
Year 11 : 80 000,00 $

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 Salaries65 200 000 $
Farm Players Total Salaries1 970 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account16 566 630 $
Projected Bank Account16 566 630 $

Pro Players Salaries

Ryan Getzlaf 9 000 000 $ (2)
Corey Perry 8 750 000 $ (4)
Nicklas Backstrom 8 200 000 $ (3)
Kari Lehtonen 6 500 000 $ (2)
Brad Stuart 6 200 000 $ (1)
Blake Wheeler 5 000 000 $ (1)
Erik Karlsson 4 000 000 $ (2)
Robin Lehner 4 000 000 $ (5)
Jay Harrison 2 000 000 $ (1)
Christopher Tanev 1 500 000 $ (1)
Micheal Ferland 1 450 000 $ (3)
Erik Gustafsson 1 200 000 $ (1)
Clayton Stoner 1 000 000 $ (1)
Andrew Desjardins 1 000 000 $ (1)
Andre Burakowsky 900 000 $ (3)
Dylan Larkin 900 000 $ (2)
Anthony Mantha 900 000 $ (3)
Bryan Rust 900 000 $ (2)
Mathew Dumba 900 000 $ (3)
Mika Zibanejad 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 200 000,00 $
Year 9 : 46 400 000,00 $
Year 10 : 25 100 000,00 $
Year 11 : 12 750 000,00 $
Salary Average Commitment
Year 8 : 64 450 000,00 $
Year 9 : 45 650 000,00 $
Year 10 : 24 350 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 200 000,00 $
Year 9 : 46 400 000,00 $
Year 10 : 25 100 000,00 $
Year 11 : 12 750 000,00 $

Farm Players Salaries

Mark Borowiecki 135 000 $ (1)
John Negrin 100 000 $ (2)
Samuel Carrier 100 000 $ (2)
Adam Mair 100 000 $ (1)
Rob Davison 100 000 $ (1)
Boyd Kane 90 000 $ (1)
Timo Pielmeier 85 000 $ (3)
Dan Dunn 85 000 $ (2)
Jori Lehtera 80 000 $ (3)
Chris Doyle 80 000 $ (2)
X - Tommy Rhéaume 80 000 $ (10)
Stanislav Galiev 80 000 $ (2)
Mikhail Yakubov 80 000 $ (1)
Ben Clymer 75 000 $ (1)
Maksim Mayorov 75 000 $ (3)
Mirko Hoefflin 75 000 $ (2)
Nick Ross 75 000 $ (2)
Steve Moore 75 000 $ (1)
Jhonas Enroth 75 000 $ (2)
Zakhar Arzamastsev 65 000 $ (2)
Alex Grant 65 000 $ (2)
Ben Blood 65 000 $ (2)
Brett Bruneteau 65 000 $ (2)
Luke Lockhart 65 000 $ (2)
Total Farm Players24
Salary Commitment
Year 8 : 1 970 000,00 $
Year 9 : 1 315 000,00 $
Year 10 : 320 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 970 000,00 $
Year 9 : 1 315 000,00 $
Year 10 : 320 000,00 $
Year 11 : 80 000,00 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 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 - 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 600 500 $
Farm Players Total Salaries2 512 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account103 872 276 $
Projected Bank Account103 872 276 $

Pro Players Salaries

Eric Brewer 7 500 000 $ (1)
Dustin Brown 5 750 000 $ (2)
Tomas Plekanec 5 000 000 $ (1)
Cam Barker 4 900 000 $ (1)
Tobias Enstrom 4 500 000 $ (2)
Reilly Smith 4 500 000 $ (3)
Ben Bishop 4 500 000 $ (2)
Brendan Gallagher 4 000 000 $ (3)
Ben Eager 3 750 000 $ (2)
Michael Del Zotto 3 500 000 $ (3)
Trevor Daley 3 250 500 $ (2)
Luke Adam 2 500 000 $ (1)
Zack Kassian 2 150 000 $ (2)
Antoine Roussel 1 200 000 $ (1)
Boone Jenner 900 000 $ (2)
Anthony Duclair 900 000 $ (2)
Joonas Korpisalo 900 000 $ (2)
Adam pelech 900 000 $ (3)
Total Pro Players18
Salary Commitment
Year 8 : 60 600 500,00 $
Year 9 : 39 500 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 60 850 500,00 $
Year 9 : 39 750 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 60 600 500,00 $
Year 9 : 39 500 500,00 $
Year 10 : 12 900 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Hannu Toivonen 150 000 $ (2)
Dave Labrecque 140 000 $ (2)
Patrice Cormier 140 000 $ (1)
Brandon Pirri 140 000 $ (2)
Thomas Hickey 120 000 $ (1)
Jeremie Blain 110 000 $ (1)
Brett Sonne 100 000 $ (1)
Cody McLeod 100 000 $ (2)
Joey MacDonald 100 000 $ (2)
Nicklas Grossman 95 000 $ (2)
Dalton Prout 95 000 $ (2)
Sergey Kalinin 90 000 $ (2)
Maxim Shalunov 85 000 $ (3)
X - Guy Brisson 80 000 $ (10)
Calle Andersson 75 000 $ (3)
Brad Ross 75 000 $ (1)
Harrison Ruopp 75 000 $ (1)
Tomas Hyka 75 000 $ (1)
Anthony Peluso 72 500 $ (1)
Yasin Cisse 70 000 $ (2)
Louis-Marc Aubry 70 000 $ (2)
Marc-Olivier Roy 70 000 $ (3)
David Hale 65 000 $ (1)
Charles-Antoine Messier 65 000 $ (1)
Eric Mestery 65 000 $ (1)
Emil Djuse 65 000 $ (2)
Alex Coulombe 65 000 $ (2)
Scott Oke 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 8 : 2 512 500,00 $
Year 9 : 1 490 000,00 $
Year 10 : 310 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 512 500,00 $
Year 9 : 1 490 000,00 $
Year 10 : 310 000,00 $
Year 11 : 80 000,00 $

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 Salaries60 850 000 $
Farm Players Total Salaries1 545 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account261 144 $
Projected Bank Account261 144 $

Pro Players Salaries

Andrei Markov 8 000 000 $ (1)
Bryan Little 6 500 000 $ (5)
Dan Hamhuis 5 750 000 $ (3)
Marc Staal 5 500 000 $ (4)
Patrick Sharp 5 500 000 $ (2)
David Krejci 5 000 000 $ (1)
Alexander Steen 4 500 000 $ (2)
Kevin Bieksa 4 250 000 $ (2)
Michal Rozsival 3 500 000 $ (1)
Jay Beagle 3 000 000 $ (1)
Darcy Kuemper 2 800 000 $ (1)
Curtis McElhinney (1 Way Contract) 2 300 000 $ (1)
Roman Polak 1 800 000 $ (1)
Ryan Reaves 1 700 000 $ (1)
Kevin Hayes 1 200 000 $ (2)
Marc-Antoine Pouliot 1 000 000 $ (1)
Mark Olver 1 000 000 $ (3)
Daniel Rahimi 900 000 $ (3)
Colton Gillies 900 000 $ (1)
Derek Rodwell 750 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 65 850 000,00 $
Year 9 : 35 100 000,00 $
Year 10 : 19 650 000,00 $
Year 11 : 12 000 000,00 $
Salary Average Commitment
Year 8 : 65 850 000,00 $
Year 9 : 35 100 000,00 $
Year 10 : 19 650 000,00 $
Year 11 : 12 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 850 000,00 $
Year 9 : 35 100 000,00 $
Year 10 : 19 650 000,00 $
Year 11 : 12 000 000,00 $

Farm Players Salaries

Vladimir Zharkov 100 000 $ (3)
Ryan Tesink 95 000 $ (1)
Tommy Cross 95 000 $ (2)
Jason Jaffray 80 000 $ (1)
Andre Petersson 80 000 $ (1)
Codey Burki 80 000 $ (3)
Steve Quailer 80 000 $ (2)
Patrick Kaleta 80 000 $ (2)
X - Alexandre Fortier 80 000 $ (10)
Brandon Archibald 80 000 $ (1)
Maxime Macenauer 80 000 $ (3)
Simon Hjalmarsson 75 000 $ (2)
Cody Sol 75 000 $ (1)
Stefan Warg 70 000 $ (2)
Sean Lorenz 70 000 $ (2)
Derek Grant 70 000 $ (1)
Etienne Brodeur 65 000 $ (2)
Jordan Messier 65 000 $ (2)
Jakub Izacky 65 000 $ (2)
Cameron Abney 60 000 $ (1)
Total Farm Players20
Salary Commitment
Year 8 : 1 545 000,00 $
Year 9 : 1 005 000,00 $
Year 10 : 340 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 545 000,00 $
Year 9 : 1 005 000,00 $
Year 10 : 340 000,00 $
Year 11 : 80 000,00 $

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 80 $ - 0 - 0,00%
Level 2: 5000 - 50 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 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 Salaries62 800 000 $
Farm Players Total Salaries2 727 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account20 000 000 $
Projected Bank Account20 000 000 $

Pro Players Salaries

Jaden Schwartz 6 000 000 $ (4)
Joe Pavelski 6 000 000 $ (4)
Travis Zajac 6 000 000 $ (4)
Brent Seabrook 4 500 000 $ (1)
Lee Stempniak 4 200 000 $ (2)
David Perron 4 000 000 $ (1)
Ondrej Fiala 4 000 000 $ (1)
Johnny Boychuk 4 000 000 $ (1)
Al Montoya 3 500 000 $ (1)
Mike Condon 3 150 000 $ (2)
Anders Lee 2 500 000 $ (2)
Andrew Macdonald 2 400 000 $ (2)
Brendan Smith 2 150 000 $ (1)
Brooks Laich 2 000 000 $ (1)
Eric Fehr 1 850 000 $ (2)
Joonas Donskoi 1 750 000 $ (3)
Troy Brouwer 1 500 000 $ (1)
Michael Matheson 1 500 000 $ (2)
Damon Severson 900 000 $ (1)
Adam Lowry 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 62 800 000,00 $
Year 9 : 35 350 000,00 $
Year 10 : 19 750 000,00 $
Year 11 : 18 000 000,00 $
Salary Average Commitment
Year 8 : 60 800 000,00 $
Year 9 : 33 350 000,00 $
Year 10 : 17 750 000,00 $
Year 11 : 16 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 62 800 000,00 $
Year 9 : 35 350 000,00 $
Year 10 : 19 750 000,00 $
Year 11 : 18 000 000,00 $

Farm Players Salaries

Alexandre R. Picard 185 000 $ (2)
Alexander Burmistrov 175 000 $ (2)
Michal Repik 175 000 $ (3)
Daniel Paille 175 000 $ (3)
Vaclav Nedorost 165 000 $ (1)
Nate Schmidt 150 000 $ (3)
Frank Vatrano 140 000 $ (3)
Keaton Ellerby 120 000 $ (1)
Jarkko Immonen 110 000 $ (2)
Christian Folin 100 000 $ (3)
Mat Clark 100 000 $ (3)
Jamie Arniel 95 000 $ (2)
Dustin Tokarski 92 500 $ (2)
Philip Lane 90 000 $ (2)
Luca Sbisa 90 000 $ (2)
Shane Prince 90 000 $ (2)
Jordan Binnington 85 000 $ (1)
Lance Bouma 85 000 $ (1)
Jacob Josefson 80 000 $ (1)
X - Dany Leblanc 80 000 $ (10)
Jamie McBain 75 000 $ (3)
Anthony Camara 75 000 $ (3)
Krys Kolanos 65 000 $ (3)
Konstantin Glazachev 65 000 $ (3)
Jambon d'urgence 3 65 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 727 500,00 $
Year 9 : 2 127 500,00 $
Year 10 : 1 200 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 727 500,00 $
Year 9 : 2 127 500,00 $
Year 10 : 1 200 000,00 $
Year 11 : 80 000,00 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 7000 - 85 $ - 0 - 0,00%
Level 2: 6000 - 50 $ - 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 - 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 600 000 $
Farm Players Total Salaries2 266 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account12 033 476 $
Projected Bank Account12 033 476 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (2)
Carey Price 8 500 000 $ (3)
Duncan Keith 7 250 000 $ (3)
Marian Gaborik 7 000 000 $ (1)
Derek Stepan 5 500 000 $ (1)
Joni Pitkanen 5 000 000 $ (1)
Chris Kreider 4 500 000 $ (5)
Jannik Hansen 3 000 000 $ (3)
Travis Hamonic (1 Way Contract) 2 500 000 $ (2)
Alex Chiasson 2 500 000 $ (3)
Tuomo Ruutu 2 150 000 $ (2)
Matt Irwin 1 500 000 $ (3)
Mikael Backlund 1 500 000 $ (1)
Casey Cizikas 1 400 000 $ (2)
Bill Sweatt 1 000 000 $ (1)
Ian Cole 1 000 000 $ (1)
Bruno St-Jacques 900 000 $ (1)
Victor Rask 900 000 $ (1)
Mark Scheifele 900 000 $ (1)
Kent Patterson 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 66 600 000,00 $
Year 9 : 42 050 000,00 $
Year 10 : 27 250 000,00 $
Year 11 : 4 500 000,00 $
Salary Average Commitment
Year 8 : 66 600 000,00 $
Year 9 : 42 050 000,00 $
Year 10 : 27 250 000,00 $
Year 11 : 4 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 600 000,00 $
Year 9 : 42 050 000,00 $
Year 10 : 27 250 000,00 $
Year 11 : 4 500 000,00 $

Farm Players Salaries

Henrik Tallinder 175 000 $ (1)
Marek Schwarz 170 000 $ (3)
Richard Bachman 150 000 $ (3)
Kirill Tulupov 145 000 $ (3)
Justin Braun 141 000 $ (2)
Matt Ellis 130 000 $ (1)
Steven Kampfer 120 000 $ (1)
Iiro Pakarinen 120 000 $ (2)
Jim O'Brien 90 000 $ (1)
Steve Downie 85 000 $ (2)
Mattias Backman 80 000 $ (3)
Blake Coleman 80 000 $ (2)
Kristoffer Berglund 80 000 $ (1)
X - Michael Levesque 80 000 $ (10)
Mike Hoeffel 80 000 $ (1)
Steven Fogarty 75 000 $ (3)
Alec Martinez 75 000 $ (3)
Mike Morrison 75 000 $ (3)
Andrew Fritsch 70 000 $ (3)
Eero Elo 65 000 $ (1)
Alex Belzile 60 000 $ (1)
Corey Fienhage 60 000 $ (2)
Andrej Sastny 60 000 $ (1)
Total Farm Players23
Salary Commitment
Year 8 : 2 266 000,00 $
Year 9 : 1 406 000,00 $
Year 10 : 920 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 266 000,00 $
Year 9 : 1 406 000,00 $
Year 10 : 920 000,00 $
Year 11 : 80 000,00 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameDipietro Center
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 0 - 0,00%
Level 3: 3000 - 35 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 1500 - 170 $ - 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 Salaries65 700 000 $
Farm Players Total Salaries2 287 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account15 713 490 $
Projected Bank Account15 713 490 $

Pro Players Salaries

Matt Duchene 6 000 000 $ (3)
Keith Yandle 5 750 000 $ (2)
John Carlson 5 500 000 $ (1)
Johnny Gaudreau 5 500 000 $ (4)
Jeff Skinner 5 500 000 $ (1)
Scott Gomez 5 150 000 $ (1)
Brandon Saad 5 000 000 $ (2)
Scott Hartnell 4 000 000 $ (1)
Sean Couturier 4 000 000 $ (1)
Jeff Petry 3 000 000 $ (3)
Kris Russell 2 800 000 $ (2)
Joel Ward 2 700 000 $ (2)
Carl Gunnarsson 2 500 000 $ (1)
Brandon Sutter 1 900 000 $ (1)
Scott Darling 1 200 000 $ (1)
Brock Nelson 900 000 $ (1)
Petr Mrazek 900 000 $ (2)
Dmitri Orlov 900 000 $ (2)
Anton Lander 900 000 $ (1)
Sondre Olden 800 000 $ (1)
Ryan Hegarty 800 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 65 700 000,00 $
Year 9 : 33 350 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $
Salary Average Commitment
Year 8 : 65 700 000,00 $
Year 9 : 33 350 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 700 000,00 $
Year 9 : 33 350 000,00 $
Year 10 : 14 500 000,00 $
Year 11 : 5 500 000,00 $

Farm Players Salaries

Brandon Prust 150 000 $ (1)
Joe Colborne 150 000 $ (1)
Brandon Manning 95 000 $ (3)
Joonas Kemppainen 95 000 $ (3)
Mike Blunden 95 000 $ (1)
Luca Cunti 92 500 $ (2)
Stephen Gionta 90 000 $ (1)
Jon Merrill 90 000 $ (2)
Michael Chaput 85 000 $ (2)
Connor Brickley 85 000 $ (2)
Peter Stoykewych 80 000 $ (3)
X - Simon Godin 80 000 $ (10)
Stefan Elliott 80 000 $ (1)
Mac Bennett 80 000 $ (1)
Phil Varone 80 000 $ (1)
Johan Gustafsson 80 000 $ (3)
Jeff Taffe 80 000 $ (1)
Jeremy Williams 80 000 $ (1)
Troy Bourke 75 000 $ (2)
Taylor Aronson 75 000 $ (2)
Maxim Kitsyn 70 000 $ (2)
Connor Knapp 70 000 $ (1)
Joseph Labate 70 000 $ (3)
Dany Sabourin 65 000 $ (1)
Matt Marshall 65 000 $ (1)
Rob Scuderi 65 000 $ (1)
Johan Motin 65 000 $ (2)
Total Farm Players27
Salary Commitment
Year 8 : 2 287 500,00 $
Year 9 : 1 137 500,00 $
Year 10 : 500 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 287 500,00 $
Year 9 : 1 137 500,00 $
Year 10 : 500 000,00 $
Year 11 : 80 000,00 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 63 $ - 0 - 0,00%
Level 3: 3000 - 28 $ - 0 - 0,00%
Level 4: 5000 - 25 $ - 0 - 0,00%
Luxury : 1000 - 198 $ - 0 - 0,00%
Total Capacity :22000
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 Salaries63 500 000 $
Farm Players Total Salaries2 945 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account128 858 956 $
Projected Bank Account128 858 956 $

Pro Players Salaries

Ilya Kovalchuk 9 000 000 $ (1)
James vanRiemsdyk 5 500 000 $ (5)
Christian Backman 4 500 000 $ (3)
Patrik Berglund 4 500 000 $ (1)
Ryan Kesler 4 250 000 $ (2)
Zach Boychuk 4 150 000 $ (1)
Evander Kane 4 000 000 $ (1)
Semyon Varlamov 3 800 000 $ (1)
Mike Fisher 3 500 000 $ (1)
Braydon Coburn 3 250 000 $ (4)
Andrej Sekera 3 000 000 $ (2)
Tim Erixon 2 500 000 $ (2)
Artem Anisimov 2 400 000 $ (1)
Dominic Moore 2 250 000 $ (1)
Riley Nash 1 500 000 $ (1)
Brandon Carlo 900 000 $ (3)
Zemgus Girgensons 900 000 $ (3)
Andrei Vasilevski 900 000 $ (2)
William Nylander 900 000 $ (3)
Alexander Petrovic 900 000 $ (2)
Markus Granlund 900 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 63 500 000,00 $
Year 9 : 28 400 000,00 $
Year 10 : 16 850 000,00 $
Year 11 : 8 750 000,00 $
Salary Average Commitment
Year 8 : 63 300 000,00 $
Year 9 : 28 200 000,00 $
Year 10 : 16 650 000,00 $
Year 11 : 8 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 63 500 000,00 $
Year 9 : 28 400 000,00 $
Year 10 : 16 850 000,00 $
Year 11 : 8 750 000,00 $

Farm Players Salaries

Ryan Wilson 170 000 $ (2)
Andrej Sustr 170 000 $ (3)
Peter Holland 140 000 $ (2)
Maxim Trunev 140 000 $ (2)
Colin Miller 140 000 $ (3)
Oscar Lindberg 135 000 $ (2)
Joonas Rask 125 000 $ (2)
Michael Bournival 120 000 $ (2)
Patrick Wiercioch 100 000 $ (1)
Oscar Moller 100 000 $ (1)
Thomas McCollum 100 000 $ (1)
David Clarkson 95 000 $ (1)
Jamieson Oleksiak 90 000 $ (3)
Yutaka Fukufuji 90 000 $ (1)
Taylor Doherty 90 000 $ (2)
Patrik Nemeth 85 000 $ (2)
Dalton Smith 85 000 $ (2)
Robbie Russo 85 000 $ (3)
Matt Puempel 85 000 $ (3)
Quinton Howden 85 000 $ (2)
T.J. Hensick 80 000 $ (1)
Greg Mckegg 80 000 $ (2)
X - Eric Pilon 80 000 $ (10)
Brian Dumoulin 80 000 $ (1)
Jeremy Morin 80 000 $ (1)
Chris Brown 80 000 $ (1)
Petter Granberg 80 000 $ (3)
Alexander Guptill 80 000 $ (2)
Philippe Paradis 75 000 $ (1)
Total Farm Players29
Salary Commitment
Year 8 : 2 945 000,00 $
Year 9 : 2 065 000,00 $
Year 10 : 730 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 945 000,00 $
Year 9 : 2 065 000,00 $
Year 10 : 730 000,00 $
Year 11 : 80 000,00 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 6000 - 65 $ - 0 - 0,00%
Level 3: 3000 - 45 $ - 0 - 0,00%
Level 4: 5000 - 31 $ - 0 - 0,00%
Luxury : 1000 - 190 $ - 0 - 0,00%
Total Capacity :22000
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 150 000 $
Farm Players Total Salaries2 902 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account27 478 034 $
Projected Bank Account27 478 034 $

Pro Players Salaries

Ales Hemsky (1 Way Contract) 6 750 000 $ (2)
Jonathan Quick 6 750 000 $ (5)
Alexander Semin 6 000 000 $ (1)
Derick Brassard 5 600 000 $ (2)
Kyle Turris 4 900 000 $ (2)
Olli Maatta 3 500 000 $ (5)
Jaccob Slavin 3 500 000 $ (5)
Mike Cammalleri 3 250 000 $ (1)
Carl Soderberg 3 000 000 $ (1)
Slava Voynov 3 000 000 $ (1)
Kyle Brodziak 3 000 000 $ (3)
Cam Talbot 3 000 000 $ (3)
Jake Gardiner 2 400 000 $ (2)
Jack Skille 1 850 000 $ (3)
Brian Gibbons 1 500 000 $ (1)
Andrei Loktionov 1 400 000 $ (2)
Alexei Ponikarovsky 1 400 000 $ (3)
TJ Brennan 1 400 000 $ (1)
Adam Hall 1 300 000 $ (2)
Tom Kostopoulos 900 000 $ (1)
Brayden McNabb 900 000 $ (1)
Radek Smolenak 850 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 66 150 000,00 $
Year 9 : 46 200 000,00 $
Year 10 : 23 000 000,00 $
Year 11 : 13 750 000,00 $
Salary Average Commitment
Year 8 : 64 650 000,00 $
Year 9 : 44 700 000,00 $
Year 10 : 21 500 000,00 $
Year 11 : 12 250 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 66 150 000,00 $
Year 9 : 46 200 000,00 $
Year 10 : 23 000 000,00 $
Year 11 : 13 750 000,00 $

Farm Players Salaries

Raphael Diaz 215 000 $ (2)
Matt Frattin 175 000 $ (3)
Mike Weber 175 000 $ (3)
Dustin Jeffrey 150 000 $ (2)
Igor Grigorenko 150 000 $ (2)
Eric O'dell 150 000 $ (1)
Craig Smith 150 000 $ (3)
Barry Brust 120 000 $ (3)
Adam Gilmour 120 000 $ (2)
Zack Smith 100 000 $ (3)
Corbin Mcpherson 100 000 $ (3)
Leland Irving 95 000 $ (2)
Dmitri Jaskin 90 000 $ (1)
Alex Velischek 85 000 $ (3)
Jani Hakanpaa 80 000 $ (2)
Keegan Lowe 80 000 $ (3)
X - Sébastien Ferland 80 000 $ (10)
Geoffrey Schemitsch 80 000 $ (2)
Brandon Davidson 80 000 $ (1)
Alexander Avtsin 80 000 $ (1)
Dmitri Kugryshev 80 000 $ (1)
Jason Kasdorf 75 000 $ (3)
Kory Nagy 72 500 $ (1)
Jeremy Boyce-Rotevall 70 000 $ (3)
Brett MacLean 70 000 $ (3)
Troy Vance 70 000 $ (3)
Jay Dickman 60 000 $ (2)
Charles-Olivier Rousse 50 000 $ (3)
Total Farm Players28
Salary Commitment
Year 8 : 2 902 500,00 $
Year 9 : 2 350 000,00 $
Year 10 : 1 400 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 902 500,00 $
Year 9 : 2 350 000,00 $
Year 10 : 1 400 000,00 $
Year 11 : 80 000,00 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 5000 - 63 $ - 0 - 0,00%
Level 3: 2000 - 39 $ - 0 - 0,00%
Level 4: 4000 - 26 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 0 - 0,00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 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 Salaries67 115 000 $
Farm Players Total Salaries2 565 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account187 920 $
Projected Bank Account187 920 $

Pro Players Salaries

Paul Stastny 8 000 000 $ (2)
Ladislav Nagy 7 000 000 $ (1)
Kris Letang 6 500 000 $ (3)
Steve Mason 6 250 000 $ (4)
Jay Bouwmeester 6 000 000 $ (4)
James Neal 6 000 000 $ (3)
Derek Morris 5 500 000 $ (2)
Jason Zucker 3 200 000 $ (2)
Leo Komarov 2 800 000 $ (1)
Josh Bailey 2 400 000 $ (1)
Anders Lindback 2 000 000 $ (2)
Tyler Cuma 1 800 000 $ (1)
Darren Helm 1 430 000 $ (2)
Eric Wellwood 1 135 000 $ (1)
Matt Halischuk 1 125 000 $ (1)
Matt Bartkowski 1 000 000 $ (1)
Nikolaj Ehlers 900 000 $ (3)
Vincent Trocheck 900 000 $ (2)
Brett Pesce 900 000 $ (3)
Rickard Rakell 900 000 $ (1)
David Toews 725 000 $ (2)
Corey Cowick 650 000 $ (2)
Total Pro Players22
Salary Commitment
Year 8 : 67 115 000,00 $
Year 9 : 48 955 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 12 250 000,00 $
Salary Average Commitment
Year 8 : 67 715 000,00 $
Year 9 : 49 555 000,00 $
Year 10 : 27 150 000,00 $
Year 11 : 12 850 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 115 000,00 $
Year 9 : 48 955 000,00 $
Year 10 : 26 550 000,00 $
Year 11 : 12 250 000,00 $

Farm Players Salaries

Chris Butler 185 000 $ (2)
Ryan Dzingel 175 000 $ (3)
Bryan Bickell 130 000 $ (2)
Yury Alexandrov 120 000 $ (1)
Lukas Sedlak 112 500 $ (2)
Kenny Ryan 100 000 $ (1)
Sam Brittain 100 000 $ (3)
Miika Salomaki 95 000 $ (2)
Ryan Murphy 90 000 $ (3)
Magnus Paajarvi 90 000 $ (1)
Patrick Koudys 90 000 $ (1)
Samuel Groulx 90 000 $ (1)
Mark Visentin 85 000 $ (3)
Drew Shore 85 000 $ (1)
Michal Jordan 85 000 $ (1)
Tomas Jurco 85 000 $ (3)
Joe Stejskal 82 500 $ (1)
X - Jean-François Provencher 80 000 $ (10)
Tomas Vincour 80 000 $ (1)
Joey Hishon 80 000 $ (2)
Zane McIntyre 80 000 $ (3)
Dominik Uher 80 000 $ (3)
Peter Andersson 75 000 $ (1)
Jerome Flaake 75 000 $ (1)
Graham Black 75 000 $ (3)
Luke Moffatt 70 000 $ (2)
Rasmus Bengtsson 70 000 $ (3)
Total Farm Players27
Salary Commitment
Year 8 : 2 565 000,00 $
Year 9 : 1 592 500,00 $
Year 10 : 920 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 530 000,00 $
Year 9 : 1 562 500,00 $
Year 10 : 890 000,00 $
Year 11 : 80 000,00 $

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7000 - 75 $ - 0 - 0,00%
Level 2: 6000 - 51 $ - 0 - 0,00%
Level 3: 2000 - 30 $ - 0 - 0,00%
Level 4: 4000 - 15 $ - 0 - 0,00%
Luxury : 1000 - 165 $ - 0 - 0,00%
Total Capacity :20000
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 Salaries72 610 000 $
Farm Players Total Salaries1 960 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account11 661 794 $
Projected Bank Account11 661 794 $

Pro Players Salaries

Tyler Seguin 7 650 000 $ (1)
Mike York 6 000 000 $ (1)
Ryan Callahan 5 500 000 $ (3)
Ondrej Palat 5 500 000 $ (3)
Nick Bonino 5 000 000 $ (5)
Antti Niemi 5 000 000 $ (3)
Nick Holden 4 800 000 $ (4)
Josef Boumedienne 4 200 000 $ (1)
Tyler Bozak 3 410 000 $ (1)
Alexander Edler 3 000 000 $ (1)
Jonas Brodin 2 950 000 $ (3)
Mikkel Boedker 2 700 000 $ (2)
Torrey Mitchell 2 250 000 $ (2)
Corey Potter 1 800 000 $ (1)
Jared Spurgeon 1 700 000 $ (2)
Ryan Shannon 1 600 000 $ (3)
Brett Ritchie 1 400 000 $ (1)
Tom Wandell 1 200 000 $ (3)
Justin Papineau 1 000 000 $ (1)
Michael Ratchuk 900 000 $ (3)
Juuse Saros 900 000 $ (3)
Radek Faksa 900 000 $ (3)
Kyle De Coste 850 000 $ (2)
Carl Sneep 850 000 $ (2)
Brady Calla 800 000 $ (3)
Alexander Ruuttu 750 000 $ (1)
Total Pro Players26
Salary Commitment
Year 8 : 72 610 000,00 $
Year 9 : 43 400 000,00 $
Year 10 : 35 050 000,00 $
Year 11 : 9 800 000,00 $
Salary Average Commitment
Year 8 : 72 210 000,00 $
Year 9 : 43 000 000,00 $
Year 10 : 34 650 000,00 $
Year 11 : 9 800 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 72 610 000,00 $
Year 9 : 43 400 000,00 $
Year 10 : 35 050 000,00 $
Year 11 : 9 800 000,00 $

Farm Players Salaries

Nate Thompson 180 000 $ (1)
Chad Larose 150 000 $ (3)
TJ Galiardi 140 000 $ (1)
Ben Scrivens 140 000 $ (3)
Taylor Chorney 120 000 $ (2)
Cameron Gaunce 115 000 $ (2)
Devante Smith-Pelly 95 000 $ (2)
Matej Stransky 80 000 $ (1)
X - Alain Ricard 80 000 $ (10)
Nikolai Prokhorkin 75 000 $ (2)
Freddie Hamilton 75 000 $ (2)
Sami Aittokallio 75 000 $ (1)
Marco Cousineau 75 000 $ (2)
Teigan Zahn 75 000 $ (2)
Henrik Bjorklund 75 000 $ (1)
Brent Regner 70 000 $ (1)
Richard Nedomlel 70 000 $ (1)
Kyle Beach 70 000 $ (2)
Jordan Nolan 70 000 $ (1)
Aaron Harstad 70 000 $ (2)
Justin Daniels 60 000 $ (1)
Total Farm Players21
Salary Commitment
Year 8 : 1 960 000,00 $
Year 9 : 1 140 000,00 $
Year 10 : 370 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 960 000,00 $
Year 9 : 1 140 000,00 $
Year 10 : 370 000,00 $
Year 11 : 80 000,00 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 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 Salaries68 800 000 $
Farm Players Total Salaries2 240 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account20 000 000 $
Projected Bank Account20 000 000 $

Pro Players Salaries

Roberto Luongo 6 200 000 $ (2)
Thomas Vanek 5 700 000 $ (2)
Antoine Vermette 5 600 000 $ (2)
Chris Higgins 5 500 000 $ (3)
Mark Giordano 5 500 000 $ (3)
Kristian Huselius 4 750 000 $ (1)
Guillaume Latendresse 4 700 000 $ (1)
Dennis Wideman 4 500 000 $ (2)
Jonathan Marchessault 3 500 000 $ (3)
Mark Pysyk 3 500 000 $ (3)
Dennis Persson 3 500 000 $ (4)
Cody Hodgson 3 150 000 $ (1)
Sam Gagner 2 750 000 $ (3)
Jacob Markstrom 1 900 000 $ (1)
Michael Grabner 1 800 000 $ (1)
Josh Manson 1 750 000 $ (3)
Joseph Blandisi 1 700 000 $ (3)
Alex Killorn 1 150 000 $ (1)
Beau Bennett 900 000 $ (2)
Adam Clendening 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 68 800 000,00 $
Year 9 : 51 350 000,00 $
Year 10 : 27 700 000,00 $
Year 11 : 3 500 000,00 $
Salary Average Commitment
Year 8 : 68 850 000,00 $
Year 9 : 51 650 000,00 $
Year 10 : 28 200 000,00 $
Year 11 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 68 800 000,00 $
Year 9 : 51 350 000,00 $
Year 10 : 27 700 000,00 $
Year 11 : 3 500 000,00 $

Farm Players Salaries

Marco Scandella 150 000 $ (3)
Cedric Paquette 150 000 $ (3)
Jiri Tlusty 150 000 $ (2)
Staffan Kronwall 110 000 $ (1)
Gabriel Dumont 100 000 $ (1)
Cody Eakin 100 000 $ (1)
Greg Nemisz 95 000 $ (2)
Teemu Pulkkinen 90 000 $ (2)
Lucas Lessio 85 000 $ (2)
Brady Vail 80 000 $ (2)
Jason Missiaen 80 000 $ (1)
X - Christian Chemiais 80 000 $ (10)
Drew Olson 75 000 $ (3)
Zdenek Kutlak 75 000 $ (3)
Niklas Lucenius 75 000 $ (3)
Eric Chouinard 75 000 $ (3)
John Degray 75 000 $ (3)
Michael Latta 75 000 $ (1)
Milan Bartovic 65 000 $ (3)
Jambon d'urgence 2 65 000 $ (1)
Jambon d'urgence 1 65 000 $ (1)
Johannes Salmonsson 65 000 $ (3)
Goran Bezina 65 000 $ (3)
Tomas Malec 65 000 $ (3)
Jay Rosehill 65 000 $ (3)
Nolan Yonkman 65 000 $ (3)
Total Farm Players26
Salary Commitment
Year 8 : 2 240 000,00 $
Year 9 : 1 645 000,00 $
Year 10 : 1 145 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 240 000,00 $
Year 9 : 1 645 000,00 $
Year 10 : 1 145 000,00 $
Year 11 : 80 000,00 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - 110 $ - 0 - 0,00%
Level 2: 5000 - 77 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 35 $ - 0 - 0,00%
Luxury : 1000 - 215 $ - 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 Salaries67 355 000 $
Farm Players Total Salaries1 910 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account28 923 102 $
Projected Bank Account28 923 102 $

Pro Players Salaries

Brad Richards 8 000 000 $ (2)
Zdeno Chara 7 000 000 $ (2)
Loui Eriksson 7 000 000 $ (2)
Martin Jones 6 000 000 $ (3)
Justin Williams 5 500 000 $ (1)
Dan Boyle 5 150 000 $ (1)
Jakub Voracek 5 000 000 $ (2)
Patrick Eaves 4 500 000 $ (3)
Jonathan Ericsson 3 000 000 $ (2)
Nick Bjugstad 3 000 000 $ (1)
Jason Demers 2 000 000 $ (1)
Anton Khudobin 1 555 000 $ (1)
Konstantin Koltsov 1 500 000 $ (1)
Steve Bernier 1 300 000 $ (2)
Linus Omark 1 250 000 $ (1)
Mario Kempe 1 200 000 $ (2)
Johan Larsson 900 000 $ (3)
Alexei Marchenko 900 000 $ (2)
Cody Almond 900 000 $ (2)
Chris Terry 850 000 $ (1)
Scott Mayfield 850 000 $ (3)
Total Pro Players21
Salary Commitment
Year 8 : 67 355 000,00 $
Year 9 : 46 550 000,00 $
Year 10 : 12 250 000,00 $
Year 11 : 0,00 $
Salary Average Commitment
Year 8 : 67 705 000,00 $
Year 9 : 46 550 000,00 $
Year 10 : 12 250 000,00 $
Year 11 : 0,00 $
Salary Cap with 1 Way Contract
Year 8 : 67 355 000,00 $
Year 9 : 46 550 000,00 $
Year 10 : 12 250 000,00 $
Year 11 : 0,00 $

Farm Players Salaries

Aaron Palushaj 150 000 $ (1)
Akim Aliu 100 000 $ (3)
Simon Danis-Pepin 100 000 $ (2)
Matt Martin 90 000 $ (1)
Nicolas Shore 85 000 $ (2)
Vladimir Mihalik 85 000 $ (2)
Joseph Cramarossa 85 000 $ (3)
Andrew Welinski 80 000 $ (3)
Mike Lee 80 000 $ (1)
Viktor Svedberg 80 000 $ (1)
X - Éric Denoncourt 80 000 $ (10)
Zachary Yuen 80 000 $ (2)
Ryan Pilon 80 000 $ (2)
Curtis Valk 75 000 $ (3)
Kurt Etchegary 75 000 $ (2)
Scott Stajcer 75 000 $ (3)
Patrick McNally 70 000 $ (2)
Gleason Fournier 70 000 $ (2)
Jeff Costello 70 000 $ (3)
Josh Sterk 65 000 $ (3)
Kristoff Kontos 60 000 $ (2)
Steven Delisle 60 000 $ (1)
Ryan White 60 000 $ (3)
Mitch Wheaton 55 000 $ (3)
Total Farm Players24
Salary Commitment
Year 8 : 1 910 000,00 $
Year 9 : 1 450 000,00 $
Year 10 : 745 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 1 910 000,00 $
Year 9 : 1 450 000,00 $
Year 10 : 745 000,00 $
Year 11 : 80 000,00 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 7000 - 100 $ - 0 - 0,00%
Level 2: 6000 - 60 $ - 0 - 0,00%
Level 3: 3000 - 40 $ - 0 - 0,00%
Level 4: 5000 - 20 $ - 0 - 0,00%
Luxury : 1000 - 200 $ - 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 Salaries55 700 000 $
Farm Players Total Salaries2 020 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account18 242 727 $
Projected Bank Account18 242 727 $

Pro Players Salaries

Ryan Johansen 5 000 000 $ (3)
Anton Stralman 5 000 000 $ (3)
Ryan O'Reilly 4 500 000 $ (3)
Marc-Edouard Vlasic 4 000 000 $ (2)
Braden Holtby 4 000 000 $ (2)
Brent Burns 3 700 000 $ (1)
Matt Moulson 3 500 000 $ (1)
Devin Setoguchi 3 000 000 $ (1)
Ron Hainsey 3 000 000 $ (1)
Mike Hoffman 3 000 000 $ (2)
Erik Haula 3 000 000 $ (4)
Xavier Ouellet 2 000 000 $ (1)
Wojtek Wolski 1 800 000 $ (1)
Steve Oleksy 1 800 000 $ (1)
Chris Bourque 1 800 000 $ (1)
Petr Vrana 1 800 000 $ (1)
Mattias Janmark 1 750 000 $ (3)
Luke Glendening 1 200 000 $ (1)
Jeremy Smith 950 000 $ (1)
Mark Stone 900 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 55 700 000,00 $
Year 9 : 30 250 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $
Salary Average Commitment
Year 8 : 55 700 000,00 $
Year 9 : 30 250 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 55 700 000,00 $
Year 9 : 30 250 000,00 $
Year 10 : 19 250 000,00 $
Year 11 : 3 000 000,00 $

Farm Players Salaries

Jordie Benn 140 000 $ (3)
Matthew Corrente 115 000 $ (1)
Max Campbell 100 000 $ (1)
Richard Panik 100 000 $ (2)
Zac Dalpe 100 000 $ (2)
Cody Goloubef 100 000 $ (3)
Markus Sorensen 95 000 $ (2)
Nick Jensen 90 000 $ (2)
Colton Sissons 85 000 $ (2)
Philip Danault 85 000 $ (2)
Austin Watson 85 000 $ (2)
Linden Rowat 85 000 $ (2)
Allen York 85 000 $ (2)
Josh Birkholz 85 000 $ (1)
X - Dan Rhéaume 80 000 $ (10)
Kevin Gravel 80 000 $ (2)
Adam Morrison 80 000 $ (2)
Stuart Percy 80 000 $ (3)
Brendan Serville 75 000 $ (2)
Alexander Fallstrom 75 000 $ (1)
Patrick White 70 000 $ (1)
Ryan Thang 65 000 $ (1)
Evan McGrath 65 000 $ (1)
Total Farm Players23
Salary Commitment
Year 8 : 2 020 000,00 $
Year 9 : 1 445 000,00 $
Year 10 : 400 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 015 000,00 $
Year 9 : 1 440 000,00 $
Year 10 : 400 000,00 $
Year 11 : 80 000,00 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 7000 - 87 $ - 0 - 0,00%
Level 2: 6000 - 43 $ - 0 - 0,00%
Level 3: 3000 - 14 $ - 0 - 0,00%
Level 4: 5000 - 12 $ - 0 - 0,00%
Luxury : 1500 - 140 $ - 0 - 0,00%
Total Capacity :22500
Farm
Farm Level 1: 2000 - 25 $ - 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 625 000 $
Farm Players Total Salaries3 140 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account124 286 905 $
Projected Bank Account124 286 905 $

Pro Players Salaries

Sidney Crosby 9 000 000 $ (1)
Jamie Benn 8 500 000 $ (4)
Marc-Andre Fleury 8 500 000 $ (4)
Steven Stamkos 8 000 000 $ (2)
Vladimir Tarasenko 7 000 000 $ (5)
Drew Doughty 6 400 000 $ (1)
Ryan McDonagh 4 500 000 $ (1)
Marc-Andre Gragnani 2 150 000 $ (1)
Kevin Poulin 1 400 000 $ (2)
Louie Caporusso 1 150 000 $ (1)
Chris Wagner 925 000 $ (2)
Connor McDavid 900 000 $ (3)
Alexander Wennberg 900 000 $ (3)
Aleksander Barkov 900 000 $ (2)
J.T. Miller 900 000 $ (2)
Aaron Ekblad 900 000 $ (1)
Andrej Nestrasil 900 000 $ (1)
Joel Edmundson 900 000 $ (3)
Rasmus Ristolainen 900 000 $ (3)
Patrik Laine 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $
Salary Average Commitment
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 625 000,00 $
Year 9 : 40 625 000,00 $
Year 10 : 28 500 000,00 $
Year 11 : 24 000 000,00 $

Farm Players Salaries

Andrew Ebbett 170 000 $ (3)
Matt Gilroy 165 000 $ (3)
Riku Helenius 165 000 $ (3)
Nikita Nesterov 150 000 $ (3)
Gabriel Bourque 140 000 $ (2)
Kevin Marshall 140 000 $ (1)
Evgeny Medvedev 140 000 $ (2)
Mark Barberio 140 000 $ (2)
Andy Hilbert 130 000 $ (1)
Karl Alzner 115 000 $ (1)
Henrik Karlsson 100 000 $ (1)
Brock Beukeboom 100 000 $ (2)
Benn Ferriero 100 000 $ (1)
Eric Tangradi 100 000 $ (1)
Andrew Copp 95 000 $ (1)
Colin Wilson 95 000 $ (1)
Logan MacMillan 95 000 $ (3)
Edward Pasquale 95 000 $ (1)
Scott Harrington 90 000 $ (3)
Emerson Etem 90 000 $ (2)
Scott Glennie 90 000 $ (2)
David Gilbert 85 000 $ (1)
Christian Thomas 85 000 $ (2)
Dylan McIlrath 85 000 $ (2)
Kenny Agostino 80 000 $ (2)
X - Jean-François Lapointe 80 000 $ (10)
David Musil 80 000 $ (3)
Tyson Baillie 75 000 $ (2)
Drayson Bowman 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 8 : 3 140 000,00 $
Year 9 : 2 020 000,00 $
Year 10 : 995 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 3 135 000,00 $
Year 9 : 2 015 000,00 $
Year 10 : 995 000,00 $
Year 11 : 80 000,00 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameNashville Arena
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 6000 - 48 $ - 0 - 0,00%
Level 3: 2000 - 36 $ - 0 - 0,00%
Level 4: 4000 - 22 $ - 0 - 0,00%
Luxury : 1000 - 182 $ - 0 - 0,00%
Total Capacity :20000
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 Salaries64 550 000 $
Farm Players Total Salaries2 185 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account19 121 854 $
Projected Bank Account19 121 854 $

Pro Players Salaries

Daniel Sedin 8 250 000 $ (3)
Mike Richards 7 500 000 $ (2)
Alexander Radulov 6 000 000 $ (3)
Kyle Palmieri 4 000 000 $ (4)
Torey Krug 4 000 000 $ (3)
Marcus Johansson 3 500 000 $ (3)
Josh Gorges 3 500 000 $ (2)
Jacob Trouba 3 500 000 $ (5)
Mikael Granlund 3 400 000 $ (2)
Nikolai Kulemin 3 000 000 $ (2)
Tomas Hertl 3 000 000 $ (3)
Alexei Emelin 2 750 000 $ (1)
Colton Parayko 2 400 000 $ (1)
Vernon Fiddler 2 000 000 $ (1)
Luke Schenn 1 900 000 $ (1)
Spencer Machacek 1 800 000 $ (1)
Nathan Gerbe 1 200 000 $ (1)
Nicolas Deslauriers 1 000 000 $ (3)
Micheal Wall 950 000 $ (1)
Louis Domingue 900 000 $ (2)
Total Pro Players20
Salary Commitment
Year 8 : 64 550 000,00 $
Year 9 : 51 550 000,00 $
Year 10 : 33 250 000,00 $
Year 11 : 7 500 000,00 $
Salary Average Commitment
Year 8 : 64 800 000,00 $
Year 9 : 51 800 000,00 $
Year 10 : 33 500 000,00 $
Year 11 : 7 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 550 000,00 $
Year 9 : 51 550 000,00 $
Year 10 : 33 250 000,00 $
Year 11 : 7 500 000,00 $

Farm Players Salaries

Jason Garrison 150 000 $ (2)
Brett McLean 150 000 $ (2)
Mark McNeill 145 000 $ (1)
Zach Hamill 140 000 $ (2)
Darryl Boyce 135 000 $ (2)
Ben Hutton 115 000 $ (1)
Kevin Nastiuk 100 000 $ (2)
Stefan Legein 95 000 $ (1)
Sebastian Stefaniszin 95 000 $ (2)
Jonathan Racine 95 000 $ (1)
Gregory Hofmann 95 000 $ (3)
Boyd Gordon 90 000 $ (2)
Derek Forbort 85 000 $ (2)
Jared Staal 85 000 $ (3)
X - DG Prédateurs 80 000 $ (10)
Victor Ohman 75 000 $ (3)
Aaron Ness 70 000 $ (1)
Matej Beran 70 000 $ (3)
Joshua Turnbull 70 000 $ (1)
Stephen Silas 70 000 $ (2)
Joel Mustonen 65 000 $ (3)
Ruslan Bashkirov 60 000 $ (1)
Andy Rogers 50 000 $ (2)
Total Farm Players23
Salary Commitment
Year 8 : 2 185 000,00 $
Year 9 : 1 535 000,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 185 000,00 $
Year 9 : 1 535 000,00 $
Year 10 : 470 000,00 $
Year 11 : 80 000,00 $

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 Salaries57 100 000 $
Farm Players Total Salaries2 522 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account18 135 278 $
Projected Bank Account18 135 278 $

Pro Players Salaries

Jack Johnson 6 750 000 $ (4)
Peter Mueller 5 500 000 $ (3)
Connor Hellebuyck 5 000 000 $ (5)
Freddy Meyer 5 000 000 $ (2)
Martin Hanzal 4 500 000 $ (3)
Clarke MacArthur 4 150 000 $ (2)
Matt Read 3 500 000 $ (1)
Mathieu Perreault 3 000 000 $ (3)
Joakim Lindstrom 2 700 000 $ (1)
Igor Makarov 2 600 000 $ (1)
Dmitry Kulikov 2 500 000 $ (3)
Andrew Hammond 1 800 000 $ (1)
David Fisher 1 700 000 $ (3)
Josh Godfrey 1 500 000 $ (3)
Linden Vey 1 400 000 $ (1)
Michael Sauer 1 000 000 $ (2)
Mark Santorelli 950 000 $ (1)
Johan Holmqvist 950 000 $ (2)
Vitaly Kolesnik 950 000 $ (3)
Joakim Nordstrom 900 000 $ (2)
Jason Clark 750 000 $ (2)
Total Pro Players21
Salary Commitment
Year 8 : 57 100 000,00 $
Year 9 : 44 150 000,00 $
Year 10 : 31 400 000,00 $
Year 11 : 11 750 000,00 $
Salary Average Commitment
Year 8 : 56 350 000,00 $
Year 9 : 43 400 000,00 $
Year 10 : 31 400 000,00 $
Year 11 : 11 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 57 100 000,00 $
Year 9 : 44 150 000,00 $
Year 10 : 31 400 000,00 $
Year 11 : 11 750 000,00 $

Farm Players Salaries

Erik Gudbranson 105 000 $ (1)
Nicolas Deschamps 100 000 $ (2)
Jon Kalinski 100 000 $ (2)
Brian Strait 100 000 $ (1)
Riley Sheahan 100 000 $ (3)
Zac Rinaldo 100 000 $ (2)
Colten Teubert 100 000 $ (3)
Nathan Moon 100 000 $ (3)
Will Weber 95 000 $ (2)
James Livingston 95 000 $ (3)
Bobby Farnham 95 000 $ (3)
Jean-Francois Bérubé 95 000 $ (3)
Jeff Frazee 95 000 $ (1)
Brandon Burlon 95 000 $ (3)
Sergey Andronov 92 500 $ (2)
Maxime Tanguay 90 000 $ (1)
Nick Petrecki 90 000 $ (1)
Ian Schultz 85 000 $ (3)
Riley Holzapfel 85 000 $ (3)
Jyri Niemi 85 000 $ (2)
Josh Brittain 80 000 $ (3)
X - Stéphane Descheneaux 80 000 $ (10)
Jordan Weal 80 000 $ (2)
Carl Klingberg 80 000 $ (1)
Joe Basaraba 80 000 $ (3)
Francis Beauvillier 75 000 $ (1)
Adam Comrie 75 000 $ (1)
Andrew Yogan 70 000 $ (2)
Total Farm Players28
Salary Commitment
Year 8 : 2 522 500,00 $
Year 9 : 1 812 500,00 $
Year 10 : 1 090 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 522 500,00 $
Year 9 : 1 812 500,00 $
Year 10 : 1 090 000,00 $
Year 11 : 80 000,00 $

RedWings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 0 - 0,00%
Level 2: 6000 - 49 $ - 0 - 0,00%
Level 3: 2000 - 40 $ - 0 - 0,00%
Level 4: 4000 - 24 $ - 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 - 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 050 000 $
Farm Players Total Salaries2 425 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account11 662 722 $
Projected Bank Account11 662 722 $

Pro Players Salaries

Evgeni Malkin 8 000 000 $ (2)
Nikita Kucherov 8 000 000 $ (5)
Rick Nash 7 500 000 $ (1)
Nick Boynton 5 500 000 $ (2)
Michal Neuvirth 4 500 000 $ (4)
Tyler Ennis 4 000 000 $ (1)
Roman Josi 3 900 000 $ (1)
Nazem Kadri 3 500 000 $ (3)
Matt Cullen 3 300 000 $ (1)
Justin Schultz 2 700 000 $ (2)
Juraj Mikus 2 500 000 $ (3)
Scottie Upshall 2 000 000 $ (2)
Jiri Novotny 1 800 000 $ (1)
Andrew Shaw 1 750 000 $ (3)
Tommy Wingels 1 500 000 $ (2)
Steve Ott 1 500 000 $ (1)
Tim Brent 1 400 000 $ (2)
Michael Raffl 1 200 000 $ (2)
Kelsey Tessier 1 000 000 $ (1)
Robert Bortuzzo 1 000 000 $ (1)
Calvin Pickard 900 000 $ (3)
Mitchell Marner 900 000 $ (3)
David Rundblad 900 000 $ (1)
Nick Sorensen 800 000 $ (3)
Total Pro Players24
Salary Commitment
Year 8 : 70 050 000,00 $
Year 9 : 45 150 000,00 $
Year 10 : 22 850 000,00 $
Year 11 : 12 500 000,00 $
Salary Average Commitment
Year 8 : 70 050 000,00 $
Year 9 : 45 150 000,00 $
Year 10 : 22 850 000,00 $
Year 11 : 12 500 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 70 050 000,00 $
Year 9 : 45 150 000,00 $
Year 10 : 22 850 000,00 $
Year 11 : 12 500 000,00 $

Farm Players Salaries

Dana Tyrell 175 000 $ (3)
Adam Polasek 150 000 $ (3)
Jason Gregoire 150 000 $ (3)
Patrick Dwyer 135 000 $ (2)
Danny Syvret 125 000 $ (1)
Jason Bacashihua 125 000 $ (1)
Geoff Platt 100 000 $ (1)
Max Gaede 100 000 $ (3)
David Honzik 100 000 $ (3)
Radko Gudas 100 000 $ (2)
Jakub Culek 95 000 $ (3)
Kyle Clifford 95 000 $ (2)
Daniel Pribyl 90 000 $ (1)
Corey Tropp 85 000 $ (2)
Bradley Eidsness 80 000 $ (1)
Ryan Martindale 80 000 $ (2)
Tyler Wotherspoon 80 000 $ (3)
Greg Pateryn 80 000 $ (2)
X - Mathieu Darcy 80 000 $ (10)
Matt Donovan 75 000 $ (1)
Justin Weller 70 000 $ (2)
Curtis Hamilton 70 000 $ (2)
Troy Hesketh 65 000 $ (2)
Milan Kytnar 60 000 $ (1)
Tony DeHart 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 8 : 2 425 000,00 $
Year 9 : 1 710 000,00 $
Year 10 : 930 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 425 000,00 $
Year 9 : 1 710 000,00 $
Year 10 : 930 000,00 $
Year 11 : 80 000,00 $

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 Salaries64 950 000 $
Farm Players Total Salaries1 950 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account13 460 860 $
Projected Bank Account13 460 860 $

Pro Players Salaries

Henrik Sedin 8 000 000 $ (1)
Pavel Datsyuk 7 500 000 $ (2)
Jordan Staal 6 500 000 $ (3)
Corey Crawford 6 000 000 $ (2)
Dennis Seidenberg 5 000 000 $ (1)
Johnny Oduya 5 000 000 $ (2)
Wayne Simmonds 5 000 000 $ (4)
Erik Johnson 4 500 000 $ (1)
Radim Vrbata 3 500 000 $ (2)
Justin Abdelkader 2 500 000 $ (2)
Cody Franson 2 500 000 $ (2)
Mats Zuccarello 1 500 000 $ (1)
Kenndal McArdle 1 400 000 $ (1)
Matt Hackett 1 000 000 $ (3)
Alex Plante 1 000 000 $ (1)
Joel Champagne 900 000 $ (1)
William Karlsson 900 000 $ (3)
Calvin de Haan 900 000 $ (1)
Jared Knight 750 000 $ (2)
Georgy Guryanov 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 8 : 64 950 000,00 $
Year 9 : 41 150 000,00 $
Year 10 : 13 400 000,00 $
Year 11 : 5 000 000,00 $
Salary Average Commitment
Year 8 : 64 950 000,00 $
Year 9 : 41 150 000,00 $
Year 10 : 13 400 000,00 $
Year 11 : 5 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 64 950 000,00 $
Year 9 : 41 150 000,00 $
Year 10 : 13 400 000,00 $
Year 11 : 5 000 000,00 $

Farm Players Salaries

Bryan Rodney 150 000 $ (1)
Chris Wideman 150 000 $ (3)
Justin Pogge 120 000 $ (1)
Kamil Kreps 100 000 $ (3)
Joe Vitale 100 000 $ (1)
Austin Levi 95 000 $ (1)
Evgeni Dadonov 95 000 $ (2)
Daniel Brodin 90 000 $ (3)
Jeff Zatkoff 85 000 $ (1)
AJ Jenks 85 000 $ (3)
Jacob Lagace 85 000 $ (3)
Colin Long 85 000 $ (3)
X - Cédric Racine 80 000 $ (10)
Julian Melchiori 75 000 $ (2)
Danny Biega 75 000 $ (2)
Jamie Devane 70 000 $ (1)
Alex Hutchings 70 000 $ (1)
Paul Carey 70 000 $ (1)
Maxim Goncharov 70 000 $ (1)
Francis Lessard 70 000 $ (1)
Brent Andrews 65 000 $ (3)
Kevin Sundher 65 000 $ (2)
Total Farm Players22
Salary Commitment
Year 8 : 1 950 000,00 $
Year 9 : 1 050 000,00 $
Year 10 : 740 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 000 000,00 $
Year 9 : 1 100 000,00 $
Year 10 : 790 000,00 $
Year 11 : 80 000,00 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 92 $ - 0 - 0,00%
Level 2: 6000 - 70 $ - 0 - 0,00%
Level 3: 2000 - 46 $ - 0 - 0,00%
Level 4: 4000 - 33 $ - 0 - 0,00%
Luxury : 1000 - 235 $ - 0 - 0,00%
Total Capacity :20000
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 825 000 $
Farm Players Total Salaries2 507 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account1 363 533 $
Projected Bank Account1 363 533 $

Pro Players Salaries

Vincent Lecavalier 8 600 000 $ (2)
Artemi Panarin 5 500 000 $ (4)
Tuukka Rask 5 000 000 $ (2)
Drew Stafford 5 000 000 $ (2)
Jiri Hudler 5 000 000 $ (2)
Cam Fowler 5 000 000 $ (2)
Sergei Kostitsyn 4 500 000 $ (2)
Shayne Gostisbehere 4 500 000 $ (5)
Andrew Cogliano 4 200 000 $ (1)
Oliver Ekman Larsson 4 000 000 $ (1)
Colin Greening 3 000 000 $ (1)
Oskars Bartulis 2 000 000 $ (1)
Ondrej Roman 1 850 000 $ (1)
Nikita Nikitin 1 800 000 $ (3)
David Desharnais 1 700 000 $ (2)
Matt Lashoff 1 600 000 $ (2)
Jonathan Matsumoto 1 500 000 $ (2)
Toni Rajala 1 500 000 $ (2)
Ryan Potulny 1 100 000 $ (3)
Anders Nilsson 1 000 000 $ (1)
Zach Werenski 900 000 $ (3)
Kevin Roy 800 000 $ (3)
Bryan Cameron 775 000 $ (3)
Total Pro Players23
Salary Commitment
Year 8 : 70 825 000,00 $
Year 9 : 54 775 000,00 $
Year 10 : 15 375 000,00 $
Year 11 : 10 000 000,00 $
Salary Average Commitment
Year 8 : 71 075 000,00 $
Year 9 : 55 025 000,00 $
Year 10 : 15 375 000,00 $
Year 11 : 10 000 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 70 825 000,00 $
Year 9 : 54 775 000,00 $
Year 10 : 15 375 000,00 $
Year 11 : 10 000 000,00 $

Farm Players Salaries

Jordan Schroeder 170 000 $ (2)
Mark Stuart 170 000 $ (3)
Viktor Fasth 160 000 $ (3)
Jared Boll 150 000 $ (1)
Louis Leblanc 140 000 $ (2)
Zbynek Michalek 130 000 $ (3)
Joakim Andersson 120 000 $ (1)
Andrew Bodnarchuk 100 000 $ (2)
Artem Chubarov 90 000 $ (1)
Ludwig Blomstrand 90 000 $ (3)
Boris Valabik 85 000 $ (3)
Myles Bell 80 000 $ (1)
Kris Beech 80 000 $ (2)
Reece Scarlett 80 000 $ (2)
X - Éric St-Amand 80 000 $ (10)
Keith Aulie 77 500 $ (1)
Daniel Muzito-Bagenda 75 000 $ (3)
Mackenzie MacEachern 75 000 $ (3)
Danny Kristo 75 000 $ (1)
Zack Mitchell 75 000 $ (2)
Olivier Archambault 70 000 $ (2)
Ryan Bourque 70 000 $ (1)
Keegan Kanzig 70 000 $ (3)
Nick Petersen 70 000 $ (2)
Ryan Rehill 65 000 $ (3)
Benjamin Conz 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 8 : 2 507 500,00 $
Year 9 : 1 785 000,00 $
Year 10 : 1 000 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 507 500,00 $
Year 9 : 1 785 000,00 $
Year 10 : 1 000 000,00 $
Year 11 : 80 000,00 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 7000 - 75 $ - 0 - 0,00%
Level 2: 5000 - 63 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 27 $ - 0 - 0,00%
Luxury : 1000 - 187 $ - 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 Salaries65 250 000 $
Farm Players Total Salaries2 320 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account12 101 808 $
Projected Bank Account12 101 808 $

Pro Players Salaries

Alexander Ovechkin 9 500 000 $ (5)
Jonathan Toews 7 500 000 $ (1)
Alex Pietrangelo 5 500 000 $ (2)
Jordan Eberle 5 500 000 $ (4)
Tyler Johnson 5 000 000 $ (3)
Tomas Tatar 4 500 000 $ (2)
Ryan Miller 4 500 000 $ (1)
Kevin Shattenkirk 4 300 000 $ (2)
Adam Larsson 4 000 000 $ (3)
Éric Gélinas 2 150 000 $ (2)
Brett Connolly 2 150 000 $ (2)
Marcus Kruger 1 150 000 $ (1)
Andreas Martinsen 1 150 000 $ (2)
Nick Tarnasky 1 150 000 $ (1)
Niklas Backstrom 1 150 000 $ (1)
Tanner Pearson 900 000 $ (2)
Zach Trotman 900 000 $ (2)
Elias Lindholm 900 000 $ (3)
Seth Griffith 850 000 $ (1)
Michael Mersch 850 000 $ (2)
Jarred Tinordi 850 000 $ (2)
Christopher Gibson 800 000 $ (1)
Total Pro Players22
Salary Commitment
Year 8 : 65 250 000,00 $
Year 9 : 48 150 000,00 $
Year 10 : 24 900 000,00 $
Year 11 : 15 000 000,00 $
Salary Average Commitment
Year 8 : 64 600 000,00 $
Year 9 : 47 500 000,00 $
Year 10 : 24 250 000,00 $
Year 11 : 14 350 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 250 000,00 $
Year 9 : 48 150 000,00 $
Year 10 : 24 900 000,00 $
Year 11 : 15 000 000,00 $

Farm Players Salaries

Chris Kelly 150 000 $ (2)
Brett Carson 140 000 $ (1)
Tomas Surovy 130 000 $ (2)
Alexandre Picard 130 000 $ (2)
Angelo Esposito 115 000 $ (1)
Nikita Filatov 115 000 $ (1)
Kieran Millan 100 000 $ (3)
Lauri Korpikoski 100 000 $ (1)
Yann Sauve 100 000 $ (3)
Ryan Stanton 100 000 $ (1)
Justin Peters 95 000 $ (2)
Zach Budish 95 000 $ (3)
Keith Seabrook 95 000 $ (1)
Blake Geoffrion 95 000 $ (2)
Ben Maxwell 90 000 $ (3)
Reece Willcox 80 000 $ (2)
Patrick Wey 80 000 $ (1)
Kale Kessy 80 000 $ (1)
Tye McGinn 80 000 $ (1)
X - Michael Gadbois 80 000 $ (10)
Ben Hanowski 80 000 $ (1)
Eddie Wittchow 70 000 $ (2)
Albert Yarullin 60 000 $ (1)
Vyacheslav Osnovin 60 000 $ (1)
Total Farm Players24
Salary Commitment
Year 8 : 2 320 000,00 $
Year 9 : 1 215 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 320 000,00 $
Year 9 : 1 215 000,00 $
Year 10 : 465 000,00 $
Year 11 : 80 000,00 $

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 Salaries65 950 000 $
Farm Players Total Salaries2 652 500 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account2 782 033 $
Projected Bank Account2 782 033 $

Pro Players Salaries

Marian Hossa 9 000 000 $ (2)
Alex Tanguay 9 000 000 $ (3)
Anze Kopitar 7 000 000 $ (3)
Taylor Hall 6 000 000 $ (1)
Brooks Orpik 4 750 000 $ (1)
John Klingberg 4 500 000 $ (3)
Cory Schneider 4 500 000 $ (2)
Niklas Hjalmarsson 3 400 000 $ (4)
Marc Methot 2 900 000 $ (2)
Brad Richardson 2 500 000 $ (3)
Mattias Ekholm 2 400 000 $ (1)
Jesse Joensuu 1 800 000 $ (1)
Jake Dowell 1 500 000 $ (1)
Dan Ellis 1 300 000 $ (1)
Sven Baertschi 900 000 $ (3)
Vladislav Namestnikov 900 000 $ (2)
Jakob Silfverberg 900 000 $ (1)
Teuvo Teravainen 900 000 $ (3)
Bo Horvat 900 000 $ (3)
Nikita Tryamkin 900 000 $ (3)
Total Pro Players20
Salary Commitment
Year 8 : 65 950 000,00 $
Year 9 : 47 300 000,00 $
Year 10 : 30 000 000,00 $
Year 11 : 3 400 000,00 $
Salary Average Commitment
Year 8 : 65 800 000,00 $
Year 9 : 47 150 000,00 $
Year 10 : 29 850 000,00 $
Year 11 : 3 400 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 65 950 000,00 $
Year 9 : 47 300 000,00 $
Year 10 : 30 000 000,00 $
Year 11 : 3 400 000,00 $

Farm Players Salaries

Lars Eller 200 000 $ (1)
Robbie Earl 160 000 $ (3)
Ben Lovejoy 150 000 $ (2)
Drew Miller 150 000 $ (2)
Maxim Lapierre 150 000 $ (3)
Dan Blackburn 140 000 $ (1)
Jakub Kindl 140 000 $ (2)
Stephen Johns 100 000 $ (3)
Phil DeSimone 100 000 $ (3)
Jonathon Blum 90 000 $ (1)
Craig Cunningham 90 000 $ (1)
Tomas Kana 85 000 $ (2)
Magnus Hellberg 85 000 $ (1)
Evgeny Grachev 85 000 $ (2)
X - Julien Gagné 80 000 $ (10)
Michael Paliotta 80 000 $ (3)
Tom Kuhnhackl 80 000 $ (1)
Nigel Williams 75 000 $ (2)
Mattias Modig 75 000 $ (1)
Ryan Stoa 75 000 $ (1)
Jean-Simon Allard 70 000 $ (1)
Tomas Zizka 70 000 $ (1)
Travis Ewanyk 70 000 $ (3)
Colin Jacobs 65 000 $ (3)
Julien Demers 65 000 $ (2)
Matt Delahey 62 500 $ (2)
Casey Pierro-Zabotel 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 8 : 2 652 500,00 $
Year 9 : 1 617 500,00 $
Year 10 : 805 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 652 500,00 $
Year 9 : 1 617 500,00 $
Year 10 : 805 000,00 $
Year 11 : 80 000,00 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - 80 $ - 0 - 0,00%
Level 2: 6000 - 47 $ - 0 - 0,00%
Level 3: 3000 - 26 $ - 0 - 0,00%
Level 4: 4000 - 25 $ - 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 Salaries66 450 000 $
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 $
Payroll0 $
Estimate Under Maximum Salary Cap of 66 000 000 $0 $
Estimate Over Minimum Salary Cap of 0 $ 0 $
Current Bank Account25 350 171 $
Projected Bank Account25 350 171 $

Pro Players Salaries

Henrik Zetterberg (1 Way Contract) 9 750 000 $ (4)
Marc Savard 6 500 000 $ (1)
Chuck Kobasew 6 000 000 $ (2)
Cam Ward 5 000 000 $ (2)
Tyson Barrie 4 200 000 $ (2)
Ladislav Smid 4 000 000 $ (3)
Fedor Tyutin 4 000 000 $ (5)
Nail Yakupov 3 700 000 $ (1)
Kevin Klein 3 500 000 $ (3)
Cam Atkinson 3 000 000 $ (2)
Jesper Fast 3 000 000 $ (4)
Carl Hagelin 2 700 000 $ (1)
Marc-André Bourdon 1 800 000 $ (1)
Jeff Schultz 1 750 000 $ (3)
Jay McClement (1 Way Contract) 1 600 000 $ (2)
Igor Radulov 1 500 000 $ (1)
Jake Muzzin 1 500 000 $ (1)
Mitch Fadden 1 500 000 $ (2)
Morgan Ellis 1 400 000 $ (2)
Michael Leighton 1 400 000 $ (2)
Paul Byron 1 400 000 $ (2)
Landon Ferraro 1 100 000 $ (1)
Lauri Tukonen 1 000 000 $ (1)
Jonathan Drouin 900 000 $ (3)
Matt Mahalak 750 000 $ (1)
Total Pro Players25
Salary Commitment
Year 8 : 72 950 000,00 $
Year 9 : 52 400 000,00 $
Year 10 : 26 900 000,00 $
Year 11 : 16 750 000,00 $
Salary Average Commitment
Year 8 : 72 950 000,00 $
Year 9 : 52 400 000,00 $
Year 10 : 26 900 000,00 $
Year 11 : 16 750 000,00 $
Salary Cap with 1 Way Contract
Year 8 : 72 950 000,00 $
Year 9 : 52 400 000,00 $
Year 10 : 26 900 000,00 $
Year 11 : 16 750 000,00 $

Farm Players Salaries

Josh Hennessy 175 000 $ (1)
Ryane Clowe 150 000 $ (1)
Matt Greene 130 000 $ (1)
Mark Fayne 120 000 $ (1)
Kyle Bigos 100 000 $ (1)
Chris Summers 100 000 $ (3)
Harry Zolnierczyk 100 000 $ (3)
Cory Emmerton 95 000 $ (3)
Harrison Reed 95 000 $ (3)
Jiri Sekac 90 000 $ (3)
X - Martin Leblanc 80 000 $ (10)
Tony Lagerstrom 75 000 $ (1)
Colin Sullivan 75 000 $ (1)
Vladimir Ruzicka 75 000 $ (2)
Aaron Johnson 70 000 $ (1)
Brian Sutherby 70 000 $ (1)
Zachary Hyman 70 000 $ (2)
Edgars Kulda 70 000 $ (3)
Erik Nemec 70 000 $ (3)
Guillaume Cloutier 65 000 $ (3)
Erik Thorell 65 000 $ (1)
Tyson Sexsmith 65 000 $ (1)
Allan Rourke 65 000 $ (1)
François Tremblay 60 000 $ (3)
Gabryel Paquin-Boudreau 60 000 $ (3)
Total Farm Players25
Salary Commitment
Year 8 : 2 190 000,00 $
Year 9 : 1 030 000,00 $
Year 10 : 885 000,00 $
Year 11 : 80 000,00 $
Salary Average Commitment
Year 8 : 2 190 000,00 $
Year 9 : 1 030 000,00 $
Year 10 : 885 000,00 $
Year 11 : 80 000,00 $

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
66 000 000 $

Over Minimum of
0 $

Farm Salary Cap

Under Maximum of
30 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 2 101 922 $ 64 150 000 $ 1 850 000 $ 64 150 000 $ 1 722 500 $ 28 277 500 $ 252348
BlackHawks 7 827 980 $ 61 850 000 $ 4 150 000 $ 61 850 000 $ 2 545 000 $ 27 455 000 $ 202848
BlueJacket 6 751 059 $ 68 000 000 $ -2 000 000 $ 68 000 000 $ 2 505 000 $ 27 495 000 $ 222547
Blues 47 012 313 $ 67 900 000 $ -1 900 000 $ 67 900 000 $ 2 205 000 $ 27 795 000 $ 212243
Bruins 26 350 207 $ 66 950 000 $ -950 000 $ 66 950 000 $ 2 330 000 $ 27 670 000 $ 222648
Canadiens 54 855 257 $ 65 600 000 $ 400 000 $ 65 600 000 $ 2 315 000 $ 27 685 000 $ 222547
Canucks 54 963 451 $ 62 500 000 $ 3 500 000 $ 62 500 000 $ 1 980 000 $ 28 020 000 $ 222143
Capitals 13 176 100 $ 62 450 000 $ 3 550 000 $ 62 450 000 $ 2 680 000 $ 27 320 000 $ 202444
Coyotes 14 294 892 $ 65 350 000 $ 650 000 $ 65 350 000 $ 2 185 000 $ 27 815 000 $ 212546
Devils 25 141 483 $ 63 450 000 $ 2 550 000 $ 63 450 000 $ 2 495 000 $ 27 505 000 $ 202848
Ducks 16 566 630 $ 65 200 000 $ 800 000 $ 65 200 000 $ 1 970 000 $ 28 030 000 $ 202444
Flames 103 872 276 $ 60 600 500 $ 5 399 500 $ 60 600 500 $ 2 512 500 $ 27 487 500 $ 182846
Flyers 261 144 $ 60 850 000 $ 5 150 000 $ 60 850 000 $ 1 545 000 $ 28 455 000 $ 202040
GoldenKnights 20 000 000 $ 62 800 000 $ 3 200 000 $ 62 800 000 $ 2 727 500 $ 27 272 500 $ 202545
Hurricanes 12 033 476 $ 66 600 000 $ -600 000 $ 66 600 000 $ 2 266 000 $ 27 734 000 $ 202343
Islanders 15 713 490 $ 65 700 000 $ 300 000 $ 65 700 000 $ 2 287 500 $ 27 712 500 $ 212748
Jets 128 858 956 $ 63 500 000 $ 2 500 000 $ 63 500 000 $ 2 945 000 $ 27 055 000 $ 212950
Kings 27 478 034 $ 66 150 000 $ -150 000 $ 66 150 000 $ 2 902 500 $ 27 097 500 $ 222850
Lightning 187 920 $ 67 115 000 $ -1 115 000 $ 67 115 000 $ 2 565 000 $ 27 435 000 $ 222749
MapleLeafs 11 661 794 $ 72 610 000 $ -6 610 000 $ 72 610 000 $ 1 960 000 $ 28 040 000 $ 262147
Nordiques 20 000 000 $ 68 800 000 $ -2 800 000 $ 68 800 000 $ 2 240 000 $ 27 760 000 $ 202646
Oilers 28 923 102 $ 67 355 000 $ -1 355 000 $ 67 355 000 $ 1 910 000 $ 28 090 000 $ 212445
Panthers 18 242 727 $ 55 700 000 $ 10 300 000 $ 55 700 000 $ 2 020 000 $ 27 980 000 $ 202343
Penguins 124 286 905 $ 65 625 000 $ 375 000 $ 65 625 000 $ 3 140 000 $ 26 860 000 $ 202949
Predators 19 121 854 $ 64 550 000 $ 1 450 000 $ 64 550 000 $ 2 185 000 $ 27 815 000 $ 202343
Rangers 18 135 278 $ 57 100 000 $ 8 900 000 $ 57 100 000 $ 2 522 500 $ 27 477 500 $ 212849
RedWings 11 662 722 $ 70 050 000 $ -4 050 000 $ 70 050 000 $ 2 425 000 $ 27 575 000 $ 242549
Sabres 13 460 860 $ 64 950 000 $ 1 050 000 $ 64 950 000 $ 1 950 000 $ 28 050 000 $ 202242
Senators 1 363 533 $ 70 825 000 $ -4 825 000 $ 70 825 000 $ 2 507 500 $ 27 492 500 $ 232649
Sharks 12 101 808 $ 65 250 000 $ 750 000 $ 65 250 000 $ 2 320 000 $ 27 680 000 $ 222446
Stars 2 782 033 $ 65 950 000 $ 50 000 $ 65 950 000 $ 2 652 500 $ 27 347 500 $ 202747
Wild 25 350 171 $ 66 450 000 $ -450 000 $ 66 450 000 $ 2 190 000 $ 27 810 000 $ 252550