Team Finance for National Simulated Hockey League

Update - Saturday, September 26, 2020 at 07:45

Andy-Jay



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,333,500
Year to Date Revenue$1,333,500
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,475,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$48,986,659
Projected Bank Account$48,986,659

Pro Players Salaries

Shayne Gostisbehere $8,000,000 (2)
-Salary Remaining : $0
Cory Conacher (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Robby Fabbri $4,995,000 (1)
-Salary Remaining : $0
Mitch Marner (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Sam Gagner (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Marcus Kruger (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Calvin Pickard $2,960,000 (1)
-Salary Remaining : $0
Brandon McMillan (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Philip Larsen $2,250,000 (3)
-Salary Remaining : $0
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $0
Adam Larsson $1,850,000 (2)
-Salary Remaining : $0
Ben Bishop $1,500,000 (1)
-Salary Remaining : $0
Kyle Connor $1,000,000 (1)
-Salary Remaining : $0
Bo Horvat $1,000,000 (1)
-Salary Remaining : $0
Darnell Nurse $1,000,000 (1)
-Salary Remaining : $0
Thomas Chabot $1,000,000 (2)
-Salary Remaining : $0
Cale Makar $1,000,000 (3)
-Salary Remaining : $0
Nick Suzuki $1,000,000 (3)
-Salary Remaining : $0
Mathew Barzal $1,000,000 (1)
-Salary Remaining : $0
Malcolm Subban $850,000 (2)
-Salary Remaining : $0
Anthony Cirelli $850,000 (2)
-Salary Remaining : $0
Brian Lashoff $840,000 (3)
-Salary Remaining : $0
Oliver Bjorkstrand $600,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $62,475,000
Year 21 : $40,670,000
Year 22 : $11,940,000
Year 23 : $0
Salary Average Commitment
Year 20 : $62,475,000
Year 21 : $40,670,000
Year 22 : $11,940,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $62,475,000
Year 21 : $40,670,000
Year 22 : $11,940,000
Year 23 : $0

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Baxter-Bard



Arena Capacity - Ticket Price
Attendance - %

Arena Name
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: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,494,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$46,576,771
Projected Bank Account$46,576,771

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $12,000,500 (1)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $9,900,000 (1)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Eric Staal (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
Quinn Hughes $1,250,000 (3)
-Salary Remaining : $0
Joonas Donskoi $1,050,000 (1)
-Salary Remaining : $0
Elias Pettersson $1,000,000 (2)
-Salary Remaining : $0
Robert Hagg $850,000 (1)
-Salary Remaining : $0
Tyler Toffoli $660,000 (2)
-Salary Remaining : $0
Jordan Staal $600,000 (1)
-Salary Remaining : $0
Dominik Kahun $600,000 (2)
-Salary Remaining : $0
Erik Cernak $600,000 (2)
-Salary Remaining : $0
Jordan Binnington $600,000 (2)
-Salary Remaining : $0
Jeremy Morin $550,000 (1)
-Salary Remaining : $0
Scott Wedgewood $500,000 (1)
-Salary Remaining : $0
Brayden Point $500,000 (1)
-Salary Remaining : $0
Kevin Connauton $500,000 (1)
-Salary Remaining : $0
Pavel Buchnevich $400,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 20 : $63,494,500
Year 21 : $25,544,000
Year 22 : $11,684,000
Year 23 : $0
Salary Average Commitment
Year 20 : $63,494,500
Year 21 : $25,544,000
Year 22 : $11,684,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $63,494,500
Year 21 : $25,544,000
Year 22 : $11,684,000
Year 23 : $0

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Corey-Darryl



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,961 - 99.03%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,958 - 99.77%
Average Income per Game$1,331,846
Year to Date Revenue$1,331,846
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,508,711
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$47,910,465
Projected Bank Account$47,910,465

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $4,906,667 (4)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $3,913,044 (2)
-Salary Remaining : $0
Ryan Miller (1 Way Contract) $3,334,000 (1)
-Salary Remaining : $0
Jonas Brodin $3,000,000 (3)
-Salary Remaining : $0
Evander Kane $3,000,000 (1)
-Salary Remaining : $0
Riley Sheahan (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Patrick Wiercioch $3,000,000 (1)
-Salary Remaining : $0
Gustav Nyquist $2,850,000 (2)
-Salary Remaining : $0
Alex Galchenyuk $2,730,000 (3)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Dylan Strome $1,500,000 (2)
-Salary Remaining : $0
Reilly Smith $1,370,000 (1)
-Salary Remaining : $0
Ivan Provorov $1,250,000 (1)
-Salary Remaining : $0
Louis Belpedio $1,000,000 (1)
-Salary Remaining : $0
Sami Niku $1,000,000 (1)
-Salary Remaining : $0
Clayton Keller $1,000,000 (1)
-Salary Remaining : $0
Anthony Beauvillier $850,000 (1)
-Salary Remaining : $0
Alex Tuch $700,000 (2)
-Salary Remaining : $0
Michael Hutchinson $625,000 (3)
-Salary Remaining : $0
Patrick Kane $500,000 (2)
-Salary Remaining : $0
Luca Sbisa $500,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $63,508,711
Year 21 : $33,704,711
Year 22 : $18,741,667
Year 23 : $7,406,667
Salary Average Commitment
Year 20 : $63,508,711
Year 21 : $33,704,711
Year 22 : $18,741,667
Year 23 : $7,406,667
Salary Cap with 1 Way Contract
Year 20 : $63,508,711
Year 21 : $33,704,711
Year 22 : $18,741,667
Year 23 : $7,406,667

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Emile-Ray



Arena Capacity - Ticket Price
Attendance - %

Arena Name
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: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,579,100
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$46,485,988
Projected Bank Account$46,485,988

Pro Players Salaries

Matt Dumba (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Ryan Kesler (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Matt Murray (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $5,050,000 (1)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Alex Killorn $1,882,350 (3)
-Salary Remaining : $0
Brandon Sutter $1,250,000 (1)
-Salary Remaining : $0
Mikko Rantanen $1,000,000 (1)
-Salary Remaining : $0
Jakob Chychrun $1,000,000 (1)
-Salary Remaining : $0
Rickard Rakell $910,000 (2)
-Salary Remaining : $0
Colten Teubert $900,000 (1)
-Salary Remaining : $0
Keaton Ellerby $850,000 (1)
-Salary Remaining : $0
Aaron Palushaj $850,000 (1)
-Salary Remaining : $0
Alex DeBrincat $850,000 (1)
-Salary Remaining : $0
Radek Faksa $700,000 (2)
-Salary Remaining : $0
Kevin Poulin $666,750 (1)
-Salary Remaining : $0
Samuel Girard $600,000 (2)
-Salary Remaining : $0
Marco Scandella $550,000 (2)
-Salary Remaining : $0
Tomas Vincour $525,000 (2)
-Salary Remaining : $0
Jacob Josefson $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 20 : $63,579,100
Year 21 : $42,167,350
Year 22 : $20,382,350
Year 23 : $13,000,000
Salary Average Commitment
Year 20 : $58,529,101
Year 21 : $42,167,350
Year 22 : $20,382,350
Year 23 : $13,000,000
Salary Cap with 1 Way Contract
Year 20 : $63,579,100
Year 21 : $42,167,350
Year 22 : $20,382,350
Year 23 : $13,000,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Eric-Sean



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,333,500
Year to Date Revenue$2,667,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,550,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$49,152,008
Projected Bank Account$49,152,008

Pro Players Salaries

Alexander Wennberg (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Nathan MacKinnon $5,340,000 (1)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Evan Rodrigues (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Antoine Roussel $2,500,000 (1)
-Salary Remaining : $0
John Gibson $1,800,000 (3)
-Salary Remaining : $0
William Nylander $1,000,000 (1)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Mikhail Sergachev $1,000,000 (1)
-Salary Remaining : $0
Tony DeAngelo $850,000 (3)
-Salary Remaining : $0
Shea Theodore $850,000 (3)
-Salary Remaining : $0
Colin Miller $800,000 (3)
-Salary Remaining : $0
Trevor Carrick $800,000 (3)
-Salary Remaining : $0
Carter Hart $700,000 (3)
-Salary Remaining : $0
Markus Nutivaara $500,000 (1)
-Salary Remaining : $0
Kevin Hayes $500,000 (2)
-Salary Remaining : $0
Chay Genoway (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
David Savard $500,000 (2)
-Salary Remaining : $0
Jhonas Enroth (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Gustav Forsling $400,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $63,550,000
Year 21 : $45,310,000
Year 22 : $39,310,000
Year 23 : $14,450,000
Salary Average Commitment
Year 20 : $63,550,000
Year 21 : $45,310,000
Year 22 : $39,310,000
Year 23 : $14,450,000
Salary Cap with 1 Way Contract
Year 20 : $63,550,000
Year 21 : $45,310,000
Year 22 : $39,310,000
Year 23 : $14,450,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Jamie-Tim



Arena Capacity - Ticket Price
Attendance - %

Arena Name
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: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,610,001
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$47,885,294
Projected Bank Account$47,885,294

Pro Players Salaries

Taylor Hall (1 Way Contract) $8,480,001 (1)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Phil Di Giuseppe $3,000,000 (3)
-Salary Remaining : $0
Sven Baertschi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Brett Pesce $2,000,000 (3)
-Salary Remaining : $0
Colton Sissons $850,000 (1)
-Salary Remaining : $0
Brock Boeser $850,000 (1)
-Salary Remaining : $0
Nick Paul $850,000 (3)
-Salary Remaining : $0
Jacob Markstrom $600,000 (1)
-Salary Remaining : $0
Zach Aston-Reese $600,000 (2)
-Salary Remaining : $0
David Warsofsky $500,000 (3)
-Salary Remaining : $0
Miikka Salomaki $500,000 (2)
-Salary Remaining : $0
Scott Harrington $500,000 (2)
-Salary Remaining : $0
Tyler Bozak $500,000 (1)
-Salary Remaining : $0
Chris Wagner $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 20 : $62,610,001
Year 21 : $44,530,000
Year 22 : $21,600,000
Year 23 : $12,000,000
Salary Average Commitment
Year 20 : $62,610,001
Year 21 : $44,530,000
Year 22 : $21,600,000
Year 23 : $12,000,000
Salary Cap with 1 Way Contract
Year 20 : $62,610,001
Year 21 : $44,530,000
Year 22 : $21,600,000
Year 23 : $12,000,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Jeff-Terry



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,333,500
Year to Date Revenue$1,333,500
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,071,100
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$48,471,778
Projected Bank Account$48,471,778

Pro Players Salaries

Jordan Eberle (1 Way Contract) $9,011,100 (3)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Connor McDavid (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Antti Niemi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Kyle Palmieri $1,700,000 (4)
-Salary Remaining : $0
Nick Cousins $1,500,000 (3)
-Salary Remaining : $0
Sidney Crosby $1,500,000 (3)
-Salary Remaining : $0
Andre Burakovsky $1,450,000 (4)
-Salary Remaining : $0
Miro Heiskanen $1,250,000 (3)
-Salary Remaining : $0
Kasperi Kapanen $1,250,000 (2)
-Salary Remaining : $0
Andreas Johnsson $1,000,000 (2)
-Salary Remaining : $0
Connor Murphy $1,000,000 (1)
-Salary Remaining : $0
Josh Morrissey $850,000 (1)
-Salary Remaining : $0
Brandon Carlo $700,000 (2)
-Salary Remaining : $0
Juuse Saros $700,000 (2)
-Salary Remaining : $0
Kevin Fiala $700,000 (3)
-Salary Remaining : $0
Jason Zucker $500,000 (2)
-Salary Remaining : $0
Simon Despres $500,000 (2)
-Salary Remaining : $0
Anthony Stolarz $500,000 (1)
-Salary Remaining : $0
Roope Hintz $500,000 (3)
-Salary Remaining : $0
Karl Alzner $500,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $63,071,100
Year 21 : $41,721,100
Year 22 : $31,591,100
Year 23 : $12,150,000
Salary Average Commitment
Year 20 : $63,071,100
Year 21 : $41,721,100
Year 22 : $31,591,100
Year 23 : $12,150,000
Salary Cap with 1 Way Contract
Year 20 : $63,071,100
Year 21 : $41,721,100
Year 22 : $31,591,100
Year 23 : $12,150,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Jesse-JJ



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,799 - 95.98%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 972 - 97.20%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,771 - 98.73%
Average Income per Game$1,314,957
Year to Date Revenue$1,314,957
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,885,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$47,433,207
Projected Bank Account$47,433,207

Pro Players Salaries

Derek Stepan (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Sean Monahan $5,100,000 (1)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,380,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Calvin de Haan $3,300,000 (1)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Sergei Bobrovsky $3,000,000 (2)
-Salary Remaining : $0
Dylan Olsen (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
Mike Condon $2,000,000 (2)
-Salary Remaining : $0
Charlie Coyle $2,000,000 (3)
-Salary Remaining : $0
Brandon Pirri $2,000,000 (3)
-Salary Remaining : $0
Samuel Morin $1,600,000 (4)
-Salary Remaining : $0
Andrei Svechnikov $1,500,000 (3)
-Salary Remaining : $0
Teemu Hartikainen (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Sam Bennett $1,000,000 (1)
-Salary Remaining : $0
Travis Konecny $1,000,000 (1)
-Salary Remaining : $0
Cody Ceci $1,000,000 (2)
-Salary Remaining : $0
Will Butcher $700,000 (1)
-Salary Remaining : $0
Steve Santini $700,000 (1)
-Salary Remaining : $0
Josh Jooris $600,000 (2)
-Salary Remaining : $0
Victor Olofsson $600,000 (3)
-Salary Remaining : $0
Charlie Lindgren $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $63,885,000
Year 21 : $31,830,000
Year 22 : $13,700,000
Year 23 : $1,600,000
Salary Average Commitment
Year 20 : $63,885,000
Year 21 : $31,830,000
Year 22 : $13,700,000
Year 23 : $1,600,000
Salary Cap with 1 Way Contract
Year 20 : $63,885,000
Year 21 : $31,830,000
Year 22 : $13,700,000
Year 23 : $1,600,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Rocco-Sousa



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,932 - 98.30%
Luxury : 1000 - $200 - 969 - 96.90%
Total Capacity :18000
Farm
Farm Level 1: 1500 - $35 - 0 - 0.00%
Farm Level 2: 1500 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,901 - 99.45%
Average Income per Game$1,325,205
Year to Date Revenue$1,325,205
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,470,238
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$47,738,602
Projected Bank Account$47,738,602

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,095,238 (2)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
John Ramage (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Oscar Lindberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $0
Devin Shore (1 Way Contract) $3,030,000 (4)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Boone Jenner $1,100,000 (1)
-Salary Remaining : $0
Christian Dvorak $1,000,000 (1)
-Salary Remaining : $0
Jake Debrusk $850,000 (1)
-Salary Remaining : $0
Mackenzie Blackwood $700,000 (3)
-Salary Remaining : $0
Vince Dunn $700,000 (3)
-Salary Remaining : $0
Philippe Myers $700,000 (3)
-Salary Remaining : $0
Garret Sparks $555,000 (2)
-Salary Remaining : $0
Peter Holland $550,000 (2)
-Salary Remaining : $0
Matt Grzelcyk $500,000 (1)
-Salary Remaining : $0
Jesper Fast $500,000 (2)
-Salary Remaining : $0
Michael Paliotta $500,000 (2)
-Salary Remaining : $0
Danton Heinen $400,000 (1)
-Salary Remaining : $0
Ondrej Kase $400,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $63,470,238
Year 21 : $59,220,238
Year 22 : $31,120,000
Year 23 : $10,360,000
Salary Average Commitment
Year 20 : $63,470,238
Year 21 : $59,220,238
Year 22 : $31,120,000
Year 23 : $10,360,000
Salary Cap with 1 Way Contract
Year 20 : $63,470,238
Year 21 : $59,220,238
Year 22 : $31,120,000
Year 23 : $10,360,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0