Finances

Team Finance for Association Québécoise de Hockey Simulé

Update - 19 octobre 2017 at 22:10

Alaska Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlaska Dome
Level 1: 6000 - 130 $ - 4 205 - 70,08%
Level 2: 5000 - 80 $ - 3 693 - 73,85%
Level 3: 2250 - 55 $ - 1 718 - 76,37%
Level 4: 4000 - 40 $ - 2 320 - 58,00%
Luxury : 1250 - 240 $ - 1 213 - 97,02%
Total Capacity :18500

Income

Home Games Left37
Average Attendance - %13 148 - 71,07%
Average Income per Game1 386 400 $
Year to Date Revenue5 545 601 $

Expense

Pro Players Total Salaries65 150 000 $
Farm Players Total Salaries1 795 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 751 769 $
Farm Year To Date Expenses224 734 $
Pro Salary Cap To Date5 433 187 $
Farm Salary Cap To Date145 089 $

Estimate

Pro Estimated Season Revenue51 296 809 $
Pro Remaining Season Days104
Pro Expenses Per Days611 947 $
Pro Estimated Expenses63 642 488 $
Farm Remaining Season Days104
Farm Expenses Per Days24 735 $
Farm Estimated Expenses2 572 440 $
Estimated Season Expenses66 214 928 $
Payroll65 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 150 000 $
Current Bank Account35 539 732 $
Projected Bank Account20 621 613 $

Pro Players Salaries

P.K. Subban 7 775 000 $ (2)
-Salary Remaining : 7 155 752 $
Claude Giroux 7 350 000 $ (5)
-Salary Remaining : 6 764 602 $
Max Pacioretty 6 350 000 $ (4)
-Salary Remaining : 5 844 248 $
John Carlson 6 250 000 $ (3)
-Salary Remaining : 5 752 212 $
Mark Giordano 5 800 000 $ (3)
-Salary Remaining : 5 338 053 $
Jeff Carter 5 500 000 $ (2)
-Salary Remaining : 5 061 947 $
Tyler Johnson (Out of Payroll) 5 000 000 $ (5)
-Salary Remaining : 4 601 770 $
Tuukka Rask 4 500 000 $ (2)
-Salary Remaining : 4 141 593 $
Patrik Berglund 3 500 000 $ (2)
-Salary Remaining : 3 221 239 $
Marc Methot 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Alexandre Burrows 2 750 000 $ (1)
-Salary Remaining : 2 530 973 $
Lars Eller 2 500 000 $ (5)
-Salary Remaining : 2 300 885 $
Kris Russell 2 400 000 $ (2)
-Salary Remaining : 2 208 850 $
Keith Kinkaid 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Viktor Stalberg 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Steve Ott 975 000 $ (3)
-Salary Remaining : 897 345 $
Jake Dotchin 800 000 $ (3)
-Salary Remaining : 736 283 $
Stefan Noesen 750 000 $ (4)
-Salary Remaining : 690 265 $
Micheal Ferland 750 000 $ (3)
-Salary Remaining : 690 265 $
Fedor Tyutin 650 000 $ (2)
-Salary Remaining : 598 230 $
Gabriel Dumont 550 000 $ (3)
-Salary Remaining : 506 195 $
Kevin Czuczman (1 Way Contract) 500 000 $ (1)
-1 Way Contract Salary Cap : 500 000 $
-Salary Remaining : 460 177 $
Total Pro Players22
Salary Commitment
Year 34 : 70 150 000,00 $
Year 35 : 66 900 000,00 $
Year 36 : 42 575 000,00 $
Year 37 : 27 450 000,00 $
Salary Average Commitment
Year 34 : 20 747 500,00 $
Year 35 : 20 747 500,00 $
Year 36 : 20 147 500,00 $
Year 37 : 18 850 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 70 150 000,00 $
Year 35 : 66 900 000,00 $
Year 36 : 42 575 000,00 $
Year 37 : 27 450 000,00 $

Farm Players Salaries

Craig Smith 375 000 $ (1)
Salary Remaining : 345 133 $
Brayden McNabb 160 000 $ (1)
Salary Remaining : 147 257 $
Benoit Pouliot 150 000 $ (4)
Salary Remaining : 138 053 $
Alex Stalock 100 000 $ (5)
Salary Remaining : 92 035 $
Sergei Kostitsyn 75 000 $ (2)
Salary Remaining : 69 027 $
Brian Gibbons 75 000 $ (2)
Salary Remaining : 69 027 $
Trevor Smith 75 000 $ (3)
Salary Remaining : 69 027 $
Luke Witkowski 75 000 $ (3)
Salary Remaining : 69 027 $
Mike Vecchione 75 000 $ (3)
Salary Remaining : 69 027 $
Viktor Svedberg 75 000 $ (1)
Salary Remaining : 69 027 $
Anthony Peluso 60 000 $ (4)
Salary Remaining : 55 221 $
Chad Billins 60 000 $ (3)
Salary Remaining : 55 221 $
Teemu Hartikainen 60 000 $ (5)
Salary Remaining : 55 221 $
Kyle Baun 60 000 $ (2)
Salary Remaining : 55 221 $
Calvin Heeter 55 000 $ (3)
Salary Remaining : 50 619 $
Dustin Jeffrey 55 000 $ (3)
Salary Remaining : 50 619 $
Matt Donovan 55 000 $ (5)
Salary Remaining : 50 619 $
Matthew Corrente 55 000 $ (3)
Salary Remaining : 50 619 $
Adam Payerl 50 000 $ (1)
Salary Remaining : 46 018 $
Nathan Lieuwen 50 000 $ (1)
Salary Remaining : 46 018 $
Unknown Player 0 $ (1)
Salary Remaining : 0 $
Total Farm Players21
Salary Commitment
Year 34 : 1 795 000,00 $
Year 35 : 1 085 000,00 $
Year 36 : 875 000,00 $
Year 37 : 425 000,00 $
Salary Average Commitment
Year 34 : 565 000,00 $
Year 35 : 515 000,00 $
Year 36 : 465 000,00 $
Year 37 : 315 000,00 $

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 100 $ - 5 509 - 78,70%
Level 2: 6000 - 60 $ - 5 718 - 95,29%
Level 3: 3000 - 35 $ - 2 971 - 99,03%
Level 4: 5000 - 20 $ - 4 736 - 94,71%
Luxury : 2000 - 200 $ - 1 456 - 72,80%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %20 389 - 88,65%
Average Income per Game1 453 054 $
Year to Date Revenue5 812 217 $

Expense

Pro Players Total Salaries64 800 000 $
Farm Players Total Salaries2 375 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 360 175 $
Farm Year To Date Expenses251 325 $
Pro Salary Cap To Date5 161 059 $
Farm Salary Cap To Date187 613 $

Estimate

Pro Estimated Season Revenue53 763 007 $
Pro Remaining Season Days104
Pro Expenses Per Days595 575 $
Pro Estimated Expenses61 939 800 $
Farm Remaining Season Days104
Farm Expenses Per Days28 097 $
Farm Estimated Expenses2 922 088 $
Estimated Season Expenses64 861 888 $
Payroll64 800 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 800 000 $
Current Bank Account64 761 076 $
Projected Bank Account53 662 195 $

Pro Players Salaries

Sidney Crosby 9 000 000 $ (1)
-Salary Remaining : 8 283 186 $
Brent Burns 7 750 000 $ (4)
-Salary Remaining : 7 132 743 $
Jakub Voracek 6 000 000 $ (4)
-Salary Remaining : 5 522 124 $
Leon Draisaitl 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Frans Nielsen 4 000 000 $ (4)
-Salary Remaining : 3 681 416 $
Morgan Rielly 3 500 000 $ (2)
-Salary Remaining : 3 221 239 $
Michael Cammalleri 3 500 000 $ (3)
-Salary Remaining : 3 221 239 $
Kris Versteeg 3 500 000 $ (2)
-Salary Remaining : 3 221 239 $
Kevin Hayes 3 500 000 $ (2)
-Salary Remaining : 3 221 239 $
Marian Gaborik 3 000 000 $ (2)
-Salary Remaining : 2 761 062 $
Jared Spurgeon 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Andrei Vasilevskiy 2 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Lee Stempniak 2 250 000 $ (5)
-Salary Remaining : 2 070 796 $
Thomas Hickey 2 000 000 $ (3)
-Salary Remaining : 1 840 708 $
Vladislav Namestnikov 1 800 000 $ (3)
-Salary Remaining : 1 656 637 $
Carter Hutton 1 250 000 $ (5)
-Salary Remaining : 1 150 442 $
Jake McCabe 1 250 000 $ (2)
-Salary Remaining : 1 150 442 $
Martin Marincin 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Adam Pelech 800 000 $ (5)
-Salary Remaining : 736 283 $
Fredrik Claesson 700 000 $ (4)
-Salary Remaining : 644 248 $
Total Pro Players20
Salary Commitment
Year 34 : 64 800 000,00 $
Year 35 : 55 800 000,00 $
Year 36 : 37 550 000,00 $
Year 37 : 30 250 000,00 $
Salary Average Commitment
Year 34 : 11 775 000,00 $
Year 35 : 11 775 000,00 $
Year 36 : 10 775 000,00 $
Year 37 : 8 475 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 64 800 000,00 $
Year 35 : 55 800 000,00 $
Year 36 : 37 550 000,00 $
Year 37 : 30 250 000,00 $

Farm Players Salaries

Clarke MacArthur 250 000 $ (2)
Salary Remaining : 230 088 $
Pascal Dupuis 200 000 $ (1)
Salary Remaining : 184 071 $
Brandon Pirri 175 000 $ (2)
Salary Remaining : 161 062 $
Clayton Stoner 175 000 $ (1)
Salary Remaining : 161 062 $
Mike Weber 100 000 $ (1)
Salary Remaining : 92 035 $
Jakub Kindl 100 000 $ (1)
Salary Remaining : 92 035 $
Nail Yakupov 100 000 $ (4)
Salary Remaining : 92 035 $
Brock McGinn 85 000 $ (5)
Salary Remaining : 78 230 $
Ryan Pulock 85 000 $ (1)
Salary Remaining : 78 230 $
Frederik Gauthier 80 000 $ (5)
Salary Remaining : 73 628 $
Hunter Shinkaruk 80 000 $ (5)
Salary Remaining : 73 628 $
Tyler Ennis 75 000 $ (4)
Salary Remaining : 69 027 $
Jake Virtanen 75 000 $ (5)
Salary Remaining : 69 027 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 69 027 $
Dainius Zubrus 65 000 $ (1)
Salary Remaining : 59 823 $
Rocco Grimaldi 55 000 $ (3)
Salary Remaining : 50 619 $
Brandon Prust 50 000 $ (4)
Salary Remaining : 46 018 $
Colton Gillies 50 000 $ (4)
Salary Remaining : 46 018 $
Jamie Devane 50 000 $ (2)
Salary Remaining : 46 018 $
Anton Rodin 50 000 $ (3)
Salary Remaining : 46 018 $
Rob O'Gara 50 000 $ (3)
Salary Remaining : 46 018 $
Vladimir Mihalik 50 000 $ (5)
Salary Remaining : 46 018 $
Jeremy Smith 50 000 $ (3)
Salary Remaining : 46 018 $
Mike Murphy 50 000 $ (2)
Salary Remaining : 46 018 $
Nick Petrecki 50 000 $ (4)
Salary Remaining : 46 018 $
Andrew Ference 50 000 $ (1)
Salary Remaining : 46 018 $
Michael Paliotta 50 000 $ (3)
Salary Remaining : 46 018 $
Ben Thomson 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players28
Salary Commitment
Year 34 : 2 375 000,00 $
Year 35 : 1 600 000,00 $
Year 36 : 1 075 000,00 $
Year 37 : 695 000,00 $
Salary Average Commitment
Year 34 : 1 145 000,00 $
Year 35 : 1 095 000,00 $
Year 36 : 1 045 000,00 $
Year 37 : 670 000,00 $

Atlanta Crunch



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6500 - 100 $ - 5 568 - 85,67%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 2750 - 35 $ - 2 750 - 100,00%
Level 4: 4500 - 20 $ - 4 500 - 100,00%
Luxury : 1750 - 200 $ - 1 509 - 86,24%
Total Capacity :21000

Income

Home Games Left37
Average Attendance - %19 828 - 94,42%
Average Income per Game1 443 672 $
Year to Date Revenue5 774 686 $

Expense

Pro Players Total Salaries48 800 000 $
Farm Players Total Salaries1 497 500 $
Coaches Total Salaries3 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 088 496 $
Farm Year To Date Expenses172 188 $
Pro Salary Cap To Date3 865 485 $
Farm Salary Cap To Date120 418 $

Estimate

Pro Estimated Season Revenue53 415 846 $
Pro Remaining Season Days104
Pro Expenses Per Days456 637 $
Pro Estimated Expenses47 490 248 $
Farm Remaining Season Days104
Farm Expenses Per Days19 004 $
Farm Estimated Expenses1 976 416 $
Estimated Season Expenses49 466 664 $
Payroll48 800 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 200 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 3 800 000 $
Current Bank Account84 050 805 $
Projected Bank Account87 999 987 $

Pro Players Salaries

Cody Almond 10 000 000 $ (1)
-Salary Remaining : 9 203 540 $
Ben Maxwell 8 000 000 $ (1)
-Salary Remaining : 7 362 832 $
Tomas Tatar 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Mark Fistric 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Petr Mrazek 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Nick Bjugstad 3 000 000 $ (5)
-Salary Remaining : 2 761 062 $
Markus Hannikainen 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Marek Mazanec 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Alexey Marchenko 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Xavier Ouellet 1 200 000 $ (5)
-Salary Remaining : 1 104 425 $
Jesse Puljujarvi 1 100 000 $ (3)
-Salary Remaining : 1 012 389 $
Timo Meier 1 100 000 $ (3)
-Salary Remaining : 1 012 389 $
Jakub Vrana 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Andreas Athanasiou 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Mikko Rantanen 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 851 327 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 851 327 $
Pavel Buchnevich 900 000 $ (3)
-Salary Remaining : 828 319 $
Nikita Soshnikov 800 000 $ (1)
-Salary Remaining : 736 283 $
Anthony Mantha 800 000 $ (1)
-Salary Remaining : 736 283 $
Ryan Sproul 800 000 $ (2)
-Salary Remaining : 736 283 $
Dan Renouf 650 000 $ (3)
-Salary Remaining : 598 230 $
Total Pro Players22
Salary Commitment
Year 34 : 48 800 000,00 $
Year 35 : 17 075 000,00 $
Year 36 : 13 875 000,00 $
Year 37 : 4 200 000,00 $
Salary Average Commitment
Year 34 : 11 200 000,00 $
Year 35 : 7 200 000,00 $
Year 36 : 7 200 000,00 $
Year 37 : 4 200 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 48 800 000,00 $
Year 35 : 17 075 000,00 $
Year 36 : 13 875 000,00 $
Year 37 : 4 200 000,00 $

Farm Players Salaries

Justin Mercier 400 000 $ (1)
Salary Remaining : 368 142 $
Ben Holmstrom 300 000 $ (1)
Salary Remaining : 276 106 $
Tomas Jurco 125 000 $ (1)
Salary Remaining : 115 044 $
Malcolm Subban 100 000 $ (4)
Salary Remaining : 92 035 $
Sonny Milano 95 000 $ (5)
Salary Remaining : 87 434 $
Evgeny Svechnikov 92 500 $ (3)
Salary Remaining : 85 133 $
Mackenzie Skapski 80 000 $ (4)
Salary Remaining : 73 628 $
Tyler Bertuzzi 75 000 $ (3)
Salary Remaining : 69 027 $
Jan Mursak (Out of Payroll) 65 000 $ (3)
Salary Remaining : 59 823 $
Linus Omark 60 000 $ (2)
Salary Remaining : 55 221 $
Petteri Lindbohm 60 000 $ (4)
Salary Remaining : 55 221 $
Linus Klasen 60 000 $ (2)
Salary Remaining : 55 221 $
Matt Campanale 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players13
Salary Commitment
Year 34 : 1 562 500,00 $
Year 35 : 687 500,00 $
Year 36 : 567 500,00 $
Year 37 : 335 000,00 $
Salary Average Commitment
Year 34 : 595 000,00 $
Year 35 : 445 000,00 $
Year 36 : 345 000,00 $
Year 37 : 245 000,00 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 95 $ - 6 921 - 98,88%
Level 2: 6000 - 60 $ - 5 694 - 94,89%
Level 3: 3000 - 35 $ - 3 000 - 100,00%
Level 4: 5000 - 20 $ - 5 000 - 100,00%
Luxury : 2000 - 150 $ - 1 841 - 92,03%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %22 456 - 97,63%
Average Income per Game1 554 259 $
Year to Date Revenue4 662 776 $

Expense

Pro Players Total Salaries63 500 000 $
Farm Players Total Salaries3 070 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 230 090 $
Farm Year To Date Expenses285 927 $
Pro Salary Cap To Date5 030 974 $
Farm Salary Cap To Date246 108 $

Estimate

Pro Estimated Season Revenue59 061 829 $
Pro Remaining Season Days104
Pro Expenses Per Days584 071 $
Pro Estimated Expenses60 743 384 $
Farm Remaining Season Days104
Farm Expenses Per Days31 593 $
Farm Estimated Expenses3 285 672 $
Estimated Season Expenses64 029 056 $
Payroll63 500 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 500 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 18 500 000 $
Current Bank Account86 493 616 $
Projected Bank Account81 526 389 $

Pro Players Salaries

Ryan Johansen 6 000 000 $ (3)
-Salary Remaining : 5 522 124 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 5 522 124 $
Cory Schneider 6 000 000 $ (1)
-Salary Remaining : 5 522 124 $
David Backes 5 000 000 $ (3)
-Salary Remaining : 4 601 770 $
Niklas Kronwall 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Rasmus Ristolainen 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Mike Ribeiro 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 3 681 416 $
Charlie Coyle 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Mark Stone 3 000 000 $ (5)
-Salary Remaining : 2 761 062 $
Mark Fayne 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Shawn Matthias 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Olli Maatta 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Patrick Maroon 2 000 000 $ (4)
-Salary Remaining : 1 840 708 $
Patrick Eaves 2 000 000 $ (5)
-Salary Remaining : 1 840 708 $
Brian Boyle 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Antti Raanta 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Jay Beagle 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Tom Wilson 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Keith Aulie 500 000 $ (5)
-Salary Remaining : 460 177 $
Brian Lashoff 500 000 $ (5)
-Salary Remaining : 460 177 $
Total Pro Players21
Salary Commitment
Year 34 : 63 500 000,00 $
Year 35 : 50 500 000,00 $
Year 36 : 29 500 000,00 $
Year 37 : 14 000 000,00 $
Salary Average Commitment
Year 34 : 9 500 000,00 $
Year 35 : 9 000 000,00 $
Year 36 : 9 000 000,00 $
Year 37 : 9 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 63 500 000,00 $
Year 35 : 50 500 000,00 $
Year 36 : 29 500 000,00 $
Year 37 : 14 000 000,00 $

Farm Players Salaries

Aaron Ekblad 700 000 $ (4)
Salary Remaining : 644 248 $
Jared Cowen 450 000 $ (1)
Salary Remaining : 414 159 $
Justin Abdelkader 420 000 $ (3)
Salary Remaining : 386 549 $
Jimmy Hayes 200 000 $ (1)
Salary Remaining : 184 071 $
Brett Ritchie 150 000 $ (4)
Salary Remaining : 138 053 $
Matt Martin 100 000 $ (5)
Salary Remaining : 92 035 $
Colin McDonald 100 000 $ (1)
Salary Remaining : 92 035 $
Devante Smith-Pelly 100 000 $ (3)
Salary Remaining : 92 035 $
Rob Klinkhammer 100 000 $ (1)
Salary Remaining : 92 035 $
Nick Ritchie 80 000 $ (1)
Salary Remaining : 73 628 $
Chris Stewart 80 000 $ (5)
Salary Remaining : 73 628 $
Greg Nemisz 75 000 $ (1)
Salary Remaining : 69 027 $
Andy Andreoff 75 000 $ (3)
Salary Remaining : 69 027 $
Alex Auld 70 000 $ (1)
Salary Remaining : 64 425 $
Brent Krahn (Out of Payroll) 70 000 $ (1)
Salary Remaining : 64 425 $
Mark McNeill 70 000 $ (1)
Salary Remaining : 64 425 $
Tye McGinn 50 000 $ (3)
Salary Remaining : 46 018 $
James Wright 50 000 $ (3)
Salary Remaining : 46 018 $
Brooks Laich 50 000 $ (4)
Salary Remaining : 46 018 $
Andrey Pedan 50 000 $ (1)
Salary Remaining : 46 018 $
Jeremy Welsh 50 000 $ (3)
Salary Remaining : 46 018 $
Taylor Beck 50 000 $ (4)
Salary Remaining : 46 018 $
Total Farm Players22
Salary Commitment
Year 34 : 3 140 000,00 $
Year 35 : 1 875 000,00 $
Year 36 : 1 875 000,00 $
Year 37 : 1 130 000,00 $
Salary Average Commitment
Year 34 : 630 000,00 $
Year 35 : 480 000,00 $
Year 36 : 480 000,00 $
Year 37 : 380 000,00 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 866 - 98,09%
Level 2: 6000 - 54 $ - 5 775 - 96,25%
Level 3: 3000 - 33 $ - 2 733 - 91,08%
Level 4: 5000 - 20 $ - 4 812 - 96,23%
Luxury : 2000 - 145 $ - 1 861 - 93,03%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %22 046 - 95,85%
Average Income per Game1 368 758 $
Year to Date Revenue5 475 032 $

Expense

Pro Players Total Salaries59 550 000 $
Farm Players Total Salaries1 050 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 114 601 $
Farm Year To Date Expenses123 453 $
Pro Salary Cap To Date5 034 957 $
Farm Salary Cap To Date83 628 $

Estimate

Pro Estimated Season Revenue50 644 046 $
Pro Remaining Season Days104
Pro Expenses Per Days535 841 $
Pro Estimated Expenses55 727 464 $
Farm Remaining Season Days104
Farm Expenses Per Days13 717 $
Farm Estimated Expenses1 426 568 $
Estimated Season Expenses57 154 032 $
Payroll59 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $13 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 14 550 000 $
Current Bank Account31 384 380 $
Projected Bank Account24 874 394 $

Pro Players Salaries

Ryan Suter 7 500 000 $ (4)
-Salary Remaining : 6 902 655 $
David Krejci 5 800 000 $ (1)
-Salary Remaining : 5 338 053 $
Jonathan Huberdeau (Out of Payroll) 5 500 000 $ (5)
-Salary Remaining : 5 061 947 $
Aleksander Barkov 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Tyson Barrie 4 250 000 $ (4)
-Salary Remaining : 3 911 504 $
Nick Leddy 3 850 000 $ (1)
-Salary Remaining : 3 543 363 $
Michael Grabner 3 750 000 $ (4)
-Salary Remaining : 3 451 327 $
Thomas Vanek 3 750 000 $ (2)
-Salary Remaining : 3 451 327 $
Sergei Bobrovsky 3 500 000 $ (3)
-Salary Remaining : 3 221 239 $
Josh Gorges 3 500 000 $ (4)
-Salary Remaining : 3 221 239 $
Dion Phaneuf 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Bo Horvat 2 500 000 $ (3)
-Salary Remaining : 2 300 885 $
Ryan Spooner 2 500 000 $ (5)
-Salary Remaining : 2 300 885 $
Joel Ward 2 000 000 $ (4)
-Salary Remaining : 1 840 708 $
Calvin de Haan 1 800 000 $ (2)
-Salary Remaining : 1 656 637 $
Chad Johnson 1 800 000 $ (5)
-Salary Remaining : 1 656 637 $
Andrew Cogliano 1 800 000 $ (1)
-Salary Remaining : 1 656 637 $
Phillip Danault 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Radek Faksa 900 000 $ (1)
-Salary Remaining : 828 319 $
Jordie Benn 850 000 $ (1)
-Salary Remaining : 782 301 $
Total Pro Players20
Salary Commitment
Year 34 : 65 050 000,00 $
Year 35 : 51 850 000,00 $
Year 36 : 39 800 000,00 $
Year 37 : 33 800 000,00 $
Salary Average Commitment
Year 34 : 21 550 000,00 $
Year 35 : 21 050 000,00 $
Year 36 : 20 550 000,00 $
Year 37 : 20 050 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 65 050 000,00 $
Year 35 : 51 850 000,00 $
Year 36 : 39 800 000,00 $
Year 37 : 33 800 000,00 $

Farm Players Salaries

Lance Bouma 150 000 $ (3)
Salary Remaining : 138 053 $
Jarret Stoll 120 000 $ (3)
Salary Remaining : 110 442 $
Jordan Schmaltz 100 000 $ (3)
Salary Remaining : 92 035 $
Mark Jankowski 95 000 $ (3)
Salary Remaining : 87 434 $
Jujhar Khaira 90 000 $ (5)
Salary Remaining : 82 832 $
Anthony Stolarz 85 000 $ (3)
Salary Remaining : 78 230 $
Riley Barber 80 000 $ (3)
Salary Remaining : 73 628 $
Rinat Valiev 70 000 $ (5)
Salary Remaining : 64 425 $
Scott Wedgewood 60 000 $ (1)
Salary Remaining : 55 221 $
Kevin Quick 50 000 $ (1)
Salary Remaining : 46 018 $
Sean Kuraly 50 000 $ (3)
Salary Remaining : 46 018 $
Garrett Mitchell 50 000 $ (3)
Salary Remaining : 46 018 $
Jean-Francois Berube 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players13
Salary Commitment
Year 34 : 1 050 000,00 $
Year 35 : 890 000,00 $
Year 36 : 890 000,00 $
Year 37 : 160 000,00 $
Salary Average Commitment
Year 34 : 640 000,00 $
Year 35 : 590 000,00 $
Year 36 : 590 000,00 $
Year 37 : 140 000,00 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 6000 - 115 $ - 4 876 - 81,26%
Level 2: 5000 - 75 $ - 4 051 - 81,03%
Level 3: 2250 - 43 $ - 1 963 - 87,24%
Level 4: 4000 - 27 $ - 3 360 - 84,01%
Luxury : 1250 - 225 $ - 1 232 - 98,52%
Total Capacity :18500

Income

Home Games Left37
Average Attendance - %15 482 - 83,68%
Average Income per Game1 382 587 $
Year to Date Revenue5 530 348 $

Expense

Pro Players Total Salaries65 350 000 $
Farm Players Total Salaries2 525 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 530 531 $
Farm Year To Date Expenses256 239 $
Pro Salary Cap To Date5 291 593 $
Farm Salary Cap To Date207 565 $

Estimate

Pro Estimated Season Revenue51 155 719 $
Pro Remaining Season Days104
Pro Expenses Per Days604 867 $
Pro Estimated Expenses62 906 168 $
Farm Remaining Season Days104
Farm Expenses Per Days35 619 $
Farm Estimated Expenses3 704 376 $
Estimated Season Expenses66 610 544 $
Payroll65 350 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 650 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 350 000 $
Current Bank Account51 980 802 $
Projected Bank Account36 525 977 $

Pro Players Salaries

Tyler Seguin 7 000 000 $ (1)
-Salary Remaining : 6 442 478 $
Ryan Getzlaf 6 900 000 $ (2)
-Salary Remaining : 6 350 442 $
Kris Letang 6 750 000 $ (2)
-Salary Remaining : 6 212 389 $
Brent Seabrook 6 000 000 $ (2)
-Salary Remaining : 5 522 124 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 4 325 664 $
Cam Talbot 4 500 000 $ (5)
-Salary Remaining : 4 141 593 $
Alex Goligoski 4 500 000 $ (5)
-Salary Remaining : 4 141 593 $
Mats Zuccarello 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Jaden Schwartz 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Tyler Bozak 2 800 000 $ (4)
-Salary Remaining : 2 576 991 $
Leo Komarov 2 600 000 $ (4)
-Salary Remaining : 2 392 920 $
Nick Bonino 2 500 000 $ (1)
-Salary Remaining : 2 300 885 $
Matt Stajan 1 800 000 $ (2)
-Salary Remaining : 1 656 637 $
Zack Smith 1 700 000 $ (3)
-Salary Remaining : 1 564 602 $
Ron Hainsey 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Luca Sbisa 1 250 000 $ (5)
-Salary Remaining : 1 150 442 $
Mark Pysyk 1 200 000 $ (5)
-Salary Remaining : 1 104 425 $
Ivan Provorov 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Calvin Pickard 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Derek MacKenzie 750 000 $ (3)
-Salary Remaining : 690 265 $
Total Pro Players20
Salary Commitment
Year 34 : 65 350 000,00 $
Year 35 : 44 650 000,00 $
Year 36 : 23 200 000,00 $
Year 37 : 16 850 000,00 $
Salary Average Commitment
Year 34 : 20 200 000,00 $
Year 35 : 20 200 000,00 $
Year 36 : 13 450 000,00 $
Year 37 : 12 450 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 65 350 000,00 $
Year 35 : 44 650 000,00 $
Year 36 : 23 200 000,00 $
Year 37 : 16 850 000,00 $

Farm Players Salaries

Karri Ramo 325 000 $ (2)
Salary Remaining : 299 115 $
Zbynek Michalek 300 000 $ (2)
Salary Remaining : 276 106 $
Tomas Nosek 120 000 $ (1)
Salary Remaining : 110 442 $
Melker Karlsson 120 000 $ (4)
Salary Remaining : 110 442 $
Mike Richards 110 000 $ (2)
Salary Remaining : 101 239 $
Nate Schmidt 100 000 $ (2)
Salary Remaining : 92 035 $
Alexander Salak 100 000 $ (5)
Salary Remaining : 92 035 $
Griffin Reinhart 90 000 $ (4)
Salary Remaining : 82 832 $
Johan Franzen 80 000 $ (4)
Salary Remaining : 73 628 $
Mike Blunden 75 000 $ (2)
Salary Remaining : 69 027 $
Adam Clendening 75 000 $ (4)
Salary Remaining : 69 027 $
Jonny Brodzinski 75 000 $ (3)
Salary Remaining : 69 027 $
Matt Grzelcyk 75 000 $ (3)
Salary Remaining : 69 027 $
Thomas McCollum 70 000 $ (4)
Salary Remaining : 64 425 $
Peter Cehlarik 70 000 $ (3)
Salary Remaining : 64 425 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 64 425 $
Kellan Lain 65 000 $ (1)
Salary Remaining : 59 823 $
Alan Quine 65 000 $ (1)
Salary Remaining : 59 823 $
Carter Camper 60 000 $ (2)
Salary Remaining : 55 221 $
Andrei Loktionov 60 000 $ (2)
Salary Remaining : 55 221 $
Taylor Fedun 60 000 $ (2)
Salary Remaining : 55 221 $
Joel Vermin 60 000 $ (1)
Salary Remaining : 55 221 $
Kaspars Daugavins 50 000 $ (1)
Salary Remaining : 46 018 $
Adam Almquist 50 000 $ (2)
Salary Remaining : 46 018 $
Colin Smith 50 000 $ (4)
Salary Remaining : 46 018 $
Nigel Dawes 50 000 $ (2)
Salary Remaining : 46 018 $
Stefan Elliott 50 000 $ (3)
Salary Remaining : 46 018 $
Louis Leblanc 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players28
Salary Commitment
Year 34 : 2 525 000,00 $
Year 35 : 2 095 000,00 $
Year 36 : 905 000,00 $
Year 37 : 585 000,00 $
Salary Average Commitment
Year 34 : 857 500,00 $
Year 35 : 600 000,00 $
Year 36 : 500 000,00 $
Year 37 : 350 000,00 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 98 $ - 6 956 - 99,37%
Level 2: 6000 - 64 $ - 4 859 - 80,99%
Level 3: 3000 - 36 $ - 2 636 - 87,85%
Level 4: 5000 - 24 $ - 3 893 - 77,87%
Luxury : 2000 - 184 $ - 1 847 - 92,35%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %20 191 - 87,79%
Average Income per Game1 605 012 $
Year to Date Revenue6 420 048 $

Expense

Pro Players Total Salaries59 150 000 $
Farm Players Total Salaries1 830 000 $
Coaches Total Salaries4 125 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 231 638 $
Farm Year To Date Expenses191 016 $
Pro Salary Cap To Date4 950 883 $
Farm Salary Cap To Date143 232 $

Estimate

Pro Estimated Season Revenue59 385 444 $
Pro Remaining Season Days104
Pro Expenses Per Days554 646 $
Pro Estimated Expenses57 683 184 $
Farm Remaining Season Days104
Farm Expenses Per Days21 504 $
Farm Estimated Expenses2 236 416 $
Estimated Season Expenses59 919 600 $
Payroll59 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $13 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 14 150 000 $
Current Bank Account73 937 432 $
Projected Bank Account73 403 276 $

Pro Players Salaries

Paul Stastny 5 800 000 $ (5)
-Salary Remaining : 5 338 053 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 5 338 053 $
Johnny Boychuk 4 700 000 $ (4)
-Salary Remaining : 4 325 664 $
Connor Murphy 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Reilly Smith 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Michael Frolik 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Patrick Marleau 3 800 000 $ (2)
-Salary Remaining : 3 497 345 $
Francois Beauchemin 3 250 000 $ (1)
-Salary Remaining : 2 991 150 $
Andrej Sekera 3 100 000 $ (1)
-Salary Remaining : 2 853 097 $
Braydon Coburn 2 750 000 $ (3)
-Salary Remaining : 2 530 973 $
Jaroslav Halak 2 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Mattias Ekholm 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Michael Raffl 2 000 000 $ (5)
-Salary Remaining : 1 840 708 $
John Mitchell (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 840 708 $
Kyle Quincey 1 750 000 $ (4)
-Salary Remaining : 1 610 619 $
William Karlsson 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Peter Budaj 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Jordan Martinook 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Jack Eichel 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Anders Nilsson 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Devin Shore 900 000 $ (1)
-Salary Remaining : 828 319 $
Mark Borowiecki 850 000 $ (5)
-Salary Remaining : 782 301 $
Jayson Megna 750 000 $ (2)
-Salary Remaining : 690 265 $
Total Pro Players23
Salary Commitment
Year 34 : 61 150 000,00 $
Year 35 : 46 900 000,00 $
Year 36 : 32 850 000,00 $
Year 37 : 26 100 000,00 $
Salary Average Commitment
Year 34 : 17 650 000,00 $
Year 35 : 17 150 000,00 $
Year 36 : 17 150 000,00 $
Year 37 : 16 650 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 61 150 000,00 $
Year 35 : 46 900 000,00 $
Year 36 : 32 850 000,00 $
Year 37 : 26 100 000,00 $

Farm Players Salaries

Carl Gunnarsson (Out of Payroll) 275 000 $ (2)
Salary Remaining : 253 097 $
Cody McLeod 125 000 $ (4)
Salary Remaining : 115 044 $
Marek Zidlicky 125 000 $ (2)
Salary Remaining : 115 044 $
Anton Lander 120 000 $ (1)
Salary Remaining : 110 442 $
Michal Kempny 90 000 $ (3)
Salary Remaining : 82 832 $
Kalle Kossila 80 000 $ (3)
Salary Remaining : 73 628 $
Marc-Andre Cliche 80 000 $ (1)
Salary Remaining : 73 628 $
Scott Mayfield 75 000 $ (2)
Salary Remaining : 69 027 $
TJ Brennan 75 000 $ (1)
Salary Remaining : 69 027 $
Jeff Zatkoff 75 000 $ (2)
Salary Remaining : 69 027 $
Henrik Samuelsson 70 000 $ (4)
Salary Remaining : 64 425 $
Borna Rendulic 70 000 $ (4)
Salary Remaining : 64 425 $
Marcus Sorensen 70 000 $ (3)
Salary Remaining : 64 425 $
Jason Kasdorf 65 000 $ (1)
Salary Remaining : 59 823 $
Jean-Sebastien Dea 65 000 $ (3)
Salary Remaining : 59 823 $
Nelson Nogier 65 000 $ (3)
Salary Remaining : 59 823 $
Kyle Cumiskey 62 500 $ (4)
Salary Remaining : 57 522 $
TJ Hensick 62 500 $ (4)
Salary Remaining : 57 522 $
Steven Oleksy 62 500 $ (4)
Salary Remaining : 57 522 $
Justin Peters 62 500 $ (2)
Salary Remaining : 57 522 $
Chris Brown 60 000 $ (5)
Salary Remaining : 55 221 $
Andrey Makarov 60 000 $ (2)
Salary Remaining : 55 221 $
Cole Schneider 60 000 $ (3)
Salary Remaining : 55 221 $
Andrew Campbell 50 000 $ (2)
Salary Remaining : 46 018 $
Wade Megan 50 000 $ (3)
Salary Remaining : 46 018 $
Spencer Abbott 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players26
Salary Commitment
Year 34 : 2 105 000,00 $
Year 35 : 1 765 000,00 $
Year 36 : 1 042 500,00 $
Year 37 : 512 500,00 $
Salary Average Commitment
Year 34 : 860 000,00 $
Year 35 : 760 000,00 $
Year 36 : 710 000,00 $
Year 37 : 360 000,00 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 5 781 - 82,59%
Level 2: 6000 - 60 $ - 6 000 - 100,00%
Level 3: 3000 - 35 $ - 2 968 - 98,94%
Level 4: 5000 - 20 $ - 4 788 - 95,75%
Luxury : 2000 - 200 $ - 1 487 - 74,37%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %21 025 - 91,41%
Average Income per Game1 507 007 $
Year to Date Revenue4 521 022 $

Expense

Pro Players Total Salaries63 875 000 $
Farm Players Total Salaries2 272 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 271 459 $
Farm Year To Date Expenses226 568 $
Pro Salary Cap To Date5 032 525 $
Farm Salary Cap To Date186 750 $

Estimate

Pro Estimated Season Revenue57 266 279 $
Pro Remaining Season Days104
Pro Expenses Per Days591 814 $
Pro Estimated Expenses61 548 656 $
Farm Remaining Season Days104
Farm Expenses Per Days24 535 $
Farm Estimated Expenses2 551 640 $
Estimated Season Expenses64 100 296 $
Payroll63 875 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 125 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 18 875 000 $
Current Bank Account67 579 462 $
Projected Bank Account60 745 445 $

Pro Players Salaries

Marc-Andre Fleury 6 000 000 $ (2)
-Salary Remaining : 5 522 124 $
Corey Perry 6 000 000 $ (4)
-Salary Remaining : 5 522 124 $
Johnny Gaudreau 5 700 000 $ (2)
-Salary Remaining : 5 246 018 $
Sean Monahan 5 000 000 $ (1)
-Salary Remaining : 4 601 770 $
Nikita Kucherov 4 750 000 $ (2)
-Salary Remaining : 4 371 681 $
Valtteri Filppula 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Dmitry Kulikov 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Michael Stone 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Sami Vatanen 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Evander Kane 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Tyler Myers 2 500 000 $ (3)
-Salary Remaining : 2 300 885 $
Ryan Murray 2 300 000 $ (3)
-Salary Remaining : 2 116 814 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 1 656 637 $
Dennis Wideman 1 600 000 $ (5)
-Salary Remaining : 1 472 566 $
Darnell Nurse 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Marcus Foligno 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Connor McDavid 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Zack Kassian 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Jamie Oleksiak 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Mike Condon 925 000 $ (1)
-Salary Remaining : 851 327 $
Robby Fabbri 900 000 $ (1)
-Salary Remaining : 828 319 $
Josh Leivo 800 000 $ (2)
-Salary Remaining : 736 283 $
Zach Hyman 500 000 $ (1)
-Salary Remaining : 460 177 $
Total Pro Players23
Salary Commitment
Year 34 : 63 875 000,00 $
Year 35 : 42 850 000,00 $
Year 36 : 18 600 000,00 $
Year 37 : 7 600 000,00 $
Salary Average Commitment
Year 34 : 7 100 000,00 $
Year 35 : 5 600 000,00 $
Year 36 : 5 100 000,00 $
Year 37 : 2 100 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 63 875 000,00 $
Year 35 : 42 850 000,00 $
Year 36 : 18 600 000,00 $
Year 37 : 7 600 000,00 $

Farm Players Salaries

Carl Soderberg 450 000 $ (3)
Salary Remaining : 414 159 $
Alex Chiasson 130 000 $ (4)
Salary Remaining : 119 646 $
Brandon Davidson 130 000 $ (1)
Salary Remaining : 119 646 $
Darcy Kuemper 120 000 $ (5)
Salary Remaining : 110 442 $
Micheal Haley 110 000 $ (5)
Salary Remaining : 101 239 $
Chris Neil 100 000 $ (5)
Salary Remaining : 92 035 $
Jack Roslovic 90 000 $ (3)
Salary Remaining : 82 832 $
Ryan Whitney 90 000 $ (1)
Salary Remaining : 82 832 $
Jordan Nolan 87 500 $ (4)
Salary Remaining : 80 531 $
Paul Bissonnette 85 000 $ (1)
Salary Remaining : 78 230 $
Luke Gazdic 80 000 $ (4)
Salary Remaining : 73 628 $
Colton Orr 80 000 $ (1)
Salary Remaining : 73 628 $
Brett Festerling 80 000 $ (4)
Salary Remaining : 73 628 $
Alexander Burmistrov 75 000 $ (1)
Salary Remaining : 69 027 $
Nikolay Zherdev 75 000 $ (5)
Salary Remaining : 69 027 $
Jared Boll (Out of Payroll) 75 000 $ (1)
Salary Remaining : 69 027 $
Steve Pinizzotto 70 000 $ (5)
Salary Remaining : 64 425 $
Rasmus Andersson 70 000 $ (3)
Salary Remaining : 64 425 $
Michael McCarron 65 000 $ (1)
Salary Remaining : 59 823 $
Kevin Poulin 65 000 $ (5)
Salary Remaining : 59 823 $
Scott Jackson 60 000 $ (1)
Salary Remaining : 55 221 $
John Scott 60 000 $ (2)
Salary Remaining : 55 221 $
Brett Gallant 50 000 $ (2)
Salary Remaining : 46 018 $
Anton Belov 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players24
Salary Commitment
Year 34 : 2 347 500,00 $
Year 35 : 1 687 500,00 $
Year 36 : 1 527 500,00 $
Year 37 : 917 500,00 $
Salary Average Commitment
Year 34 : 815 000,00 $
Year 35 : 765 000,00 $
Year 36 : 765 000,00 $
Year 37 : 665 000,00 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 105 $ - 5 473 - 84,20%
Level 2: 5500 - 65 $ - 4 603 - 83,68%
Level 3: 2500 - 40 $ - 2 274 - 90,97%
Level 4: 4000 - 25 $ - 3 662 - 91,56%
Luxury : 1500 - 210 $ - 1 478 - 98,56%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %17 491 - 87,45%
Average Income per Game1 435 161 $
Year to Date Revenue4 305 483 $

Expense

Pro Players Total Salaries51 400 000 $
Farm Players Total Salaries1 390 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 456 197 $
Farm Year To Date Expenses144 162 $
Pro Salary Cap To Date4 157 523 $
Farm Salary Cap To Date104 337 $

Estimate

Pro Estimated Season Revenue54 536 118 $
Pro Remaining Season Days104
Pro Expenses Per Days488 053 $
Pro Estimated Expenses50 757 512 $
Farm Remaining Season Days104
Farm Expenses Per Days16 726 $
Farm Estimated Expenses1 739 504 $
Estimated Season Expenses52 497 016 $
Payroll51 400 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $21 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 6 400 000 $
Current Bank Account53 724 610 $
Projected Bank Account55 763 712 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 7 823 009 $
Joe Thornton 6 500 000 $ (3)
-Salary Remaining : 5 982 301 $
Oliver Ekman-Larsson 5 800 000 $ (2)
-Salary Remaining : 5 338 053 $
Dennis Seidenberg 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Elias Lindholm 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Marc Staal 3 500 000 $ (5)
-Salary Remaining : 3 221 239 $
Sam Bennett 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Noah Hanifin 2 600 000 $ (5)
-Salary Remaining : 2 392 920 $
Cal Clutterbuck 1 800 000 $ (5)
-Salary Remaining : 1 656 637 $
Bryan Rust 1 600 000 $ (3)
-Salary Remaining : 1 472 566 $
J.T. Miller 1 500 000 $ (1)
-Salary Remaining : 1 380 531 $
Colton Sissons 1 300 000 $ (5)
-Salary Remaining : 1 196 460 $
Matthew Tkachuk 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Zach Werenski 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Lawson Crouse 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Brayden Point 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Brandon Carlo 900 000 $ (3)
-Salary Remaining : 828 319 $
Matt Murray 800 000 $ (1)
-Salary Remaining : 736 283 $
Conor Sheary 700 000 $ (1)
-Salary Remaining : 644 248 $
Alex Nedeljkovic (Out of Payroll) 650 000 $ (3)
-Salary Remaining : 598 230 $
Andrew Raycroft 500 000 $ (1)
-Salary Remaining : 460 177 $
Total Pro Players21
Salary Commitment
Year 34 : 52 050 000,00 $
Year 35 : 48 550 000,00 $
Year 36 : 30 250 000,00 $
Year 37 : 16 200 000,00 $
Salary Average Commitment
Year 34 : 18 700 000,00 $
Year 35 : 17 700 000,00 $
Year 36 : 17 200 000,00 $
Year 37 : 13 700 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 52 050 000,00 $
Year 35 : 48 550 000,00 $
Year 36 : 30 250 000,00 $
Year 37 : 16 200 000,00 $

Farm Players Salaries

Marco Scandella 375 000 $ (5)
Salary Remaining : 345 133 $
Anthony Duclair 180 000 $ (4)
Salary Remaining : 165 664 $
Scott Wilson 125 000 $ (3)
Salary Remaining : 115 044 $
Brock Boeser 100 000 $ (3)
Salary Remaining : 92 035 $
Pavel Zacha 90 000 $ (1)
Salary Remaining : 82 832 $
Oskar Sundqvist 75 000 $ (1)
Salary Remaining : 69 027 $
Greg Pateryn 75 000 $ (2)
Salary Remaining : 69 027 $
Garret Sparks 70 000 $ (1)
Salary Remaining : 64 425 $
Mathieu Carle 50 000 $ (1)
Salary Remaining : 46 018 $
Jordan Szwarz 50 000 $ (2)
Salary Remaining : 46 018 $
Josh Harding 50 000 $ (2)
Salary Remaining : 46 018 $
Jeff Frazee 50 000 $ (2)
Salary Remaining : 46 018 $
Maxim Noreau 50 000 $ (1)
Salary Remaining : 46 018 $
Jamie Doornbosch 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players14
Salary Commitment
Year 34 : 1 390 000,00 $
Year 35 : 1 005 000,00 $
Year 36 : 780 000,00 $
Year 37 : 555 000,00 $
Salary Average Commitment
Year 34 : 800 000,00 $
Year 35 : 700 000,00 $
Year 36 : 525 000,00 $
Year 37 : 425 000,00 $

Detroit Giants



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 7 000 - 100,00%
Level 2: 6000 - 55 $ - 5 886 - 98,10%
Level 3: 3000 - 30 $ - 2 889 - 96,31%
Level 4: 5000 - 20 $ - 5 000 - 100,00%
Luxury : 2000 - 185 $ - 1 855 - 92,73%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %22 630 - 98,39%
Average Income per Game1 594 404 $
Year to Date Revenue6 377 615 $

Expense

Pro Players Total Salaries64 825 000 $
Farm Players Total Salaries2 220 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 280 309 $
Farm Year To Date Expenses264 649 $
Pro Salary Cap To Date5 081 197 $
Farm Salary Cap To Date184 999 $

Estimate

Pro Estimated Season Revenue58 992 939 $
Pro Remaining Season Days104
Pro Expenses Per Days595 796 $
Pro Estimated Expenses61 962 784 $
Farm Remaining Season Days104
Farm Expenses Per Days28 496 $
Farm Estimated Expenses2 963 584 $
Estimated Season Expenses64 926 368 $
Payroll64 825 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 175 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 825 000 $
Current Bank Account91 973 786 $
Projected Bank Account86 040 357 $

Pro Players Salaries

Jonathan Toews 7 500 000 $ (5)
-Salary Remaining : 6 902 655 $
Shea Weber 7 500 000 $ (1)
-Salary Remaining : 6 902 655 $
Duncan Keith 5 800 000 $ (5)
-Salary Remaining : 5 338 053 $
Derek Stepan 5 500 000 $ (3)
-Salary Remaining : 5 061 947 $
Keith Yandle 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Jimmy Howard 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Jaromir Jagr 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Martin Jones 3 250 000 $ (2)
-Salary Remaining : 2 991 150 $
Richard Panik 3 000 000 $ (5)
-Salary Remaining : 2 761 062 $
Anders Lee 3 000 000 $ (2)
-Salary Remaining : 2 761 062 $
Mikkel Boedker 2 800 000 $ (3)
-Salary Remaining : 2 576 991 $
Alex Galchenyuk 2 750 000 $ (3)
-Salary Remaining : 2 530 973 $
Roman Polak 1 750 000 $ (3)
-Salary Remaining : 1 610 619 $
Damon Severson 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Gregory Campbell 1 250 000 $ (3)
-Salary Remaining : 1 150 442 $
Mikhail Grigorenko 1 100 000 $ (5)
-Salary Remaining : 1 012 389 $
Erik Haula 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Kevan Miller 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Jesper Fast 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Paul Postma 950 000 $ (4)
-Salary Remaining : 874 336 $
Robert Bortuzzo 900 000 $ (2)
-Salary Remaining : 828 319 $
Jared Coreau 675 000 $ (3)
-Salary Remaining : 621 239 $
Dennis Rasmussen 600 000 $ (1)
-Salary Remaining : 552 212 $
Total Pro Players23
Salary Commitment
Year 34 : 64 825 000,00 $
Year 35 : 48 725 000,00 $
Year 36 : 34 575 000,00 $
Year 37 : 18 350 000,00 $
Salary Average Commitment
Year 34 : 27 450 000,00 $
Year 35 : 26 950 000,00 $
Year 36 : 23 950 000,00 $
Year 37 : 17 900 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 64 825 000,00 $
Year 35 : 48 725 000,00 $
Year 36 : 34 575 000,00 $
Year 37 : 18 350 000,00 $

Farm Players Salaries

Marko Dano 200 000 $ (4)
Salary Remaining : 184 071 $
Paul Gaustad 200 000 $ (1)
Salary Remaining : 184 071 $
Philip Larsen 150 000 $ (4)
Salary Remaining : 138 053 $
Brendan Perlini 120 000 $ (3)
Salary Remaining : 110 442 $
Patrik Nemeth 90 000 $ (2)
Salary Remaining : 82 832 $
Matt O'Connor 90 000 $ (1)
Salary Remaining : 82 832 $
Michael Mersch 85 000 $ (1)
Salary Remaining : 78 230 $
Bobby Farnham 80 000 $ (4)
Salary Remaining : 73 628 $
Tim Schaller 80 000 $ (3)
Salary Remaining : 73 628 $
Derrick Pouliot 75 000 $ (3)
Salary Remaining : 69 027 $
Daniel Sprong 72 500 $ (1)
Salary Remaining : 66 726 $
Mattias Tedenby 70 000 $ (1)
Salary Remaining : 64 425 $
Alex Biega 70 000 $ (4)
Salary Remaining : 64 425 $
Pheonix Copley 70 000 $ (1)
Salary Remaining : 64 425 $
Logan Shaw 70 000 $ (1)
Salary Remaining : 64 425 $
Frederick Gaudreau 70 000 $ (3)
Salary Remaining : 64 425 $
Nic Petan 65 000 $ (1)
Salary Remaining : 59 823 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 59 823 $
Valeri Nichushkin 65 000 $ (2)
Salary Remaining : 59 823 $
Petr Straka 65 000 $ (4)
Salary Remaining : 59 823 $
Erik Gustafsson 65 000 $ (3)
Salary Remaining : 59 823 $
Evan McEneny 65 000 $ (3)
Salary Remaining : 59 823 $
T.J. Tynan 62 500 $ (3)
Salary Remaining : 57 522 $
Christopher Breen 60 000 $ (2)
Salary Remaining : 55 221 $
Conor Allen 60 000 $ (2)
Salary Remaining : 55 221 $
Niklas Treutle 55 000 $ (1)
Salary Remaining : 50 619 $
Total Farm Players26
Salary Commitment
Year 34 : 2 220 000,00 $
Year 35 : 1 442 500,00 $
Year 36 : 1 167 500,00 $
Year 37 : 565 000,00 $
Salary Average Commitment
Year 34 : 986 333,00 $
Year 35 : 600 000,00 $
Year 36 : 550 000,00 $
Year 37 : 250 000,00 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 90 $ - 6 662 - 95,17%
Level 2: 6000 - 60 $ - 5 931 - 98,84%
Level 3: 3000 - 35 $ - 2 848 - 94,93%
Level 4: 5000 - 20 $ - 4 827 - 96,54%
Luxury : 2000 - 175 $ - 1 920 - 96,02%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %22 188 - 96,47%
Average Income per Game1 562 052 $
Year to Date Revenue4 686 156 $

Expense

Pro Players Total Salaries69 750 000 $
Farm Players Total Salaries2 145 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 791 153 $
Farm Year To Date Expenses207 343 $
Pro Salary Cap To Date5 432 746 $
Farm Salary Cap To Date167 523 $

Estimate

Pro Estimated Season Revenue59 357 976 $
Pro Remaining Season Days104
Pro Expenses Per Days657 080 $
Pro Estimated Expenses68 336 320 $
Farm Remaining Season Days104
Farm Expenses Per Days23 407 $
Farm Estimated Expenses2 434 328 $
Estimated Season Expenses70 770 648 $
Payroll69 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 250 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 750 000 $
Current Bank Account42 761 436 $
Projected Bank Account31 348 764 $

Pro Players Salaries

Alex Ovechkin 9 400 000 $ (1)
-Salary Remaining : 8 651 327 $
Anze Kopitar 7 750 000 $ (5)
-Salary Remaining : 7 132 743 $
Drew Doughty 7 000 000 $ (2)
-Salary Remaining : 6 442 478 $
Henrik Lundqvist 6 500 000 $ (1)
-Salary Remaining : 5 982 301 $
Ryan Kesler 5 250 000 $ (3)
-Salary Remaining : 4 831 858 $
Brandon Saad 4 750 000 $ (1)
-Salary Remaining : 4 371 681 $
Jacob Trouba 4 500 000 $ (5)
-Salary Remaining : 4 141 593 $
Jack Johnson 4 400 000 $ (1)
-Salary Remaining : 4 049 558 $
Brenden Dillon 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Shayne Gostisbehere 3 350 000 $ (4)
-Salary Remaining : 3 083 186 $
Josh Bailey 2 750 000 $ (1)
-Salary Remaining : 2 530 973 $
Jason Chimera 2 000 000 $ (4)
-Salary Remaining : 1 840 708 $
Matt Hunwick 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Michael Hutchinson 1 150 000 $ (5)
-Salary Remaining : 1 058 407 $
Dominic Moore 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Joel Armia (Out of Payroll) 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Max Domi 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Shane Doan 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Nick Schultz 900 000 $ (3)
-Salary Remaining : 828 319 $
Connor Brown 750 000 $ (1)
-Salary Remaining : 690 265 $
Evan Rodrigues 650 000 $ (1)
-Salary Remaining : 598 230 $
Derek Ryan 650 000 $ (1)
-Salary Remaining : 598 230 $
Total Pro Players22
Salary Commitment
Year 34 : 70 750 000,00 $
Year 35 : 36 400 000,00 $
Year 36 : 28 000 000,00 $
Year 37 : 21 250 000,00 $
Salary Average Commitment
Year 34 : 19 900 000,00 $
Year 35 : 18 400 000,00 $
Year 36 : 17 900 000,00 $
Year 37 : 16 900 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 70 750 000,00 $
Year 35 : 36 400 000,00 $
Year 36 : 28 400 000,00 $
Year 37 : 21 250 000,00 $

Farm Players Salaries

Jussi Jokinen 350 000 $ (2)
Salary Remaining : 322 124 $
Jamie McGinn 225 000 $ (2)
Salary Remaining : 207 080 $
Anthony Beauvillier 100 000 $ (3)
Salary Remaining : 92 035 $
Tyler Pitlick 100 000 $ (5)
Salary Remaining : 92 035 $
Simon Despres 95 000 $ (2)
Salary Remaining : 87 434 $
Jakob Forsbacka Karlsson 85 000 $ (3)
Salary Remaining : 78 230 $
Tyler Graovac 75 000 $ (3)
Salary Remaining : 69 027 $
Jordan Schroeder 75 000 $ (5)
Salary Remaining : 69 027 $
Josh Jooris 70 000 $ (1)
Salary Remaining : 64 425 $
William Carrier 70 000 $ (3)
Salary Remaining : 64 425 $
Michael Garnett 65 000 $ (1)
Salary Remaining : 59 823 $
Gemel Smith 65 000 $ (3)
Salary Remaining : 59 823 $
Justin Bailey 65 000 $ (1)
Salary Remaining : 59 823 $
John McFarland 65 000 $ (1)
Salary Remaining : 59 823 $
Mackenzie Weegar 60 000 $ (3)
Salary Remaining : 55 221 $
Marek Hrivik 60 000 $ (1)
Salary Remaining : 55 221 $
Corban Knight 60 000 $ (5)
Salary Remaining : 55 221 $
Nicolas Kerdiles 60 000 $ (3)
Salary Remaining : 55 221 $
Andrew Agozzino 60 000 $ (5)
Salary Remaining : 55 221 $
Bogdan Yakimov 60 000 $ (1)
Salary Remaining : 55 221 $
Buddy Robinson 60 000 $ (1)
Salary Remaining : 55 221 $
Christoph Bertschy 60 000 $ (1)
Salary Remaining : 55 221 $
Derek Smith 55 000 $ (1)
Salary Remaining : 50 619 $
Ryan Carpenter 55 000 $ (1)
Salary Remaining : 50 619 $
Johan Sundstrom 50 000 $ (5)
Salary Remaining : 46 018 $
Total Farm Players25
Salary Commitment
Year 34 : 2 145 000,00 $
Year 35 : 1 530 000,00 $
Year 36 : 860 000,00 $
Year 37 : 345 000,00 $
Salary Average Commitment
Year 34 : 895 000,00 $
Year 35 : 695 000,00 $
Year 36 : 695 000,00 $
Year 37 : 345 000,00 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 90 $ - 6 878 - 98,26%
Level 2: 6000 - 60 $ - 5 931 - 98,85%
Level 3: 3000 - 35 $ - 2 824 - 94,13%
Level 4: 5000 - 20 $ - 4 763 - 95,27%
Luxury : 2000 - 185 $ - 1 762 - 88,11%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %22 159 - 96,34%
Average Income per Game1 569 758 $
Year to Date Revenue6 279 031 $

Expense

Pro Players Total Salaries51 375 000 $
Farm Players Total Salaries2 007 500 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 200 664 $
Farm Year To Date Expenses233 340 $
Pro Salary Cap To Date4 001 549 $
Farm Salary Cap To Date169 620 $

Estimate

Pro Estimated Season Revenue58 081 037 $
Pro Remaining Season Days104
Pro Expenses Per Days476 770 $
Pro Estimated Expenses49 584 080 $
Farm Remaining Season Days104
Farm Expenses Per Days24 845 $
Farm Estimated Expenses2 583 880 $
Estimated Season Expenses52 167 960 $
Payroll51 375 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $21 625 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 6 375 000 $
Current Bank Account86 553 773 $
Projected Bank Account92 466 850 $

Pro Players Salaries

Allen York 8 000 000 $ (1)
-Salary Remaining : 7 362 832 $
Jonas Junland 8 000 000 $ (2)
-Salary Remaining : 7 362 832 $
Brian Lee 5 000 000 $ (1)
-Salary Remaining : 4 601 770 $
Matt Keith 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Hampus Lindholm 2 900 000 $ (1)
-Salary Remaining : 2 669 027 $
Aaron Johnson 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Tom Sestito 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Eric Gelinas 2 000 000 $ (2)
-Salary Remaining : 1 840 708 $
Akim Aliu (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Kevin Fiala 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Travis Konecny 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Clayton Keller 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Sebastian Aho 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Colin Miller 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Julius Honka 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Joel Eriksson Ek (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Tyler Motte 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Blake Speers 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Sven Andrighetto 975 000 $ (1)
-Salary Remaining : 897 345 $
Shea Theodore 900 000 $ (1)
-Salary Remaining : 828 319 $
Zach Trotman 900 000 $ (2)
-Salary Remaining : 828 319 $
Seth Griffith 750 000 $ (3)
-Salary Remaining : 690 265 $
Carlo Colaiacovo 750 000 $ (1)
-Salary Remaining : 690 265 $
Magnus Hellberg 700 000 $ (2)
-Salary Remaining : 644 248 $
Jack Campbell 700 000 $ (2)
-Salary Remaining : 644 248 $
Cory Conacher 500 000 $ (2)
-Salary Remaining : 460 177 $
Total Pro Players27
Salary Commitment
Year 34 : 54 375 000,00 $
Year 35 : 28 650 000,00 $
Year 36 : 14 850 000,00 $
Year 37 : 6 500 000,00 $
Salary Average Commitment
Year 34 : 9 770 000,00 $
Year 35 : 6 270 000,00 $
Year 36 : 5 000 000,00 $
Year 37 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 54 375 000,00 $
Year 35 : 28 650 000,00 $
Year 36 : 14 850 000,00 $
Year 37 : 6 500 000,00 $

Farm Players Salaries

Petr Kalus 500 000 $ (1)
Salary Remaining : 460 177 $
Andreas Nodl 200 000 $ (1)
Salary Remaining : 184 071 $
Spencer Machacek 200 000 $ (1)
Salary Remaining : 184 071 $
Alex Tuch 100 000 $ (3)
Salary Remaining : 92 035 $
Cody Hodgson 100 000 $ (2)
Salary Remaining : 92 035 $
Teemu Pulkkinen 100 000 $ (2)
Salary Remaining : 92 035 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 92 035 $
Mikhail Sergachev 100 000 $ (3)
Salary Remaining : 92 035 $
Valentin Zykov 100 000 $ (3)
Salary Remaining : 92 035 $
TJ Galiardi 82 500 $ (2)
Salary Remaining : 75 929 $
Jordan Caron 75 000 $ (1)
Salary Remaining : 69 027 $
Danny Biega 50 000 $ (4)
Salary Remaining : 46 018 $
Corey Tropp 50 000 $ (3)
Salary Remaining : 46 018 $
Keegan Lowe 50 000 $ (4)
Salary Remaining : 46 018 $
Iiro Tarkki 50 000 $ (1)
Salary Remaining : 46 018 $
Mikko Koskinen 50 000 $ (3)
Salary Remaining : 46 018 $
Mark Cundari 50 000 $ (3)
Salary Remaining : 46 018 $
Lars Jonsson 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players18
Salary Commitment
Year 34 : 2 007 500,00 $
Year 35 : 932 500,00 $
Year 36 : 650 000,00 $
Year 37 : 100 000,00 $
Salary Average Commitment
Year 34 : 610 833,00 $
Year 35 : 360 833,00 $
Year 36 : 300 000,00 $
Year 37 : 100 000,00 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 93 $ - 5 722 - 88,04%
Level 2: 5500 - 59 $ - 5 500 - 100,00%
Level 3: 3000 - 33 $ - 2 902 - 96,74%
Level 4: 4500 - 19 $ - 4 500 - 100,00%
Luxury : 1500 - 195 $ - 1 500 - 100,00%
Total Capacity :21000

Income

Home Games Left38
Average Attendance - %20 125 - 95,83%
Average Income per Game1 436 075 $
Year to Date Revenue4 308 225 $

Expense

Pro Players Total Salaries54 150 000 $
Farm Players Total Salaries2 770 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 631 418 $
Farm Year To Date Expenses259 380 $
Pro Salary Cap To Date4 312 836 $
Farm Salary Cap To Date219 555 $

Estimate

Pro Estimated Season Revenue54 570 850 $
Pro Remaining Season Days104
Pro Expenses Per Days514 602 $
Pro Estimated Expenses53 518 608 $
Farm Remaining Season Days104
Farm Expenses Per Days28 938 $
Farm Estimated Expenses3 009 552 $
Estimated Season Expenses56 528 160 $
Payroll54 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $18 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 9 150 000 $
Current Bank Account23 285 349 $
Projected Bank Account21 328 039 $

Pro Players Salaries

Pekka Rinne 6 800 000 $ (4)
-Salary Remaining : 6 258 407 $
Jordan Eberle 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Mika Zibanejad 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Patric Hornqvist 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Kevin Bieksa 3 400 000 $ (4)
-Salary Remaining : 3 129 204 $
Adam Larsson 3 200 000 $ (3)
-Salary Remaining : 2 945 133 $
Colin Wilson 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Martin Hanzal 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Tommy Wingels 2 700 000 $ (4)
-Salary Remaining : 2 484 956 $
Marcus Johansson 2 600 000 $ (1)
-Salary Remaining : 2 392 920 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 2 300 885 $
Christopher Tanev 2 500 000 $ (5)
-Salary Remaining : 2 300 885 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Andrew MacDonald 2 000 000 $ (3)
-Salary Remaining : 1 840 708 $
PA Parenteau 2 000 000 $ (2)
-Salary Remaining : 1 840 708 $
Vincent Trocheck 1 750 000 $ (2)
-Salary Remaining : 1 610 619 $
Trevor van Riemsdyk 1 250 000 $ (4)
-Salary Remaining : 1 150 442 $
Curtis McKenzie 1 000 000 $ (4)
-Salary Remaining : 920 354 $
Nikita Tryamkin 750 000 $ (1)
-Salary Remaining : 690 265 $
Sam Gagner 700 000 $ (2)
-Salary Remaining : 644 248 $
Total Pro Players20
Salary Commitment
Year 34 : 54 150 000,00 $
Year 35 : 39 300 000,00 $
Year 36 : 34 850 000,00 $
Year 37 : 22 650 000,00 $
Salary Average Commitment
Year 34 : 6 000 000,00 $
Year 35 : 5 500 000,00 $
Year 36 : 5 500 000,00 $
Year 37 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 54 150 000,00 $
Year 35 : 39 300 000,00 $
Year 36 : 34 850 000,00 $
Year 37 : 22 650 000,00 $

Farm Players Salaries

Jonas Brodin 420 000 $ (1)
Salary Remaining : 386 549 $
Mark Stuart 250 000 $ (1)
Salary Remaining : 230 088 $
Peter Holland 175 000 $ (2)
Salary Remaining : 161 062 $
Philip Di Giuseppe 120 000 $ (1)
Salary Remaining : 110 442 $
Tanner Glass 110 000 $ (3)
Salary Remaining : 101 239 $
David Rundblad 100 000 $ (3)
Salary Remaining : 92 035 $
Alex Nylander 90 000 $ (3)
Salary Remaining : 82 832 $
Michael Chaput 80 000 $ (2)
Salary Remaining : 73 628 $
Ben Street 80 000 $ (5)
Salary Remaining : 73 628 $
Reto Berra 80 000 $ (2)
Salary Remaining : 73 628 $
Freddie Hamilton 80 000 $ (2)
Salary Remaining : 73 628 $
Cameron Schilling 80 000 $ (5)
Salary Remaining : 73 628 $
Brody Sutter 80 000 $ (3)
Salary Remaining : 73 628 $
Patrick Holland 80 000 $ (2)
Salary Remaining : 73 628 $
Yannick Weber 80 000 $ (5)
Salary Remaining : 73 628 $
Morgan Ellis 70 000 $ (1)
Salary Remaining : 64 425 $
Petteri Nokelainen 70 000 $ (3)
Salary Remaining : 64 425 $
Colby Robak 70 000 $ (2)
Salary Remaining : 64 425 $
Craig Cunningham 70 000 $ (2)
Salary Remaining : 64 425 $
Marcel Goc 70 000 $ (2)
Salary Remaining : 64 425 $
Raphael Diaz 70 000 $ (3)
Salary Remaining : 64 425 $
Zach Boychuk 70 000 $ (4)
Salary Remaining : 64 425 $
Blake Coleman 70 000 $ (3)
Salary Remaining : 64 425 $
Jan Hejda 70 000 $ (3)
Salary Remaining : 64 425 $
Andre Petersson 65 000 $ (1)
Salary Remaining : 59 823 $
Luke Adam 60 000 $ (1)
Salary Remaining : 55 221 $
Mike Brown 60 000 $ (1)
Salary Remaining : 55 221 $
David Rittich 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players28
Salary Commitment
Year 34 : 2 770 000,00 $
Year 35 : 1 725 000,00 $
Year 36 : 1 020 000,00 $
Year 37 : 310 000,00 $
Salary Average Commitment
Year 34 : 582 500,00 $
Year 35 : 490 000,00 $
Year 36 : 490 000,00 $
Year 37 : 290 000,00 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 100 $ - 5 871 - 90,32%
Level 2: 5000 - 60 $ - 5 000 - 100,00%
Level 3: 2500 - 35 $ - 2 500 - 100,00%
Level 4: 4500 - 20 $ - 4 500 - 100,00%
Luxury : 1500 - 200 $ - 1 468 - 97,88%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %19 339 - 96,70%
Average Income per Game1 426 163 $
Year to Date Revenue5 704 650 $

Expense

Pro Players Total Salaries51 600 000 $
Farm Players Total Salaries2 162 500 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 674 777 $
Farm Year To Date Expenses292 503 $
Pro Salary Cap To Date4 455 753 $
Farm Salary Cap To Date173 030 $

Estimate

Pro Estimated Season Revenue52 768 012 $
Pro Remaining Season Days104
Pro Expenses Per Days480 973 $
Pro Estimated Expenses50 021 192 $
Farm Remaining Season Days104
Farm Expenses Per Days32 412 $
Farm Estimated Expenses3 370 848 $
Estimated Season Expenses53 392 040 $
Payroll51 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $21 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 6 600 000 $
Current Bank Account35 892 398 $
Projected Bank Account35 268 370 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (2)
-Salary Remaining : 8 283 186 $
Mikael Granlund (Out of Payroll) 5 000 000 $ (5)
-Salary Remaining : 4 601 770 $
Justin Faulk 4 800 000 $ (3)
-Salary Remaining : 4 417 699 $
Alex Killorn 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Frederik Andersen 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Matt Dumba 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Darren Helm 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Antoine Vermette 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Mathieu Perreault 2 800 000 $ (1)
-Salary Remaining : 2 576 991 $
Matt Moulson 2 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Jake Gardiner 2 300 000 $ (1)
-Salary Remaining : 2 116 814 $
Jonathan Ericsson 2 000 000 $ (3)
-Salary Remaining : 1 840 708 $
David Schlemko 1 800 000 $ (4)
-Salary Remaining : 1 656 637 $
Jake Guentzel 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Dylan Larkin 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
J.T. Compher 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Connor Hellebuyck 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Austin Watson 1 000 000 $ (5)
-Salary Remaining : 920 354 $
John-Michael Liles 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Riley Nash 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Nick Jensen 800 000 $ (3)
-Salary Remaining : 736 283 $
Drew Miller 800 000 $ (5)
-Salary Remaining : 736 283 $
Total Pro Players22
Salary Commitment
Year 34 : 56 600 000,00 $
Year 35 : 45 100 000,00 $
Year 36 : 36 100 000,00 $
Year 37 : 19 100 000,00 $
Salary Average Commitment
Year 34 : 14 800 000,00 $
Year 35 : 14 800 000,00 $
Year 36 : 14 800 000,00 $
Year 37 : 13 300 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 56 600 000,00 $
Year 35 : 45 100 000,00 $
Year 36 : 36 100 000,00 $
Year 37 : 19 100 000,00 $

Farm Players Salaries

Erik Gudbranson 300 000 $ (3)
Salary Remaining : 276 106 $
Gustav Forsling 120 000 $ (3)
Salary Remaining : 110 442 $
Tyson Jost 100 000 $ (3)
Salary Remaining : 92 035 $
Slava Voynov 100 000 $ (3)
Salary Remaining : 92 035 $
Landon Ferraro 90 000 $ (1)
Salary Remaining : 82 832 $
Andrew Miller 90 000 $ (3)
Salary Remaining : 82 832 $
Carter Bancks 80 000 $ (2)
Salary Remaining : 73 628 $
Ryan Garbutt 80 000 $ (4)
Salary Remaining : 73 628 $
Jonathan Racine 77 500 $ (2)
Salary Remaining : 71 327 $
Philip Varone 75 000 $ (2)
Salary Remaining : 69 027 $
Alex Grant 75 000 $ (2)
Salary Remaining : 69 027 $
Mat Clark 75 000 $ (2)
Salary Remaining : 69 027 $
Paul Carey 70 000 $ (1)
Salary Remaining : 64 425 $
Andy Miele 70 000 $ (4)
Salary Remaining : 64 425 $
Joacim Eriksson 70 000 $ (2)
Salary Remaining : 64 425 $
Brandon Defazio 70 000 $ (4)
Salary Remaining : 64 425 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 55 221 $
Eric Selleck 60 000 $ (1)
Salary Remaining : 55 221 $
Lucas Wallmark 50 000 $ (3)
Salary Remaining : 46 018 $
Erik Burgdoerfer 50 000 $ (4)
Salary Remaining : 46 018 $
David Ullstrom 50 000 $ (2)
Salary Remaining : 46 018 $
Brent Regner 50 000 $ (3)
Salary Remaining : 46 018 $
Jussi Rynnas 50 000 $ (2)
Salary Remaining : 46 018 $
Ryan Stanton 50 000 $ (5)
Salary Remaining : 46 018 $
Tomas Kundratek 50 000 $ (2)
Salary Remaining : 46 018 $
Chris Didomenico 50 000 $ (4)
Salary Remaining : 46 018 $
Connor Jones 50 000 $ (4)
Salary Remaining : 46 018 $
Oskar Osala 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players28
Salary Commitment
Year 34 : 2 162 500,00 $
Year 35 : 1 882 500,00 $
Year 36 : 1 280 000,00 $
Year 37 : 420 000,00 $
Salary Average Commitment
Year 34 : 780 000,00 $
Year 35 : 780 000,00 $
Year 36 : 680 000,00 $
Year 37 : 380 000,00 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 90 $ - 6 000 - 100,00%
Level 2: 5000 - 50 $ - 5 000 - 100,00%
Level 3: 2250 - 40 $ - 2 175 - 96,68%
Level 4: 4000 - 30 $ - 3 170 - 79,24%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500

Income

Home Games Left37
Average Attendance - %17 595 - 95,11%
Average Income per Game1 191 333 $
Year to Date Revenue4 765 330 $

Expense

Pro Players Total Salaries49 400 000 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 111 504 $
Farm Year To Date Expenses418 233 $
Pro Salary Cap To Date3 912 388 $
Farm Salary Cap To Date179 292 $

Estimate

Pro Estimated Season Revenue44 079 302 $
Pro Remaining Season Days104
Pro Expenses Per Days459 292 $
Pro Estimated Expenses47 766 368 $
Farm Remaining Season Days104
Farm Expenses Per Days46 372 $
Farm Estimated Expenses4 822 688 $
Estimated Season Expenses52 589 056 $
Payroll49 400 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $23 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 4 400 000 $
Current Bank Account44 173 330 $
Projected Bank Account35 663 576 $

Pro Players Salaries

Zach Bogosian 5 500 000 $ (2)
-Salary Remaining : 5 061 947 $
Cody Franson 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Ryan Callahan 4 500 000 $ (3)
-Salary Remaining : 4 141 593 $
Boone Jenner 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Antti Niemi 3 750 000 $ (2)
-Salary Remaining : 3 451 327 $
Cody Eakin 3 750 000 $ (1)
-Salary Remaining : 3 451 327 $
Marek Langhamer 2 000 000 $ (5)
-Salary Remaining : 1 840 708 $
Michael Sgarbossa 2 000 000 $ (5)
-Salary Remaining : 1 840 708 $
Chris Tierney 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Roman Lyubimov 1 200 000 $ (5)
-Salary Remaining : 1 104 425 $
Patrik Laine 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Nick Lappin 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Yohann Auvitu 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Christian Dvorak 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Troy Stecher 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Cody Goloubef 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Mitchell Marner 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
John Hayden 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Matthew Benning 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Andreas Martinsen 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Kevin Rooney 1 000 000 $ (5)
-Salary Remaining : 920 354 $
Matt Greene 900 000 $ (4)
-Salary Remaining : 828 319 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 736 283 $
Sergey Kalinin 750 000 $ (1)
-Salary Remaining : 690 265 $
Lukas Sedlak 750 000 $ (3)
-Salary Remaining : 690 265 $
Total Pro Players25
Salary Commitment
Year 34 : 49 400 000,00 $
Year 35 : 41 700 000,00 $
Year 36 : 23 450 000,00 $
Year 37 : 8 600 000,00 $
Salary Average Commitment
Year 34 : 22 744 167,00 $
Year 35 : 20 744 167,00 $
Year 36 : 10 244 167,00 $
Year 37 : 4 500 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 49 400 000,00 $
Year 35 : 41 700 000,00 $
Year 36 : 23 450 000,00 $
Year 37 : 8 600 000,00 $

Farm Players Salaries

Turner Elson 120 000 $ (1)
Salary Remaining : 110 442 $
Vojtech Mozik 120 000 $ (1)
Salary Remaining : 110 442 $
Trevor Carrick 120 000 $ (1)
Salary Remaining : 110 442 $
A.J. Greer 120 000 $ (3)
Salary Remaining : 110 442 $
Ryan Johnston 120 000 $ (1)
Salary Remaining : 110 442 $
Jordan Binnington 120 000 $ (1)
Salary Remaining : 110 442 $
Jaycob Megna 120 000 $ (3)
Salary Remaining : 110 442 $
Danton Heinen 120 000 $ (3)
Salary Remaining : 110 442 $
Brady Austin 100 000 $ (5)
Salary Remaining : 92 035 $
Matt Frattin 100 000 $ (3)
Salary Remaining : 92 035 $
Daniil Tarasov 100 000 $ (5)
Salary Remaining : 92 035 $
Matt Hackett 90 000 $ (4)
Salary Remaining : 82 832 $
David Wolf 90 000 $ (2)
Salary Remaining : 82 832 $
Max Friberg 85 000 $ (4)
Salary Remaining : 78 230 $
Tyler Gaudet 85 000 $ (4)
Salary Remaining : 78 230 $
Tobias Lindberg 80 000 $ (1)
Salary Remaining : 73 628 $
Joakim Andersson 70 000 $ (3)
Salary Remaining : 64 425 $
Olli Jokinen 60 000 $ (2)
Salary Remaining : 55 221 $
Jeff Tambellini 60 000 $ (1)
Salary Remaining : 55 221 $
Seth Helgeson 60 000 $ (4)
Salary Remaining : 55 221 $
Bryce Van Brabant 60 000 $ (2)
Salary Remaining : 55 221 $
Brian O'Neill 60 000 $ (5)
Salary Remaining : 55 221 $
Kent Simpson 60 000 $ (2)
Salary Remaining : 55 221 $
Linden Vey 60 000 $ (5)
Salary Remaining : 55 221 $
Liam O'Brien 60 000 $ (4)
Salary Remaining : 55 221 $
Total Farm Players25
Salary Commitment
Year 34 : 2 240 000,00 $
Year 35 : 1 500 000,00 $
Year 36 : 1 230 000,00 $
Year 37 : 700 000,00 $
Salary Average Commitment
Year 34 : 820 000,00 $
Year 35 : 620 000,00 $
Year 36 : 620 000,00 $
Year 37 : 470 000,00 $

Los Angeles Kings

Los Angeles Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 97 $ - 5 948 - 91,50%
Level 2: 5500 - 64 $ - 5 036 - 91,55%
Level 3: 2500 - 39 $ - 2 382 - 95,27%
Level 4: 4500 - 27 $ - 3 713 - 82,50%
Luxury : 1500 - 213 $ - 1 396 - 93,05%
Total Capacity :20500

Income

Home Games Left37
Average Attendance - %18 473 - 90,11%
Average Income per Game1 462 663 $
Year to Date Revenue5 850 652 $

Expense

Pro Players Total Salaries42 475 000 $
Farm Players Total Salaries2 270 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 176 328 $
Farm Year To Date Expenses285 086 $
Pro Salary Cap To Date3 937 388 $
Farm Salary Cap To Date185 530 $

Estimate

Pro Estimated Season Revenue54 118 531 $
Pro Remaining Season Days104
Pro Expenses Per Days402 434 $
Pro Estimated Expenses41 853 136 $
Farm Remaining Season Days104
Farm Expenses Per Days31 150 $
Farm Estimated Expenses3 239 600 $
Estimated Season Expenses45 092 736 $
Payroll42 475 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $30 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ -2 525 000 $
Current Bank Account69 978 642 $
Projected Bank Account79 004 437 $

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 5 522 124 $
Zach Parise 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Erik Johnson (Out of Payroll) 4 500 000 $ (3)
-Salary Remaining : 4 141 593 $
Brian Gionta 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Jannik Hansen 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Mike Smith 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Nikita Zadorov 2 800 000 $ (2)
-Salary Remaining : 2 576 991 $
Nathan Beaulieu 2 500 000 $ (5)
-Salary Remaining : 2 300 885 $
Johnny Oduya 2 000 000 $ (3)
-Salary Remaining : 1 840 708 $
Johan Larsson 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Ryan Strome 1 500 000 $ (1)
-Salary Remaining : 1 380 531 $
Eddie Lack 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Markus Granlund 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Nick Schmaltz 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Patrick Wiercioch 950 000 $ (4)
-Salary Remaining : 874 336 $
Mark Barberio 950 000 $ (2)
-Salary Remaining : 874 336 $
Ivan Barbashev 925 000 $ (3)
-Salary Remaining : 851 327 $
Jared McCann 925 000 $ (1)
-Salary Remaining : 851 327 $
Anthony DeAngelo 925 000 $ (3)
-Salary Remaining : 851 327 $
Adrian Kempe 850 000 $ (3)
-Salary Remaining : 782 301 $
Derek Grant 800 000 $ (5)
-Salary Remaining : 736 283 $
Chris Wagner 750 000 $ (4)
-Salary Remaining : 690 265 $
Nicholas Baptiste 700 000 $ (3)
-Salary Remaining : 644 248 $
Total Pro Players23
Salary Commitment
Year 34 : 46 975 000,00 $
Year 35 : 40 550 000,00 $
Year 36 : 34 400 000,00 $
Year 37 : 20 500 000,00 $
Salary Average Commitment
Year 34 : 16 750 000,00 $
Year 35 : 16 750 000,00 $
Year 36 : 15 300 000,00 $
Year 37 : 12 800 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 46 975 000,00 $
Year 35 : 40 550 000,00 $
Year 36 : 34 400 000,00 $
Year 37 : 20 500 000,00 $

Farm Players Salaries

Ilya Kovalchuk 225 000 $ (5)
Salary Remaining : 207 080 $
Derek Dorsett 185 000 $ (1)
Salary Remaining : 170 265 $
Matt Puempel 120 000 $ (3)
Salary Remaining : 110 442 $
Dylan Strome 100 000 $ (3)
Salary Remaining : 92 035 $
Nick Cousins 100 000 $ (4)
Salary Remaining : 92 035 $
Thomas Chabot 97 500 $ (3)
Salary Remaining : 89 735 $
Daniel Carr 92 500 $ (1)
Salary Remaining : 85 133 $
Kasperi Kapanen 90 000 $ (1)
Salary Remaining : 82 832 $
Brett Kulak 85 000 $ (4)
Salary Remaining : 78 230 $
Jamie McBain 80 000 $ (3)
Salary Remaining : 73 628 $
Chris Terry 75 000 $ (5)
Salary Remaining : 69 027 $
Stephane Da Costa 75 000 $ (5)
Salary Remaining : 69 027 $
Jakub Nakladal 75 000 $ (1)
Salary Remaining : 69 027 $
Oscar Moller 70 000 $ (2)
Salary Remaining : 64 425 $
Christian Thomas 65 000 $ (5)
Salary Remaining : 59 823 $
Eric Tangradi 65 000 $ (5)
Salary Remaining : 59 823 $
Jarred Tinordi 65 000 $ (5)
Salary Remaining : 59 823 $
Brett Lernout 65 000 $ (1)
Salary Remaining : 59 823 $
Alexander Pechurski 65 000 $ (2)
Salary Remaining : 59 823 $
Ryan Bourque 65 000 $ (4)
Salary Remaining : 59 823 $
Martin Frk 65 000 $ (3)
Salary Remaining : 59 823 $
Tyler Bunz 65 000 $ (4)
Salary Remaining : 59 823 $
Shawn Lalonde 60 000 $ (3)
Salary Remaining : 55 221 $
Dan Sexton 60 000 $ (1)
Salary Remaining : 55 221 $
Mike McKenna 55 000 $ (3)
Salary Remaining : 50 619 $
Dean Kukan 55 000 $ (1)
Salary Remaining : 50 619 $
Radek Smolenak 50 000 $ (4)
Salary Remaining : 46 018 $
Total Farm Players27
Salary Commitment
Year 34 : 2 270 000,00 $
Year 35 : 1 647 500,00 $
Year 36 : 1 512 500,00 $
Year 37 : 935 000,00 $
Salary Average Commitment
Year 34 : 1 257 000,00 $
Year 35 : 1 057 000,00 $
Year 36 : 992 000,00 $
Year 37 : 827 000,00 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 753 - 96,47%
Level 2: 5250 - 62 $ - 5 250 - 100,00%
Level 3: 4000 - 27 $ - 2 957 - 73,92%
Level 4: 5000 - 22 $ - 4 959 - 99,19%
Luxury : 1750 - 178 $ - 1 750 - 100,00%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %21 669 - 94,21%
Average Income per Game1 519 540 $
Year to Date Revenue4 558 619 $

Expense

Pro Players Total Salaries65 158 000 $
Farm Players Total Salaries1 855 000 $
Coaches Total Salaries4 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 191 957 $
Farm Year To Date Expenses187 745 $
Pro Salary Cap To Date4 857 444 $
Farm Salary Cap To Date147 920 $

Estimate

Pro Estimated Season Revenue57 742 507 $
Pro Remaining Season Days104
Pro Expenses Per Days613 788 $
Pro Estimated Expenses63 833 952 $
Farm Remaining Season Days104
Farm Expenses Per Days20 841 $
Farm Estimated Expenses2 167 464 $
Estimated Season Expenses66 001 416 $
Payroll65 158 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 842 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 158 000 $
Current Bank Account41 785 968 $
Projected Bank Account33 527 059 $

Pro Players Salaries

Ryan O'Reilly 5 333 000 $ (3)
-Salary Remaining : 4 908 248 $
Jonathan Quick 5 100 000 $ (5)
-Salary Remaining : 4 693 805 $
Alexander Radulov 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Gabriel Landeskog 4 950 000 $ (3)
-Salary Remaining : 4 555 752 $
Dougie Hamilton 4 925 000 $ (5)
-Salary Remaining : 4 532 743 $
Bobby Ryan 4 800 000 $ (3)
-Salary Remaining : 4 417 699 $
Zdeno Chara 4 500 000 $ (2)
-Salary Remaining : 4 141 593 $
James van Riemsdyk 4 250 000 $ (5)
-Salary Remaining : 3 911 504 $
Chris Kreider 4 250 000 $ (5)
-Salary Remaining : 3 911 504 $
Travis Zajac 3 400 000 $ (2)
-Salary Remaining : 3 129 204 $
Alexei Emelin 2 900 000 $ (1)
-Salary Remaining : 2 669 027 $
Torey Krug 2 700 000 $ (2)
-Salary Remaining : 2 484 956 $
Paul Martin 2 350 000 $ (5)
-Salary Remaining : 2 162 832 $
Tobias Rieder 1 700 000 $ (4)
-Salary Remaining : 1 564 602 $
Ryan Miller 1 700 000 $ (5)
-Salary Remaining : 1 564 602 $
Teuvo Teravainen 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Joonas Korpisalo 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Trevor Lewis 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Christian Folin 950 000 $ (2)
-Salary Remaining : 874 336 $
Torrey Mitchell 900 000 $ (2)
-Salary Remaining : 828 319 $
Chad Ruhwedel 700 000 $ (2)
-Salary Remaining : 644 248 $
Tom Kuhnhackl 650 000 $ (1)
-Salary Remaining : 598 230 $
Greg McKegg 500 000 $ (2)
-Salary Remaining : 460 177 $
Total Pro Players23
Salary Commitment
Year 34 : 65 158 000,00 $
Year 35 : 60 408 000,00 $
Year 36 : 45 558 000,00 $
Year 37 : 29 275 000,00 $
Salary Average Commitment
Year 34 : 25 850 000,00 $
Year 35 : 24 775 000,00 $
Year 36 : 24 075 000,00 $
Year 37 : 23 575 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 65 158 000,00 $
Year 35 : 60 408 000,00 $
Year 36 : 45 558 000,00 $
Year 37 : 29 275 000,00 $

Farm Players Salaries

Ondrej Pavelec 365 000 $ (1)
Salary Remaining : 335 929 $
Frank Vatrano 90 000 $ (1)
Salary Remaining : 82 832 $
Matt Carle 85 000 $ (3)
Salary Remaining : 78 230 $
Ross Johnston 75 000 $ (1)
Salary Remaining : 69 027 $
Garnet Hathaway 75 000 $ (1)
Salary Remaining : 69 027 $
Casey Nelson 75 000 $ (1)
Salary Remaining : 69 027 $
Brandon Tanev 75 000 $ (1)
Salary Remaining : 69 027 $
Viktor Loov 75 000 $ (1)
Salary Remaining : 69 027 $
Adam Pardy 65 000 $ (3)
Salary Remaining : 59 823 $
Vladimir Sobotka 65 000 $ (1)
Salary Remaining : 59 823 $
Anthony Bitetto 60 000 $ (2)
Salary Remaining : 55 221 $
Carl Klingberg 50 000 $ (1)
Salary Remaining : 46 018 $
Alex Friesen 50 000 $ (1)
Salary Remaining : 46 018 $
Darren Archibald 50 000 $ (2)
Salary Remaining : 46 018 $
Cody Kunyk 50 000 $ (2)
Salary Remaining : 46 018 $
Brett Bulmer 50 000 $ (3)
Salary Remaining : 46 018 $
Sam Carrick 50 000 $ (4)
Salary Remaining : 46 018 $
Cristoval Nieves 50 000 $ (3)
Salary Remaining : 46 018 $
Max McCormick 50 000 $ (1)
Salary Remaining : 46 018 $
Henrik Karlsson 50 000 $ (1)
Salary Remaining : 46 018 $
Cedrick Desjardins 50 000 $ (1)
Salary Remaining : 46 018 $
Daniel Catenacci 50 000 $ (1)
Salary Remaining : 46 018 $
Stanislav Galiev 50 000 $ (4)
Salary Remaining : 46 018 $
Scott Harrington 50 000 $ (4)
Salary Remaining : 46 018 $
Brendan Leipsic 50 000 $ (1)
Salary Remaining : 46 018 $
Linus Ullmark 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players26
Salary Commitment
Year 34 : 1 855 000,00 $
Year 35 : 560 000,00 $
Year 36 : 400 000,00 $
Year 37 : 150 000,00 $
Salary Average Commitment
Year 34 : 800 000,00 $
Year 35 : 250 000,00 $
Year 36 : 200 000,00 $
Year 37 : 150 000,00 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 5 857 - 83,67%
Level 2: 6000 - 60 $ - 5 689 - 94,81%
Level 3: 3000 - 35 $ - 2 890 - 96,32%
Level 4: 5000 - 20 $ - 4 801 - 96,01%
Luxury : 2000 - 200 $ - 1 413 - 70,65%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %20 649 - 89,78%
Average Income per Game1 477 075 $
Year to Date Revenue4 431 226 $

Expense

Pro Players Total Salaries68 500 000 $
Farm Players Total Salaries1 875 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 336 725 $
Farm Year To Date Expenses195 753 $
Pro Salary Cap To Date5 257 080 $
Farm Salary Cap To Date155 929 $

Estimate

Pro Estimated Season Revenue56 128 863 $
Pro Remaining Season Days104
Pro Expenses Per Days615 044 $
Pro Estimated Expenses63 964 576 $
Farm Remaining Season Days104
Farm Expenses Per Days21 018 $
Farm Estimated Expenses2 185 872 $
Estimated Season Expenses66 150 448 $
Payroll68 500 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 500 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 500 000 $
Current Bank Account85 071 028 $
Projected Bank Account75 049 443 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (4)
-Salary Remaining : 7 823 009 $
Ryan McDonagh 6 000 000 $ (4)
-Salary Remaining : 5 522 124 $
Logan Couture 6 000 000 $ (5)
-Salary Remaining : 5 522 124 $
Justin Schultz 4 900 000 $ (5)
-Salary Remaining : 4 509 735 $
Tyler Toffoli 4 500 000 $ (2)
-Salary Remaining : 4 141 593 $
Jake Allen 4 500 000 $ (5)
-Salary Remaining : 4 141 593 $
Jeff Petry 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Kyle Palmieri 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Niklas Hjalmarsson 3 700 000 $ (4)
-Salary Remaining : 3 405 310 $
Cam Ward 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Kevin Klein 2 900 000 $ (3)
-Salary Remaining : 2 669 027 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 2 300 885 $
Brian Dumoulin 2 300 000 $ (3)
-Salary Remaining : 2 116 814 $
Nikolay Kulemin 2 000 000 $ (4)
-Salary Remaining : 1 840 708 $
Sven Baertschi 1 850 000 $ (4)
-Salary Remaining : 1 702 655 $
Sam Reinhart 1 750 000 $ (2)
-Salary Remaining : 1 610 619 $
Tanner Pearson 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Calle Jarnkrok 1 200 000 $ (2)
-Salary Remaining : 1 104 425 $
Matt Cullen 1 100 000 $ (4)
-Salary Remaining : 1 012 389 $
Reid Boucher 900 000 $ (4)
-Salary Remaining : 828 319 $
Stephen Johns 750 000 $ (1)
-Salary Remaining : 690 265 $
Matt Irwin 650 000 $ (4)
-Salary Remaining : 598 230 $
Total Pro Players22
Salary Commitment
Year 34 : 68 500 000,00 $
Year 35 : 61 250 000,00 $
Year 36 : 52 300 000,00 $
Year 37 : 40 100 000,00 $
Salary Average Commitment
Year 34 : 27 950 000,00 $
Year 35 : 26 950 000,00 $
Year 36 : 26 450 000,00 $
Year 37 : 24 150 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 68 500 000,00 $
Year 35 : 61 250 000,00 $
Year 36 : 52 300 000,00 $
Year 37 : 40 100 000,00 $

Farm Players Salaries

Tomas Hertl 400 000 $ (2)
Salary Remaining : 368 142 $
Joe Colborne 225 000 $ (1)
Salary Remaining : 207 080 $
Klas Dahlbeck 95 000 $ (1)
Salary Remaining : 87 434 $
Brian Flynn 95 000 $ (3)
Salary Remaining : 87 434 $
Alex Tanguay 90 000 $ (2)
Salary Remaining : 82 832 $
Petter Granberg 90 000 $ (2)
Salary Remaining : 82 832 $
Jon Merrill 90 000 $ (3)
Salary Remaining : 82 832 $
Maxime Talbot 90 000 $ (2)
Salary Remaining : 82 832 $
Tom Gilbert 80 000 $ (1)
Salary Remaining : 73 628 $
Eric O'Dell 75 000 $ (5)
Salary Remaining : 69 027 $
Chris Butler 75 000 $ (2)
Salary Remaining : 69 027 $
David Musil 75 000 $ (3)
Salary Remaining : 69 027 $
Joe Piskula 60 000 $ (1)
Salary Remaining : 55 221 $
Jiri Sekac 60 000 $ (4)
Salary Remaining : 55 221 $
Jonathon Blum 60 000 $ (5)
Salary Remaining : 55 221 $
Kurtis Gabriel 55 000 $ (1)
Salary Remaining : 50 619 $
Andrej Meszaros 55 000 $ (2)
Salary Remaining : 50 619 $
B.J. Crombeen 55 000 $ (2)
Salary Remaining : 50 619 $
Tristan Jarry 50 000 $ (3)
Salary Remaining : 46 018 $
Matt Climie (Out of Payroll) 50 000 $ (4)
Salary Remaining : 46 018 $
Total Farm Players20
Salary Commitment
Year 34 : 1 925 000,00 $
Year 35 : 1 410 000,00 $
Year 36 : 555 000,00 $
Year 37 : 245 000,00 $
Salary Average Commitment
Year 34 : 575 000,00 $
Year 35 : 475 000,00 $
Year 36 : 425 000,00 $
Year 37 : 235 000,00 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 98 $ - 6 000 - 100,00%
Level 2: 5250 - 65 $ - 5 003 - 95,30%
Level 3: 2250 - 40 $ - 2 218 - 98,56%
Level 4: 4000 - 25 $ - 3 959 - 98,97%
Luxury : 1500 - 205 $ - 1 339 - 89,29%
Total Capacity :19000

Income

Home Games Left38
Average Attendance - %18 519 - 97,47%
Average Income per Game1 444 226 $
Year to Date Revenue4 332 679 $

Expense

Pro Players Total Salaries50 250 000 $
Farm Players Total Salaries1 962 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 721 679 $
Farm Year To Date Expenses236 131 $
Pro Salary Cap To Date4 403 095 $
Farm Salary Cap To Date156 482 $

Estimate

Pro Estimated Season Revenue54 880 601 $
Pro Remaining Season Days104
Pro Expenses Per Days480 088 $
Pro Estimated Expenses49 929 152 $
Farm Remaining Season Days104
Farm Expenses Per Days26 217 $
Farm Estimated Expenses2 726 568 $
Estimated Season Expenses52 655 720 $
Payroll50 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $22 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 5 250 000 $
Current Bank Account55 353 958 $
Projected Bank Account57 578 839 $

Pro Players Salaries

Mark Scheifele 6 500 000 $ (3)
-Salary Remaining : 5 982 301 $
Loui Eriksson 5 500 000 $ (2)
-Salary Remaining : 5 061 947 $
Travis Hamonic 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
John Gibson 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Jakob Silfverberg 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Brendan Gallagher 3 300 000 $ (2)
-Salary Remaining : 3 037 168 $
Cody Ceci 3 250 000 $ (5)
-Salary Remaining : 2 991 150 $
Jason Zucker 2 400 000 $ (4)
-Salary Remaining : 2 208 850 $
Andrew Hammond 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Michael Del Zotto 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Brad Richardson 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Lauri Korpikoski 1 750 000 $ (2)
-Salary Remaining : 1 610 619 $
Magnus Paajarvi 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Nikita Zaitsev 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Alex Petrovic 1 200 000 $ (4)
-Salary Remaining : 1 104 425 $
Jay McClement 1 100 000 $ (2)
-Salary Remaining : 1 012 389 $
Matt Hendricks 1 100 000 $ (4)
-Salary Remaining : 1 012 389 $
Joshua Ho-Sang 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Oscar Lindberg 900 000 $ (4)
-Salary Remaining : 828 319 $
Nikolaj Ehlers 900 000 $ (1)
-Salary Remaining : 828 319 $
Justin Falk 600 000 $ (1)
-Salary Remaining : 552 212 $
Gabriel Bourque 550 000 $ (3)
-Salary Remaining : 506 195 $
Total Pro Players22
Salary Commitment
Year 34 : 50 250 000,00 $
Year 35 : 35 250 000,00 $
Year 36 : 22 100 000,00 $
Year 37 : 12 850 000,00 $
Salary Average Commitment
Year 34 : 14 850 000,00 $
Year 35 : 13 850 000,00 $
Year 36 : 13 350 000,00 $
Year 37 : 11 850 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 50 250 000,00 $
Year 35 : 35 250 000,00 $
Year 36 : 22 100 000,00 $
Year 37 : 12 850 000,00 $

Farm Players Salaries

Patrick Sharp 365 000 $ (4)
Salary Remaining : 335 929 $
Beau Bennett 160 000 $ (4)
Salary Remaining : 147 257 $
Jyrki Jokipakka 150 000 $ (4)
Salary Remaining : 138 053 $
Alexander Khokhlachev 120 000 $ (1)
Salary Remaining : 110 442 $
Miikka Salomaki 110 000 $ (2)
Salary Remaining : 101 239 $
Justin Fontaine 100 000 $ (2)
Salary Remaining : 92 035 $
Ty Rattie 100 000 $ (1)
Salary Remaining : 92 035 $
Stuart Percy 100 000 $ (4)
Salary Remaining : 92 035 $
Joseph Blandisi 97 500 $ (1)
Salary Remaining : 89 735 $
Emerson Etem 92 500 $ (2)
Salary Remaining : 85 133 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 82 832 $
Kristers Gudlevskis 75 000 $ (1)
Salary Remaining : 69 027 $
Jim O'Brien 72 500 $ (3)
Salary Remaining : 66 726 $
John Ramage 70 000 $ (1)
Salary Remaining : 64 425 $
Brad Malone 70 000 $ (5)
Salary Remaining : 64 425 $
Kevin Porter 65 000 $ (2)
Salary Remaining : 59 823 $
Tommy Cross 65 000 $ (1)
Salary Remaining : 59 823 $
Brendan Ranford 60 000 $ (4)
Salary Remaining : 55 221 $
Total Farm Players18
Salary Commitment
Year 34 : 1 962 500,00 $
Year 35 : 1 435 000,00 $
Year 36 : 1 067 500,00 $
Year 37 : 905 000,00 $
Salary Average Commitment
Year 34 : 570 000,00 $
Year 35 : 470 000,00 $
Year 36 : 320 000,00 $
Year 37 : 320 000,00 $

Ottawa Rebels



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 91 $ - 6 779 - 96,84%
Level 2: 6000 - 60 $ - 5 963 - 99,38%
Level 3: 3000 - 32 $ - 2 894 - 96,47%
Level 4: 5000 - 22 $ - 4 670 - 93,40%
Luxury : 2000 - 182 $ - 1 924 - 96,20%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %22 229 - 96,65%
Average Income per Game1 596 141 $
Year to Date Revenue4 788 424 $

Expense

Pro Players Total Salaries67 525 000 $
Farm Players Total Salaries2 140 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 786 946 $
Farm Year To Date Expenses368 496 $
Pro Salary Cap To Date5 388 714 $
Farm Salary Cap To Date169 380 $

Estimate

Pro Estimated Season Revenue60 653 371 $
Pro Remaining Season Days104
Pro Expenses Per Days641 814 $
Pro Estimated Expenses66 748 656 $
Farm Remaining Season Days104
Farm Expenses Per Days41 062 $
Farm Estimated Expenses4 270 448 $
Estimated Season Expenses71 019 104 $
Payroll67 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 22 525 000 $
Current Bank Account89 530 860 $
Projected Bank Account79 165 127 $

Pro Players Salaries

John Tavares 7 500 000 $ (2)
-Salary Remaining : 6 902 655 $
Carey Price 7 400 000 $ (1)
-Salary Remaining : 6 810 619 $
Joe Pavelski 6 000 000 $ (5)
-Salary Remaining : 5 522 124 $
Alex Pietrangelo 5 800 000 $ (2)
-Salary Remaining : 5 338 053 $
TJ Oshie 5 000 000 $ (3)
-Salary Remaining : 4 601 770 $
Roman Josi 4 750 000 $ (1)
-Salary Remaining : 4 371 681 $
Mikael Backlund 4 250 000 $ (5)
-Salary Remaining : 3 911 504 $
Brayden Schenn 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
David Pastrnak 3 600 000 $ (4)
-Salary Remaining : 3 313 274 $
Derick Brassard 3 500 000 $ (4)
-Salary Remaining : 3 221 239 $
Brooks Orpik 3 500 000 $ (4)
-Salary Remaining : 3 221 239 $
Karl Alzner 3 200 000 $ (4)
-Salary Remaining : 2 945 133 $
Paul Byron 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 380 531 $
Colton Parayko 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Marcus Kruger 1 125 000 $ (2)
-Salary Remaining : 1 035 398 $
William Nylander 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Aaron Dell 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Ian Cole 950 000 $ (1)
-Salary Remaining : 874 336 $
Scottie Upshall 750 000 $ (4)
-Salary Remaining : 690 265 $
Total Pro Players20
Salary Commitment
Year 34 : 67 525 000,00 $
Year 35 : 50 725 000,00 $
Year 36 : 36 300 000,00 $
Year 37 : 26 300 000,00 $
Salary Average Commitment
Year 34 : 23 250 000,00 $
Year 35 : 22 250 000,00 $
Year 36 : 21 250 000,00 $
Year 37 : 20 250 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 67 525 000,00 $
Year 35 : 50 725 000,00 $
Year 36 : 36 300 000,00 $
Year 37 : 26 300 000,00 $

Farm Players Salaries

Louis Domingue 250 000 $ (4)
Salary Remaining : 230 088 $
Drew Stafford 230 000 $ (1)
Salary Remaining : 211 681 $
Anton Khudobin 100 000 $ (2)
Salary Remaining : 92 035 $
Brandon Montour 95 000 $ (3)
Salary Remaining : 87 434 $
Gabriel Carlsson 90 000 $ (3)
Salary Remaining : 82 832 $
Kevin Labanc 85 000 $ (3)
Salary Remaining : 78 230 $
Ian McCoshen 80 000 $ (3)
Salary Remaining : 73 628 $
J.T. Brown 80 000 $ (3)
Salary Remaining : 73 628 $
Nick Shore 75 000 $ (4)
Salary Remaining : 69 027 $
Denis Malgin 70 000 $ (3)
Salary Remaining : 64 425 $
Darren Dietz 60 000 $ (1)
Salary Remaining : 55 221 $
Robbie Russo 60 000 $ (3)
Salary Remaining : 55 221 $
Dillon Simpson 60 000 $ (3)
Salary Remaining : 55 221 $
Matthew Peca 55 000 $ (3)
Salary Remaining : 50 619 $
Dustin Tokarski 50 000 $ (5)
Salary Remaining : 46 018 $
Michael Zalewski 50 000 $ (1)
Salary Remaining : 46 018 $
Kenny Agostino 50 000 $ (2)
Salary Remaining : 46 018 $
Ben Hanowski 50 000 $ (2)
Salary Remaining : 46 018 $
Brad Hunt 50 000 $ (2)
Salary Remaining : 46 018 $
Jerry D'Amigo 50 000 $ (2)
Salary Remaining : 46 018 $
Connor Knapp 50 000 $ (2)
Salary Remaining : 46 018 $
Andrew Bodnarchuk 50 000 $ (2)
Salary Remaining : 46 018 $
Josh Archibald 50 000 $ (1)
Salary Remaining : 46 018 $
Kyle Rau 50 000 $ (1)
Salary Remaining : 46 018 $
Taylor Leier 50 000 $ (1)
Salary Remaining : 46 018 $
Chandler Stephenson 50 000 $ (1)
Salary Remaining : 46 018 $
Jesse Blacker 50 000 $ (4)
Salary Remaining : 46 018 $
Ronalds Kenins 50 000 $ (4)
Salary Remaining : 46 018 $
Rhett Rakhshani 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players29
Salary Commitment
Year 34 : 2 140 000,00 $
Year 35 : 1 600 000,00 $
Year 36 : 1 200 000,00 $
Year 37 : 475 000,00 $
Salary Average Commitment
Year 34 : 950 000,00 $
Year 35 : 700 000,00 $
Year 36 : 650 000,00 $
Year 37 : 250 000,00 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée de Québec
Level 1: 7000 - 80 $ - 6 768 - 96,69%
Level 2: 6000 - 60 $ - 5 855 - 97,59%
Level 3: 3000 - 35 $ - 2 898 - 96,58%
Level 4: 5000 - 20 $ - 4 876 - 97,52%
Luxury : 2000 - 160 $ - 1 967 - 98,35%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %22 364 - 97,23%
Average Income per Game1 476 728 $
Year to Date Revenue5 906 911 $

Expense

Pro Players Total Salaries62 600 000 $
Farm Players Total Salaries1 902 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 325 663 $
Farm Year To Date Expenses237 015 $
Pro Salary Cap To Date4 927 431 $
Farm Salary Cap To Date157 365 $

Estimate

Pro Estimated Season Revenue54 638 927 $
Pro Remaining Season Days104
Pro Expenses Per Days598 230 $
Pro Estimated Expenses62 215 920 $
Farm Remaining Season Days104
Farm Expenses Per Days25 686 $
Farm Estimated Expenses2 671 344 $
Estimated Season Expenses64 887 264 $
Payroll62 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 17 600 000 $
Current Bank Account91 289 608 $
Projected Bank Account81 041 271 $

Pro Players Salaries

Matt Duchene 6 500 000 $ (2)
-Salary Remaining : 5 982 301 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 5 522 124 $
Milan Lucic 5 450 000 $ (5)
-Salary Remaining : 5 015 929 $
Cam Fowler 4 650 000 $ (4)
-Salary Remaining : 4 279 646 $
Marc-Edouard Vlasic 4 650 000 $ (3)
-Salary Remaining : 4 279 646 $
Adam Henrique 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Roberto Luongo 3 850 000 $ (4)
-Salary Remaining : 3 543 363 $
Jonathan Drouin 3 800 000 $ (4)
-Salary Remaining : 3 497 345 $
Jason Demers 3 800 000 $ (3)
-Salary Remaining : 3 497 345 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Jonathan Bernier 2 250 000 $ (2)
-Salary Remaining : 2 070 796 $
Riley Sheahan 2 200 000 $ (3)
-Salary Remaining : 2 024 779 $
Luke Schenn 2 150 000 $ (1)
-Salary Remaining : 1 978 761 $
Adam McQuaid 1 800 000 $ (2)
-Salary Remaining : 1 656 637 $
Nate Thompson 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Brett Connolly 1 250 000 $ (2)
-Salary Remaining : 1 150 442 $
Artemi Panarin 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Adam Cracknell 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Adam Lowry 950 000 $ (4)
-Salary Remaining : 874 336 $
Jarome Iginla 925 000 $ (3)
-Salary Remaining : 851 327 $
Josh Morrissey 675 000 $ (3)
-Salary Remaining : 621 239 $
Total Pro Players21
Salary Commitment
Year 34 : 62 600 000,00 $
Year 35 : 51 250 000,00 $
Year 36 : 30 950 000,00 $
Year 37 : 18 700 000,00 $
Salary Average Commitment
Year 34 : 13 858 889,00 $
Year 35 : 13 858 889,00 $
Year 36 : 13 358 889,00 $
Year 37 : 10 800 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 62 600 000,00 $
Year 35 : 51 250 000,00 $
Year 36 : 30 950 000,00 $
Year 37 : 18 700 000,00 $

Farm Players Salaries

Jordin Tootoo 110 000 $ (1)
Salary Remaining : 101 239 $
Cody McCormick 100 000 $ (1)
Salary Remaining : 92 035 $
Zach Redmond 95 000 $ (3)
Salary Remaining : 87 434 $
Tyson Strachan 90 000 $ (1)
Salary Remaining : 82 832 $
Brandon Bollig 85 000 $ (1)
Salary Remaining : 78 230 $
Christian Fischer 77 500 $ (2)
Salary Remaining : 71 327 $
Kevin Connauton 75 000 $ (1)
Salary Remaining : 69 027 $
Dwight King 75 000 $ (3)
Salary Remaining : 69 027 $
Slater Koekkoek 72 500 $ (2)
Salary Remaining : 66 726 $
Christopher Gibson 67 500 $ (3)
Salary Remaining : 62 124 $
Nicolas Deslauriers 65 000 $ (5)
Salary Remaining : 59 823 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 55 221 $
Ben Scrivens 60 000 $ (2)
Salary Remaining : 55 221 $
Shane Harper 60 000 $ (4)
Salary Remaining : 55 221 $
Tyler Wotherspoon 60 000 $ (2)
Salary Remaining : 55 221 $
Bracken Kearns 60 000 $ (1)
Salary Remaining : 55 221 $
Brandon Gormley 60 000 $ (2)
Salary Remaining : 55 221 $
Alexandre Carrier 55 000 $ (3)
Salary Remaining : 50 619 $
Harry Zolnierczyk 55 000 $ (4)
Salary Remaining : 50 619 $
Yann Danis 55 000 $ (4)
Salary Remaining : 50 619 $
Rasmus Rissanen 55 000 $ (4)
Salary Remaining : 50 619 $
Samuel Henley 55 000 $ (5)
Salary Remaining : 50 619 $
Richard Bachman 55 000 $ (4)
Salary Remaining : 50 619 $
Stefan Della Rovere 50 000 $ (1)
Salary Remaining : 46 018 $
Dennis Everberg 50 000 $ (4)
Salary Remaining : 46 018 $
Philippe Cornet 50 000 $ (1)
Salary Remaining : 46 018 $
Kris Fredheim 50 000 $ (3)
Salary Remaining : 46 018 $
Curtis Hamilton 50 000 $ (4)
Salary Remaining : 46 018 $
Maxime Macenauer 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players29
Salary Commitment
Year 34 : 1 902 500,00 $
Year 35 : 1 232 500,00 $
Year 36 : 842 500,00 $
Year 37 : 500 000,00 $
Salary Average Commitment
Year 34 : 762 500,00 $
Year 35 : 712 500,00 $
Year 36 : 590 000,00 $
Year 37 : 465 000,00 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 3 919 - 55,98%
Level 2: 6000 - 90 $ - 3 344 - 55,74%
Level 3: 3000 - 50 $ - 1 788 - 59,58%
Level 4: 5000 - 40 $ - 2 349 - 46,98%
Luxury : 2000 - 220 $ - 1 372 - 68,58%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %12 771 - 55,53%
Average Income per Game1 401 406 $
Year to Date Revenue5 605 624 $

Expense

Pro Players Total Salaries69 600 000 $
Farm Players Total Salaries2 057 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 812 836 $
Farm Year To Date Expenses199 182 $
Pro Salary Cap To Date5 593 803 $
Farm Salary Cap To Date159 357 $

Estimate

Pro Estimated Season Revenue51 852 022 $
Pro Remaining Season Days104
Pro Expenses Per Days640 266 $
Pro Estimated Expenses66 587 664 $
Farm Remaining Season Days104
Farm Expenses Per Days22 633 $
Farm Estimated Expenses2 353 832 $
Estimated Season Expenses68 941 496 $
Payroll69 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 600 000 $
Current Bank Account30 718 964 $
Projected Bank Account13 629 490 $

Pro Players Salaries

Victor Hedman 6 850 000 $ (4)
-Salary Remaining : 6 304 425 $
Braden Holtby 6 850 000 $ (5)
-Salary Remaining : 6 304 425 $
Phil Kessel 6 750 000 $ (1)
-Salary Remaining : 6 212 389 $
Patrice Bergeron 6 250 000 $ (1)
-Salary Remaining : 5 752 212 $
Blake Wheeler 6 200 000 $ (5)
-Salary Remaining : 5 706 195 $
Mikko Koivu 5 800 000 $ (5)
-Salary Remaining : 5 338 053 $
Filip Forsberg 5 500 000 $ (5)
-Salary Remaining : 5 061 947 $
Alexander Wennberg 5 500 000 $ (4)
-Salary Remaining : 5 061 947 $
Victor Rask 3 800 000 $ (4)
-Salary Remaining : 3 497 345 $
John Klingberg 3 700 000 $ (4)
-Salary Remaining : 3 405 310 $
Scott Hartnell 3 500 000 $ (4)
-Salary Remaining : 3 221 239 $
Dmitry Orlov 1 600 000 $ (3)
-Salary Remaining : 1 472 566 $
Artturi Lehkonen 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Colton Sceviour 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Ryan Hartman 975 000 $ (4)
-Salary Remaining : 897 345 $
Jaccob Slavin 950 000 $ (1)
-Salary Remaining : 874 336 $
Michael Matheson 925 000 $ (1)
-Salary Remaining : 851 327 $
Pierre-Edouard Bellemare 850 000 $ (4)
-Salary Remaining : 782 301 $
Deryk Engelland 850 000 $ (3)
-Salary Remaining : 782 301 $
Al Montoya 750 000 $ (1)
-Salary Remaining : 690 265 $
Total Pro Players20
Salary Commitment
Year 34 : 69 600 000,00 $
Year 35 : 53 975 000,00 $
Year 36 : 53 975 000,00 $
Year 37 : 49 525 000,00 $
Salary Average Commitment
Year 34 : 30 850 000,00 $
Year 35 : 29 850 000,00 $
Year 36 : 29 850 000,00 $
Year 37 : 27 850 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 69 600 000,00 $
Year 35 : 53 975 000,00 $
Year 36 : 53 975 000,00 $
Year 37 : 49 525 000,00 $

Farm Players Salaries

Jimmy Vesey 120 000 $ (3)
Salary Remaining : 110 442 $
Ben Hutton 120 000 $ (1)
Salary Remaining : 110 442 $
John Quenneville 85 000 $ (3)
Salary Remaining : 78 230 $
Markus Nutivaara 85 000 $ (3)
Salary Remaining : 78 230 $
Mattias Janmark 80 000 $ (1)
Salary Remaining : 73 628 $
Oliver Bjorkstrand 80 000 $ (1)
Salary Remaining : 73 628 $
Dmitrij Jaskin 80 000 $ (1)
Salary Remaining : 73 628 $
Vladislav Kamenev 72 500 $ (3)
Salary Remaining : 66 726 $
Steven Santini 70 000 $ (1)
Salary Remaining : 64 425 $
Eric Comrie 70 000 $ (3)
Salary Remaining : 64 425 $
Jonas Gustavsson 70 000 $ (2)
Salary Remaining : 64 425 $
Andrej Nestrasil 70 000 $ (3)
Salary Remaining : 64 425 $
Zach Sanford 70 000 $ (3)
Salary Remaining : 64 425 $
Spencer Martin 70 000 $ (1)
Salary Remaining : 64 425 $
Remi Elie 70 000 $ (3)
Salary Remaining : 64 425 $
Ondrej Kase 70 000 $ (3)
Salary Remaining : 64 425 $
Nicolas Deschamps 65 000 $ (1)
Salary Remaining : 59 823 $
Gustav Olofsson 60 000 $ (1)
Salary Remaining : 55 221 $
Iiro Pakarinen 60 000 $ (3)
Salary Remaining : 55 221 $
Joseph Cramarossa 60 000 $ (3)
Salary Remaining : 55 221 $
Noel Acciari 60 000 $ (1)
Salary Remaining : 55 221 $
Frank Corrado 60 000 $ (5)
Salary Remaining : 55 221 $
Mike Reilly 60 000 $ (1)
Salary Remaining : 55 221 $
Samuel Morin 50 000 $ (3)
Salary Remaining : 46 018 $
Anton Lindholm 50 000 $ (3)
Salary Remaining : 46 018 $
Tanner Richard 50 000 $ (3)
Salary Remaining : 46 018 $
Patrick Sieloff 50 000 $ (5)
Salary Remaining : 46 018 $
J.C. Lipon 50 000 $ (5)
Salary Remaining : 46 018 $
Anton Slepyshev 50 000 $ (1)
Salary Remaining : 46 018 $
Charles Hudon 50 000 $ (1)
Salary Remaining : 46 018 $
Total Farm Players30
Salary Commitment
Year 34 : 2 057 500,00 $
Year 35 : 1 212 500,00 $
Year 36 : 1 142 500,00 $
Year 37 : 160 000,00 $
Salary Average Commitment
Year 34 : 1 330 000,00 $
Year 35 : 860 000,00 $
Year 36 : 860 000,00 $
Year 37 : 160 000,00 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 799 - 97,13%
Level 2: 6000 - 56 $ - 5 880 - 97,99%
Level 3: 3000 - 35 $ - 2 818 - 93,93%
Level 4: 5000 - 19 $ - 4 798 - 95,97%
Luxury : 2000 - 181 $ - 1 821 - 91,07%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %22 117 - 96,16%
Average Income per Game1 540 833 $
Year to Date Revenue4 622 500 $

Expense

Pro Players Total Salaries67 825 000 $
Farm Players Total Salaries2 015 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 709 515 $
Farm Year To Date Expenses207 521 $
Pro Salary Cap To Date5 430 749 $
Farm Salary Cap To Date154 427 $

Estimate

Pro Estimated Season Revenue58 551 667 $
Pro Remaining Season Days104
Pro Expenses Per Days631 195 $
Pro Estimated Expenses65 644 280 $
Farm Remaining Season Days104
Farm Expenses Per Days35 531 $
Farm Estimated Expenses3 695 224 $
Estimated Season Expenses69 339 504 $
Payroll67 825 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 175 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 22 825 000 $
Current Bank Account85 133 577 $
Projected Bank Account74 345 740 $

Pro Players Salaries

Nicklas Backstrom 7 500 000 $ (1)
-Salary Remaining : 6 902 655 $
Rick Nash 6 800 000 $ (1)
-Salary Remaining : 6 258 407 $
Ben Bishop 5 500 000 $ (2)
-Salary Remaining : 5 061 947 $
Dan Girardi 5 300 000 $ (2)
-Salary Remaining : 4 877 876 $
Wayne Simmonds 5 000 000 $ (5)
-Salary Remaining : 4 601 770 $
Andrei Markov 5 000 000 $ (3)
-Salary Remaining : 4 601 770 $
TJ Brodie 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Cam Atkinson 4 000 000 $ (4)
-Salary Remaining : 3 681 416 $
Troy Brouwer 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Danny DeKeyser 3 500 000 $ (5)
-Salary Remaining : 3 221 239 $
Tomas Plekanec 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Andrew Shaw 2 900 000 $ (5)
-Salary Remaining : 2 669 027 $
Blake Comeau 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Josh Manson 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Joakim Nordstrom 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Josh Anderson 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Chris Kelly 1 000 000 $ (4)
-Salary Remaining : 920 354 $
Tom Pyatt 875 000 $ (1)
-Salary Remaining : 805 310 $
Thomas Greiss 850 000 $ (1)
-Salary Remaining : 782 301 $
Ben Chiarot 750 000 $ (2)
-Salary Remaining : 690 265 $
Luke Glendening 650 000 $ (2)
-Salary Remaining : 598 230 $
Total Pro Players21
Salary Commitment
Year 34 : 67 825 000,00 $
Year 35 : 47 300 000,00 $
Year 36 : 31 100 000,00 $
Year 37 : 19 400 000,00 $
Salary Average Commitment
Year 34 : 16 900 000,00 $
Year 35 : 16 900 000,00 $
Year 36 : 16 900 000,00 $
Year 37 : 15 900 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 67 825 000,00 $
Year 35 : 47 300 000,00 $
Year 36 : 31 100 000,00 $
Year 37 : 19 400 000,00 $

Farm Players Salaries

Matt Beleskey 300 000 $ (3)
Salary Remaining : 276 106 $
Steve Downie 160 000 $ (3)
Salary Remaining : 147 257 $
Joe Vitale 150 000 $ (3)
Salary Remaining : 138 053 $
Mirco Mueller 100 000 $ (2)
Salary Remaining : 92 035 $
Marc-Andre Bergeron 100 000 $ (2)
Salary Remaining : 92 035 $
Jhonas Enroth 100 000 $ (1)
Salary Remaining : 92 035 $
Jim Slater 100 000 $ (1)
Salary Remaining : 92 035 $
Brendan Guhle 97 500 $ (3)
Salary Remaining : 89 735 $
Laurent Brossoit 90 000 $ (3)
Salary Remaining : 82 832 $
John Albert 80 000 $ (1)
Salary Remaining : 73 628 $
Pierre-Luc Letourneau-Leblond 80 000 $ (3)
Salary Remaining : 73 628 $
Matt Halischuk 70 000 $ (2)
Salary Remaining : 64 425 $
Cory Emmerton 70 000 $ (1)
Salary Remaining : 64 425 $
Justin Shugg 70 000 $ (3)
Salary Remaining : 64 425 $
Zac Dalpe 65 000 $ (5)
Salary Remaining : 59 823 $
Brandon Manning 62 500 $ (2)
Salary Remaining : 57 522 $
Chris Summers 60 000 $ (1)
Salary Remaining : 55 221 $
Bud Holloway 60 000 $ (1)
Salary Remaining : 55 221 $
Brad Thiessen 50 000 $ (2)
Salary Remaining : 46 018 $
Joe Whitney 50 000 $ (2)
Salary Remaining : 46 018 $
Dan Ellis 50 000 $ (2)
Salary Remaining : 46 018 $
Kevin Marshall 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players22
Salary Commitment
Year 34 : 2 015 000,00 $
Year 35 : 1 545 000,00 $
Year 36 : 1 012 500,00 $
Year 37 : 65 000,00 $
Salary Average Commitment
Year 34 : 465 000,00 $
Year 35 : 465 000,00 $
Year 36 : 365 000,00 $
Year 37 : 65 000,00 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 5 796 - 82,80%
Level 2: 6000 - 60 $ - 5 739 - 95,65%
Level 3: 3000 - 30 $ - 2 900 - 96,65%
Level 4: 5000 - 20 $ - 4 983 - 99,66%
Luxury : 2000 - 190 $ - 1 758 - 87,91%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %21 176 - 92,07%
Average Income per Game1 516 880 $
Year to Date Revenue6 067 519 $

Expense

Pro Players Total Salaries61 925 000 $
Farm Players Total Salaries2 810 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 330 313 $
Farm Year To Date Expenses261 418 $
Pro Salary Cap To Date4 932 081 $
Farm Salary Cap To Date221 593 $

Estimate

Pro Estimated Season Revenue56 124 551 $
Pro Remaining Season Days104
Pro Expenses Per Days592 257 $
Pro Estimated Expenses61 594 728 $
Farm Remaining Season Days104
Farm Expenses Per Days29 292 $
Farm Estimated Expenses3 046 368 $
Estimated Season Expenses64 641 096 $
Payroll61 925 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $11 075 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 16 925 000 $
Current Bank Account70 904 866 $
Projected Bank Account62 388 321 $

Pro Players Salaries

Vladimir Tarasenko 7 000 000 $ (2)
-Salary Remaining : 6 442 478 $
Kevin Shattenkirk 6 500 000 $ (5)
-Salary Remaining : 5 982 301 $
Gustav Nyquist 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Kyle Okposo 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Evgeny Kuznetsov 5 000 000 $ (4)
-Salary Remaining : 4 601 770 $
Dan Hamhuis 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Artem Anisimov 4 500 000 $ (3)
-Salary Remaining : 4 141 593 $
Jason Pominville 4 500 000 $ (2)
-Salary Remaining : 4 141 593 $
Steve Mason 4 125 000 $ (4)
-Salary Remaining : 3 796 460 $
Trevor Daley 3 150 000 $ (5)
-Salary Remaining : 2 899 115 $
Brendan Smith 2 700 000 $ (3)
-Salary Remaining : 2 484 956 $
Jason Garrison 2 450 000 $ (3)
-Salary Remaining : 2 254 867 $
Philipp Grubauer 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Vernon Fiddler 1 500 000 $ (2)
-Salary Remaining : 1 380 531 $
Shane Prince 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Joonas Donskoi 900 000 $ (1)
-Salary Remaining : 828 319 $
Jack Skille 700 000 $ (5)
-Salary Remaining : 644 248 $
Ryan Dzingel 650 000 $ (1)
-Salary Remaining : 598 230 $
Tanner Kero 650 000 $ (1)
-Salary Remaining : 598 230 $
Kevin Gravel 600 000 $ (1)
-Salary Remaining : 552 212 $
Total Pro Players20
Salary Commitment
Year 34 : 61 925 000,00 $
Year 35 : 54 625 000,00 $
Year 36 : 31 625 000,00 $
Year 37 : 20 975 000,00 $
Salary Average Commitment
Year 34 : 15 350 000,00 $
Year 35 : 13 850 000,00 $
Year 36 : 13 850 000,00 $
Year 37 : 12 850 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 61 925 000,00 $
Year 35 : 54 625 000,00 $
Year 36 : 31 625 000,00 $
Year 37 : 20 975 000,00 $

Farm Players Salaries

Semyon Varlamov 575 000 $ (3)
Salary Remaining : 529 204 $
Rob Scuderi 250 000 $ (1)
Salary Remaining : 230 088 $
David Legwand 250 000 $ (1)
Salary Remaining : 230 088 $
Eric Nystrom 150 000 $ (1)
Salary Remaining : 138 053 $
Scott Gomez 100 000 $ (1)
Salary Remaining : 92 035 $
Denis Gurianov 95 000 $ (3)
Salary Remaining : 87 434 $
Dylan Olsen 75 000 $ (1)
Salary Remaining : 69 027 $
Cal O'Reilly 75 000 $ (1)
Salary Remaining : 69 027 $
Taylor Chorney 75 000 $ (4)
Salary Remaining : 69 027 $
Chris Bigras 70 000 $ (1)
Salary Remaining : 64 425 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 64 425 $
Matt Bartkowski 70 000 $ (4)
Salary Remaining : 64 425 $
Tomas Vincour 70 000 $ (1)
Salary Remaining : 64 425 $
Nick Sorensen 65 000 $ (3)
Salary Remaining : 59 823 $
Michael Bournival 60 000 $ (2)
Salary Remaining : 55 221 $
Connor Brickley 60 000 $ (1)
Salary Remaining : 55 221 $
Perttu Lindgren 50 000 $ (1)
Salary Remaining : 46 018 $
David Broll 50 000 $ (2)
Salary Remaining : 46 018 $
Ivan Vishnevskiy 50 000 $ (3)
Salary Remaining : 46 018 $
Tyler Kennedy 50 000 $ (3)
Salary Remaining : 46 018 $
Lane MacDermid 50 000 $ (2)
Salary Remaining : 46 018 $
Carson McMillan 50 000 $ (3)
Salary Remaining : 46 018 $
Cameron Gaunce 50 000 $ (1)
Salary Remaining : 46 018 $
Mark Dekanich 50 000 $ (4)
Salary Remaining : 46 018 $
Dana Tyrell 50 000 $ (5)
Salary Remaining : 46 018 $
Dominik Uher 50 000 $ (4)
Salary Remaining : 46 018 $
Evgeny Dadonov 50 000 $ (2)
Salary Remaining : 46 018 $
Chuck Kobasew 50 000 $ (4)
Salary Remaining : 46 018 $
Timo Pielmeier 50 000 $ (4)
Salary Remaining : 46 018 $
Branislav Mezei 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players30
Salary Commitment
Year 34 : 2 810 000,00 $
Year 35 : 1 610 000,00 $
Year 36 : 1 330 000,00 $
Year 37 : 395 000,00 $
Salary Average Commitment
Year 34 : 600 000,00 $
Year 35 : 450 000,00 $
Year 36 : 450 000,00 $
Year 37 : 350 000,00 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 636 - 94,80%
Level 2: 6000 - 57 $ - 5 819 - 96,98%
Level 3: 3000 - 32 $ - 2 923 - 97,44%
Level 4: 5000 - 20 $ - 4 818 - 96,36%
Luxury : 2000 - 190 $ - 1 763 - 88,15%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %21 959 - 95,47%
Average Income per Game1 561 275 $
Year to Date Revenue4 683 826 $

Expense

Pro Players Total Salaries55 925 000 $
Farm Players Total Salaries2 592 500 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 680 754 $
Farm Year To Date Expenses268 737 $
Pro Salary Cap To Date4 461 729 $
Farm Salary Cap To Date205 020 $

Estimate

Pro Estimated Season Revenue59 328 463 $
Pro Remaining Season Days104
Pro Expenses Per Days519 248 $
Pro Estimated Expenses54 001 792 $
Farm Remaining Season Days104
Farm Expenses Per Days30 022 $
Farm Estimated Expenses3 122 288 $
Estimated Season Expenses57 124 080 $
Payroll55 925 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 075 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 10 925 000 $
Current Bank Account84 802 386 $
Projected Bank Account87 006 769 $

Pro Players Salaries

Mike Green 6 000 000 $ (1)
-Salary Remaining : 5 522 124 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 4 969 912 $
Kari Lehtonen 4 500 000 $ (2)
-Salary Remaining : 4 141 593 $
Robin Lehner 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Rickard Rakell 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
Nazem Kadri 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Jay Bouwmeester 3 500 000 $ (4)
-Salary Remaining : 3 221 239 $
Kyle Turris 3 500 000 $ (3)
-Salary Remaining : 3 221 239 $
Radko Gudas 3 250 000 $ (2)
-Salary Remaining : 2 991 150 $
Nino Niederreiter 2 850 000 $ (1)
-Salary Remaining : 2 623 009 $
Jori Lehtera 2 750 000 $ (4)
-Salary Remaining : 2 530 973 $
Kyle Clifford 1 500 000 $ (4)
-Salary Remaining : 1 380 531 $
Drake Caggiula 1 100 000 $ (3)
-Salary Remaining : 1 012 389 $
Ryan White 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Jakob Chychrun 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Andre Burakovsky 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Anton Blidh 750 000 $ (3)
-Salary Remaining : 690 265 $
Patrick Brown 650 000 $ (4)
-Salary Remaining : 598 230 $
Carter Rowney 600 000 $ (2)
-Salary Remaining : 552 212 $
Derek Forbort 575 000 $ (1)
-Salary Remaining : 529 204 $
Total Pro Players21
Salary Commitment
Year 34 : 55 925 000,00 $
Year 35 : 41 500 000,00 $
Year 36 : 29 150 000,00 $
Year 37 : 17 800 000,00 $
Salary Average Commitment
Year 34 : 25 650 000,00 $
Year 35 : 25 150 000,00 $
Year 36 : 12 900 000,00 $
Year 37 : 11 400 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 55 925 000,00 $
Year 35 : 41 500 000,00 $
Year 36 : 29 150 000,00 $
Year 37 : 17 800 000,00 $

Farm Players Salaries

Michal Neuvirth 250 000 $ (5)
Salary Remaining : 230 088 $
James Wisniewski 200 000 $ (3)
Salary Remaining : 184 071 $
Dave Bolland 175 000 $ (3)
Salary Remaining : 161 062 $
Eric Gryba 135 000 $ (4)
Salary Remaining : 124 248 $
Kyle Connor 120 000 $ (3)
Salary Remaining : 110 442 $
Scott Laughton 95 000 $ (5)
Salary Remaining : 87 434 $
Michael Kapla 90 000 $ (3)
Salary Remaining : 82 832 $
Kerby Rychel 90 000 $ (4)
Salary Remaining : 82 832 $
Emile Poirier 90 000 $ (4)
Salary Remaining : 82 832 $
Griffen Molino 90 000 $ (3)
Salary Remaining : 82 832 $
Casey Bailey 87 500 $ (4)
Salary Remaining : 80 531 $
Mark Fraser 80 000 $ (1)
Salary Remaining : 73 628 $
Adam Erne 80 000 $ (3)
Salary Remaining : 73 628 $
Paul Ladue 80 000 $ (3)
Salary Remaining : 73 628 $
Sean Malone 80 000 $ (3)
Salary Remaining : 73 628 $
Bill Arnold 75 000 $ (2)
Salary Remaining : 69 027 $
Korbinian Holzer 75 000 $ (1)
Salary Remaining : 69 027 $
Jon Gillies 70 000 $ (3)
Salary Remaining : 64 425 $
Brendan Woods 70 000 $ (4)
Salary Remaining : 64 425 $
Anton Forsberg 70 000 $ (4)
Salary Remaining : 64 425 $
Zane McIntyre 65 000 $ (3)
Salary Remaining : 59 823 $
Quinton Howden 65 000 $ (5)
Salary Remaining : 59 823 $
Tim Heed 60 000 $ (3)
Salary Remaining : 55 221 $
Bill Sweatt 50 000 $ (1)
Salary Remaining : 46 018 $
John Negrin 50 000 $ (4)
Salary Remaining : 46 018 $
Nathan Horton 50 000 $ (3)
Salary Remaining : 46 018 $
Nikita Filatov 50 000 $ (1)
Salary Remaining : 46 018 $
Eriah Hayes 50 000 $ (2)
Salary Remaining : 46 018 $
Mark Visentin 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players29
Salary Commitment
Year 34 : 2 592 500,00 $
Year 35 : 2 337 500,00 $
Year 36 : 2 162 500,00 $
Year 37 : 1 002 500,00 $
Salary Average Commitment
Year 34 : 1 210 000,00 $
Year 35 : 1 210 000,00 $
Year 36 : 1 210 000,00 $
Year 37 : 760 000,00 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - 105 $ - 5 556 - 92,59%
Level 2: 5000 - 65 $ - 4 756 - 95,13%
Level 3: 2250 - 40 $ - 2 250 - 100,00%
Level 4: 4000 - 30 $ - 3 109 - 77,72%
Luxury : 1250 - 235 $ - 1 250 - 100,00%
Total Capacity :18500

Income

Home Games Left38
Average Attendance - %16 921 - 91,46%
Average Income per Game1 437 993 $
Year to Date Revenue4 313 978 $

Expense

Pro Players Total Salaries63 300 000 $
Farm Players Total Salaries1 970 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 344 693 $
Farm Year To Date Expenses230 177 $
Pro Salary Cap To Date5 097 787 $
Farm Salary Cap To Date150 530 $

Estimate

Pro Estimated Season Revenue54 643 721 $
Pro Remaining Season Days104
Pro Expenses Per Days587 611 $
Pro Estimated Expenses61 111 544 $
Farm Remaining Season Days104
Farm Expenses Per Days26 283 $
Farm Estimated Expenses2 733 432 $
Estimated Season Expenses63 844 976 $
Payroll63 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $9 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 18 300 000 $
Current Bank Account42 464 455 $
Projected Bank Account33 263 200 $

Pro Players Salaries

Devan Dubnyk 6 750 000 $ (4)
-Salary Remaining : 6 212 389 $
Jeff Skinner 5 500 000 $ (3)
-Salary Remaining : 5 061 947 $
Ondrej Palat 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Nathan MacKinnon 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Matt Niskanen (Out of Payroll) 4 700 000 $ (3)
-Salary Remaining : 4 325 664 $
Oscar Klefbom 4 000 000 $ (1)
-Salary Remaining : 3 681 416 $
Nick Holden 3 750 000 $ (4)
-Salary Remaining : 3 451 327 $
David Savard 3 750 000 $ (5)
-Salary Remaining : 3 451 327 $
Ryan Ellis 3 500 000 $ (1)
-Salary Remaining : 3 221 239 $
Viktor Arvidsson 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Brandon Sutter 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Jonathan Audy-Marchessault 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Sean Couturier 2 750 000 $ (1)
-Salary Remaining : 2 530 973 $
Matt Read 2 500 000 $ (1)
-Salary Remaining : 2 300 885 $
James Reimer 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Chris Kunitz 1 850 000 $ (3)
-Salary Remaining : 1 702 655 $
Andrew Copp 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Yanni Gourde 1 200 000 $ (1)
-Salary Remaining : 1 104 425 $
Auston Matthews 1 200 000 $ (3)
-Salary Remaining : 1 104 425 $
Joe Morrow 950 000 $ (1)
-Salary Remaining : 874 336 $
Cedric Paquette 900 000 $ (1)
-Salary Remaining : 828 319 $
Esa Lindell 750 000 $ (1)
-Salary Remaining : 690 265 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 598 230 $
Dylan DeMelo 600 000 $ (1)
-Salary Remaining : 552 212 $
Chris VandeVelde 500 000 $ (3)
-Salary Remaining : 460 177 $
Total Pro Players25
Salary Commitment
Year 34 : 68 000 000,00 $
Year 35 : 45 200 000,00 $
Year 36 : 35 200 000,00 $
Year 37 : 14 250 000,00 $
Salary Average Commitment
Year 34 : 15 600 000,00 $
Year 35 : 14 100 000,00 $
Year 36 : 9 100 000,00 $
Year 37 : 4 750 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 68 000 000,00 $
Year 35 : 45 200 000,00 $
Year 36 : 35 200 000,00 $
Year 37 : 14 250 000,00 $

Farm Players Salaries

Mark Streit 350 000 $ (3)
Salary Remaining : 322 124 $
Curtis Lazar 120 000 $ (3)
Salary Remaining : 110 442 $
Joni Ortio 100 000 $ (1)
Salary Remaining : 92 035 $
Brandon Mashinter 100 000 $ (3)
Salary Remaining : 92 035 $
Colin Greening 90 000 $ (4)
Salary Remaining : 82 832 $
Michael Latta 90 000 $ (1)
Salary Remaining : 82 832 $
Milan Michalek 90 000 $ (4)
Salary Remaining : 82 832 $
Mikhail Grabovski 90 000 $ (4)
Salary Remaining : 82 832 $
Chris Driedger 85 000 $ (3)
Salary Remaining : 78 230 $
Brendan Gaunce 85 000 $ (2)
Salary Remaining : 78 230 $
Juuse Saros 80 000 $ (1)
Salary Remaining : 73 628 $
Nate Prosser 75 000 $ (3)
Salary Remaining : 69 027 $
Jason Dickinson 75 000 $ (1)
Salary Remaining : 69 027 $
Mark Alt 65 000 $ (1)
Salary Remaining : 59 823 $
Laurent Dauphin 60 000 $ (2)
Salary Remaining : 55 221 $
Brett Sutter 60 000 $ (1)
Salary Remaining : 55 221 $
Justin Florek 55 000 $ (4)
Salary Remaining : 50 619 $
Maxwell Reinhart (Out of Payroll) 55 000 $ (4)
Salary Remaining : 50 619 $
Teddy Purcell 50 000 $ (5)
Salary Remaining : 46 018 $
Scott Kosmachuk 50 000 $ (2)
Salary Remaining : 46 018 $
Matt Taormina 50 000 $ (1)
Salary Remaining : 46 018 $
Niklas Svedberg 50 000 $ (5)
Salary Remaining : 46 018 $
Drew Shore 50 000 $ (4)
Salary Remaining : 46 018 $
Nick Paul 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players24
Salary Commitment
Year 34 : 2 025 000,00 $
Year 35 : 1 505 000,00 $
Year 36 : 1 260 000,00 $
Year 37 : 530 000,00 $
Salary Average Commitment
Year 34 : 862 000,00 $
Year 35 : 762 000,00 $
Year 36 : 500 000,00 $
Year 37 : 400 000,00 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 5 687 - 87,49%
Level 2: 5500 - 60 $ - 5 487 - 99,76%
Level 3: 3000 - 35 $ - 2 911 - 97,03%
Level 4: 5000 - 20 $ - 4 792 - 95,85%
Luxury : 1500 - 200 $ - 1 443 - 96,20%
Total Capacity :21500

Income

Home Games Left37
Average Attendance - %20 320 - 94,51%
Average Income per Game1 453 411 $
Year to Date Revenue5 813 645 $

Expense

Pro Players Total Salaries55 300 000 $
Farm Players Total Salaries2 840 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 590 265 $
Farm Year To Date Expenses260 487 $
Pro Salary Cap To Date4 351 331 $
Farm Salary Cap To Date220 667 $

Estimate

Pro Estimated Season Revenue53 776 216 $
Pro Remaining Season Days104
Pro Expenses Per Days515 929 $
Pro Estimated Expenses53 656 616 $
Farm Remaining Season Days104
Farm Expenses Per Days29 558 $
Farm Estimated Expenses3 074 032 $
Estimated Season Expenses56 730 648 $
Payroll55 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $17 700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 10 300 000 $
Current Bank Account63 116 596 $
Projected Bank Account60 162 164 $

Pro Players Salaries

Vincent Lecavalier 10 000 000 $ (1)
-Salary Remaining : 9 203 540 $
Michael Leighton 10 000 000 $ (2)
-Salary Remaining : 9 203 540 $
Ales Hemsky 4 000 000 $ (2)
-Salary Remaining : 3 681 416 $
Chris Porter 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Kyle Chipchura 3 000 000 $ (2)
-Salary Remaining : 2 761 062 $
Shawn Thornton 3 000 000 $ (3)
-Salary Remaining : 2 761 062 $
Jonas Hiller 3 000 000 $ (2)
-Salary Remaining : 2 761 062 $
Ryan Murphy 2 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Jiri Hudler 2 000 000 $ (3)
-Salary Remaining : 1 840 708 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 1 840 708 $
Bobby Sanguinetti 1 750 000 $ (2)
-Salary Remaining : 1 610 619 $
Matthew Konan 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Oliver Lauridsen 1 500 000 $ (1)
-Salary Remaining : 1 380 531 $
Michal Jordan 1 500 000 $ (3)
-Salary Remaining : 1 380 531 $
Karl Stollery 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Alexander Urbom 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Joseph Labate 850 000 $ (3)
-Salary Remaining : 782 301 $
Jacob De La Rose 850 000 $ (4)
-Salary Remaining : 782 301 $
Andreas Englund 850 000 $ (3)
-Salary Remaining : 782 301 $
Barclay Goodrow 750 000 $ (3)
-Salary Remaining : 690 265 $
Ryan Reaves 650 000 $ (1)
-Salary Remaining : 598 230 $
Alex Plante 600 000 $ (2)
-Salary Remaining : 552 212 $
Total Pro Players22
Salary Commitment
Year 34 : 55 300 000,00 $
Year 35 : 40 150 000,00 $
Year 36 : 13 800 000,00 $
Year 37 : 3 350 000,00 $
Salary Average Commitment
Year 34 : 12 500 000,00 $
Year 35 : 11 000 000,00 $
Year 36 : 8 000 000,00 $
Year 37 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 55 300 000,00 $
Year 35 : 40 150 000,00 $
Year 36 : 13 800 000,00 $
Year 37 : 3 350 000,00 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (2)
Salary Remaining : 920 354 $
Troy Grosenick 250 000 $ (4)
Salary Remaining : 230 088 $
Leland Irving 200 000 $ (3)
Salary Remaining : 184 071 $
Cade Fairchild 135 000 $ (1)
Salary Remaining : 124 248 $
Johan Motin 125 000 $ (1)
Salary Remaining : 115 044 $
Mathew Barzal 110 000 $ (3)
Salary Remaining : 101 239 $
Zac Rinaldo 100 000 $ (3)
Salary Remaining : 92 035 $
Colby Cohen 100 000 $ (2)
Salary Remaining : 92 035 $
Tim Erixon 100 000 $ (4)
Salary Remaining : 92 035 $
Patrice Cormier 100 000 $ (3)
Salary Remaining : 92 035 $
Nikita Scherbak 85 000 $ (3)
Salary Remaining : 78 230 $
Brent Regner 80 000 $ (2)
Salary Remaining : 73 628 $
Eric Wellwood 80 000 $ (3)
Salary Remaining : 73 628 $
Matt Fraser 75 000 $ (1)
Salary Remaining : 69 027 $
Garrett Wilson 75 000 $ (2)
Salary Remaining : 69 027 $
Roman Horak 65 000 $ (1)
Salary Remaining : 59 823 $
Patrick Wey 60 000 $ (3)
Salary Remaining : 55 221 $
Philip McRae 50 000 $ (2)
Salary Remaining : 46 018 $
Tyler Cuma 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players19
Salary Commitment
Year 34 : 2 840 000,00 $
Year 35 : 2 440 000,00 $
Year 36 : 1 085 000,00 $
Year 37 : 350 000,00 $
Salary Average Commitment
Year 34 : 750 000,00 $
Year 35 : 650 000,00 $
Year 36 : 450 000,00 $
Year 37 : 100 000,00 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 922 - 98,89%
Level 2: 6000 - 75 $ - 3 993 - 66,54%
Level 3: 3000 - 50 $ - 1 877 - 62,58%
Level 4: 5000 - 35 $ - 2 872 - 57,44%
Luxury : 2000 - 190 $ - 1 720 - 86,00%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %17 384 - 75,58%
Average Income per Game1 526 236 $
Year to Date Revenue6 104 942 $

Expense

Pro Players Total Salaries70 200 000 $
Farm Players Total Salaries2 042 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 837 171 $
Farm Year To Date Expenses281 442 $
Pro Salary Cap To Date5 598 231 $
Farm Salary Cap To Date161 967 $

Estimate

Pro Estimated Season Revenue56 470 714 $
Pro Remaining Season Days104
Pro Expenses Per Days647 788 $
Pro Estimated Expenses67 369 952 $
Farm Remaining Season Days104
Farm Expenses Per Days31 350 $
Farm Estimated Expenses3 260 400 $
Estimated Season Expenses70 630 352 $
Payroll70 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 200 000 $
Current Bank Account76 396 240 $
Projected Bank Account62 236 602 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
-Salary Remaining : 8 053 097 $
Erik Karlsson 8 250 000 $ (4)
-Salary Remaining : 7 592 920 $
Corey Crawford 6 000 000 $ (2)
-Salary Remaining : 5 522 124 $
Jason Spezza 5 750 000 $ (4)
-Salary Remaining : 5 292 035 $
Brad Marchand 5 250 000 $ (3)
-Salary Remaining : 4 831 858 $
Andrew Ladd 4 400 000 $ (2)
-Salary Remaining : 4 049 558 $
Alexander Edler 4 200 000 $ (1)
-Salary Remaining : 3 865 487 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Andy Greene 4 000 000 $ (3)
-Salary Remaining : 3 681 416 $
David Perron 3 300 000 $ (5)
-Salary Remaining : 3 037 168 $
Justin Williams 3 000 000 $ (1)
-Salary Remaining : 2 761 062 $
Jean-Gabriel Pageau 2 750 000 $ (5)
-Salary Remaining : 2 530 973 $
Mike Fisher 2 500 000 $ (2)
-Salary Remaining : 2 300 885 $
Daniel Winnik 1 750 000 $ (5)
-Salary Remaining : 1 610 619 $
Matt Calvert 1 750 000 $ (5)
-Salary Remaining : 1 610 619 $
Eric Fehr 1 150 000 $ (2)
-Salary Remaining : 1 058 407 $
Ben Lovejoy 1 000 000 $ (4)
-Salary Remaining : 920 354 $
Kyle Brodziak 850 000 $ (4)
-Salary Remaining : 782 301 $
Curtis McElhinney 800 000 $ (3)
-Salary Remaining : 736 283 $
Brett Pesce 750 000 $ (1)
-Salary Remaining : 690 265 $
Total Pro Players20
Salary Commitment
Year 34 : 70 200 000,00 $
Year 35 : 53 500 000,00 $
Year 36 : 39 450 000,00 $
Year 37 : 29 400 000,00 $
Salary Average Commitment
Year 34 : 12 250 000,00 $
Year 35 : 12 250 000,00 $
Year 36 : 12 250 000,00 $
Year 37 : 12 250 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 70 200 000,00 $
Year 35 : 53 500 000,00 $
Year 36 : 39 450 000,00 $
Year 37 : 29 400 000,00 $

Farm Players Salaries

Jacob Markstrom 200 000 $ (1)
Salary Remaining : 184 071 $
Anders Lindback 100 000 $ (1)
Salary Remaining : 92 035 $
Ben Smith 100 000 $ (5)
Salary Remaining : 92 035 $
Blake Pietila 90 000 $ (5)
Salary Remaining : 82 832 $
Andrew Desjardins 85 000 $ (3)
Salary Remaining : 78 230 $
Jacob Josefson 80 000 $ (1)
Salary Remaining : 73 628 $
Julian Melchiori 75 000 $ (2)
Salary Remaining : 69 027 $
Nikita Nesterov 75 000 $ (4)
Salary Remaining : 69 027 $
Stefan Matteau 70 000 $ (5)
Salary Remaining : 64 425 $
Zach Sill 65 000 $ (2)
Salary Remaining : 59 823 $
Brian Ferlin 65 000 $ (4)
Salary Remaining : 59 823 $
Brett Bellemore 65 000 $ (2)
Salary Remaining : 59 823 $
Jordan Oesterle 65 000 $ (4)
Salary Remaining : 59 823 $
David Warsofsky 65 000 $ (2)
Salary Remaining : 59 823 $
Pontus Aberg 65 000 $ (3)
Salary Remaining : 59 823 $
Brandon Kozun 60 000 $ (4)
Salary Remaining : 55 221 $
Aaron Palushaj 60 000 $ (5)
Salary Remaining : 55 221 $
Vincent Hinostroza 57 500 $ (1)
Salary Remaining : 52 920 $
Nic Dowd 57 500 $ (1)
Salary Remaining : 52 920 $
Byron Froese 57 500 $ (1)
Salary Remaining : 52 920 $
Ben Harpur 57 500 $ (1)
Salary Remaining : 52 920 $
Chase De Leo 57 500 $ (1)
Salary Remaining : 52 920 $
Joonas Nattinen 55 000 $ (2)
Salary Remaining : 50 619 $
Matt Carey 55 000 $ (2)
Salary Remaining : 50 619 $
Dmitry Korobov 55 000 $ (2)
Salary Remaining : 50 619 $
Mitch Callahan 55 000 $ (2)
Salary Remaining : 50 619 $
Roman Will 50 000 $ (3)
Salary Remaining : 46 018 $
Paul Thompson 50 000 $ (3)
Salary Remaining : 46 018 $
Tyler Randell 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players29
Salary Commitment
Year 34 : 2 042 500,00 $
Year 35 : 1 375 000,00 $
Year 36 : 885 000,00 $
Year 37 : 585 000,00 $
Salary Average Commitment
Year 34 : 820 000,00 $
Year 35 : 770 000,00 $
Year 36 : 770 000,00 $
Year 37 : 520 000,00 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 514 - 93,06%
Level 2: 6000 - 57 $ - 5 844 - 97,41%
Level 3: 3000 - 32 $ - 2 990 - 99,66%
Level 4: 5000 - 20 $ - 4 770 - 95,40%
Luxury : 2000 - 185 $ - 1 782 - 89,12%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %21 901 - 95,22%
Average Income per Game1 546 429 $
Year to Date Revenue4 639 287 $

Expense

Pro Players Total Salaries48 775 000 $
Farm Players Total Salaries1 827 500 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses4 017 921 $
Farm Year To Date Expenses190 242 $
Pro Salary Cap To Date3 759 072 $
Farm Salary Cap To Date150 420 $

Estimate

Pro Estimated Season Revenue58 764 302 $
Pro Remaining Season Days104
Pro Expenses Per Days460 398 $
Pro Estimated Expenses47 881 392 $
Farm Remaining Season Days104
Farm Expenses Per Days20 597 $
Farm Estimated Expenses2 142 088 $
Estimated Season Expenses50 023 480 $
Payroll48 775 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $24 225 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 3 775 000 $
Current Bank Account93 431 123 $
Projected Bank Account102 171 945 $

Pro Players Salaries

Krystofer Barch 10 000 000 $ (1)
-Salary Remaining : 9 203 540 $
Kyle Greentree 10 000 000 $ (1)
-Salary Remaining : 9 203 540 $
Curtis Glencross 5 000 000 $ (1)
-Salary Remaining : 4 601 770 $
Tobias Enstrom 4 500 000 $ (1)
-Salary Remaining : 4 141 593 $
Devin Setoguchi 2 500 000 $ (4)
-Salary Remaining : 2 300 885 $
Jeff Schultz 2 000 000 $ (1)
-Salary Remaining : 1 840 708 $
Matt Lorito 1 500 000 $ (5)
-Salary Remaining : 1 380 531 $
Robyn Regehr 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Matt Tennyson 1 000 000 $ (2)
-Salary Remaining : 920 354 $
Austin Czarnik 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Justin Dowling (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Brian Foster 1 000 000 $ (3)
-Salary Remaining : 920 354 $
Daniel O'Regan 900 000 $ (3)
-Salary Remaining : 828 319 $
Rene Bourque 850 000 $ (3)
-Salary Remaining : 782 301 $
C.J. Smith 800 000 $ (3)
-Salary Remaining : 736 283 $
Robert Hagg 700 000 $ (3)
-Salary Remaining : 644 248 $
Nikolay Goldobin 700 000 $ (1)
-Salary Remaining : 644 248 $
Steven Kampfer 625 000 $ (3)
-Salary Remaining : 575 221 $
Hudson Fasching 600 000 $ (1)
-Salary Remaining : 552 212 $
Sami Aittokallio 600 000 $ (5)
-Salary Remaining : 552 212 $
Miles Wood 500 000 $ (1)
-Salary Remaining : 460 177 $
Adam Munro 500 000 $ (1)
-Salary Remaining : 460 177 $
Ryan Caldwell (Out of Payroll) 500 000 $ (1)
-Salary Remaining : 460 177 $
Matt Walker 500 000 $ (1)
-Salary Remaining : 460 177 $
Ty Wishart 500 000 $ (1)
-Salary Remaining : 460 177 $
Adam Berkhoel 500 000 $ (1)
-Salary Remaining : 460 177 $
Matt Smaby 500 000 $ (2)
-Salary Remaining : 460 177 $
Matt Pelech 500 000 $ (2)
-Salary Remaining : 460 177 $
Total Pro Players28
Salary Commitment
Year 34 : 50 275 000,00 $
Year 35 : 13 475 000,00 $
Year 36 : 11 475 000,00 $
Year 37 : 4 600 000,00 $
Salary Average Commitment
Year 34 : 11 600 000,00 $
Year 35 : 6 100 000,00 $
Year 36 : 5 100 000,00 $
Year 37 : 1 600 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 50 275 000,00 $
Year 35 : 13 475 000,00 $
Year 36 : 11 475 000,00 $
Year 37 : 4 600 000,00 $

Farm Players Salaries

Maksim Mayorov 200 000 $ (2)
Salary Remaining : 184 071 $
Jason Akeson 200 000 $ (5)
Salary Remaining : 184 071 $
Max Sauve 200 000 $ (1)
Salary Remaining : 184 071 $
Riku Helenius 200 000 $ (1)
Salary Remaining : 184 071 $
Peter Regin 150 000 $ (1)
Salary Remaining : 138 053 $
Zack Mitchell 150 000 $ (5)
Salary Remaining : 138 053 $
Colin White 100 000 $ (3)
Salary Remaining : 92 035 $
Andrew Poturalski 72 500 $ (3)
Salary Remaining : 66 726 $
Nicklas Jensen 70 000 $ (5)
Salary Remaining : 64 425 $
Oliver Kylington 65 000 $ (1)
Salary Remaining : 59 823 $
Joel Hanley 60 000 $ (1)
Salary Remaining : 55 221 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 55 221 $
Ryan Johnson 50 000 $ (1)
Salary Remaining : 46 018 $
Petr Hubacek 50 000 $ (1)
Salary Remaining : 46 018 $
Joey Tenute 50 000 $ (1)
Salary Remaining : 46 018 $
Sergey Tolchinsky 50 000 $ (1)
Salary Remaining : 46 018 $
Brendan Shinnimin 50 000 $ (4)
Salary Remaining : 46 018 $
Peter LeBlanc 50 000 $ (2)
Salary Remaining : 46 018 $
Total Farm Players18
Salary Commitment
Year 34 : 1 827 500,00 $
Year 35 : 892 500,00 $
Year 36 : 642 500,00 $
Year 37 : 470 000,00 $
Salary Average Commitment
Year 34 : 820 000,00 $
Year 35 : 370 000,00 $
Year 36 : 320 000,00 $
Year 37 : 220 000,00 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 5 735 - 81,92%
Level 2: 6000 - 60 $ - 5 579 - 92,98%
Level 3: 3000 - 35 $ - 2 851 - 95,04%
Level 4: 5000 - 20 $ - 4 943 - 98,87%
Luxury : 2000 - 200 $ - 1 582 - 79,10%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %20 690 - 89,96%
Average Income per Game1 494 433 $
Year to Date Revenue4 483 300 $

Expense

Pro Players Total Salaries72 300 000 $
Farm Players Total Salaries1 922 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses5 836 508 $
Farm Year To Date Expenses193 097 $
Pro Salary Cap To Date5 756 858 $
Farm Salary Cap To Date153 272 $

Estimate

Pro Estimated Season Revenue56 788 467 $
Pro Remaining Season Days104
Pro Expenses Per Days648 673 $
Pro Estimated Expenses67 461 992 $
Farm Remaining Season Days104
Farm Expenses Per Days21 438 $
Farm Estimated Expenses2 229 552 $
Estimated Season Expenses69 691 544 $
Payroll72 300 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $700 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 300 000 $
Current Bank Account70 688 480 $
Projected Bank Account57 785 403 $

Pro Players Salaries

Henrik Sedin 6 800 000 $ (2)
-Salary Remaining : 6 258 407 $
Dustin Byfuglien 6 500 000 $ (3)
-Salary Remaining : 5 982 301 $
Daniel Sedin 6 300 000 $ (1)
-Salary Remaining : 5 798 230 $
Nick Foligno 5 100 000 $ (4)
-Salary Remaining : 4 693 805 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 4 601 770 $
Brandon Dubinsky 4 850 000 $ (5)
-Salary Remaining : 4 463 717 $
Mike Hoffman 4 250 000 $ (1)
-Salary Remaining : 3 911 504 $
Henrik Zetterberg 4 250 000 $ (3)
-Salary Remaining : 3 911 504 $
Craig Anderson 4 000 000 $ (5)
-Salary Remaining : 3 681 416 $
Anton Stralman 3 850 000 $ (2)
-Salary Remaining : 3 543 363 $
Marian Hossa 3 750 000 $ (1)
-Salary Remaining : 3 451 327 $
Eric Staal 3 750 000 $ (3)
-Salary Remaining : 3 451 327 $
Dustin Brown 3 100 000 $ (4)
-Salary Remaining : 2 853 097 $
Justin Braun 3 000 000 $ (5)
-Salary Remaining : 2 761 062 $
Radim Vrbata 3 000 000 $ (4)
-Salary Remaining : 2 761 062 $
Boyd Gordon 1 250 000 $ (1)
-Salary Remaining : 1 150 442 $
Joel Edmundson 1 000 000 $ (1)
-Salary Remaining : 920 354 $
Andrej Sustr 950 000 $ (2)
-Salary Remaining : 874 336 $
Scott Darling 800 000 $ (4)
-Salary Remaining : 736 283 $
John Moore 800 000 $ (3)
-Salary Remaining : 736 283 $
Total Pro Players20
Salary Commitment
Year 34 : 72 300 000,00 $
Year 35 : 55 750 000,00 $
Year 36 : 39 150 000,00 $
Year 37 : 23 850 000,00 $
Salary Average Commitment
Year 34 : 18 820 000,00 $
Year 35 : 18 320 000,00 $
Year 36 : 17 370 000,00 $
Year 37 : 17 370 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 72 300 000,00 $
Year 35 : 55 750 000,00 $
Year 36 : 39 150 000,00 $
Year 37 : 23 850 000,00 $

Farm Players Salaries

Brian Campbell 400 000 $ (2)
Salary Remaining : 368 142 $
Joffrey Lupul 300 000 $ (1)
Salary Remaining : 276 106 $
Dale Weise 175 000 $ (2)
Salary Remaining : 161 062 $
Ladislav Smid 95 000 $ (2)
Salary Remaining : 87 434 $
Dalton Prout 95 000 $ (4)
Salary Remaining : 87 434 $
Chris Thorburn 95 000 $ (3)
Salary Remaining : 87 434 $
Michal Rozsival 75 000 $ (4)
Salary Remaining : 69 027 $
Stephen Gionta 70 000 $ (2)
Salary Remaining : 64 425 $
Jeremy Morin 70 000 $ (3)
Salary Remaining : 64 425 $
Brian Strait 62 500 $ (3)
Salary Remaining : 57 522 $
Philip Samuelsson 62 500 $ (2)
Salary Remaining : 57 522 $
Duncan Siemens 62 500 $ (4)
Salary Remaining : 57 522 $
Carter Ashton 55 000 $ (2)
Salary Remaining : 50 619 $
Joey Hishon 55 000 $ (4)
Salary Remaining : 50 619 $
Alex Foster 50 000 $ (1)
Salary Remaining : 46 018 $
Brad Stuart 50 000 $ (4)
Salary Remaining : 46 018 $
Adam Hauser 50 000 $ (2)
Salary Remaining : 46 018 $
John Persson 50 000 $ (2)
Salary Remaining : 46 018 $
Mike Connolly 50 000 $ (3)
Salary Remaining : 46 018 $
Total Farm Players19
Salary Commitment
Year 34 : 1 922 500,00 $
Year 35 : 1 572 500,00 $
Year 36 : 615 000,00 $
Year 37 : 337 500,00 $
Salary Average Commitment
Year 34 : 450 000,00 $
Year 35 : 350 000,00 $
Year 36 : 300 000,00 $
Year 37 : 250 000,00 $

Salary Cap Centrale

Team

Current Fund

Payroll

Under Maximum of
73 000 000 $

Over Minimum of
45 000 000 $

Pro Players

Farm Players

Total Players

Alaska Mystery 35 539 732 $ 65 150 000 $ 7 850 000 $ 20 150 000 $ 222143
Anaheim Icehawks 64 761 076 $ 64 800 000 $ 8 200 000 $ 19 800 000 $ 202848
Atlanta Crunch 84 050 805 $ 48 800 000 $ 24 200 000 $ 3 800 000 $ 221335
Boston Bruins 86 493 616 $ 63 500 000 $ 9 500 000 $ 18 500 000 $ 212243
Calgary Red Bull 31 384 380 $ 59 550 000 $ 13 450 000 $ 14 550 000 $ 201333
Chicago Blackhawks 51 980 802 $ 65 350 000 $ 7 650 000 $ 20 350 000 $ 202848
Cleveland Bulldogs 73 937 432 $ 59 150 000 $ 13 850 000 $ 14 150 000 $ 232649
Colorado Zipper 67 579 462 $ 63 875 000 $ 9 125 000 $ 18 875 000 $ 232447
Dallas Storm 53 724 610 $ 51 400 000 $ 21 600 000 $ 6 400 000 $ 211435
Detroit Giants 91 973 786 $ 64 825 000 $ 8 175 000 $ 19 825 000 $ 232649
Edmonton Oilers 42 761 436 $ 69 750 000 $ 3 250 000 $ 24 750 000 $ 222547
Halifax Thunder 86 553 773 $ 51 375 000 $ 21 625 000 $ 6 375 000 $ 271845
Hamilton Ultimate Fighter 23 285 349 $ 54 150 000 $ 18 850 000 $ 9 150 000 $ 202848
Houston Supernova 35 892 398 $ 51 600 000 $ 21 400 000 $ 6 600 000 $ 222850
London Spartiates 44 173 330 $ 49 400 000 $ 23 600 000 $ 4 400 000 $ 252550
Los Angeles Kings 69 978 642 $ 42 475 000 $ 30 525 000 $ -2 525 000 $ 232750
Moncton Bonessetters 41 785 968 $ 65 158 000 $ 7 842 000 $ 20 158 000 $ 232649
Montreal Canadiens 85 071 028 $ 68 500 000 $ 4 500 000 $ 23 500 000 $ 222042
New York Rangers 55 353 958 $ 50 250 000 $ 22 750 000 $ 5 250 000 $ 221840
Ottawa Rebels 89 530 860 $ 67 525 000 $ 5 475 000 $ 22 525 000 $ 202949
Quebec Nordiques 91 289 608 $ 62 600 000 $ 10 400 000 $ 17 600 000 $ 212950
Regina Pats 30 718 964 $ 69 600 000 $ 3 400 000 $ 24 600 000 $ 203050
San Jose Rhinos 85 133 577 $ 67 825 000 $ 5 175 000 $ 22 825 000 $ 212243
Seattle Armada 70 904 866 $ 61 925 000 $ 11 075 000 $ 16 925 000 $ 203050
St-Johns Desperados 84 802 386 $ 55 925 000 $ 17 075 000 $ 10 925 000 $ 212950
St-Louis Blues 42 464 455 $ 63 300 000 $ 9 700 000 $ 18 300 000 $ 252449
Toronto Tomahawk 63 116 596 $ 55 300 000 $ 17 700 000 $ 10 300 000 $ 221941
Vancouver Knights 76 396 240 $ 70 200 000 $ 2 800 000 $ 25 200 000 $ 202949
Washington Budweiser 93 431 123 $ 48 775 000 $ 24 225 000 $ 3 775 000 $ 281846
Winnipeg Jets 70 688 480 $ 72 300 000 $ 700 000 $ 27 300 000 $ 201939



© 2000-2017 Association Québecoise de Hockey Simulé