Finances

Team Finance for Association Québécoise de Hockey Simulé

Update - 14 décembre 2017 at 20:26

Alaska Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlaska Dome
Level 1: 6000 - 130 $ - 4 330 - 72,17%
Level 2: 5000 - 80 $ - 3 787 - 75,74%
Level 3: 2250 - 55 $ - 1 663 - 73,91%
Level 4: 4000 - 40 $ - 2 346 - 58,64%
Luxury : 1250 - 240 $ - 1 191 - 95,26%
Total Capacity :18500

Income

Home Games Left15
Average Attendance - %13 316 - 71,98%
Average Income per Game1 403 777 $
Year to Date Revenue36 498 189 $

Expense

Pro Players Total Salaries65 375 000 $
Farm Players Total Salaries1 775 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 163 272 $
Farm Year To Date Expenses1 554 251 $
Pro Salary Cap To Date39 548 228 $
Farm Salary Cap To Date987 867 $

Estimate

Pro Estimated Season Revenue21 056 648 $
Pro Remaining Season Days49
Pro Expenses Per Days600 664 $
Pro Estimated Expenses29 432 536 $
Farm Remaining Season Days49
Farm Expenses Per Days24 558 $
Farm Estimated Expenses1 203 342 $
Estimated Season Expenses30 635 878 $
Payroll65 375 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 625 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 375 000 $
Current Bank Account29 751 300 $
Projected Bank Account20 172 070 $

Pro Players Salaries

Claude Giroux 7 350 000 $ (5)
-Salary Remaining : 3 187 168 $
Kris Letang 6 750 000 $ (2)
-Salary Remaining : 2 926 991 $
Dustin Byfuglien 6 500 000 $ (3)
-Salary Remaining : 2 818 584 $
Max Pacioretty 6 350 000 $ (4)
-Salary Remaining : 2 753 540 $
John Carlson (Out of Payroll) 6 250 000 $ (3)
-Salary Remaining : 2 710 177 $
Nick Foligno 5 100 000 $ (4)
-Salary Remaining : 2 211 504 $
Tyler Johnson 5 000 000 $ (5)
-Salary Remaining : 2 168 142 $
Cam Talbot 4 500 000 $ (5)
-Salary Remaining : 1 951 327 $
Marian Hossa 3 750 000 $ (1)
-Salary Remaining : 1 626 106 $
Patrik Berglund 3 500 000 $ (2)
-Salary Remaining : 1 517 699 $
Jakob Silfverberg 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Marc Methot 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Erik Gudbranson (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Antoine Roussel 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Keith Kinkaid 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Marcus Foligno 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Tom Wilson 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Steve Ott 975 000 $ (3)
-Salary Remaining : 422 788 $
Torrey Mitchell 900 000 $ (2)
-Salary Remaining : 390 265 $
Jake Dotchin 800 000 $ (3)
-Salary Remaining : 346 903 $
Fedor Tyutin 650 000 $ (2)
-Salary Remaining : 281 858 $
Matt Donovan 550 000 $ (5)
-Salary Remaining : 238 496 $
Kevin Czuczman (1 Way Contract) 500 000 $ (1)
-Salary Remaining : 216 814 $
Total Pro Players23
Salary Commitment
Year 34 : 74 625 000,00 $
Year 35 : 64 875 000,00 $
Year 36 : 52 075 000,00 $
Year 37 : 33 350 000,00 $
Salary Average Commitment
Year 34 : 29 170 000,00 $
Year 35 : 29 170 000,00 $
Year 36 : 21 820 000,00 $
Year 37 : 21 320 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 74 625 000,00 $
Year 35 : 64 875 000,00 $
Year 36 : 52 075 000,00 $
Year 37 : 33 350 000,00 $

Farm Players Salaries

Craig Smith 375 000 $ (1)
Salary Remaining : 162 611 $
Benoit Pouliot 150 000 $ (4)
Salary Remaining : 65 044 $
Alex Stalock 100 000 $ (5)
Salary Remaining : 43 363 $
Trevor Smith 75 000 $ (3)
Salary Remaining : 32 522 $
Luke Witkowski 75 000 $ (3)
Salary Remaining : 32 522 $
Sergei Kostitsyn 75 000 $ (2)
Salary Remaining : 32 522 $
Mike Vecchione 75 000 $ (3)
Salary Remaining : 32 522 $
Brian Gibbons 75 000 $ (2)
Salary Remaining : 32 522 $
Stefan Noesen 75 000 $ (4)
Salary Remaining : 32 522 $
Viktor Svedberg 75 000 $ (1)
Salary Remaining : 32 522 $
Alan Quine 65 000 $ (1)
Salary Remaining : 28 186 $
Chad Billins 60 000 $ (3)
Salary Remaining : 26 018 $
Teemu Hartikainen 60 000 $ (5)
Salary Remaining : 26 018 $
Anthony Peluso 60 000 $ (4)
Salary Remaining : 26 018 $
Kyle Baun 60 000 $ (2)
Salary Remaining : 26 018 $
Dustin Jeffrey 55 000 $ (3)
Salary Remaining : 23 850 $
Calvin Heeter 55 000 $ (3)
Salary Remaining : 23 850 $
Matthew Corrente 55 000 $ (3)
Salary Remaining : 23 850 $
Gabriel Dumont 55 000 $ (3)
Salary Remaining : 23 850 $
Adam Payerl 50 000 $ (1)
Salary Remaining : 21 681 $
Nathan Lieuwen 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players21
Salary Commitment
Year 34 : 1 775 000,00 $
Year 35 : 1 160 000,00 $
Year 36 : 950 000,00 $
Year 37 : 445 000,00 $
Salary Average Commitment
Year 34 : 610 000,00 $
Year 35 : 510 000,00 $
Year 36 : 460 000,00 $
Year 37 : 310 000,00 $

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 100 $ - 5 669 - 80,98%
Level 2: 6000 - 60 $ - 5 763 - 96,05%
Level 3: 3000 - 35 $ - 2 869 - 95,64%
Level 4: 5000 - 20 $ - 4 878 - 97,56%
Luxury : 2000 - 200 $ - 1 474 - 73,68%
Total Capacity :23000

Income

Home Games Left15
Average Attendance - %20 653 - 89,79%
Average Income per Game1 475 612 $
Year to Date Revenue38 365 904 $

Expense

Pro Players Total Salaries68 325 000 $
Farm Players Total Salaries1 940 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 953 982 $
Farm Year To Date Expenses1 704 156 $
Pro Salary Cap To Date37 538 047 $
Farm Salary Cap To Date1 251 052 $

Estimate

Pro Estimated Season Revenue22 134 175 $
Pro Remaining Season Days49
Pro Expenses Per Days626 770 $
Pro Estimated Expenses30 711 730 $
Farm Remaining Season Days49
Farm Expenses Per Days24 248 $
Farm Estimated Expenses1 188 152 $
Estimated Season Expenses31 899 882 $
Payroll68 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 325 000 $
Current Bank Account62 268 125 $
Projected Bank Account52 502 418 $

Pro Players Salaries

Sidney Crosby 9 000 000 $ (1)
-Salary Remaining : 3 902 655 $
Brent Burns 7 750 000 $ (4)
-Salary Remaining : 3 360 619 $
Jakub Voracek 6 000 000 $ (4)
-Salary Remaining : 2 601 770 $
Leon Draisaitl 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Frans Nielsen 4 000 000 $ (4)
-Salary Remaining : 1 734 513 $
Morgan Rielly 3 500 000 $ (2)
-Salary Remaining : 1 517 699 $
Michael Cammalleri 3 500 000 $ (3)
-Salary Remaining : 1 517 699 $
Kris Versteeg 3 500 000 $ (2)
-Salary Remaining : 1 517 699 $
Kevin Hayes 3 500 000 $ (2)
-Salary Remaining : 1 517 699 $
Marian Gaborik 3 000 000 $ (2)
-Salary Remaining : 1 300 885 $
Jared Spurgeon 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Andrei Vasilevskiy 2 500 000 $ (4)
-Salary Remaining : 1 084 071 $
Lee Stempniak 2 250 000 $ (5)
-Salary Remaining : 975 664 $
Thomas Hickey 2 000 000 $ (3)
-Salary Remaining : 867 257 $
Vladislav Namestnikov 1 800 000 $ (3)
-Salary Remaining : 780 531 $
Clayton Stoner 1 750 000 $ (1)
-Salary Remaining : 758 850 $
Jake McCabe 1 250 000 $ (2)
-Salary Remaining : 542 035 $
Carter Hutton 1 250 000 $ (5)
-Salary Remaining : 542 035 $
Martin Marincin 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Tom Pyatt 875 000 $ (1)
-Salary Remaining : 379 425 $
Brock McGinn 850 000 $ (5)
-Salary Remaining : 368 584 $
Adam Pelech 800 000 $ (5)
-Salary Remaining : 346 903 $
Tyler Ennis 750 000 $ (4)
-Salary Remaining : 325 221 $
Total Pro Players23
Salary Commitment
Year 34 : 68 325 000,00 $
Year 35 : 56 700 000,00 $
Year 36 : 38 450 000,00 $
Year 37 : 31 150 000,00 $
Salary Average Commitment
Year 34 : 12 425 000,00 $
Year 35 : 12 425 000,00 $
Year 36 : 11 425 000,00 $
Year 37 : 9 125 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 68 325 000,00 $
Year 35 : 56 700 000,00 $
Year 36 : 38 450 000,00 $
Year 37 : 31 150 000,00 $

Farm Players Salaries

Clarke MacArthur 250 000 $ (2)
Salary Remaining : 108 407 $
Pascal Dupuis 200 000 $ (1)
Salary Remaining : 86 726 $
Brandon Pirri 175 000 $ (2)
Salary Remaining : 75 885 $
Mike Weber 100 000 $ (1)
Salary Remaining : 43 363 $
Nail Yakupov (Out of Payroll) 100 000 $ (4)
Salary Remaining : 43 363 $
Jakub Kindl 100 000 $ (1)
Salary Remaining : 43 363 $
Ryan Pulock 85 000 $ (1)
Salary Remaining : 36 858 $
Frederik Gauthier 80 000 $ (5)
Salary Remaining : 34 690 $
Hunter Shinkaruk 80 000 $ (5)
Salary Remaining : 34 690 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 32 522 $
Jake Virtanen 75 000 $ (5)
Salary Remaining : 32 522 $
Dainius Zubrus 65 000 $ (1)
Salary Remaining : 28 186 $
Rocco Grimaldi 55 000 $ (3)
Salary Remaining : 23 850 $
Brandon Prust 50 000 $ (4)
Salary Remaining : 21 681 $
Anton Rodin 50 000 $ (3)
Salary Remaining : 21 681 $
Jamie Devane 50 000 $ (2)
Salary Remaining : 21 681 $
Colton Gillies 50 000 $ (4)
Salary Remaining : 21 681 $
Vladimir Mihalik 50 000 $ (5)
Salary Remaining : 21 681 $
Michael Paliotta 50 000 $ (3)
Salary Remaining : 21 681 $
Mike Murphy 50 000 $ (2)
Salary Remaining : 21 681 $
Rob O'Gara 50 000 $ (3)
Salary Remaining : 21 681 $
Nick Petrecki 50 000 $ (4)
Salary Remaining : 21 681 $
Andrew Ference 50 000 $ (1)
Salary Remaining : 21 681 $
Jeremy Smith 50 000 $ (3)
Salary Remaining : 21 681 $
Ben Thomson 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players25
Salary Commitment
Year 34 : 2 040 000,00 $
Year 35 : 1 440 000,00 $
Year 36 : 915 000,00 $
Year 37 : 535 000,00 $
Salary Average Commitment
Year 34 : 1 010 000,00 $
Year 35 : 960 000,00 $
Year 36 : 910 000,00 $
Year 37 : 535 000,00 $

Atlanta Crunch



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6500 - 100 $ - 5 573 - 85,74%
Level 2: 5500 - 60 $ - 5 483 - 99,69%
Level 3: 2750 - 35 $ - 2 736 - 99,48%
Level 4: 4500 - 20 $ - 4 497 - 99,94%
Luxury : 1750 - 200 $ - 1 471 - 84,06%
Total Capacity :21000

Income

Home Games Left16
Average Attendance - %19 760 - 94,10%
Average Income per Game1 434 502 $
Year to Date Revenue35 862 553 $

Expense

Pro Players Total Salaries57 250 000 $
Farm Players Total Salaries877 500 $
Coaches Total Salaries3 450 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 737 404 $
Farm Year To Date Expenses1 208 822 $
Pro Salary Cap To Date28 151 550 $
Farm Salary Cap To Date840 688 $

Estimate

Pro Estimated Season Revenue22 952 034 $
Pro Remaining Season Days49
Pro Expenses Per Days531 416 $
Pro Estimated Expenses26 039 384 $
Farm Remaining Season Days49
Farm Expenses Per Days13 518 $
Farm Estimated Expenses662 382 $
Estimated Season Expenses26 701 766 $
Payroll57 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $15 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 12 250 000 $
Current Bank Account87 453 130 $
Projected Bank Account83 703 398 $

Pro Players Salaries

Cody Almond 10 000 000 $ (1)
-Salary Remaining : 4 336 283 $
Ben Maxwell 8 000 000 $ (1)
-Salary Remaining : 3 469 027 $
Mark Fistric 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Justin Mercier 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Tomas Tatar 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Petr Mrazek 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Nick Bjugstad 3 000 000 $ (5)
-Salary Remaining : 1 300 885 $
Joe Callahan 2 500 000 $ (1)
-Salary Remaining : 1 084 071 $
Tomas Jurco 1 250 000 $ (1)
-Salary Remaining : 542 035 $
Markus Hannikainen 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Marek Mazanec 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Jesse Puljujarvi 1 100 000 $ (3)
-Salary Remaining : 476 991 $
Timo Meier 1 100 000 $ (3)
-Salary Remaining : 476 991 $
Andreas Athanasiou 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Malcolm Subban 1 000 000 $ (4)
-Salary Remaining : 433 628 $
Mikko Rantanen 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Jakub Vrana 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Jacob Larsson 925 000 $ (3)
-Salary Remaining : 401 106 $
Brady Skjei 925 000 $ (1)
-Salary Remaining : 401 106 $
Pavel Buchnevich 900 000 $ (3)
-Salary Remaining : 390 265 $
Ryan Sproul 800 000 $ (2)
-Salary Remaining : 346 903 $
Anthony Mantha 800 000 $ (1)
-Salary Remaining : 346 903 $
Nikita Soshnikov 800 000 $ (1)
-Salary Remaining : 346 903 $
Dan Renouf 650 000 $ (3)
-Salary Remaining : 281 858 $
Petteri Lindbohm 600 000 $ (4)
-Salary Remaining : 260 177 $
Lukas Krajicek 500 000 $ (1)
-Salary Remaining : 216 814 $
Aaron Rome 500 000 $ (1)
-Salary Remaining : 216 814 $
Alex Henry 500 000 $ (1)
-Salary Remaining : 216 814 $
Total Pro Players28
Salary Commitment
Year 34 : 57 250 000,00 $
Year 35 : 16 275 000,00 $
Year 36 : 14 275 000,00 $
Year 37 : 4 600 000,00 $
Salary Average Commitment
Year 34 : 13 500 000,00 $
Year 35 : 7 000 000,00 $
Year 36 : 7 000 000,00 $
Year 37 : 4 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 57 250 000,00 $
Year 35 : 16 275 000,00 $
Year 36 : 14 275 000,00 $
Year 37 : 4 600 000,00 $

Farm Players Salaries

Ben Holmstrom 300 000 $ (1)
Salary Remaining : 130 088 $
Sonny Milano 95 000 $ (5)
Salary Remaining : 41 195 $
Evgeny Svechnikov 92 500 $ (3)
Salary Remaining : 40 111 $
Mackenzie Skapski 80 000 $ (4)
Salary Remaining : 34 690 $
Tyler Bertuzzi 75 000 $ (3)
Salary Remaining : 32 522 $
Jan Mursak 65 000 $ (3)
Salary Remaining : 28 186 $
Linus Klasen 60 000 $ (2)
Salary Remaining : 26 018 $
Linus Omark 60 000 $ (2)
Salary Remaining : 26 018 $
Matt Campanale 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players9
Salary Commitment
Year 34 : 877 500,00 $
Year 35 : 527 500,00 $
Year 36 : 407 500,00 $
Year 37 : 175 000,00 $
Salary Average Commitment
Year 34 : 445 000,00 $
Year 35 : 345 000,00 $
Year 36 : 245 000,00 $
Year 37 : 145 000,00 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 95 $ - 6 865 - 98,08%
Level 2: 6000 - 60 $ - 5 773 - 96,22%
Level 3: 3000 - 35 $ - 2 912 - 97,07%
Level 4: 5000 - 20 $ - 4 849 - 96,99%
Luxury : 2000 - 150 $ - 1 876 - 93,79%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 276 - 96,85%
Average Income per Game1 552 846 $
Year to Date Revenue38 821 139 $

Expense

Pro Players Total Salaries69 150 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 681 860 $
Farm Year To Date Expenses2 044 329 $
Pro Salary Cap To Date36 265 930 $
Farm Salary Cap To Date1 761 144 $

Estimate

Pro Estimated Season Revenue24 845 529 $
Pro Remaining Season Days49
Pro Expenses Per Days634 071 $
Pro Estimated Expenses31 069 479 $
Farm Remaining Season Days49
Farm Expenses Per Days26 195 $
Farm Estimated Expenses1 283 555 $
Estimated Season Expenses32 353 034 $
Payroll69 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 150 000 $
Current Bank Account86 441 807 $
Projected Bank Account78 934 302 $

Pro Players Salaries

Aaron Ekblad 7 000 000 $ (4)
-Salary Remaining : 3 035 398 $
Ryan Johansen 6 000 000 $ (3)
-Salary Remaining : 2 601 770 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 2 601 770 $
Cory Schneider 6 000 000 $ (1)
-Salary Remaining : 2 601 770 $
Niklas Kronwall (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
David Backes 5 000 000 $ (3)
-Salary Remaining : 2 168 142 $
Mike Ribeiro 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Rasmus Ristolainen 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Jake Muzzin 4 000 000 $ (4)
-Salary Remaining : 1 734 513 $
Mark Fayne 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Charlie Coyle 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Mark Stone 3 000 000 $ (5)
-Salary Remaining : 1 300 885 $
Olli Maatta 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Shawn Matthias 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Patrick Maroon 2 000 000 $ (4)
-Salary Remaining : 867 257 $
Patrick Eaves 2 000 000 $ (5)
-Salary Remaining : 867 257 $
Brayden McNabb 1 600 000 $ (1)
-Salary Remaining : 693 805 $
Brian Boyle 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Jay Beagle 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Antti Raanta 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Devante Smith-Pelly 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Nick Ritchie 800 000 $ (1)
-Salary Remaining : 346 903 $
Greg Pateryn 750 000 $ (2)
-Salary Remaining : 325 221 $
Brian Lashoff 500 000 $ (5)
-Salary Remaining : 216 814 $
Nicklas Grossmann 500 000 $ (5)
-Salary Remaining : 216 814 $
Keith Aulie 500 000 $ (5)
-Salary Remaining : 216 814 $
Total Pro Players26
Salary Commitment
Year 34 : 74 150 000,00 $
Year 35 : 58 750 000,00 $
Year 36 : 38 000 000,00 $
Year 37 : 21 500 000,00 $
Salary Average Commitment
Year 34 : 11 750 000,00 $
Year 35 : 10 750 000,00 $
Year 36 : 10 000 000,00 $
Year 37 : 10 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 74 150 000,00 $
Year 35 : 58 750 000,00 $
Year 36 : 38 000 000,00 $
Year 37 : 21 500 000,00 $

Farm Players Salaries

Jared Cowen 450 000 $ (1)
Salary Remaining : 195 133 $
Justin Abdelkader 420 000 $ (3)
Salary Remaining : 182 124 $
Jimmy Hayes 200 000 $ (1)
Salary Remaining : 86 726 $
Brett Ritchie 150 000 $ (4)
Salary Remaining : 65 044 $
Matt Martin 100 000 $ (5)
Salary Remaining : 43 363 $
Colin McDonald 100 000 $ (1)
Salary Remaining : 43 363 $
Rob Klinkhammer 100 000 $ (1)
Salary Remaining : 43 363 $
Chris Stewart 80 000 $ (5)
Salary Remaining : 34 690 $
Greg Nemisz 75 000 $ (1)
Salary Remaining : 32 522 $
Andy Andreoff 75 000 $ (3)
Salary Remaining : 32 522 $
Alex Auld 70 000 $ (1)
Salary Remaining : 30 354 $
Mark McNeill 70 000 $ (1)
Salary Remaining : 30 354 $
Brent Krahn 70 000 $ (1)
Salary Remaining : 30 354 $
Bryan Bickell 50 000 $ (5)
Salary Remaining : 21 681 $
Brooks Laich 50 000 $ (4)
Salary Remaining : 21 681 $
James Wright 50 000 $ (3)
Salary Remaining : 21 681 $
Jeremy Welsh 50 000 $ (3)
Salary Remaining : 21 681 $
Raman Hrabarenka 50 000 $ (5)
Salary Remaining : 21 681 $
Erik Condra 50 000 $ (5)
Salary Remaining : 21 681 $
Andrey Pedan 50 000 $ (1)
Salary Remaining : 21 681 $
Taylor Beck 50 000 $ (4)
Salary Remaining : 21 681 $
Tye McGinn 50 000 $ (3)
Salary Remaining : 21 681 $
Andrew MacWilliam 50 000 $ (5)
Salary Remaining : 21 681 $
Total Farm Players23
Salary Commitment
Year 34 : 2 460 000,00 $
Year 35 : 1 275 000,00 $
Year 36 : 1 275 000,00 $
Year 37 : 630 000,00 $
Salary Average Commitment
Year 34 : 730 000,00 $
Year 35 : 630 000,00 $
Year 36 : 630 000,00 $
Year 37 : 530 000,00 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 859 - 97,98%
Level 2: 6000 - 54 $ - 5 857 - 97,61%
Level 3: 3000 - 33 $ - 2 894 - 96,47%
Level 4: 5000 - 20 $ - 4 902 - 98,04%
Luxury : 2000 - 145 $ - 1 869 - 93,44%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 380 - 97,31%
Average Income per Game1 381 537 $
Year to Date Revenue34 538 429 $

Expense

Pro Players Total Salaries64 150 000 $
Farm Players Total Salaries820 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 648 672 $
Farm Year To Date Expenses847 873 $
Pro Salary Cap To Date35 082 282 $
Farm Salary Cap To Date564 681 $

Estimate

Pro Estimated Season Revenue22 104 595 $
Pro Remaining Season Days49
Pro Expenses Per Days576 549 $
Pro Estimated Expenses28 250 901 $
Farm Remaining Season Days49
Farm Expenses Per Days11 681 $
Farm Estimated Expenses572 369 $
Estimated Season Expenses28 823 270 $
Payroll64 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 150 000 $
Current Bank Account29 189 286 $
Projected Bank Account22 470 611 $

Pro Players Salaries

David Krejci 5 800 000 $ (1)
-Salary Remaining : 2 515 044 $
Jonathan Huberdeau 5 500 000 $ (5)
-Salary Remaining : 2 384 956 $
Aleksander Barkov 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Tyson Barrie 4 250 000 $ (4)
-Salary Remaining : 1 842 920 $
Nick Leddy 3 850 000 $ (1)
-Salary Remaining : 1 669 469 $
Michael Grabner 3 750 000 $ (4)
-Salary Remaining : 1 626 106 $
Thomas Vanek 3 750 000 $ (2)
-Salary Remaining : 1 626 106 $
Josh Gorges 3 500 000 $ (4)
-Salary Remaining : 1 517 699 $
Sergei Bobrovsky 3 500 000 $ (3)
-Salary Remaining : 1 517 699 $
Dion Phaneuf 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Ryan Spooner 2 500 000 $ (5)
-Salary Remaining : 1 084 071 $
Tyler Myers 2 500 000 $ (3)
-Salary Remaining : 1 084 071 $
Bo Horvat 2 500 000 $ (3)
-Salary Remaining : 1 084 071 $
Joel Ward 2 000 000 $ (4)
-Salary Remaining : 867 257 $
Calvin de Haan 1 800 000 $ (2)
-Salary Remaining : 780 531 $
Andrew Cogliano 1 800 000 $ (1)
-Salary Remaining : 780 531 $
Chad Johnson 1 800 000 $ (5)
-Salary Remaining : 780 531 $
Phillip Danault 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Lance Bouma 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Jordan Schmaltz 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Radek Faksa 900 000 $ (1)
-Salary Remaining : 390 265 $
Robby Fabbri 900 000 $ (1)
-Salary Remaining : 390 265 $
Jordie Benn 850 000 $ (1)
-Salary Remaining : 368 584 $
Rinat Valiev 700 000 $ (5)
-Salary Remaining : 303 540 $
Total Pro Players24
Salary Commitment
Year 34 : 64 150 000,00 $
Year 35 : 50 050 000,00 $
Year 36 : 38 000 000,00 $
Year 37 : 27 000 000,00 $
Salary Average Commitment
Year 34 : 26 550 000,00 $
Year 35 : 26 050 000,00 $
Year 36 : 25 550 000,00 $
Year 37 : 20 550 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 64 150 000,00 $
Year 35 : 50 050 000,00 $
Year 36 : 38 000 000,00 $
Year 37 : 27 000 000,00 $

Farm Players Salaries

Jarret Stoll 120 000 $ (3)
Salary Remaining : 52 035 $
Mark Jankowski 95 000 $ (3)
Salary Remaining : 41 195 $
Jujhar Khaira 90 000 $ (5)
Salary Remaining : 39 027 $
Jack Roslovic 90 000 $ (3)
Salary Remaining : 39 027 $
Anthony Stolarz 85 000 $ (3)
Salary Remaining : 36 858 $
Riley Barber 80 000 $ (3)
Salary Remaining : 34 690 $
Scott Wedgewood 60 000 $ (1)
Salary Remaining : 26 018 $
Kevin Quick 50 000 $ (1)
Salary Remaining : 21 681 $
Sean Kuraly 50 000 $ (3)
Salary Remaining : 21 681 $
Garrett Mitchell 50 000 $ (3)
Salary Remaining : 21 681 $
Jean-Francois Berube 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players11
Salary Commitment
Year 34 : 820 000,00 $
Year 35 : 660 000,00 $
Year 36 : 660 000,00 $
Year 37 : 90 000,00 $
Salary Average Commitment
Year 34 : 440 000,00 $
Year 35 : 390 000,00 $
Year 36 : 390 000,00 $
Year 37 : 90 000,00 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 6000 - 115 $ - 4 920 - 81,99%
Level 2: 5000 - 75 $ - 4 073 - 81,46%
Level 3: 2250 - 43 $ - 2 051 - 91,17%
Level 4: 4000 - 27 $ - 3 513 - 87,83%
Luxury : 1250 - 225 $ - 1 232 - 98,57%
Total Capacity :18500

Income

Home Games Left16
Average Attendance - %15 789 - 85,35%
Average Income per Game1 398 115 $
Year to Date Revenue34 952 866 $

Expense

Pro Players Total Salaries64 200 000 $
Farm Players Total Salaries2 380 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 476 999 $
Farm Year To Date Expenses2 296 507 $
Pro Salary Cap To Date36 777 886 $
Farm Salary Cap To Date1 517 732 $

Estimate

Pro Estimated Season Revenue22 369 834 $
Pro Remaining Season Days49
Pro Expenses Per Days594 690 $
Pro Estimated Expenses29 139 810 $
Farm Remaining Season Days49
Farm Expenses Per Days34 336 $
Farm Estimated Expenses1 682 464 $
Estimated Season Expenses30 822 274 $
Payroll64 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 200 000 $
Current Bank Account43 706 202 $
Projected Bank Account35 253 762 $

Pro Players Salaries

Jonathan Toews 7 500 000 $ (5)
-Salary Remaining : 3 252 212 $
Tyler Seguin 7 000 000 $ (1)
-Salary Remaining : 3 035 398 $
Brent Seabrook 6 000 000 $ (2)
-Salary Remaining : 2 601 770 $
Mark Giordano 5 800 000 $ (3)
-Salary Remaining : 2 515 044 $
Tuukka Rask 4 500 000 $ (2)
-Salary Remaining : 1 951 327 $
Jaromir Jagr 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Mats Zuccarello 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Jaden Schwartz 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Tyler Bozak 2 800 000 $ (4)
-Salary Remaining : 1 214 159 $
Leo Komarov 2 600 000 $ (4)
-Salary Remaining : 1 127 434 $
Nick Bonino 2 500 000 $ (1)
-Salary Remaining : 1 084 071 $
Matt Stajan 1 800 000 $ (2)
-Salary Remaining : 780 531 $
Roman Polak 1 750 000 $ (3)
-Salary Remaining : 758 850 $
Zack Smith 1 700 000 $ (3)
-Salary Remaining : 737 168 $
Dennis Wideman (Out of Payroll) 1 600 000 $ (5)
-Salary Remaining : 693 805 $
Vernon Fiddler 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Ron Hainsey 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Luca Sbisa 1 250 000 $ (5)
-Salary Remaining : 542 035 $
Ivan Provorov 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Calvin Pickard 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Brendan Perlini 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Mark Pysyk 1 200 000 $ (5)
-Salary Remaining : 520 354 $
Melker Karlsson 1 200 000 $ (4)
-Salary Remaining : 520 354 $
Total Pro Players23
Salary Commitment
Year 34 : 65 800 000,00 $
Year 35 : 46 300 000,00 $
Year 36 : 32 500 000,00 $
Year 37 : 18 150 000,00 $
Salary Average Commitment
Year 34 : 14 550 000,00 $
Year 35 : 14 550 000,00 $
Year 36 : 14 550 000,00 $
Year 37 : 13 050 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 65 800 000,00 $
Year 35 : 46 300 000,00 $
Year 36 : 32 500 000,00 $
Year 37 : 18 150 000,00 $

Farm Players Salaries

Karri Ramo 325 000 $ (2)
Salary Remaining : 140 929 $
Zbynek Michalek 300 000 $ (2)
Salary Remaining : 130 088 $
Jason Garrison 245 000 $ (3)
Salary Remaining : 106 239 $
Tomas Nosek 120 000 $ (1)
Salary Remaining : 52 035 $
Alexander Salak 100 000 $ (5)
Salary Remaining : 43 363 $
Griffin Reinhart 90 000 $ (4)
Salary Remaining : 39 027 $
Johan Franzen 80 000 $ (4)
Salary Remaining : 34 690 $
Mike Blunden 75 000 $ (2)
Salary Remaining : 32 522 $
Adam Clendening (Out of Payroll) 75 000 $ (4)
Salary Remaining : 32 522 $
Matt Grzelcyk 75 000 $ (3)
Salary Remaining : 32 522 $
Jonny Brodzinski 75 000 $ (3)
Salary Remaining : 32 522 $
Thomas McCollum 70 000 $ (4)
Salary Remaining : 30 354 $
Charlie Lindgren 70 000 $ (1)
Salary Remaining : 30 354 $
Peter Cehlarik 70 000 $ (3)
Salary Remaining : 30 354 $
Valeri Nichushkin 65 000 $ (2)
Salary Remaining : 28 186 $
Carter Camper 60 000 $ (2)
Salary Remaining : 26 018 $
David Booth 60 000 $ (5)
Salary Remaining : 26 018 $
Mike Liambas 60 000 $ (5)
Salary Remaining : 26 018 $
Aaron Ness 60 000 $ (5)
Salary Remaining : 26 018 $
Andrei Loktionov 60 000 $ (2)
Salary Remaining : 26 018 $
Joel Vermin 60 000 $ (1)
Salary Remaining : 26 018 $
Taylor Fedun 60 000 $ (2)
Salary Remaining : 26 018 $
Colin Smith 50 000 $ (4)
Salary Remaining : 21 681 $
Adam Almquist 50 000 $ (2)
Salary Remaining : 21 681 $
Stefan Elliott 50 000 $ (3)
Salary Remaining : 21 681 $
Kaspars Daugavins 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players26
Salary Commitment
Year 34 : 2 455 000,00 $
Year 35 : 2 155 000,00 $
Year 36 : 1 160 000,00 $
Year 37 : 645 000,00 $
Salary Average Commitment
Year 34 : 900 000,00 $
Year 35 : 750 000,00 $
Year 36 : 650 000,00 $
Year 37 : 450 000,00 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 98 $ - 6 563 - 93,76%
Level 2: 6000 - 62 $ - 5 426 - 90,44%
Level 3: 3000 - 36 $ - 2 817 - 93,91%
Level 4: 5000 - 23 $ - 4 176 - 83,51%
Luxury : 2000 - 184 $ - 1 827 - 91,37%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %20 810 - 90,48%
Average Income per Game1 599 031 $
Year to Date Revenue39 975 779 $

Expense

Pro Players Total Salaries59 050 000 $
Farm Players Total Salaries2 450 000 $
Coaches Total Salaries4 125 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 524 325 $
Farm Year To Date Expenses1 548 022 $
Pro Salary Cap To Date34 527 868 $
Farm Salary Cap To Date1 208 198 $

Estimate

Pro Estimated Season Revenue25 584 499 $
Pro Remaining Season Days49
Pro Expenses Per Days553 761 $
Pro Estimated Expenses27 134 289 $
Farm Remaining Season Days49
Farm Expenses Per Days26 991 $
Farm Estimated Expenses1 322 559 $
Estimated Season Expenses28 456 848 $
Payroll59 050 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $13 950 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 14 050 000 $
Current Bank Account74 843 470 $
Projected Bank Account71 971 121 $

Pro Players Salaries

Paul Stastny 5 800 000 $ (5)
-Salary Remaining : 2 515 044 $
Alexander Steen 5 800 000 $ (1)
-Salary Remaining : 2 515 044 $
Johnny Boychuk 4 700 000 $ (4)
-Salary Remaining : 2 038 053 $
Reilly Smith 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Connor Murphy 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Michael Frolik 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Patrick Marleau 3 800 000 $ (2)
-Salary Remaining : 1 647 788 $
Francois Beauchemin 3 250 000 $ (1)
-Salary Remaining : 1 409 292 $
Andrej Sekera 3 100 000 $ (1)
-Salary Remaining : 1 344 248 $
Braydon Coburn 2 750 000 $ (3)
-Salary Remaining : 1 192 478 $
Mattias Ekholm 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Michael Raffl 2 000 000 $ (5)
-Salary Remaining : 867 257 $
John Mitchell 2 000 000 $ (2)
-Salary Remaining : 867 257 $
Kyle Quincey 1 750 000 $ (4)
-Salary Remaining : 758 850 $
William Karlsson 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Peter Budaj 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Jordan Martinook 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Cody McLeod 1 250 000 $ (4)
-Salary Remaining : 542 035 $
Jack Eichel 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Anders Nilsson 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Devin Shore 900 000 $ (1)
-Salary Remaining : 390 265 $
Jayson Megna 750 000 $ (2)
-Salary Remaining : 325 221 $
Total Pro Players22
Salary Commitment
Year 34 : 59 050 000,00 $
Year 35 : 44 800 000,00 $
Year 36 : 30 750 000,00 $
Year 37 : 24 000 000,00 $
Salary Average Commitment
Year 34 : 16 800 000,00 $
Year 35 : 16 300 000,00 $
Year 36 : 16 300 000,00 $
Year 37 : 15 800 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 59 050 000,00 $
Year 35 : 44 800 000,00 $
Year 36 : 30 750 000,00 $
Year 37 : 24 000 000,00 $

Farm Players Salaries

Carl Gunnarsson 275 000 $ (2)
Salary Remaining : 119 248 $
Jaroslav Halak 250 000 $ (4)
Salary Remaining : 108 407 $
Riley Sheahan 220 000 $ (3)
Salary Remaining : 95 398 $
Marek Zidlicky 125 000 $ (2)
Salary Remaining : 54 204 $
Anton Lander 120 000 $ (1)
Salary Remaining : 52 035 $
Michal Kempny 90 000 $ (3)
Salary Remaining : 39 027 $
Kalle Kossila 80 000 $ (3)
Salary Remaining : 34 690 $
Marc-Andre Cliche 80 000 $ (1)
Salary Remaining : 34 690 $
Jeff Zatkoff 75 000 $ (2)
Salary Remaining : 32 522 $
Scott Mayfield 75 000 $ (2)
Salary Remaining : 32 522 $
TJ Brennan 75 000 $ (1)
Salary Remaining : 32 522 $
Marcus Sorensen 70 000 $ (3)
Salary Remaining : 30 354 $
Henrik Samuelsson 70 000 $ (4)
Salary Remaining : 30 354 $
Borna Rendulic 70 000 $ (4)
Salary Remaining : 30 354 $
Nelson Nogier 65 000 $ (3)
Salary Remaining : 28 186 $
Jason Kasdorf 65 000 $ (1)
Salary Remaining : 28 186 $
Jean-Sebastien Dea 65 000 $ (3)
Salary Remaining : 28 186 $
TJ Hensick 62 500 $ (4)
Salary Remaining : 27 102 $
Kyle Cumiskey 62 500 $ (4)
Salary Remaining : 27 102 $
Steven Oleksy 62 500 $ (4)
Salary Remaining : 27 102 $
Justin Peters 62 500 $ (2)
Salary Remaining : 27 102 $
Chris Brown 60 000 $ (5)
Salary Remaining : 26 018 $
Andrey Makarov 60 000 $ (2)
Salary Remaining : 26 018 $
Cole Schneider 60 000 $ (3)
Salary Remaining : 26 018 $
Andrew Campbell 50 000 $ (2)
Salary Remaining : 21 681 $
Wade Megan 50 000 $ (3)
Salary Remaining : 21 681 $
Spencer Abbott 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players27
Salary Commitment
Year 34 : 2 450 000,00 $
Year 35 : 2 110 000,00 $
Year 36 : 1 387 500,00 $
Year 37 : 637 500,00 $
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 $ - 5 606 - 80,09%
Level 2: 6000 - 60 $ - 5 741 - 95,68%
Level 3: 3000 - 35 $ - 2 892 - 96,41%
Level 4: 5000 - 20 $ - 4 861 - 97,21%
Luxury : 2000 - 200 $ - 1 439 - 71,94%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %20 538 - 89,30%
Average Income per Game1 460 799 $
Year to Date Revenue36 519 986 $

Expense

Pro Players Total Salaries67 475 000 $
Farm Players Total Salaries1 432 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses38 374 342 $
Farm Year To Date Expenses1 488 892 $
Pro Salary Cap To Date36 675 228 $
Farm Salary Cap To Date1 205 712 $

Estimate

Pro Estimated Season Revenue23 372 791 $
Pro Remaining Season Days49
Pro Expenses Per Days623 673 $
Pro Estimated Expenses30 559 977 $
Farm Remaining Season Days49
Farm Expenses Per Days17 102 $
Farm Estimated Expenses837 998 $
Estimated Season Expenses31 397 975 $
Payroll67 475 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $5 525 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 22 475 000 $
Current Bank Account65 213 219 $
Projected Bank Account57 188 035 $

Pro Players Salaries

Ryan Suter 7 500 000 $ (4)
-Salary Remaining : 3 252 212 $
Johnny Gaudreau 5 700 000 $ (2)
-Salary Remaining : 2 471 681 $
Jeff Carter 5 500 000 $ (2)
-Salary Remaining : 2 384 956 $
Sean Monahan 5 000 000 $ (1)
-Salary Remaining : 2 168 142 $
Nikita Kucherov 4 750 000 $ (2)
-Salary Remaining : 2 059 735 $
Valtteri Filppula 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Michael Stone 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Frederik Andersen 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Sami Vatanen 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Marc Staal 3 500 000 $ (5)
-Salary Remaining : 1 517 699 $
Evander Kane 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Justin Braun 3 000 000 $ (5)
-Salary Remaining : 1 300 885 $
Kris Russell 2 400 000 $ (2)
-Salary Remaining : 1 040 708 $
Mark Letestu 1 800 000 $ (2)
-Salary Remaining : 780 531 $
Alex Chiasson 1 300 000 $ (4)
-Salary Remaining : 563 717 $
Connor McDavid 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Micheal Haley 1 100 000 $ (5)
-Salary Remaining : 476 991 $
Viktor Stalberg 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Zack Kassian 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Jamie Oleksiak 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Mike Condon 925 000 $ (1)
-Salary Remaining : 401 106 $
Chris Wideman 800 000 $ (1)
-Salary Remaining : 346 903 $
Zach Hyman 500 000 $ (1)
-Salary Remaining : 216 814 $
Total Pro Players23
Salary Commitment
Year 34 : 67 475 000,00 $
Year 35 : 42 550 000,00 $
Year 36 : 22 400 000,00 $
Year 37 : 17 400 000,00 $
Salary Average Commitment
Year 34 : 11 300 000,00 $
Year 35 : 9 300 000,00 $
Year 36 : 9 300 000,00 $
Year 37 : 9 300 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 67 475 000,00 $
Year 35 : 42 550 000,00 $
Year 36 : 22 400 000,00 $
Year 37 : 17 400 000,00 $

Farm Players Salaries

Brandon Davidson 130 000 $ (1)
Salary Remaining : 56 372 $
Darcy Kuemper 120 000 $ (5)
Salary Remaining : 52 035 $
Chris Neil 100 000 $ (5)
Salary Remaining : 43 363 $
Ryan Whitney 90 000 $ (1)
Salary Remaining : 39 027 $
Jordan Nolan 87 500 $ (4)
Salary Remaining : 37 942 $
Paul Bissonnette 85 000 $ (1)
Salary Remaining : 36 858 $
Luke Gazdic 80 000 $ (4)
Salary Remaining : 34 690 $
Colton Orr 80 000 $ (1)
Salary Remaining : 34 690 $
Brett Festerling 80 000 $ (4)
Salary Remaining : 34 690 $
Alexander Burmistrov 75 000 $ (1)
Salary Remaining : 32 522 $
Jared Boll 75 000 $ (1)
Salary Remaining : 32 522 $
Nikolay Zherdev 75 000 $ (5)
Salary Remaining : 32 522 $
Steve Pinizzotto 70 000 $ (5)
Salary Remaining : 30 354 $
Kevin Poulin 65 000 $ (5)
Salary Remaining : 28 186 $
Scott Jackson 60 000 $ (1)
Salary Remaining : 26 018 $
John Scott 60 000 $ (2)
Salary Remaining : 26 018 $
Anton Belov 50 000 $ (2)
Salary Remaining : 21 681 $
Brett Gallant 50 000 $ (2)
Salary Remaining : 21 681 $
Total Farm Players18
Salary Commitment
Year 34 : 1 432 500,00 $
Year 35 : 837 500,00 $
Year 36 : 677 500,00 $
Year 37 : 677 500,00 $
Salary Average Commitment
Year 34 : 535 000,00 $
Year 35 : 485 000,00 $
Year 36 : 485 000,00 $
Year 37 : 485 000,00 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 105 $ - 5 327 - 81,95%
Level 2: 5500 - 65 $ - 4 688 - 85,24%
Level 3: 2500 - 40 $ - 2 228 - 89,11%
Level 4: 4000 - 25 $ - 3 716 - 92,89%
Luxury : 1500 - 210 $ - 1 397 - 93,11%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %17 355 - 86,78%
Average Income per Game1 406 321 $
Year to Date Revenue35 158 035 $

Expense

Pro Players Total Salaries58 150 000 $
Farm Players Total Salaries620 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 280 087 $
Farm Year To Date Expenses838 495 $
Pro Salary Cap To Date31 156 183 $
Farm Salary Cap To Date555 309 $

Estimate

Pro Estimated Season Revenue22 501 142 $
Pro Remaining Season Days49
Pro Expenses Per Days547 788 $
Pro Estimated Expenses26 841 612 $
Farm Remaining Season Days49
Farm Expenses Per Days9 912 $
Farm Estimated Expenses485 688 $
Estimated Season Expenses27 327 300 $
Payroll58 150 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 850 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 13 150 000 $
Current Bank Account55 058 939 $
Projected Bank Account50 232 781 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 3 685 841 $
Joe Thornton 6 500 000 $ (3)
-Salary Remaining : 2 818 584 $
Seth Jones 5 400 000 $ (5)
-Salary Remaining : 2 341 593 $
Jack Johnson 4 400 000 $ (1)
-Salary Remaining : 1 907 965 $
Mike Hoffman 4 250 000 $ (1)
-Salary Remaining : 1 842 920 $
Elias Lindholm 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Dennis Seidenberg 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Eric Staal 3 750 000 $ (3)
-Salary Remaining : 1 626 106 $
Noah Hanifin 2 600 000 $ (5)
-Salary Remaining : 1 127 434 $
Cal Clutterbuck 1 800 000 $ (5)
-Salary Remaining : 780 531 $
J.T. Miller 1 500 000 $ (1)
-Salary Remaining : 650 442 $
Colton Sissons 1 300 000 $ (5)
-Salary Remaining : 563 717 $
Matthew Tkachuk 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Zach Werenski 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Brayden Point 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Brock Boeser 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Lawson Crouse 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Andrej Sustr 950 000 $ (2)
-Salary Remaining : 411 947 $
Brandon Carlo 900 000 $ (3)
-Salary Remaining : 390 265 $
Matt Murray 800 000 $ (1)
-Salary Remaining : 346 903 $
Mark Fraser 800 000 $ (1)
-Salary Remaining : 346 903 $
Alex Nedeljkovic 650 000 $ (3)
-Salary Remaining : 281 858 $
Tom Kuhnhackl 650 000 $ (1)
-Salary Remaining : 281 858 $
Total Pro Players23
Salary Commitment
Year 34 : 58 150 000,00 $
Year 35 : 45 750 000,00 $
Year 36 : 32 300 000,00 $
Year 37 : 15 100 000,00 $
Salary Average Commitment
Year 34 : 20 125 000,00 $
Year 35 : 19 550 000,00 $
Year 36 : 18 600 000,00 $
Year 37 : 15 100 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 58 150 000,00 $
Year 35 : 45 750 000,00 $
Year 36 : 32 300 000,00 $
Year 37 : 15 100 000,00 $

Farm Players Salaries

Scott Wilson 125 000 $ (3)
Salary Remaining : 54 204 $
Oskar Sundqvist 75 000 $ (1)
Salary Remaining : 32 522 $
Garret Sparks 70 000 $ (1)
Salary Remaining : 30 354 $
Maxim Noreau 50 000 $ (1)
Salary Remaining : 21 681 $
Mathieu Carle 50 000 $ (1)
Salary Remaining : 21 681 $
Jordan Szwarz 50 000 $ (2)
Salary Remaining : 21 681 $
Jamie Doornbosch 50 000 $ (1)
Salary Remaining : 21 681 $
Andrew Raycroft 50 000 $ (1)
Salary Remaining : 21 681 $
Josh Harding 50 000 $ (2)
Salary Remaining : 21 681 $
Jeff Frazee 50 000 $ (2)
Salary Remaining : 21 681 $
Total Farm Players10
Salary Commitment
Year 34 : 620 000,00 $
Year 35 : 275 000,00 $
Year 36 : 125 000,00 $
Year 37 : 0,00 $
Salary Average Commitment
Year 34 : 250 000,00 $
Year 35 : 150 000,00 $
Year 36 : 50 000,00 $
Year 37 : 0,00 $

Detroit Giants



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - 95 $ - 6 843 - 97,75%
Level 2: 6000 - 55 $ - 5 880 - 97,99%
Level 3: 3000 - 30 $ - 2 922 - 97,40%
Level 4: 5000 - 20 $ - 4 912 - 98,24%
Luxury : 2000 - 185 $ - 1 832 - 91,62%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 389 - 97,34%
Average Income per Game1 573 246 $
Year to Date Revenue39 331 147 $

Expense

Pro Players Total Salaries65 525 000 $
Farm Players Total Salaries2 160 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses37 900 222 $
Farm Year To Date Expenses1 831 531 $
Pro Salary Cap To Date36 059 511 $
Farm Salary Cap To Date1 265 151 $

Estimate

Pro Estimated Season Revenue25 171 934 $
Pro Remaining Season Days49
Pro Expenses Per Days615 266 $
Pro Estimated Expenses30 148 034 $
Farm Remaining Season Days49
Farm Expenses Per Days27 965 $
Farm Estimated Expenses1 370 285 $
Estimated Season Expenses31 518 319 $
Payroll65 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $7 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 20 525 000 $
Current Bank Account90 740 523 $
Projected Bank Account84 394 138 $

Pro Players Salaries

Shea Weber 7 500 000 $ (1)
-Salary Remaining : 3 252 212 $
Ryan Getzlaf 6 900 000 $ (2)
-Salary Remaining : 2 992 035 $
Duncan Keith 5 800 000 $ (5)
-Salary Remaining : 2 515 044 $
Derek Stepan 5 500 000 $ (3)
-Salary Remaining : 2 384 956 $
Bryan Little 4 700 000 $ (1)
-Salary Remaining : 2 038 053 $
Alex Goligoski 4 500 000 $ (5)
-Salary Remaining : 1 951 327 $
Keith Yandle 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Jimmy Howard 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Martin Jones 3 250 000 $ (2)
-Salary Remaining : 1 409 292 $
Anders Lee 3 000 000 $ (2)
-Salary Remaining : 1 300 885 $
Richard Panik 3 000 000 $ (5)
-Salary Remaining : 1 300 885 $
Alex Galchenyuk 2 750 000 $ (3)
-Salary Remaining : 1 192 478 $
Damon Severson 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Mikhail Grigorenko 1 100 000 $ (5)
-Salary Remaining : 476 991 $
Jesper Fast 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Erik Haula 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Kevan Miller 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Paul Postma 950 000 $ (4)
-Salary Remaining : 411 947 $
Robert Bortuzzo 900 000 $ (2)
-Salary Remaining : 390 265 $
Derek MacKenzie 750 000 $ (3)
-Salary Remaining : 325 221 $
Jared Coreau 675 000 $ (3)
-Salary Remaining : 292 699 $
Ryan Dzingel 650 000 $ (1)
-Salary Remaining : 281 858 $
Dennis Rasmussen 600 000 $ (1)
-Salary Remaining : 260 177 $
Total Pro Players23
Salary Commitment
Year 34 : 65 525 000,00 $
Year 35 : 47 575 000,00 $
Year 36 : 26 525 000,00 $
Year 37 : 15 350 000,00 $
Salary Average Commitment
Year 34 : 22 150 000,00 $
Year 35 : 21 150 000,00 $
Year 36 : 18 150 000,00 $
Year 37 : 14 900 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 65 525 000,00 $
Year 35 : 47 575 000,00 $
Year 36 : 26 525 000,00 $
Year 37 : 15 350 000,00 $

Farm Players Salaries

Paul Gaustad 200 000 $ (1)
Salary Remaining : 86 726 $
Marko Dano 200 000 $ (4)
Salary Remaining : 86 726 $
Philip Larsen 150 000 $ (4)
Salary Remaining : 65 044 $
Gregory Campbell 125 000 $ (3)
Salary Remaining : 54 204 $
Matt O'Connor 90 000 $ (1)
Salary Remaining : 39 027 $
Patrik Nemeth 90 000 $ (2)
Salary Remaining : 39 027 $
Michael Mersch 85 000 $ (1)
Salary Remaining : 36 858 $
Tim Schaller 80 000 $ (3)
Salary Remaining : 34 690 $
Bobby Farnham 80 000 $ (4)
Salary Remaining : 34 690 $
Derrick Pouliot 75 000 $ (3)
Salary Remaining : 32 522 $
Daniel Sprong 72 500 $ (1)
Salary Remaining : 31 438 $
Mattias Tedenby 70 000 $ (1)
Salary Remaining : 30 354 $
Alex Biega 70 000 $ (4)
Salary Remaining : 30 354 $
Logan Shaw 70 000 $ (1)
Salary Remaining : 30 354 $
Pheonix Copley 70 000 $ (1)
Salary Remaining : 30 354 $
Frederick Gaudreau 70 000 $ (3)
Salary Remaining : 30 354 $
Petr Straka 65 000 $ (4)
Salary Remaining : 28 186 $
Nic Petan 65 000 $ (1)
Salary Remaining : 28 186 $
Keaton Ellerby 65 000 $ (3)
Salary Remaining : 28 186 $
Erik Gustafsson 65 000 $ (3)
Salary Remaining : 28 186 $
Evan McEneny 65 000 $ (3)
Salary Remaining : 28 186 $
T.J. Tynan 62 500 $ (3)
Salary Remaining : 27 102 $
Christopher Breen 60 000 $ (2)
Salary Remaining : 26 018 $
Conor Allen 60 000 $ (2)
Salary Remaining : 26 018 $
Niklas Treutle 55 000 $ (1)
Salary Remaining : 23 850 $
Total Farm Players25
Salary Commitment
Year 34 : 2 160 000,00 $
Year 35 : 1 382 500,00 $
Year 36 : 1 172 500,00 $
Year 37 : 565 000,00 $
Salary Average Commitment
Year 34 : 886 333,00 $
Year 35 : 500 000,00 $
Year 36 : 500 000,00 $
Year 37 : 250 000,00 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 90 $ - 6 786 - 96,95%
Level 2: 6000 - 60 $ - 5 861 - 97,69%
Level 3: 3000 - 35 $ - 2 918 - 97,27%
Level 4: 5000 - 20 $ - 4 772 - 95,44%
Luxury : 2000 - 175 $ - 1 847 - 92,36%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 185 - 96,46%
Average Income per Game1 557 462 $
Year to Date Revenue38 936 547 $

Expense

Pro Players Total Salaries62 450 000 $
Farm Players Total Salaries2 232 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 600 665 $
Farm Year To Date Expenses1 511 444 $
Pro Salary Cap To Date39 051 997 $
Farm Salary Cap To Date1 228 279 $

Estimate

Pro Estimated Season Revenue24 919 390 $
Pro Remaining Season Days49
Pro Expenses Per Days592 478 $
Pro Estimated Expenses29 031 422 $
Farm Remaining Season Days49
Farm Expenses Per Days24 181 $
Farm Estimated Expenses1 184 869 $
Estimated Season Expenses30 216 291 $
Payroll62 450 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $10 550 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 17 450 000 $
Current Bank Account39 898 214 $
Projected Bank Account34 601 313 $

Pro Players Salaries

Alex Ovechkin 9 400 000 $ (1)
-Salary Remaining : 4 076 106 $
Anze Kopitar 7 750 000 $ (5)
-Salary Remaining : 3 360 619 $
Drew Doughty (Out of Payroll) 7 000 000 $ (2)
-Salary Remaining : 3 035 398 $
Henrik Lundqvist 6 500 000 $ (1)
-Salary Remaining : 2 818 584 $
Ryan Kesler 5 250 000 $ (3)
-Salary Remaining : 2 276 549 $
Brandon Saad 4 750 000 $ (1)
-Salary Remaining : 2 059 735 $
Jacob Trouba 4 500 000 $ (5)
-Salary Remaining : 1 951 327 $
Dmitry Kulikov 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Brenden Dillon 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Shayne Gostisbehere 3 350 000 $ (4)
-Salary Remaining : 1 452 655 $
Josh Bailey 2 750 000 $ (1)
-Salary Remaining : 1 192 478 $
Jason Chimera 2 000 000 $ (4)
-Salary Remaining : 867 257 $
Matt Hunwick 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Michael Hutchinson 1 150 000 $ (5)
-Salary Remaining : 498 673 $
Max Domi 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Dominic Moore 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Joel Armia 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Nick Schultz 900 000 $ (3)
-Salary Remaining : 390 265 $
Connor Brown 750 000 $ (1)
-Salary Remaining : 325 221 $
Josh Jooris 700 000 $ (1)
-Salary Remaining : 303 540 $
William Carrier 700 000 $ (3)
-Salary Remaining : 303 540 $
Total Pro Players21
Salary Commitment
Year 34 : 69 450 000,00 $
Year 35 : 40 100 000,00 $
Year 36 : 27 700 000,00 $
Year 37 : 21 250 000,00 $
Salary Average Commitment
Year 34 : 19 400 000,00 $
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 : 69 450 000,00 $
Year 35 : 40 100 000,00 $
Year 36 : 28 100 000,00 $
Year 37 : 21 250 000,00 $

Farm Players Salaries

Jussi Jokinen 350 000 $ (2)
Salary Remaining : 151 770 $
Jamie McGinn 225 000 $ (2)
Salary Remaining : 97 566 $
Tyler Pitlick 100 000 $ (5)
Salary Remaining : 43 363 $
Shane Doan 100 000 $ (3)
Salary Remaining : 43 363 $
Simon Despres 95 000 $ (2)
Salary Remaining : 41 195 $
Anthony DeAngelo 92 500 $ (3)
Salary Remaining : 40 111 $
Jakob Forsbacka Karlsson 85 000 $ (3)
Salary Remaining : 36 858 $
Tyler Graovac 75 000 $ (3)
Salary Remaining : 32 522 $
Jordan Schroeder 75 000 $ (5)
Salary Remaining : 32 522 $
Rasmus Andersson 70 000 $ (3)
Salary Remaining : 30 354 $
Justin Bailey 65 000 $ (1)
Salary Remaining : 28 186 $
Michael Garnett 65 000 $ (1)
Salary Remaining : 28 186 $
Gemel Smith 65 000 $ (3)
Salary Remaining : 28 186 $
John McFarland 65 000 $ (1)
Salary Remaining : 28 186 $
Evan Rodrigues 65 000 $ (1)
Salary Remaining : 28 186 $
Mackenzie Weegar 60 000 $ (3)
Salary Remaining : 26 018 $
Buddy Robinson 60 000 $ (1)
Salary Remaining : 26 018 $
Corban Knight 60 000 $ (5)
Salary Remaining : 26 018 $
Nicolas Kerdiles 60 000 $ (3)
Salary Remaining : 26 018 $
Marek Hrivik 60 000 $ (1)
Salary Remaining : 26 018 $
Andrew Agozzino 60 000 $ (5)
Salary Remaining : 26 018 $
Bogdan Yakimov 60 000 $ (1)
Salary Remaining : 26 018 $
Christoph Bertschy 60 000 $ (1)
Salary Remaining : 26 018 $
Ryan Carpenter 55 000 $ (1)
Salary Remaining : 23 850 $
Derek Smith 55 000 $ (1)
Salary Remaining : 23 850 $
Johan Sundstrom 50 000 $ (5)
Salary Remaining : 21 681 $
Total Farm Players26
Salary Commitment
Year 34 : 2 232 500,00 $
Year 35 : 1 622 500,00 $
Year 36 : 952 500,00 $
Year 37 : 345 000,00 $
Salary Average Commitment
Year 34 : 945 000,00 $
Year 35 : 745 000,00 $
Year 36 : 745 000,00 $
Year 37 : 345 000,00 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 90 $ - 6 708 - 95,83%
Level 2: 6000 - 60 $ - 5 630 - 93,83%
Level 3: 3000 - 35 $ - 2 821 - 94,03%
Level 4: 5000 - 20 $ - 4 668 - 93,37%
Luxury : 2000 - 185 $ - 1 744 - 87,18%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %21 571 - 93,79%
Average Income per Game1 529 013 $
Year to Date Revenue38 225 327 $

Expense

Pro Players Total Salaries46 200 000 $
Farm Players Total Salaries1 325 000 $
Coaches Total Salaries3 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 672 129 $
Farm Year To Date Expenses1 566 505 $
Pro Salary Cap To Date29 256 195 $
Farm Salary Cap To Date1 113 405 $

Estimate

Pro Estimated Season Revenue24 464 209 $
Pro Remaining Season Days49
Pro Expenses Per Days430 973 $
Pro Estimated Expenses21 117 677 $
Farm Remaining Season Days49
Farm Expenses Per Days18 805 $
Farm Estimated Expenses921 445 $
Estimated Season Expenses22 039 122 $
Payroll46 200 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $26 800 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 1 200 000 $
Current Bank Account90 695 439 $
Projected Bank Account93 120 526 $

Pro Players Salaries

Allen York (Out of Payroll) 8 000 000 $ (1)
-Salary Remaining : 3 469 027 $
Jonas Junland 8 000 000 $ (2)
-Salary Remaining : 3 469 027 $
Brian Lee 5 000 000 $ (1)
-Salary Remaining : 2 168 142 $
Matt Keith 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Hampus Lindholm 2 900 000 $ (1)
-Salary Remaining : 1 257 522 $
Akim Aliu 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Tom Sestito 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Eric Gelinas 2 000 000 $ (2)
-Salary Remaining : 867 257 $
Kevin Fiala 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Sebastian Aho 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Colin Miller 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Travis Konecny 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Clayton Keller 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Tyler Motte 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Teemu Pulkkinen 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Blake Speers (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Joel Eriksson Ek 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Julius Honka 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Valentin Zykov 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Sven Andrighetto 975 000 $ (1)
-Salary Remaining : 422 788 $
Zach Trotman 900 000 $ (2)
-Salary Remaining : 390 265 $
Shea Theodore 900 000 $ (1)
-Salary Remaining : 390 265 $
TJ Galiardi 825 000 $ (2)
-Salary Remaining : 357 743 $
Seth Griffith 750 000 $ (3)
-Salary Remaining : 325 221 $
Carlo Colaiacovo 750 000 $ (1)
-Salary Remaining : 325 221 $
Jack Campbell 700 000 $ (2)
-Salary Remaining : 303 540 $
Magnus Hellberg 700 000 $ (2)
-Salary Remaining : 303 540 $
Cory Conacher 500 000 $ (2)
-Salary Remaining : 216 814 $
Total Pro Players29
Salary Commitment
Year 34 : 55 200 000,00 $
Year 35 : 31 475 000,00 $
Year 36 : 15 850 000,00 $
Year 37 : 6 500 000,00 $
Salary Average Commitment
Year 34 : 10 378 333,00 $
Year 35 : 7 378 333,00 $
Year 36 : 5 500 000,00 $
Year 37 : 1 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 55 200 000,00 $
Year 35 : 31 475 000,00 $
Year 36 : 15 850 000,00 $
Year 37 : 6 500 000,00 $

Farm Players Salaries

Petr Kalus (Out of Payroll) 500 000 $ (1)
Salary Remaining : 216 814 $
Andreas Nodl 200 000 $ (1)
Salary Remaining : 86 726 $
Aaron Johnson 200 000 $ (1)
Salary Remaining : 86 726 $
Spencer Machacek 200 000 $ (1)
Salary Remaining : 86 726 $
Cody Hodgson (Out of Payroll) 100 000 $ (2)
Salary Remaining : 43 363 $
Alex Tuch 100 000 $ (3)
Salary Remaining : 43 363 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 43 363 $
Mikhail Sergachev 100 000 $ (3)
Salary Remaining : 43 363 $
Jordan Caron 75 000 $ (1)
Salary Remaining : 32 522 $
Lars Jonsson 50 000 $ (1)
Salary Remaining : 21 681 $
Corey Tropp 50 000 $ (3)
Salary Remaining : 21 681 $
Keegan Lowe 50 000 $ (4)
Salary Remaining : 21 681 $
Iiro Tarkki 50 000 $ (1)
Salary Remaining : 21 681 $
Danny Biega 50 000 $ (4)
Salary Remaining : 21 681 $
Mark Cundari 50 000 $ (3)
Salary Remaining : 21 681 $
Mikko Koskinen 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players16
Salary Commitment
Year 34 : 1 925 000,00 $
Year 35 : 650 000,00 $
Year 36 : 550 000,00 $
Year 37 : 100 000,00 $
Salary Average Commitment
Year 34 : 550 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $
Year 37 : 100 000,00 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 95 $ - 6 367 - 97,96%
Level 2: 5500 - 61 $ - 5 473 - 99,52%
Level 3: 3000 - 35 $ - 2 837 - 94,56%
Level 4: 4500 - 21 $ - 4 460 - 99,12%
Luxury : 1500 - 195 $ - 1 457 - 97,14%
Total Capacity :21000

Income

Home Games Left15
Average Attendance - %20 595 - 98,07%
Average Income per Game1 483 123 $
Year to Date Revenue38 561 201 $

Expense

Pro Players Total Salaries58 850 000 $
Farm Players Total Salaries2 280 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 458 862 $
Farm Year To Date Expenses1 532 604 $
Pro Salary Cap To Date33 193 359 $
Farm Salary Cap To Date1 249 410 $

Estimate

Pro Estimated Season Revenue22 246 847 $
Pro Remaining Season Days49
Pro Expenses Per Days556 195 $
Pro Estimated Expenses27 253 555 $
Farm Remaining Season Days49
Farm Expenses Per Days24 602 $
Farm Estimated Expenses1 205 498 $
Estimated Season Expenses28 459 053 $
Payroll58 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $14 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 13 850 000 $
Current Bank Account25 437 657 $
Projected Bank Account19 225 451 $

Pro Players Salaries

Pekka Rinne 6 800 000 $ (4)
-Salary Remaining : 2 948 673 $
Jordan Eberle 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Jonas Brodin 4 200 000 $ (1)
-Salary Remaining : 1 821 239 $
Patric Hornqvist 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Mika Zibanejad 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Kevin Bieksa 3 400 000 $ (4)
-Salary Remaining : 1 474 336 $
Adam Larsson 3 200 000 $ (3)
-Salary Remaining : 1 387 611 $
Colin Wilson 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Martin Hanzal 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Tommy Wingels 2 700 000 $ (4)
-Salary Remaining : 1 170 796 $
Marcus Johansson 2 600 000 $ (1)
-Salary Remaining : 1 127 434 $
Christopher Tanev 2 500 000 $ (5)
-Salary Remaining : 1 084 071 $
Brian Elliott 2 500 000 $ (1)
-Salary Remaining : 1 084 071 $
Lars Eller 2 500 000 $ (5)
-Salary Remaining : 1 084 071 $
Andrew MacDonald 2 000 000 $ (3)
-Salary Remaining : 867 257 $
PA Parenteau 2 000 000 $ (2)
-Salary Remaining : 867 257 $
Vincent Trocheck 1 750 000 $ (2)
-Salary Remaining : 758 850 $
Trevor van Riemsdyk 1 250 000 $ (4)
-Salary Remaining : 542 035 $
Curtis McKenzie 1 000 000 $ (4)
-Salary Remaining : 433 628 $
Nikita Tryamkin 750 000 $ (1)
-Salary Remaining : 325 221 $
Sam Gagner 700 000 $ (2)
-Salary Remaining : 303 540 $
Total Pro Players21
Salary Commitment
Year 34 : 58 850 000,00 $
Year 35 : 41 800 000,00 $
Year 36 : 37 350 000,00 $
Year 37 : 25 150 000,00 $
Salary Average Commitment
Year 34 : 8 500 000,00 $
Year 35 : 8 000 000,00 $
Year 36 : 8 000 000,00 $
Year 37 : 8 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 58 850 000,00 $
Year 35 : 41 800 000,00 $
Year 36 : 37 350 000,00 $
Year 37 : 25 150 000,00 $

Farm Players Salaries

Mark Stuart 250 000 $ (1)
Salary Remaining : 108 407 $
Peter Holland 175 000 $ (2)
Salary Remaining : 75 885 $
Philip Di Giuseppe 120 000 $ (1)
Salary Remaining : 52 035 $
Tanner Glass 110 000 $ (3)
Salary Remaining : 47 699 $
David Rundblad 100 000 $ (3)
Salary Remaining : 43 363 $
Alex Nylander 90 000 $ (3)
Salary Remaining : 39 027 $
Reto Berra 80 000 $ (2)
Salary Remaining : 34 690 $
Michael Chaput 80 000 $ (2)
Salary Remaining : 34 690 $
Ben Street 80 000 $ (5)
Salary Remaining : 34 690 $
Cameron Schilling 80 000 $ (5)
Salary Remaining : 34 690 $
Freddie Hamilton 80 000 $ (2)
Salary Remaining : 34 690 $
Brody Sutter 80 000 $ (3)
Salary Remaining : 34 690 $
Patrick Holland 80 000 $ (2)
Salary Remaining : 34 690 $
Yannick Weber 80 000 $ (5)
Salary Remaining : 34 690 $
Morgan Ellis 70 000 $ (1)
Salary Remaining : 30 354 $
Petteri Nokelainen 70 000 $ (3)
Salary Remaining : 30 354 $
Colby Robak 70 000 $ (2)
Salary Remaining : 30 354 $
Craig Cunningham 70 000 $ (2)
Salary Remaining : 30 354 $
Marcel Goc 70 000 $ (2)
Salary Remaining : 30 354 $
Raphael Diaz 70 000 $ (3)
Salary Remaining : 30 354 $
Zach Boychuk 70 000 $ (4)
Salary Remaining : 30 354 $
Blake Coleman (Out of Payroll) 70 000 $ (3)
Salary Remaining : 30 354 $
Jan Hejda 70 000 $ (3)
Salary Remaining : 30 354 $
Andre Petersson 65 000 $ (1)
Salary Remaining : 28 186 $
Luke Adam 60 000 $ (1)
Salary Remaining : 26 018 $
Mike Brown 60 000 $ (1)
Salary Remaining : 26 018 $
David Rittich 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players27
Salary Commitment
Year 34 : 2 350 000,00 $
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 $ - 5 718 - 87,96%
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 $ - 1 452 - 96,81%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %19 170 - 95,85%
Average Income per Game1 406 668 $
Year to Date Revenue35 166 705 $

Expense

Pro Players Total Salaries64 750 000 $
Farm Players Total Salaries1 662 500 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 962 832 $
Farm Year To Date Expenses1 926 819 $
Pro Salary Cap To Date32 405 306 $
Farm Salary Cap To Date1 077 260 $

Estimate

Pro Estimated Season Revenue22 506 691 $
Pro Remaining Season Days49
Pro Expenses Per Days597 345 $
Pro Estimated Expenses29 269 905 $
Farm Remaining Season Days49
Farm Expenses Per Days27 987 $
Farm Estimated Expenses1 371 363 $
Estimated Season Expenses30 641 268 $
Payroll64 750 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $8 250 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 19 750 000 $
Current Bank Account33 600 365 $
Projected Bank Account25 465 788 $

Pro Players Salaries

Evgeni Malkin 9 000 000 $ (2)
-Salary Remaining : 3 902 655 $
Marc-Andre Fleury 6 000 000 $ (2)
-Salary Remaining : 2 601 770 $
Mikael Granlund 5 000 000 $ (5)
-Salary Remaining : 2 168 142 $
Justin Faulk 4 800 000 $ (3)
-Salary Remaining : 2 081 416 $
Carl Soderberg 4 500 000 $ (3)
-Salary Remaining : 1 951 327 $
Alex Killorn 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Matt Dumba 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Darren Helm 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Antoine Vermette 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Matt Moulson 2 500 000 $ (4)
-Salary Remaining : 1 084 071 $
Jake Gardiner 2 300 000 $ (1)
-Salary Remaining : 997 345 $
Jonathan Ericsson 2 000 000 $ (3)
-Salary Remaining : 867 257 $
David Schlemko 1 800 000 $ (4)
-Salary Remaining : 780 531 $
Jake Guentzel 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Darnell Nurse 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Connor Hellebuyck 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Gustav Forsling 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Dylan Larkin 1 200 000 $ (1)
-Salary Remaining : 520 354 $
J.T. Compher 1 200 000 $ (3)
-Salary Remaining : 520 354 $
John-Michael Liles 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Austin Watson 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Riley Nash 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Nick Jensen 800 000 $ (3)
-Salary Remaining : 346 903 $
Ryan Garbutt 800 000 $ (4)
-Salary Remaining : 346 903 $
Drew Miller 800 000 $ (5)
-Salary Remaining : 346 903 $
Lukas Sedlak 750 000 $ (3)
-Salary Remaining : 325 221 $
Erik Burgdoerfer 500 000 $ (4)
-Salary Remaining : 216 814 $
Total Pro Players27
Salary Commitment
Year 34 : 64 750 000,00 $
Year 35 : 60 050 000,00 $
Year 36 : 43 850 000,00 $
Year 37 : 20 400 000,00 $
Salary Average Commitment
Year 34 : 17 600 000,00 $
Year 35 : 17 600 000,00 $
Year 36 : 17 100 000,00 $
Year 37 : 14 600 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 64 750 000,00 $
Year 35 : 60 050 000,00 $
Year 36 : 43 850 000,00 $
Year 37 : 20 400 000,00 $

Farm Players Salaries

John Hayden 120 000 $ (3)
Salary Remaining : 52 035 $
A.J. Greer 120 000 $ (3)
Salary Remaining : 52 035 $
Tyson Jost 100 000 $ (3)
Salary Remaining : 43 363 $
Slava Voynov 100 000 $ (3)
Salary Remaining : 43 363 $
Andrew Miller 90 000 $ (3)
Salary Remaining : 39 027 $
Landon Ferraro 90 000 $ (1)
Salary Remaining : 39 027 $
Jonathan Racine 77 500 $ (2)
Salary Remaining : 33 606 $
Philip Varone 75 000 $ (2)
Salary Remaining : 32 522 $
Alex Grant 75 000 $ (2)
Salary Remaining : 32 522 $
Mat Clark 75 000 $ (2)
Salary Remaining : 32 522 $
Paul Carey 70 000 $ (1)
Salary Remaining : 30 354 $
Andy Miele 70 000 $ (4)
Salary Remaining : 30 354 $
Brandon Defazio 70 000 $ (4)
Salary Remaining : 30 354 $
Joacim Eriksson 70 000 $ (2)
Salary Remaining : 30 354 $
Alexandre Grenier 60 000 $ (1)
Salary Remaining : 26 018 $
Brent Regner 50 000 $ (3)
Salary Remaining : 21 681 $
David Ullstrom 50 000 $ (2)
Salary Remaining : 21 681 $
Ryan Stanton 50 000 $ (5)
Salary Remaining : 21 681 $
Jussi Rynnas 50 000 $ (2)
Salary Remaining : 21 681 $
Connor Jones 50 000 $ (4)
Salary Remaining : 21 681 $
Chris Didomenico 50 000 $ (4)
Salary Remaining : 21 681 $
Lucas Wallmark 50 000 $ (3)
Salary Remaining : 21 681 $
Oskar Osala 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players23
Salary Commitment
Year 34 : 1 662 500,00 $
Year 35 : 1 442 500,00 $
Year 36 : 970 000,00 $
Year 37 : 290 000,00 $
Salary Average Commitment
Year 34 : 700 000,00 $
Year 35 : 700 000,00 $
Year 36 : 600 000,00 $
Year 37 : 250 000,00 $

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 $ - 2 153 - 95,67%
Level 4: 4000 - 30 $ - 3 060 - 76,49%
Luxury : 1250 - 130 $ - 1 250 - 100,00%
Total Capacity :18500

Income

Home Games Left16
Average Attendance - %17 462 - 94,39%
Average Income per Game1 186 920 $
Year to Date Revenue29 672 997 $

Expense

Pro Players Total Salaries47 600 000 $
Farm Players Total Salaries2 122 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 858 190 $
Farm Year To Date Expenses1 779 354 $
Pro Salary Cap To Date27 442 259 $
Farm Salary Cap To Date1 164 311 $

Estimate

Pro Estimated Season Revenue18 990 718 $
Pro Remaining Season Days49
Pro Expenses Per Days443 363 $
Pro Estimated Expenses21 724 787 $
Farm Remaining Season Days49
Farm Expenses Per Days23 208 $
Farm Estimated Expenses1 137 192 $
Estimated Season Expenses22 861 979 $
Payroll47 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $25 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 2 600 000 $
Current Bank Account42 135 633 $
Projected Bank Account38 264 372 $

Pro Players Salaries

Scott Lehman 7 000 000 $ (1)
-Salary Remaining : 3 035 398 $
Cody Franson 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Ryan Callahan 4 500 000 $ (3)
-Salary Remaining : 1 951 327 $
Cody Eakin 3 750 000 $ (1)
-Salary Remaining : 1 626 106 $
Brendan Gallagher 3 300 000 $ (2)
-Salary Remaining : 1 430 973 $
Mikkel Boedker 2 800 000 $ (3)
-Salary Remaining : 1 214 159 $
Marek Langhamer 2 000 000 $ (5)
-Salary Remaining : 867 257 $
Chris Tierney 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Jordan Binnington 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Andreas Martinsen (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Cody Goloubef 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Troy Stecher 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Yohann Auvitu 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Patrik Laine 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Jaycob Megna 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Christian Dvorak 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Mitchell Marner 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Nate Schmidt 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Brady Austin 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Joel Edmundson 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Oscar Lindberg 900 000 $ (4)
-Salary Remaining : 390 265 $
Matt Hackett 900 000 $ (4)
-Salary Remaining : 390 265 $
Micheal Ferland 750 000 $ (3)
-Salary Remaining : 325 221 $
Sergey Kalinin 750 000 $ (1)
-Salary Remaining : 325 221 $
Derek Ryan 650 000 $ (1)
-Salary Remaining : 281 858 $
Seth Helgeson 600 000 $ (4)
-Salary Remaining : 260 177 $
Kent Simpson 600 000 $ (2)
-Salary Remaining : 260 177 $
Total Pro Players27
Salary Commitment
Year 34 : 48 800 000,00 $
Year 35 : 32 050 000,00 $
Year 36 : 22 150 000,00 $
Year 37 : 6 900 000,00 $
Salary Average Commitment
Year 34 : 19 341 667,00 $
Year 35 : 16 341 667,00 $
Year 36 : 10 841 667,00 $
Year 37 : 3 000 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 48 800 000,00 $
Year 35 : 32 050 000,00 $
Year 36 : 22 150 000,00 $
Year 37 : 6 900 000,00 $

Farm Players Salaries

Michael Sgarbossa 200 000 $ (5)
Salary Remaining : 86 726 $
Turner Elson 120 000 $ (1)
Salary Remaining : 52 035 $
Trevor Carrick 120 000 $ (1)
Salary Remaining : 52 035 $
Ryan Johnston 120 000 $ (1)
Salary Remaining : 52 035 $
Nick Lappin 120 000 $ (3)
Salary Remaining : 52 035 $
Roman Lyubimov 120 000 $ (5)
Salary Remaining : 52 035 $
Daniil Tarasov 100 000 $ (5)
Salary Remaining : 43 363 $
Matt Frattin 100 000 $ (3)
Salary Remaining : 43 363 $
Kevin Rooney 100 000 $ (5)
Salary Remaining : 43 363 $
David Wolf 90 000 $ (2)
Salary Remaining : 39 027 $
Gabriel Carlsson 90 000 $ (3)
Salary Remaining : 39 027 $
Max Friberg 85 000 $ (4)
Salary Remaining : 36 858 $
Tyler Gaudet 85 000 $ (4)
Salary Remaining : 36 858 $
Tobias Lindberg 80 000 $ (1)
Salary Remaining : 34 690 $
Christian Fischer 77 500 $ (2)
Salary Remaining : 33 606 $
Jakub Nakladal 75 000 $ (1)
Salary Remaining : 32 522 $
Robert Hagg 70 000 $ (3)
Salary Remaining : 30 354 $
Joakim Andersson 70 000 $ (3)
Salary Remaining : 30 354 $
Linden Vey 60 000 $ (5)
Salary Remaining : 26 018 $
Bryce Van Brabant 60 000 $ (2)
Salary Remaining : 26 018 $
Brian O'Neill 60 000 $ (5)
Salary Remaining : 26 018 $
Liam O'Brien 60 000 $ (4)
Salary Remaining : 26 018 $
Eric Selleck 60 000 $ (1)
Salary Remaining : 26 018 $
Total Farm Players23
Salary Commitment
Year 34 : 2 122 500,00 $
Year 35 : 1 547 500,00 $
Year 36 : 1 320 000,00 $
Year 37 : 870 000,00 $
Salary Average Commitment
Year 34 : 1 020 000,00 $
Year 35 : 820 000,00 $
Year 36 : 770 000,00 $
Year 37 : 620 000,00 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 99 $ - 5 951 - 91,55%
Level 2: 5500 - 63 $ - 5 136 - 93,39%
Level 3: 2500 - 39 $ - 2 248 - 89,93%
Level 4: 4500 - 24 $ - 3 857 - 85,70%
Luxury : 1500 - 210 $ - 1 399 - 93,27%
Total Capacity :20500

Income

Home Games Left16
Average Attendance - %18 591 - 90,69%
Average Income per Game1 457 234 $
Year to Date Revenue36 430 851 $

Expense

Pro Players Total Salaries51 550 000 $
Farm Players Total Salaries2 155 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 069 022 $
Farm Year To Date Expenses1 999 178 $
Pro Salary Cap To Date28 369 909 $
Farm Salary Cap To Date1 291 212 $

Estimate

Pro Estimated Season Revenue23 315 745 $
Pro Remaining Season Days49
Pro Expenses Per Days482 743 $
Pro Estimated Expenses23 654 407 $
Farm Remaining Season Days49
Farm Expenses Per Days30 133 $
Farm Estimated Expenses1 476 517 $
Estimated Season Expenses25 130 924 $
Payroll51 550 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $21 450 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 6 550 000 $
Current Bank Account72 952 055 $
Projected Bank Account71 136 876 $

Pro Players Salaries

Ryan Nugent-Hopkins 6 000 000 $ (5)
-Salary Remaining : 2 601 770 $
Zach Parise 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Erik Johnson 4 500 000 $ (3)
-Salary Remaining : 1 951 327 $
Tobias Enstrom 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Brian Gionta 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Jannik Hansen 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Mike Smith 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Nikita Zadorov 2 800 000 $ (2)
-Salary Remaining : 1 214 159 $
Nathan Beaulieu 2 500 000 $ (5)
-Salary Remaining : 1 084 071 $
Johnny Oduya 2 000 000 $ (3)
-Salary Remaining : 867 257 $
Johan Larsson 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Ryan Strome 1 500 000 $ (1)
-Salary Remaining : 650 442 $
Markus Granlund 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Eddie Lack 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Anthony Beauvillier 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Nick Schmaltz 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Mark Barberio 950 000 $ (2)
-Salary Remaining : 411 947 $
Patrick Wiercioch 950 000 $ (4)
-Salary Remaining : 411 947 $
Jared McCann 925 000 $ (1)
-Salary Remaining : 401 106 $
Ivan Barbashev 925 000 $ (3)
-Salary Remaining : 401 106 $
Matt Greene 900 000 $ (4)
-Salary Remaining : 390 265 $
Derek Grant 800 000 $ (5)
-Salary Remaining : 346 903 $
Chris Wagner 750 000 $ (4)
-Salary Remaining : 325 221 $
Alexander Pechurski 650 000 $ (2)
-Salary Remaining : 281 858 $
Total Pro Players24
Salary Commitment
Year 34 : 51 550 000,00 $
Year 35 : 40 625 000,00 $
Year 36 : 33 825 000,00 $
Year 37 : 21 400 000,00 $
Salary Average Commitment
Year 34 : 16 900 000,00 $
Year 35 : 16 900 000,00 $
Year 36 : 14 800 000,00 $
Year 37 : 13 300 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 51 550 000,00 $
Year 35 : 40 625 000,00 $
Year 36 : 33 825 000,00 $
Year 37 : 21 400 000,00 $

Farm Players Salaries

Ilya Kovalchuk 225 000 $ (5)
Salary Remaining : 97 566 $
Derek Dorsett 185 000 $ (1)
Salary Remaining : 80 221 $
Matt Puempel 120 000 $ (3)
Salary Remaining : 52 035 $
Dylan Strome 100 000 $ (3)
Salary Remaining : 43 363 $
Nick Cousins 100 000 $ (4)
Salary Remaining : 43 363 $
Thomas Chabot 97 500 $ (3)
Salary Remaining : 42 279 $
Daniel Carr 92 500 $ (1)
Salary Remaining : 40 111 $
Kasperi Kapanen 90 000 $ (1)
Salary Remaining : 39 027 $
Adrian Kempe 85 000 $ (3)
Salary Remaining : 36 858 $
Brett Kulak 85 000 $ (4)
Salary Remaining : 36 858 $
Jamie McBain 80 000 $ (3)
Salary Remaining : 34 690 $
Chris Terry 75 000 $ (5)
Salary Remaining : 32 522 $
Stephane Da Costa 75 000 $ (5)
Salary Remaining : 32 522 $
Oscar Moller 70 000 $ (2)
Salary Remaining : 30 354 $
Nicholas Baptiste (Out of Payroll) 70 000 $ (3)
Salary Remaining : 30 354 $
Christian Thomas 65 000 $ (5)
Salary Remaining : 28 186 $
Tyler Bunz 65 000 $ (4)
Salary Remaining : 28 186 $
Brett Lernout 65 000 $ (1)
Salary Remaining : 28 186 $
Eric Tangradi 65 000 $ (5)
Salary Remaining : 28 186 $
Ryan Bourque 65 000 $ (4)
Salary Remaining : 28 186 $
Martin Frk 65 000 $ (3)
Salary Remaining : 28 186 $
Jarred Tinordi 65 000 $ (5)
Salary Remaining : 28 186 $
Shawn Lalonde 60 000 $ (3)
Salary Remaining : 26 018 $
Mike McKenna 55 000 $ (3)
Salary Remaining : 23 850 $
Dean Kukan 55 000 $ (1)
Salary Remaining : 23 850 $
Radek Smolenak 50 000 $ (4)
Salary Remaining : 21 681 $
Total Farm Players26
Salary Commitment
Year 34 : 2 225 000,00 $
Year 35 : 1 737 500,00 $
Year 36 : 1 667 500,00 $
Year 37 : 935 000,00 $
Salary Average Commitment
Year 34 : 1 242 000,00 $
Year 35 : 1 092 000,00 $
Year 36 : 1 092 000,00 $
Year 37 : 827 000,00 $

Moncton Bonessetters



Arena Capacity - Ticket Price
Attendance - %

Arena NameBonesetters Coliseum
Level 1: 7000 - 92 $ - 6 721 - 96,01%
Level 2: 5250 - 62 $ - 5 242 - 99,85%
Level 3: 4000 - 27 $ - 3 039 - 75,98%
Level 4: 5000 - 22 $ - 4 790 - 95,81%
Luxury : 1750 - 178 $ - 1 733 - 99,02%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %21 525 - 93,59%
Average Income per Game1 511 196 $
Year to Date Revenue37 779 895 $

Expense

Pro Players Total Salaries68 408 000 $
Farm Players Total Salaries2 025 000 $
Coaches Total Salaries4 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 222 402 $
Farm Year To Date Expenses1 322 654 $
Pro Salary Cap To Date37 843 647 $
Farm Salary Cap To Date1 039 454 $

Estimate

Pro Estimated Season Revenue24 179 133 $
Pro Remaining Season Days49
Pro Expenses Per Days642 549 $
Pro Estimated Expenses31 484 901 $
Farm Remaining Season Days49
Farm Expenses Per Days22 345 $
Farm Estimated Expenses1 094 905 $
Estimated Season Expenses32 579 806 $
Payroll68 408 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 592 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 408 000 $
Current Bank Account38 841 890 $
Projected Bank Account30 441 217 $

Pro Players Salaries

Ryan O'Reilly 5 333 000 $ (3)
-Salary Remaining : 2 312 540 $
Jonathan Quick 5 100 000 $ (5)
-Salary Remaining : 2 211 504 $
Alexander Radulov 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Gabriel Landeskog 4 950 000 $ (3)
-Salary Remaining : 2 146 460 $
Dougie Hamilton 4 925 000 $ (5)
-Salary Remaining : 2 135 619 $
Bobby Ryan 4 800 000 $ (3)
-Salary Remaining : 2 081 416 $
Zdeno Chara 4 500 000 $ (2)
-Salary Remaining : 1 951 327 $
Chris Kreider 4 250 000 $ (5)
-Salary Remaining : 1 842 920 $
James van Riemsdyk 4 250 000 $ (5)
-Salary Remaining : 1 842 920 $
Marco Scandella 3 750 000 $ (5)
-Salary Remaining : 1 626 106 $
Travis Zajac 3 400 000 $ (2)
-Salary Remaining : 1 474 336 $
Alexei Emelin 2 900 000 $ (1)
-Salary Remaining : 1 257 522 $
Alexandre Burrows 2 750 000 $ (1)
-Salary Remaining : 1 192 478 $
Torey Krug 2 700 000 $ (2)
-Salary Remaining : 1 170 796 $
Paul Martin 2 350 000 $ (5)
-Salary Remaining : 1 019 027 $
Tobias Rieder 1 700 000 $ (4)
-Salary Remaining : 737 168 $
Ryan Miller 1 700 000 $ (5)
-Salary Remaining : 737 168 $
Trevor Lewis 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Teuvo Teravainen 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Christian Folin 950 000 $ (2)
-Salary Remaining : 411 947 $
Chad Ruhwedel 700 000 $ (2)
-Salary Remaining : 303 540 $
Total Pro Players21
Salary Commitment
Year 34 : 68 408 000,00 $
Year 35 : 62 758 000,00 $
Year 36 : 49 308 000,00 $
Year 37 : 33 025 000,00 $
Salary Average Commitment
Year 34 : 28 525 000,00 $
Year 35 : 28 525 000,00 $
Year 36 : 27 825 000,00 $
Year 37 : 27 325 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 68 408 000,00 $
Year 35 : 62 758 000,00 $
Year 36 : 49 308 000,00 $
Year 37 : 33 025 000,00 $

Farm Players Salaries

Ondrej Pavelec 365 000 $ (1)
Salary Remaining : 158 274 $
Joonas Korpisalo 120 000 $ (1)
Salary Remaining : 52 035 $
Frank Vatrano 90 000 $ (1)
Salary Remaining : 39 027 $
Matt Carle 85 000 $ (3)
Salary Remaining : 36 858 $
Ross Johnston 75 000 $ (1)
Salary Remaining : 32 522 $
Garnet Hathaway 75 000 $ (1)
Salary Remaining : 32 522 $
Casey Nelson 75 000 $ (1)
Salary Remaining : 32 522 $
Brandon Tanev 75 000 $ (1)
Salary Remaining : 32 522 $
Viktor Loov 75 000 $ (1)
Salary Remaining : 32 522 $
Vladimir Sobotka 65 000 $ (1)
Salary Remaining : 28 186 $
Adam Pardy 65 000 $ (3)
Salary Remaining : 28 186 $
Anthony Bitetto 60 000 $ (2)
Salary Remaining : 26 018 $
Carl Klingberg 50 000 $ (1)
Salary Remaining : 21 681 $
Alex Friesen 50 000 $ (1)
Salary Remaining : 21 681 $
Cody Kunyk 50 000 $ (2)
Salary Remaining : 21 681 $
Darren Archibald 50 000 $ (2)
Salary Remaining : 21 681 $
Brett Bulmer 50 000 $ (3)
Salary Remaining : 21 681 $
Greg McKegg 50 000 $ (2)
Salary Remaining : 21 681 $
Max McCormick 50 000 $ (1)
Salary Remaining : 21 681 $
Daniel Catenacci 50 000 $ (1)
Salary Remaining : 21 681 $
Cristoval Nieves 50 000 $ (3)
Salary Remaining : 21 681 $
Henrik Karlsson 50 000 $ (1)
Salary Remaining : 21 681 $
Cedrick Desjardins 50 000 $ (1)
Salary Remaining : 21 681 $
Scott Harrington 50 000 $ (4)
Salary Remaining : 21 681 $
Sam Carrick 50 000 $ (4)
Salary Remaining : 21 681 $
Stanislav Galiev 50 000 $ (4)
Salary Remaining : 21 681 $
Brendan Leipsic 50 000 $ (1)
Salary Remaining : 21 681 $
Linus Ullmark 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players28
Salary Commitment
Year 34 : 2 025 000,00 $
Year 35 : 610 000,00 $
Year 36 : 400 000,00 $
Year 37 : 150 000,00 $
Salary Average Commitment
Year 34 : 850 000,00 $
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 $ - 5 718 - 81,69%
Level 2: 6000 - 60 $ - 5 773 - 96,22%
Level 3: 3000 - 35 $ - 2 894 - 96,45%
Level 4: 5000 - 20 $ - 4 873 - 97,45%
Luxury : 2000 - 200 $ - 1 448 - 72,41%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %20 706 - 90,02%
Average Income per Game1 476 894 $
Year to Date Revenue36 922 362 $

Expense

Pro Players Total Salaries70 900 000 $
Farm Players Total Salaries1 685 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 609 732 $
Farm Year To Date Expenses1 300 839 $
Pro Salary Cap To Date39 043 378 $
Farm Salary Cap To Date1 017 666 $

Estimate

Pro Estimated Season Revenue23 630 312 $
Pro Remaining Season Days49
Pro Expenses Per Days636 283 $
Pro Estimated Expenses31 177 867 $
Farm Remaining Season Days49
Farm Expenses Per Days19 336 $
Farm Estimated Expenses947 464 $
Estimated Season Expenses32 125 331 $
Payroll70 900 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $2 100 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 25 900 000 $
Current Bank Account82 184 071 $
Projected Bank Account73 689 052 $

Pro Players Salaries

Jamie Benn 8 500 000 $ (4)
-Salary Remaining : 3 685 841 $
Ryan McDonagh 6 000 000 $ (4)
-Salary Remaining : 2 601 770 $
Logan Couture 6 000 000 $ (5)
-Salary Remaining : 2 601 770 $
Justin Schultz 4 900 000 $ (5)
-Salary Remaining : 2 124 779 $
Tyler Toffoli 4 500 000 $ (2)
-Salary Remaining : 1 951 327 $
Jake Allen 4 500 000 $ (5)
-Salary Remaining : 1 951 327 $
Jeff Petry 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Kyle Palmieri 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Niklas Hjalmarsson 3 700 000 $ (4)
-Salary Remaining : 1 604 425 $
Cam Ward 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Kevin Klein 2 900 000 $ (3)
-Salary Remaining : 1 257 522 $
Brock Nelson 2 500 000 $ (1)
-Salary Remaining : 1 084 071 $
Brian Dumoulin 2 300 000 $ (3)
-Salary Remaining : 997 345 $
Nikolay Kulemin 2 000 000 $ (4)
-Salary Remaining : 867 257 $
Sven Baertschi 1 850 000 $ (4)
-Salary Remaining : 802 212 $
Sam Reinhart 1 750 000 $ (2)
-Salary Remaining : 758 850 $
Tanner Pearson 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Calle Jarnkrok 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Matt Cullen 1 100 000 $ (4)
-Salary Remaining : 476 991 $
Brian Flynn 950 000 $ (3)
-Salary Remaining : 411 947 $
Reid Boucher 900 000 $ (4)
-Salary Remaining : 390 265 $
Jon Merrill 900 000 $ (3)
-Salary Remaining : 390 265 $
Stephen Johns 750 000 $ (1)
-Salary Remaining : 325 221 $
Matt Irwin 650 000 $ (4)
-Salary Remaining : 281 858 $
Kurtis Gabriel 550 000 $ (1)
-Salary Remaining : 238 496 $
Total Pro Players25
Salary Commitment
Year 34 : 70 900 000,00 $
Year 35 : 63 100 000,00 $
Year 36 : 54 150 000,00 $
Year 37 : 40 100 000,00 $
Salary Average Commitment
Year 34 : 29 350 000,00 $
Year 35 : 27 850 000,00 $
Year 36 : 27 350 000,00 $
Year 37 : 24 150 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 70 900 000,00 $
Year 35 : 63 100 000,00 $
Year 36 : 54 150 000,00 $
Year 37 : 40 100 000,00 $

Farm Players Salaries

Tomas Hertl 400 000 $ (2)
Salary Remaining : 173 451 $
Joe Colborne 225 000 $ (1)
Salary Remaining : 97 566 $
Klas Dahlbeck 95 000 $ (1)
Salary Remaining : 41 195 $
Alex Tanguay 90 000 $ (2)
Salary Remaining : 39 027 $
Petter Granberg 90 000 $ (2)
Salary Remaining : 39 027 $
Maxime Talbot 90 000 $ (2)
Salary Remaining : 39 027 $
Tom Gilbert 80 000 $ (1)
Salary Remaining : 34 690 $
Eric O'Dell 75 000 $ (5)
Salary Remaining : 32 522 $
Chris Butler 75 000 $ (2)
Salary Remaining : 32 522 $
David Musil 75 000 $ (3)
Salary Remaining : 32 522 $
Joe Piskula 60 000 $ (1)
Salary Remaining : 26 018 $
Jonathon Blum 60 000 $ (5)
Salary Remaining : 26 018 $
Jiri Sekac 60 000 $ (4)
Salary Remaining : 26 018 $
B.J. Crombeen 55 000 $ (2)
Salary Remaining : 23 850 $
Andrej Meszaros 55 000 $ (2)
Salary Remaining : 23 850 $
Tristan Jarry 50 000 $ (3)
Salary Remaining : 21 681 $
Matt Climie 50 000 $ (4)
Salary Remaining : 21 681 $
Total Farm Players17
Salary Commitment
Year 34 : 1 685 000,00 $
Year 35 : 1 225 000,00 $
Year 36 : 370 000,00 $
Year 37 : 245 000,00 $
Salary Average Commitment
Year 34 : 435 000,00 $
Year 35 : 385 000,00 $
Year 36 : 335 000,00 $
Year 37 : 235 000,00 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 95 $ - 6 000 - 100,00%
Level 2: 5250 - 63 $ - 4 638 - 88,34%
Level 3: 2250 - 40 $ - 2 181 - 96,93%
Level 4: 4000 - 25 $ - 3 847 - 96,19%
Luxury : 1500 - 205 $ - 1 407 - 93,79%
Total Capacity :19000

Income

Home Games Left16
Average Attendance - %18 073 - 95,12%
Average Income per Game1 415 673 $
Year to Date Revenue35 391 814 $

Expense

Pro Players Total Salaries52 850 000 $
Farm Players Total Salaries2 077 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 620 792 $
Farm Year To Date Expenses1 716 160 $
Pro Salary Cap To Date30 355 307 $
Farm Salary Cap To Date1 149 772 $

Estimate

Pro Estimated Season Revenue22 650 761 $
Pro Remaining Season Days49
Pro Expenses Per Days503 097 $
Pro Estimated Expenses24 651 753 $
Farm Remaining Season Days49
Farm Expenses Per Days27 235 $
Farm Estimated Expenses1 334 515 $
Estimated Season Expenses25 986 268 $
Payroll52 850 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $20 150 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 7 850 000 $
Current Bank Account57 033 951 $
Projected Bank Account53 698 444 $

Pro Players Salaries

Mark Scheifele 6 500 000 $ (3)
-Salary Remaining : 2 818 584 $
Loui Eriksson 5 500 000 $ (2)
-Salary Remaining : 2 384 956 $
Dan Girardi 5 300 000 $ (2)
-Salary Remaining : 2 298 230 $
John Gibson 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Antti Niemi 3 750 000 $ (2)
-Salary Remaining : 1 626 106 $
Patrick Sharp 3 650 000 $ (4)
-Salary Remaining : 1 582 743 $
Cody Ceci 3 250 000 $ (5)
-Salary Remaining : 1 409 292 $
Mathieu Perreault 2 800 000 $ (1)
-Salary Remaining : 1 214 159 $
Jason Zucker 2 400 000 $ (4)
-Salary Remaining : 1 040 708 $
Brad Richardson 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Michael Del Zotto 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Lauri Korpikoski 1 750 000 $ (2)
-Salary Remaining : 758 850 $
Magnus Paajarvi 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Xavier Ouellet 1 200 000 $ (5)
-Salary Remaining : 520 354 $
Alexey Marchenko 1 200 000 $ (2)
-Salary Remaining : 520 354 $
Nikita Zaitsev 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Alex Petrovic 1 200 000 $ (4)
-Salary Remaining : 520 354 $
Jay McClement 1 100 000 $ (2)
-Salary Remaining : 476 991 $
Matt Hendricks 1 100 000 $ (4)
-Salary Remaining : 476 991 $
Nikolaj Ehlers 900 000 $ (1)
-Salary Remaining : 390 265 $
Gabriel Bourque 550 000 $ (3)
-Salary Remaining : 238 496 $
Total Pro Players21
Salary Commitment
Year 34 : 52 850 000,00 $
Year 35 : 45 150 000,00 $
Year 36 : 25 050 000,00 $
Year 37 : 16 800 000,00 $
Salary Average Commitment
Year 34 : 15 050 000,00 $
Year 35 : 14 050 000,00 $
Year 36 : 14 050 000,00 $
Year 37 : 13 050 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 52 850 000,00 $
Year 35 : 45 150 000,00 $
Year 36 : 25 050 000,00 $
Year 37 : 16 800 000,00 $

Farm Players Salaries

Andrew Hammond 200 000 $ (1)
Salary Remaining : 86 726 $
Beau Bennett 160 000 $ (4)
Salary Remaining : 69 381 $
Jyrki Jokipakka 150 000 $ (4)
Salary Remaining : 65 044 $
Alexander Khokhlachev 120 000 $ (1)
Salary Remaining : 52 035 $
Matthew Benning 120 000 $ (3)
Salary Remaining : 52 035 $
Miikka Salomaki 110 000 $ (2)
Salary Remaining : 47 699 $
Justin Fontaine 100 000 $ (2)
Salary Remaining : 43 363 $
Ty Rattie 100 000 $ (1)
Salary Remaining : 43 363 $
Joshua Ho-Sang 100 000 $ (3)
Salary Remaining : 43 363 $
Stuart Percy 100 000 $ (4)
Salary Remaining : 43 363 $
Joseph Blandisi 97 500 $ (1)
Salary Remaining : 42 279 $
Emerson Etem 92 500 $ (2)
Salary Remaining : 40 111 $
Jiri Tlusty 90 000 $ (3)
Salary Remaining : 39 027 $
Kristers Gudlevskis 75 000 $ (1)
Salary Remaining : 32 522 $
Jim O'Brien 72 500 $ (3)
Salary Remaining : 31 438 $
John Ramage 70 000 $ (1)
Salary Remaining : 30 354 $
Brad Malone 70 000 $ (5)
Salary Remaining : 30 354 $
Tommy Cross 65 000 $ (1)
Salary Remaining : 28 186 $
Kevin Porter 65 000 $ (2)
Salary Remaining : 28 186 $
Justin Falk 60 000 $ (1)
Salary Remaining : 26 018 $
Brendan Ranford 60 000 $ (4)
Salary Remaining : 26 018 $
Total Farm Players21
Salary Commitment
Year 34 : 2 077 500,00 $
Year 35 : 1 290 000,00 $
Year 36 : 922 500,00 $
Year 37 : 540 000,00 $
Salary Average Commitment
Year 34 : 620 000,00 $
Year 35 : 520 000,00 $
Year 36 : 370 000,00 $
Year 37 : 270 000,00 $

Ottawa Rebels



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 91 $ - 6 852 - 97,89%
Level 2: 6000 - 60 $ - 5 894 - 98,24%
Level 3: 3000 - 32 $ - 2 888 - 96,27%
Level 4: 5000 - 22 $ - 4 843 - 96,86%
Luxury : 2000 - 182 $ - 1 856 - 92,82%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 334 - 97,10%
Average Income per Game1 589 718 $
Year to Date Revenue39 742 945 $

Expense

Pro Players Total Salaries68 275 000 $
Farm Players Total Salaries1 975 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 404 414 $
Farm Year To Date Expenses2 571 816 $
Pro Salary Cap To Date38 572 558 $
Farm Salary Cap To Date1 155 882 $

Estimate

Pro Estimated Season Revenue25 435 485 $
Pro Remaining Season Days49
Pro Expenses Per Days648 451 $
Pro Estimated Expenses31 774 099 $
Farm Remaining Season Days49
Farm Expenses Per Days39 602 $
Farm Estimated Expenses1 940 498 $
Estimated Season Expenses33 714 597 $
Payroll68 275 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 725 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 275 000 $
Current Bank Account86 664 593 $
Projected Bank Account78 385 481 $

Pro Players Salaries

John Tavares 7 500 000 $ (2)
-Salary Remaining : 3 252 212 $
Carey Price 7 400 000 $ (1)
-Salary Remaining : 3 208 850 $
Joe Pavelski 6 000 000 $ (5)
-Salary Remaining : 2 601 770 $
Alex Pietrangelo 5 800 000 $ (2)
-Salary Remaining : 2 515 044 $
TJ Oshie 5 000 000 $ (3)
-Salary Remaining : 2 168 142 $
Roman Josi 4 750 000 $ (1)
-Salary Remaining : 2 059 735 $
Mikael Backlund 4 250 000 $ (5)
-Salary Remaining : 1 842 920 $
Brayden Schenn 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
David Pastrnak 3 600 000 $ (4)
-Salary Remaining : 1 561 062 $
Brooks Orpik 3 500 000 $ (4)
-Salary Remaining : 1 517 699 $
Derick Brassard 3 500 000 $ (4)
-Salary Remaining : 1 517 699 $
Karl Alzner 3 200 000 $ (4)
-Salary Remaining : 1 387 611 $
Paul Byron 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 650 442 $
Colton Parayko 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Marcus Kruger 1 125 000 $ (2)
-Salary Remaining : 487 832 $
William Nylander 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Aaron Dell 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Ian Cole 950 000 $ (1)
-Salary Remaining : 411 947 $
Nick Shore 750 000 $ (4)
-Salary Remaining : 325 221 $
Scottie Upshall 750 000 $ (4)
-Salary Remaining : 325 221 $
Total Pro Players21
Salary Commitment
Year 34 : 68 275 000,00 $
Year 35 : 51 475 000,00 $
Year 36 : 37 050 000,00 $
Year 37 : 27 050 000,00 $
Salary Average Commitment
Year 34 : 23 750 000,00 $
Year 35 : 22 750 000,00 $
Year 36 : 21 750 000,00 $
Year 37 : 20 750 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 68 275 000,00 $
Year 35 : 51 475 000,00 $
Year 36 : 37 050 000,00 $
Year 37 : 27 050 000,00 $

Farm Players Salaries

Louis Domingue 250 000 $ (4)
Salary Remaining : 108 407 $
Drew Stafford 230 000 $ (1)
Salary Remaining : 99 735 $
Anton Khudobin 100 000 $ (2)
Salary Remaining : 43 363 $
Brandon Montour 95 000 $ (3)
Salary Remaining : 41 195 $
Kevin Labanc 85 000 $ (3)
Salary Remaining : 36 858 $
Ian McCoshen 80 000 $ (3)
Salary Remaining : 34 690 $
J.T. Brown 80 000 $ (3)
Salary Remaining : 34 690 $
Denis Malgin 70 000 $ (3)
Salary Remaining : 30 354 $
Darren Dietz 60 000 $ (1)
Salary Remaining : 26 018 $
Robbie Russo 60 000 $ (3)
Salary Remaining : 26 018 $
Dillon Simpson 60 000 $ (3)
Salary Remaining : 26 018 $
Matthew Peca 55 000 $ (3)
Salary Remaining : 23 850 $
Kenny Agostino 50 000 $ (2)
Salary Remaining : 21 681 $
Michael Zalewski 50 000 $ (1)
Salary Remaining : 21 681 $
Dustin Tokarski 50 000 $ (5)
Salary Remaining : 21 681 $
Ben Hanowski 50 000 $ (2)
Salary Remaining : 21 681 $
Brad Hunt 50 000 $ (2)
Salary Remaining : 21 681 $
Jerry D'Amigo 50 000 $ (2)
Salary Remaining : 21 681 $
Connor Knapp 50 000 $ (2)
Salary Remaining : 21 681 $
Andrew Bodnarchuk 50 000 $ (2)
Salary Remaining : 21 681 $
Josh Archibald 50 000 $ (1)
Salary Remaining : 21 681 $
Kyle Rau 50 000 $ (1)
Salary Remaining : 21 681 $
Taylor Leier 50 000 $ (1)
Salary Remaining : 21 681 $
Chandler Stephenson 50 000 $ (1)
Salary Remaining : 21 681 $
Jesse Blacker 50 000 $ (4)
Salary Remaining : 21 681 $
Ronalds Kenins 50 000 $ (4)
Salary Remaining : 21 681 $
Rhett Rakhshani 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players27
Salary Commitment
Year 34 : 1 975 000,00 $
Year 35 : 1 435 000,00 $
Year 36 : 1 035 000,00 $
Year 37 : 400 000,00 $
Salary Average Commitment
Year 34 : 850 000,00 $
Year 35 : 600 000,00 $
Year 36 : 550 000,00 $
Year 37 : 200 000,00 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée de Québec
Level 1: 7000 - 78 $ - 6 853 - 97,90%
Level 2: 6000 - 58 $ - 5 832 - 97,21%
Level 3: 3000 - 37 $ - 2 612 - 87,08%
Level 4: 5000 - 25 $ - 4 157 - 83,14%
Luxury : 2000 - 165 $ - 1 907 - 95,36%
Total Capacity :23000

Income

Home Games Left15
Average Attendance - %21 362 - 92,88%
Average Income per Game1 453 250 $
Year to Date Revenue37 784 509 $

Expense

Pro Players Total Salaries69 325 000 $
Farm Players Total Salaries1 797 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 955 527 $
Farm Year To Date Expenses1 660 044 $
Pro Salary Cap To Date37 123 669 $
Farm Salary Cap To Date1 093 672 $

Estimate

Pro Estimated Season Revenue21 798 755 $
Pro Remaining Season Days49
Pro Expenses Per Days657 743 $
Pro Estimated Expenses32 229 407 $
Farm Remaining Season Days49
Farm Expenses Per Days24 757 $
Farm Estimated Expenses1 213 093 $
Estimated Season Expenses33 442 500 $
Payroll69 325 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $3 675 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 24 325 000 $
Current Bank Account87 114 313 $
Projected Bank Account75 470 568 $

Pro Players Salaries

P.K. Subban 7 775 000 $ (2)
-Salary Remaining : 3 371 460 $
Matt Duchene 6 500 000 $ (2)
-Salary Remaining : 2 818 584 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 2 601 770 $
Milan Lucic 5 450 000 $ (5)
-Salary Remaining : 2 363 274 $
Brandon Dubinsky 4 850 000 $ (5)
-Salary Remaining : 2 103 097 $
Marc-Edouard Vlasic 4 650 000 $ (3)
-Salary Remaining : 2 016 372 $
Cam Fowler 4 650 000 $ (4)
-Salary Remaining : 2 016 372 $
Adam Henrique 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Craig Anderson 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Boone Jenner 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Jason Demers 3 800 000 $ (3)
-Salary Remaining : 1 647 788 $
Jonathan Bernier 2 250 000 $ (2)
-Salary Remaining : 975 664 $
Luke Schenn 2 150 000 $ (1)
-Salary Remaining : 932 301 $
Adam McQuaid 1 800 000 $ (2)
-Salary Remaining : 780 531 $
Nate Thompson 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Artemi Panarin 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Adam Cracknell 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Adam Lowry 950 000 $ (4)
-Salary Remaining : 411 947 $
Jarome Iginla 925 000 $ (3)
-Salary Remaining : 401 106 $
Conor Sheary 700 000 $ (1)
-Salary Remaining : 303 540 $
Josh Morrissey 675 000 $ (3)
-Salary Remaining : 292 699 $
Total Pro Players21
Salary Commitment
Year 34 : 69 325 000,00 $
Year 35 : 60 775 000,00 $
Year 36 : 29 950 000,00 $
Year 37 : 19 900 000,00 $
Salary Average Commitment
Year 34 : 18 858 889,00 $
Year 35 : 18 358 889,00 $
Year 36 : 17 858 889,00 $
Year 37 : 15 300 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 69 325 000,00 $
Year 35 : 60 775 000,00 $
Year 36 : 29 950 000,00 $
Year 37 : 19 900 000,00 $

Farm Players Salaries

Brett Connolly 125 000 $ (2)
Salary Remaining : 54 204 $
Jordin Tootoo 110 000 $ (1)
Salary Remaining : 47 699 $
Cody McCormick 100 000 $ (1)
Salary Remaining : 43 363 $
Dalton Prout 95 000 $ (4)
Salary Remaining : 41 195 $
Tyson Strachan 90 000 $ (1)
Salary Remaining : 39 027 $
Mark Borowiecki 85 000 $ (5)
Salary Remaining : 36 858 $
Brandon Bollig 85 000 $ (1)
Salary Remaining : 36 858 $
Dwight King 75 000 $ (3)
Salary Remaining : 32 522 $
Kevin Connauton 75 000 $ (1)
Salary Remaining : 32 522 $
Christopher Gibson 67 500 $ (3)
Salary Remaining : 29 270 $
Nicolas Deslauriers 65 000 $ (5)
Salary Remaining : 28 186 $
Ben Scrivens 60 000 $ (2)
Salary Remaining : 26 018 $
Lucas Lessio 60 000 $ (2)
Salary Remaining : 26 018 $
Shane Harper 60 000 $ (4)
Salary Remaining : 26 018 $
Tyler Wotherspoon 60 000 $ (2)
Salary Remaining : 26 018 $
Brandon Gormley 60 000 $ (2)
Salary Remaining : 26 018 $
Samuel Henley 55 000 $ (5)
Salary Remaining : 23 850 $
Yann Danis 55 000 $ (4)
Salary Remaining : 23 850 $
Harry Zolnierczyk 55 000 $ (4)
Salary Remaining : 23 850 $
Richard Bachman 55 000 $ (4)
Salary Remaining : 23 850 $
Rasmus Rissanen 55 000 $ (4)
Salary Remaining : 23 850 $
Dennis Everberg 50 000 $ (4)
Salary Remaining : 21 681 $
Curtis Hamilton (Out of Payroll) 50 000 $ (4)
Salary Remaining : 21 681 $
Maxime Macenauer 50 000 $ (1)
Salary Remaining : 21 681 $
Kris Fredheim 50 000 $ (3)
Salary Remaining : 21 681 $
Philippe Cornet 50 000 $ (1)
Salary Remaining : 21 681 $
Stefan Della Rovere 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players27
Salary Commitment
Year 34 : 1 847 500,00 $
Year 35 : 1 237 500,00 $
Year 36 : 872 500,00 $
Year 37 : 680 000,00 $
Salary Average Commitment
Year 34 : 675 000,00 $
Year 35 : 675 000,00 $
Year 36 : 675 000,00 $
Year 37 : 600 000,00 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 067 - 58,10%
Level 2: 6000 - 90 $ - 3 387 - 56,45%
Level 3: 3000 - 50 $ - 1 793 - 59,77%
Level 4: 5000 - 40 $ - 2 410 - 48,19%
Luxury : 2000 - 220 $ - 1 365 - 68,23%
Total Capacity :23000

Income

Home Games Left17
Average Attendance - %13 021 - 56,61%
Average Income per Game1 428 488 $
Year to Date Revenue34 283 716 $

Expense

Pro Players Total Salaries72 225 000 $
Farm Players Total Salaries1 685 000 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 945 803 $
Farm Year To Date Expenses1 300 620 $
Pro Salary Cap To Date40 388 263 $
Farm Salary Cap To Date1 017 431 $

Estimate

Pro Estimated Season Revenue24 284 299 $
Pro Remaining Season Days49
Pro Expenses Per Days663 496 $
Pro Estimated Expenses32 511 304 $
Farm Remaining Season Days49
Farm Expenses Per Days19 336 $
Farm Estimated Expenses947 464 $
Estimated Season Expenses33 458 768 $
Payroll72 225 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $775 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 27 225 000 $
Current Bank Account22 162 651 $
Projected Bank Account12 988 182 $

Pro Players Salaries

Victor Hedman 6 850 000 $ (4)
-Salary Remaining : 2 970 354 $
Braden Holtby 6 850 000 $ (5)
-Salary Remaining : 2 970 354 $
Phil Kessel 6 750 000 $ (1)
-Salary Remaining : 2 926 991 $
Patrice Bergeron 6 250 000 $ (1)
-Salary Remaining : 2 710 177 $
Blake Wheeler 6 200 000 $ (5)
-Salary Remaining : 2 688 496 $
Mikko Koivu 5 800 000 $ (5)
-Salary Remaining : 2 515 044 $
Filip Forsberg 5 500 000 $ (5)
-Salary Remaining : 2 384 956 $
Alexander Wennberg 5 500 000 $ (4)
-Salary Remaining : 2 384 956 $
John Klingberg 3 700 000 $ (4)
-Salary Remaining : 1 604 425 $
Scott Hartnell 3 500 000 $ (4)
-Salary Remaining : 1 517 699 $
David Perron 3 300 000 $ (5)
-Salary Remaining : 1 430 973 $
Dmitry Orlov 1 600 000 $ (3)
-Salary Remaining : 693 805 $
Ben Hutton 1 200 000 $ (1)
-Salary Remaining : 520 354 $
Artturi Lehkonen 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Colton Sceviour 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Ryan Hartman 975 000 $ (4)
-Salary Remaining : 422 788 $
Jaccob Slavin 950 000 $ (1)
-Salary Remaining : 411 947 $
Michael Matheson 925 000 $ (1)
-Salary Remaining : 401 106 $
Deryk Engelland 850 000 $ (3)
-Salary Remaining : 368 584 $
Pierre-Edouard Bellemare 850 000 $ (4)
-Salary Remaining : 368 584 $
Al Montoya 750 000 $ (1)
-Salary Remaining : 325 221 $
Vladislav Kamenev 725 000 $ (3)
-Salary Remaining : 314 381 $
Steven Santini 700 000 $ (1)
-Salary Remaining : 303 540 $
Samuel Morin 500 000 $ (3)
-Salary Remaining : 216 814 $
Total Pro Players24
Salary Commitment
Year 34 : 72 225 000,00 $
Year 35 : 54 700 000,00 $
Year 36 : 54 700 000,00 $
Year 37 : 49 025 000,00 $
Salary Average Commitment
Year 34 : 31 350 000,00 $
Year 35 : 30 350 000,00 $
Year 36 : 30 350 000,00 $
Year 37 : 27 350 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 72 225 000,00 $
Year 35 : 54 700 000,00 $
Year 36 : 54 700 000,00 $
Year 37 : 49 025 000,00 $

Farm Players Salaries

Jimmy Vesey 120 000 $ (3)
Salary Remaining : 52 035 $
John Quenneville 85 000 $ (3)
Salary Remaining : 36 858 $
Markus Nutivaara 85 000 $ (3)
Salary Remaining : 36 858 $
Mattias Janmark 80 000 $ (1)
Salary Remaining : 34 690 $
Oliver Bjorkstrand 80 000 $ (1)
Salary Remaining : 34 690 $
Dmitrij Jaskin 80 000 $ (1)
Salary Remaining : 34 690 $
Jonas Gustavsson 70 000 $ (2)
Salary Remaining : 30 354 $
Eric Comrie 70 000 $ (3)
Salary Remaining : 30 354 $
Spencer Martin 70 000 $ (1)
Salary Remaining : 30 354 $
Andrej Nestrasil 70 000 $ (3)
Salary Remaining : 30 354 $
Ondrej Kase 70 000 $ (3)
Salary Remaining : 30 354 $
Remi Elie 70 000 $ (3)
Salary Remaining : 30 354 $
Zach Sanford 70 000 $ (3)
Salary Remaining : 30 354 $
Nicolas Deschamps 65 000 $ (1)
Salary Remaining : 28 186 $
Iiro Pakarinen 60 000 $ (3)
Salary Remaining : 26 018 $
Gustav Olofsson 60 000 $ (1)
Salary Remaining : 26 018 $
Joseph Cramarossa 60 000 $ (3)
Salary Remaining : 26 018 $
Frank Corrado 60 000 $ (5)
Salary Remaining : 26 018 $
Mike Reilly 60 000 $ (1)
Salary Remaining : 26 018 $
J.C. Lipon 50 000 $ (5)
Salary Remaining : 21 681 $
Anton Lindholm 50 000 $ (3)
Salary Remaining : 21 681 $
Tanner Richard 50 000 $ (3)
Salary Remaining : 21 681 $
Patrick Sieloff 50 000 $ (5)
Salary Remaining : 21 681 $
Anton Slepyshev 50 000 $ (1)
Salary Remaining : 21 681 $
Charles Hudon 50 000 $ (1)
Salary Remaining : 21 681 $
Total Farm Players25
Salary Commitment
Year 34 : 1 685 000,00 $
Year 35 : 1 090 000,00 $
Year 36 : 1 020 000,00 $
Year 37 : 160 000,00 $
Salary Average Commitment
Year 34 : 1 180 000,00 $
Year 35 : 760 000,00 $
Year 36 : 760 000,00 $
Year 37 : 160 000,00 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 783 - 96,90%
Level 2: 6000 - 56 $ - 5 878 - 97,97%
Level 3: 3000 - 35 $ - 2 928 - 97,60%
Level 4: 5000 - 19 $ - 4 907 - 98,14%
Luxury : 2000 - 181 $ - 1 834 - 91,69%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %22 330 - 97,09%
Average Income per Game1 547 795 $
Year to Date Revenue38 694 874 $

Expense

Pro Players Total Salaries68 600 000 $
Farm Players Total Salaries1 725 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 852 431 $
Farm Year To Date Expenses2 171 527 $
Pro Salary Cap To Date37 870 131 $
Farm Salary Cap To Date1 144 986 $

Estimate

Pro Estimated Season Revenue24 764 719 $
Pro Remaining Season Days49
Pro Expenses Per Days638 053 $
Pro Estimated Expenses31 264 597 $
Farm Remaining Season Days49
Farm Expenses Per Days32 965 $
Farm Estimated Expenses1 615 285 $
Estimated Season Expenses32 879 882 $
Payroll68 600 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 400 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 600 000 $
Current Bank Account83 099 029 $
Projected Bank Account74 983 866 $

Pro Players Salaries

Nicklas Backstrom 7 500 000 $ (1)
-Salary Remaining : 3 252 212 $
Rick Nash 6 800 000 $ (1)
-Salary Remaining : 2 948 673 $
Ben Bishop 5 500 000 $ (2)
-Salary Remaining : 2 384 956 $
Andrei Markov 5 000 000 $ (3)
-Salary Remaining : 2 168 142 $
Wayne Simmonds 5 000 000 $ (5)
-Salary Remaining : 2 168 142 $
TJ Brodie 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Troy Brouwer 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Travis Hamonic 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Cam Atkinson 4 000 000 $ (4)
-Salary Remaining : 1 734 513 $
Danny DeKeyser 3 500 000 $ (5)
-Salary Remaining : 1 517 699 $
Matt Beleskey 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Tomas Plekanec 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Andrew Shaw 2 900 000 $ (5)
-Salary Remaining : 1 257 522 $
Blake Comeau 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Josh Manson 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Joakim Nordstrom 1 500 000 $ (2)
-Salary Remaining : 650 442 $
Josh Anderson 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Chris Kelly 1 000 000 $ (4)
-Salary Remaining : 433 628 $
Thomas Greiss 850 000 $ (1)
-Salary Remaining : 368 584 $
Ben Chiarot 750 000 $ (2)
-Salary Remaining : 325 221 $
Luke Glendening (Out of Payroll) 650 000 $ (2)
-Salary Remaining : 281 858 $
Bud Holloway 600 000 $ (1)
-Salary Remaining : 260 177 $
Total Pro Players22
Salary Commitment
Year 34 : 69 250 000,00 $
Year 35 : 45 000 000,00 $
Year 36 : 34 100 000,00 $
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 : 69 250 000,00 $
Year 35 : 45 000 000,00 $
Year 36 : 34 100 000,00 $
Year 37 : 19 400 000,00 $

Farm Players Salaries

Steve Downie 160 000 $ (3)
Salary Remaining : 69 381 $
Joe Vitale 150 000 $ (3)
Salary Remaining : 65 044 $
Mirco Mueller 100 000 $ (2)
Salary Remaining : 43 363 $
Marc-Andre Bergeron 100 000 $ (2)
Salary Remaining : 43 363 $
Jhonas Enroth 100 000 $ (1)
Salary Remaining : 43 363 $
Jim Slater 100 000 $ (1)
Salary Remaining : 43 363 $
Brendan Guhle 97 500 $ (3)
Salary Remaining : 42 279 $
Laurent Brossoit 90 000 $ (3)
Salary Remaining : 39 027 $
Pierre-Luc Letourneau-Leblond 80 000 $ (3)
Salary Remaining : 34 690 $
John Albert 80 000 $ (1)
Salary Remaining : 34 690 $
Fredrik Claesson 70 000 $ (4)
Salary Remaining : 30 354 $
Matt Halischuk 70 000 $ (2)
Salary Remaining : 30 354 $
Cory Emmerton 70 000 $ (1)
Salary Remaining : 30 354 $
Justin Shugg 70 000 $ (3)
Salary Remaining : 30 354 $
Zac Dalpe 65 000 $ (5)
Salary Remaining : 28 186 $
Brandon Manning 62 500 $ (2)
Salary Remaining : 27 102 $
Chris Summers 60 000 $ (1)
Salary Remaining : 26 018 $
Brad Thiessen 50 000 $ (2)
Salary Remaining : 21 681 $
Joe Whitney 50 000 $ (2)
Salary Remaining : 21 681 $
Dan Ellis 50 000 $ (2)
Salary Remaining : 21 681 $
Kevin Marshall 50 000 $ (2)
Salary Remaining : 21 681 $
Total Farm Players21
Salary Commitment
Year 34 : 1 725 000,00 $
Year 35 : 1 315 000,00 $
Year 36 : 782 500,00 $
Year 37 : 135 000,00 $
Salary Average Commitment
Year 34 : 535 000,00 $
Year 35 : 535 000,00 $
Year 36 : 435 000,00 $
Year 37 : 135 000,00 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 100 $ - 5 662 - 80,88%
Level 2: 6000 - 60 $ - 5 811 - 96,85%
Level 3: 3000 - 30 $ - 2 934 - 97,80%
Level 4: 5000 - 20 $ - 4 917 - 98,34%
Luxury : 2000 - 190 $ - 1 813 - 90,63%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %21 136 - 91,90%
Average Income per Game1 517 863 $
Year to Date Revenue37 946 581 $

Expense

Pro Players Total Salaries60 625 000 $
Farm Players Total Salaries2 550 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 829 649 $
Farm Year To Date Expenses1 722 175 $
Pro Salary Cap To Date33 997 786 $
Farm Salary Cap To Date1 438 983 $

Estimate

Pro Estimated Season Revenue24 285 812 $
Pro Remaining Season Days49
Pro Expenses Per Days580 752 $
Pro Estimated Expenses28 456 848 $
Farm Remaining Season Days49
Farm Expenses Per Days26 991 $
Farm Estimated Expenses1 322 559 $
Estimated Season Expenses29 779 407 $
Payroll60 625 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 375 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 15 625 000 $
Current Bank Account69 823 835 $
Projected Bank Account64 330 240 $

Pro Players Salaries

Vladimir Tarasenko 7 000 000 $ (2)
-Salary Remaining : 3 035 398 $
Kevin Shattenkirk 6 500 000 $ (5)
-Salary Remaining : 2 818 584 $
Gustav Nyquist 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Kyle Okposo 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Evgeny Kuznetsov 5 000 000 $ (4)
-Salary Remaining : 2 168 142 $
Dan Hamhuis 4 500 000 $ (1)
-Salary Remaining : 1 951 327 $
Artem Anisimov 4 500 000 $ (3)
-Salary Remaining : 1 951 327 $
Jason Pominville 4 500 000 $ (2)
-Salary Remaining : 1 951 327 $
Steve Mason 4 125 000 $ (4)
-Salary Remaining : 1 788 717 $
Trevor Daley 3 150 000 $ (5)
-Salary Remaining : 1 365 929 $
Brendan Smith 2 700 000 $ (3)
-Salary Remaining : 1 170 796 $
Philipp Grubauer 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Danton Heinen 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Shane Prince 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Joonas Donskoi 900 000 $ (1)
-Salary Remaining : 390 265 $
Cal O'Reilly 750 000 $ (1)
-Salary Remaining : 325 221 $
Taylor Chorney 750 000 $ (4)
-Salary Remaining : 325 221 $
Jack Skille 700 000 $ (5)
-Salary Remaining : 303 540 $
Tanner Kero 650 000 $ (1)
-Salary Remaining : 281 858 $
Michael Bournival 600 000 $ (2)
-Salary Remaining : 260 177 $
Kevin Gravel 600 000 $ (1)
-Salary Remaining : 260 177 $
Total Pro Players21
Salary Commitment
Year 34 : 60 625 000,00 $
Year 35 : 53 225 000,00 $
Year 36 : 31 125 000,00 $
Year 37 : 21 725 000,00 $
Salary Average Commitment
Year 34 : 15 850 000,00 $
Year 35 : 14 350 000,00 $
Year 36 : 14 350 000,00 $
Year 37 : 13 350 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 60 625 000,00 $
Year 35 : 53 225 000,00 $
Year 36 : 31 125 000,00 $
Year 37 : 21 725 000,00 $

Farm Players Salaries

Semyon Varlamov 575 000 $ (3)
Salary Remaining : 249 336 $
Rob Scuderi 250 000 $ (1)
Salary Remaining : 108 407 $
David Legwand 250 000 $ (1)
Salary Remaining : 108 407 $
Eric Nystrom 150 000 $ (1)
Salary Remaining : 65 044 $
Scott Gomez 100 000 $ (1)
Salary Remaining : 43 363 $
Denis Gurianov 95 000 $ (3)
Salary Remaining : 41 195 $
Dylan Olsen 75 000 $ (1)
Salary Remaining : 32 522 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 30 354 $
Matt Bartkowski 70 000 $ (4)
Salary Remaining : 30 354 $
Chris Bigras 70 000 $ (1)
Salary Remaining : 30 354 $
Tomas Vincour 70 000 $ (1)
Salary Remaining : 30 354 $
Nick Sorensen 65 000 $ (3)
Salary Remaining : 28 186 $
Connor Brickley 60 000 $ (1)
Salary Remaining : 26 018 $
David Broll 50 000 $ (2)
Salary Remaining : 21 681 $
Lane MacDermid 50 000 $ (2)
Salary Remaining : 21 681 $
Dominik Uher 50 000 $ (4)
Salary Remaining : 21 681 $
Perttu Lindgren 50 000 $ (1)
Salary Remaining : 21 681 $
Tyler Kennedy 50 000 $ (3)
Salary Remaining : 21 681 $
Carson McMillan 50 000 $ (3)
Salary Remaining : 21 681 $
Cameron Gaunce 50 000 $ (1)
Salary Remaining : 21 681 $
Mark Dekanich (Out of Payroll) 50 000 $ (4)
Salary Remaining : 21 681 $
Dana Tyrell 50 000 $ (5)
Salary Remaining : 21 681 $
Timo Pielmeier 50 000 $ (4)
Salary Remaining : 21 681 $
Evgeny Dadonov 50 000 $ (2)
Salary Remaining : 21 681 $
Chuck Kobasew 50 000 $ (4)
Salary Remaining : 21 681 $
Ivan Vishnevskiy 50 000 $ (3)
Salary Remaining : 21 681 $
Branislav Mezei 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players27
Salary Commitment
Year 34 : 2 600 000,00 $
Year 35 : 1 475 000,00 $
Year 36 : 1 255 000,00 $
Year 37 : 320 000,00 $
Salary Average Commitment
Year 34 : 500 000,00 $
Year 35 : 400 000,00 $
Year 36 : 400 000,00 $
Year 37 : 300 000,00 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 848 - 97,82%
Level 2: 6000 - 57 $ - 5 870 - 97,83%
Level 3: 3000 - 32 $ - 2 926 - 97,54%
Level 4: 5000 - 20 $ - 4 932 - 98,64%
Luxury : 2000 - 190 $ - 1 836 - 91,78%
Total Capacity :23000

Income

Home Games Left15
Average Attendance - %22 411 - 97,44%
Average Income per Game1 602 444 $
Year to Date Revenue41 663 535 $

Expense

Pro Players Total Salaries56 575 000 $
Farm Players Total Salaries2 307 500 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 553 989 $
Farm Year To Date Expenses1 883 704 $
Pro Salary Cap To Date31 996 471 $
Farm Salary Cap To Date1 430 617 $

Estimate

Pro Estimated Season Revenue24 036 655 $
Pro Remaining Season Days49
Pro Expenses Per Days525 000 $
Pro Estimated Expenses25 725 000 $
Farm Remaining Season Days49
Farm Expenses Per Days27 500 $
Farm Estimated Expenses1 347 500 $
Estimated Season Expenses27 072 500 $
Payroll56 575 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $16 425 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 11 575 000 $
Current Bank Account91 293 893 $
Projected Bank Account88 258 048 $

Pro Players Salaries

Mike Green 6 000 000 $ (1)
-Salary Remaining : 2 601 770 $
Oliver Ekman-Larsson 5 800 000 $ (2)
-Salary Remaining : 2 515 044 $
Kari Lehtonen 4 500 000 $ (2)
-Salary Remaining : 1 951 327 $
Rickard Rakell 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Carl Hagelin 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Robin Lehner 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Nazem Kadri 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
Kyle Turris 3 500 000 $ (3)
-Salary Remaining : 1 517 699 $
Jay Bouwmeester 3 500 000 $ (4)
-Salary Remaining : 1 517 699 $
Radko Gudas 3 250 000 $ (2)
-Salary Remaining : 1 409 292 $
Nino Niederreiter 2 850 000 $ (1)
-Salary Remaining : 1 235 841 $
Jori Lehtera 2 750 000 $ (4)
-Salary Remaining : 1 192 478 $
Kyle Clifford 1 500 000 $ (4)
-Salary Remaining : 650 442 $
Drake Caggiula 1 100 000 $ (3)
-Salary Remaining : 476 991 $
Ryan White 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Andre Burakovsky 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Jakob Chychrun 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Pavel Zacha 900 000 $ (1)
-Salary Remaining : 390 265 $
Anton Blidh 750 000 $ (3)
-Salary Remaining : 325 221 $
Carter Rowney 600 000 $ (2)
-Salary Remaining : 260 177 $
Derek Forbort 575 000 $ (1)
-Salary Remaining : 249 336 $
Total Pro Players21
Salary Commitment
Year 34 : 56 575 000,00 $
Year 35 : 41 250 000,00 $
Year 36 : 23 100 000,00 $
Year 37 : 11 750 000,00 $
Salary Average Commitment
Year 34 : 20 750 000,00 $
Year 35 : 19 750 000,00 $
Year 36 : 7 000 000,00 $
Year 37 : 5 500 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 56 575 000,00 $
Year 35 : 41 250 000,00 $
Year 36 : 23 100 000,00 $
Year 37 : 11 750 000,00 $

Farm Players Salaries

Michal Neuvirth 250 000 $ (5)
Salary Remaining : 108 407 $
James Wisniewski (Out of Payroll) 200 000 $ (3)
Salary Remaining : 86 726 $
Dave Bolland 175 000 $ (3)
Salary Remaining : 75 885 $
Eric Gryba 135 000 $ (4)
Salary Remaining : 58 540 $
Kyle Connor 120 000 $ (3)
Salary Remaining : 52 035 $
Scott Laughton 95 000 $ (5)
Salary Remaining : 41 195 $
Michael Kapla 90 000 $ (3)
Salary Remaining : 39 027 $
Griffen Molino 90 000 $ (3)
Salary Remaining : 39 027 $
Kerby Rychel 90 000 $ (4)
Salary Remaining : 39 027 $
Emile Poirier 90 000 $ (4)
Salary Remaining : 39 027 $
Casey Bailey 87 500 $ (4)
Salary Remaining : 37 942 $
Adam Erne 80 000 $ (3)
Salary Remaining : 34 690 $
Sean Malone 80 000 $ (3)
Salary Remaining : 34 690 $
Paul Ladue 80 000 $ (3)
Salary Remaining : 34 690 $
Bill Arnold 75 000 $ (2)
Salary Remaining : 32 522 $
Korbinian Holzer 75 000 $ (1)
Salary Remaining : 32 522 $
Anton Forsberg 70 000 $ (4)
Salary Remaining : 30 354 $
Jon Gillies 70 000 $ (3)
Salary Remaining : 30 354 $
Brendan Woods (Out of Payroll) 70 000 $ (4)
Salary Remaining : 30 354 $
Zane McIntyre 65 000 $ (3)
Salary Remaining : 28 186 $
Quinton Howden 65 000 $ (5)
Salary Remaining : 28 186 $
Patrick Brown 65 000 $ (4)
Salary Remaining : 28 186 $
Tim Heed 60 000 $ (3)
Salary Remaining : 26 018 $
Bill Sweatt 50 000 $ (1)
Salary Remaining : 21 681 $
John Negrin 50 000 $ (4)
Salary Remaining : 21 681 $
Nathan Horton 50 000 $ (3)
Salary Remaining : 21 681 $
Nikita Filatov 50 000 $ (1)
Salary Remaining : 21 681 $
Eriah Hayes 50 000 $ (2)
Salary Remaining : 21 681 $
Mark Visentin 50 000 $ (2)
Salary Remaining : 21 681 $
Total Farm Players29
Salary Commitment
Year 34 : 2 577 500,00 $
Year 35 : 2 402 500,00 $
Year 36 : 2 227 500,00 $
Year 37 : 1 067 500,00 $
Salary Average Commitment
Year 34 : 1 260 000,00 $
Year 35 : 1 260 000,00 $
Year 36 : 1 260 000,00 $
Year 37 : 810 000,00 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - 105 $ - 5 493 - 91,55%
Level 2: 5000 - 65 $ - 4 608 - 92,15%
Level 3: 2250 - 40 $ - 2 205 - 98,02%
Level 4: 4000 - 30 $ - 3 147 - 78,67%
Luxury : 1250 - 235 $ - 1 218 - 97,40%
Total Capacity :18500

Income

Home Games Left16
Average Attendance - %16 671 - 90,11%
Average Income per Game1 412 275 $
Year to Date Revenue35 306 876 $

Expense

Pro Players Total Salaries71 250 000 $
Farm Players Total Salaries1 855 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 916 823 $
Farm Year To Date Expenses1 368 619 $
Pro Salary Cap To Date39 253 091 $
Farm Salary Cap To Date1 041 204 $

Estimate

Pro Estimated Season Revenue22 596 401 $
Pro Remaining Season Days49
Pro Expenses Per Days674 779 $
Pro Estimated Expenses33 064 171 $
Farm Remaining Season Days49
Farm Expenses Per Days20 841 $
Farm Estimated Expenses1 021 209 $
Estimated Season Expenses34 085 380 $
Payroll71 250 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 26 250 000 $
Current Bank Account35 746 781 $
Projected Bank Account24 257 802 $

Pro Players Salaries

Devan Dubnyk 6 750 000 $ (4)
-Salary Remaining : 2 926 991 $
Jeff Skinner 5 500 000 $ (3)
-Salary Remaining : 2 384 956 $
Nathan MacKinnon 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Ondrej Palat 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
James Neal 5 000 000 $ (2)
-Salary Remaining : 2 168 142 $
Matt Niskanen 4 700 000 $ (3)
-Salary Remaining : 2 038 053 $
Oscar Klefbom 4 000 000 $ (1)
-Salary Remaining : 1 734 513 $
David Savard 3 750 000 $ (5)
-Salary Remaining : 1 626 106 $
Nick Holden 3 750 000 $ (4)
-Salary Remaining : 1 626 106 $
Mark Streit 3 500 000 $ (3)
-Salary Remaining : 1 517 699 $
Ryan Ellis 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Jonathan Audy-Marchessault 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Brandon Sutter 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Viktor Arvidsson 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Sean Couturier 2 750 000 $ (1)
-Salary Remaining : 1 192 478 $
James Reimer 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Chris Kunitz 1 850 000 $ (3)
-Salary Remaining : 802 212 $
Andrew Copp 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Auston Matthews 1 200 000 $ (3)
-Salary Remaining : 520 354 $
Cedric Paquette 900 000 $ (1)
-Salary Remaining : 390 265 $
Esa Lindell 750 000 $ (1)
-Salary Remaining : 325 221 $
Jordan Weal 650 000 $ (1)
-Salary Remaining : 281 858 $
Chris VandeVelde 500 000 $ (3)
-Salary Remaining : 216 814 $
Total Pro Players23
Salary Commitment
Year 34 : 71 250 000,00 $
Year 35 : 53 700 000,00 $
Year 36 : 38 700 000,00 $
Year 37 : 14 250 000,00 $
Salary Average Commitment
Year 34 : 14 600 000,00 $
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 : 71 250 000,00 $
Year 35 : 53 700 000,00 $
Year 36 : 38 700 000,00 $
Year 37 : 14 250 000,00 $

Farm Players Salaries

Yanni Gourde 120 000 $ (1)
Salary Remaining : 52 035 $
Curtis Lazar 120 000 $ (3)
Salary Remaining : 52 035 $
Brandon Mashinter 100 000 $ (3)
Salary Remaining : 43 363 $
Joni Ortio 100 000 $ (1)
Salary Remaining : 43 363 $
Joe Morrow (Out of Payroll) 95 000 $ (1)
Salary Remaining : 41 195 $
Colin Greening 90 000 $ (4)
Salary Remaining : 39 027 $
Mikhail Grabovski 90 000 $ (4)
Salary Remaining : 39 027 $
Milan Michalek 90 000 $ (4)
Salary Remaining : 39 027 $
Michael Latta 90 000 $ (1)
Salary Remaining : 39 027 $
Brendan Gaunce 85 000 $ (2)
Salary Remaining : 36 858 $
Chris Driedger 85 000 $ (3)
Salary Remaining : 36 858 $
Juuse Saros 80 000 $ (1)
Salary Remaining : 34 690 $
Jason Dickinson 75 000 $ (1)
Salary Remaining : 32 522 $
Nate Prosser 75 000 $ (3)
Salary Remaining : 32 522 $
Mark Alt 65 000 $ (1)
Salary Remaining : 28 186 $
Laurent Dauphin 60 000 $ (2)
Salary Remaining : 26 018 $
Brett Sutter 60 000 $ (1)
Salary Remaining : 26 018 $
Dylan DeMelo 60 000 $ (1)
Salary Remaining : 26 018 $
Justin Florek 55 000 $ (4)
Salary Remaining : 23 850 $
Maxwell Reinhart 55 000 $ (4)
Salary Remaining : 23 850 $
Drew Shore 50 000 $ (4)
Salary Remaining : 21 681 $
Teddy Purcell 50 000 $ (5)
Salary Remaining : 21 681 $
Scott Kosmachuk 50 000 $ (2)
Salary Remaining : 21 681 $
Nick Paul 50 000 $ (2)
Salary Remaining : 21 681 $
Matt Taormina 50 000 $ (1)
Salary Remaining : 21 681 $
Niklas Svedberg 50 000 $ (5)
Salary Remaining : 21 681 $
Total Farm Players26
Salary Commitment
Year 34 : 1 950 000,00 $
Year 35 : 1 155 000,00 $
Year 36 : 910 000,00 $
Year 37 : 530 000,00 $
Salary Average Commitment
Year 34 : 962 000,00 $
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 $ - 5 457 - 83,95%
Level 2: 5500 - 60 $ - 5 435 - 98,82%
Level 3: 3000 - 35 $ - 2 828 - 94,27%
Level 4: 5000 - 20 $ - 4 790 - 95,79%
Luxury : 1500 - 200 $ - 1 394 - 92,95%
Total Capacity :21500

Income

Home Games Left16
Average Attendance - %19 903 - 92,57%
Average Income per Game1 412 648 $
Year to Date Revenue35 316 199 $

Expense

Pro Players Total Salaries68 400 000 $
Farm Players Total Salaries1 280 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 144 245 $
Farm Year To Date Expenses1 491 113 $
Pro Salary Cap To Date32 445 136 $
Farm Salary Cap To Date1 207 923 $

Estimate

Pro Estimated Season Revenue22 602 367 $
Pro Remaining Season Days49
Pro Expenses Per Days631 858 $
Pro Estimated Expenses30 961 042 $
Farm Remaining Season Days49
Farm Expenses Per Days15 752 $
Farm Estimated Expenses771 848 $
Estimated Season Expenses31 732 890 $
Payroll68 400 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $4 600 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 23 400 000 $
Current Bank Account61 834 544 $
Projected Bank Account52 704 021 $

Pro Players Salaries

Vincent Lecavalier 10 000 000 $ (1)
-Salary Remaining : 4 336 283 $
Michael Leighton 10 000 000 $ (2)
-Salary Remaining : 4 336 283 $
Yutaka Fukufuji 10 000 000 $ (2)
-Salary Remaining : 4 336 283 $
Ales Hemsky 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Chris Porter 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Kyle Chipchura 3 000 000 $ (2)
-Salary Remaining : 1 300 885 $
Shawn Thornton 3 000 000 $ (3)
-Salary Remaining : 1 300 885 $
Jonas Hiller (Out of Payroll) 3 000 000 $ (2)
-Salary Remaining : 1 300 885 $
Ryan Murphy 2 500 000 $ (4)
-Salary Remaining : 1 084 071 $
Jiri Hudler 2 000 000 $ (3)
-Salary Remaining : 867 257 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 867 257 $
Leland Irving 2 000 000 $ (3)
-Salary Remaining : 867 257 $
Bobby Sanguinetti 1 750 000 $ (2)
-Salary Remaining : 758 850 $
Oliver Lauridsen 1 500 000 $ (1)
-Salary Remaining : 650 442 $
Matthew Konan 1 500 000 $ (3)
-Salary Remaining : 650 442 $
Johan Motin 1 250 000 $ (1)
-Salary Remaining : 542 035 $
Tim Erixon 1 000 000 $ (4)
-Salary Remaining : 433 628 $
Karl Stollery 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Patrice Cormier 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Alexander Urbom 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Joseph Labate 850 000 $ (3)
-Salary Remaining : 368 584 $
Jacob De La Rose 850 000 $ (4)
-Salary Remaining : 368 584 $
Andreas Englund 850 000 $ (3)
-Salary Remaining : 368 584 $
Garrett Wilson 750 000 $ (2)
-Salary Remaining : 325 221 $
Barclay Goodrow 750 000 $ (3)
-Salary Remaining : 325 221 $
Ryan Reaves 650 000 $ (1)
-Salary Remaining : 281 858 $
Patrick Wey 600 000 $ (3)
-Salary Remaining : 260 177 $
Alex Plante 600 000 $ (2)
-Salary Remaining : 260 177 $
Adam Burish 500 000 $ (1)
-Salary Remaining : 216 814 $
Philip McRae 500 000 $ (2)
-Salary Remaining : 216 814 $
Total Pro Players30
Salary Commitment
Year 34 : 71 400 000,00 $
Year 35 : 54 500 000,00 $
Year 36 : 16 900 000,00 $
Year 37 : 4 350 000,00 $
Salary Average Commitment
Year 34 : 15 500 000,00 $
Year 35 : 13 000 000,00 $
Year 36 : 9 000 000,00 $
Year 37 : 3 500 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 71 400 000,00 $
Year 35 : 54 500 000,00 $
Year 36 : 16 900 000,00 $
Year 37 : 4 350 000,00 $

Farm Players Salaries

Troy Grosenick 250 000 $ (4)
Salary Remaining : 108 407 $
Michal Jordan 150 000 $ (3)
Salary Remaining : 65 044 $
Cade Fairchild 135 000 $ (1)
Salary Remaining : 58 540 $
Mathew Barzal 110 000 $ (3)
Salary Remaining : 47 699 $
Colby Cohen 100 000 $ (2)
Salary Remaining : 43 363 $
Zac Rinaldo 100 000 $ (3)
Salary Remaining : 43 363 $
Nikita Scherbak 85 000 $ (3)
Salary Remaining : 36 858 $
Eric Wellwood 80 000 $ (3)
Salary Remaining : 34 690 $
Brent Regner 80 000 $ (2)
Salary Remaining : 34 690 $
Matt Fraser 75 000 $ (1)
Salary Remaining : 32 522 $
Roman Horak 65 000 $ (1)
Salary Remaining : 28 186 $
Tyler Cuma 50 000 $ (2)
Salary Remaining : 21 681 $
Total Farm Players12
Salary Commitment
Year 34 : 1 280 000,00 $
Year 35 : 1 005 000,00 $
Year 36 : 775 000,00 $
Year 37 : 250 000,00 $
Salary Average Commitment
Year 34 : 500 000,00 $
Year 35 : 450 000,00 $
Year 36 : 350 000,00 $
Year 37 : 50 000,00 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 95 $ - 6 903 - 98,62%
Level 2: 6000 - 75 $ - 4 075 - 67,92%
Level 3: 3000 - 50 $ - 1 797 - 59,89%
Level 4: 5000 - 35 $ - 2 772 - 55,45%
Luxury : 2000 - 190 $ - 1 830 - 91,51%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %17 378 - 75,56%
Average Income per Game1 566 745 $
Year to Date Revenue39 168 629 $

Expense

Pro Players Total Salaries60 525 000 $
Farm Players Total Salaries1 672 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 223 897 $
Farm Year To Date Expenses1 905 609 $
Pro Salary Cap To Date38 524 781 $
Farm Salary Cap To Date1 056 037 $

Estimate

Pro Estimated Season Revenue25 067 923 $
Pro Remaining Season Days49
Pro Expenses Per Days562 168 $
Pro Estimated Expenses27 546 232 $
Farm Remaining Season Days49
Farm Expenses Per Days28 075 $
Farm Estimated Expenses1 375 675 $
Estimated Season Expenses28 921 907 $
Payroll60 525 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $12 475 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 15 525 000 $
Current Bank Account73 449 034 $
Projected Bank Account69 595 050 $

Pro Players Salaries

Patrick Kane 8 750 000 $ (1)
-Salary Remaining : 3 794 248 $
Erik Karlsson (Out of Payroll) 8 250 000 $ (4)
-Salary Remaining : 3 577 434 $
Corey Crawford 6 000 000 $ (2)
-Salary Remaining : 2 601 770 $
Jason Spezza 5 750 000 $ (4)
-Salary Remaining : 2 493 363 $
Brad Marchand 5 250 000 $ (3)
-Salary Remaining : 2 276 549 $
Andrew Ladd 4 400 000 $ (2)
-Salary Remaining : 1 907 965 $
Alexander Edler 4 200 000 $ (1)
-Salary Remaining : 1 821 239 $
Alec Martinez (Out of Payroll) 4 000 000 $ (5)
-Salary Remaining : 1 734 513 $
Andy Greene 4 000 000 $ (3)
-Salary Remaining : 1 734 513 $
Victor Rask 3 800 000 $ (4)
-Salary Remaining : 1 647 788 $
Justin Williams 3 000 000 $ (1)
-Salary Remaining : 1 300 885 $
Jean-Gabriel Pageau 2 750 000 $ (5)
-Salary Remaining : 1 192 478 $
Mike Fisher 2 500 000 $ (2)
-Salary Remaining : 1 084 071 $
Daniel Winnik 1 750 000 $ (5)
-Salary Remaining : 758 850 $
Matt Calvert 1 750 000 $ (5)
-Salary Remaining : 758 850 $
Eric Fehr 1 150 000 $ (2)
-Salary Remaining : 498 673 $
Ben Lovejoy 1 000 000 $ (4)
-Salary Remaining : 433 628 $
Ben Smith (Out of Payroll) 1 000 000 $ (5)
-Salary Remaining : 433 628 $
Kyle Brodziak 850 000 $ (4)
-Salary Remaining : 368 584 $
Curtis McElhinney 800 000 $ (3)
-Salary Remaining : 346 903 $
Julian Melchiori 750 000 $ (2)
-Salary Remaining : 325 221 $
Nikita Nesterov 750 000 $ (4)
-Salary Remaining : 325 221 $
Brett Pesce 750 000 $ (1)
-Salary Remaining : 325 221 $
Nic Dowd 575 000 $ (1)
-Salary Remaining : 249 336 $
Total Pro Players24
Salary Commitment
Year 34 : 73 775 000,00 $
Year 35 : 56 500 000,00 $
Year 36 : 41 700 000,00 $
Year 37 : 31 650 000,00 $
Salary Average Commitment
Year 34 : 14 250 000,00 $
Year 35 : 14 250 000,00 $
Year 36 : 14 250 000,00 $
Year 37 : 14 250 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 73 775 000,00 $
Year 35 : 56 500 000,00 $
Year 36 : 41 700 000,00 $
Year 37 : 31 650 000,00 $

Farm Players Salaries

Jacob Markstrom 200 000 $ (1)
Salary Remaining : 86 726 $
Anders Lindback 100 000 $ (1)
Salary Remaining : 43 363 $
Blake Pietila 90 000 $ (5)
Salary Remaining : 39 027 $
Andrew Desjardins 85 000 $ (3)
Salary Remaining : 36 858 $
Jacob Josefson 80 000 $ (1)
Salary Remaining : 34 690 $
Stefan Matteau 70 000 $ (5)
Salary Remaining : 30 354 $
Brett Bellemore 65 000 $ (2)
Salary Remaining : 28 186 $
Zach Sill (Out of Payroll) 65 000 $ (2)
Salary Remaining : 28 186 $
David Warsofsky 65 000 $ (2)
Salary Remaining : 28 186 $
Brian Ferlin 65 000 $ (4)
Salary Remaining : 28 186 $
Jordan Oesterle 65 000 $ (4)
Salary Remaining : 28 186 $
Pontus Aberg 65 000 $ (3)
Salary Remaining : 28 186 $
Aaron Palushaj 60 000 $ (5)
Salary Remaining : 26 018 $
Noel Acciari 60 000 $ (1)
Salary Remaining : 26 018 $
Brandon Kozun 60 000 $ (4)
Salary Remaining : 26 018 $
Ben Harpur (Out of Payroll) 57 500 $ (1)
Salary Remaining : 24 934 $
Vincent Hinostroza 57 500 $ (1)
Salary Remaining : 24 934 $
Chase De Leo 57 500 $ (1)
Salary Remaining : 24 934 $
Byron Froese 57 500 $ (1)
Salary Remaining : 24 934 $
Matt Carey 55 000 $ (2)
Salary Remaining : 23 850 $
Joonas Nattinen 55 000 $ (2)
Salary Remaining : 23 850 $
Dmitry Korobov 55 000 $ (2)
Salary Remaining : 23 850 $
Mitch Callahan 55 000 $ (2)
Salary Remaining : 23 850 $
Roman Will 50 000 $ (3)
Salary Remaining : 21 681 $
Paul Thompson 50 000 $ (3)
Salary Remaining : 21 681 $
Tyler Randell 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players26
Salary Commitment
Year 34 : 1 795 000,00 $
Year 35 : 1 125 000,00 $
Year 36 : 710 000,00 $
Year 37 : 410 000,00 $
Salary Average Commitment
Year 34 : 720 000,00 $
Year 35 : 620 000,00 $
Year 36 : 620 000,00 $
Year 37 : 370 000,00 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 699 - 95,70%
Level 2: 6000 - 57 $ - 5 731 - 95,51%
Level 3: 3000 - 32 $ - 2 853 - 95,12%
Level 4: 5000 - 20 $ - 4 735 - 94,70%
Luxury : 2000 - 185 $ - 1 797 - 89,85%
Total Capacity :23000

Income

Home Games Left16
Average Attendance - %21 816 - 94,85%
Average Income per Game1 555 625 $
Year to Date Revenue38 890 632 $

Expense

Pro Players Total Salaries53 050 000 $
Farm Players Total Salaries1 192 500 $
Coaches Total Salaries3 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 999 777 $
Farm Year To Date Expenses1 204 090 $
Pro Salary Cap To Date27 159 071 $
Farm Salary Cap To Date920 911 $

Estimate

Pro Estimated Season Revenue24 890 004 $
Pro Remaining Season Days49
Pro Expenses Per Days498 230 $
Pro Estimated Expenses24 413 270 $
Farm Remaining Season Days49
Farm Expenses Per Days14 978 $
Farm Estimated Expenses733 922 $
Estimated Season Expenses25 147 192 $
Payroll53 050 000 $
Estimate Under Maximum Salary Cap of 73 000 000 $19 950 000 $
Estimate Over Minimum Salary Cap of 45 000 000 $ 8 050 000 $
Current Bank Account101 686 764 $
Projected Bank Account101 429 576 $

Pro Players Salaries

Kyle Greentree 10 000 000 $ (1)
-Salary Remaining : 4 336 283 $
Krystofer Barch 10 000 000 $ (1)
-Salary Remaining : 4 336 283 $
Aaron Gagnon 7 000 000 $ (1)
-Salary Remaining : 3 035 398 $
Curtis Glencross (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 2 168 142 $
Devin Setoguchi 2 500 000 $ (4)
-Salary Remaining : 1 084 071 $
Jeff Schultz 2 000 000 $ (1)
-Salary Remaining : 867 257 $
Maksim Mayorov 2 000 000 $ (2)
-Salary Remaining : 867 257 $
Matt Lorito 1 500 000 $ (5)
-Salary Remaining : 650 442 $
Peter Regin 1 500 000 $ (1)
-Salary Remaining : 650 442 $
Justin Dowling 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Brian Foster 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Austin Czarnik 1 000 000 $ (3)
-Salary Remaining : 433 628 $
Robyn Regehr 1 000 000 $ (1)
-Salary Remaining : 433 628 $
Daniel O'Regan 900 000 $ (3)
-Salary Remaining : 390 265 $
Rene Bourque 850 000 $ (3)
-Salary Remaining : 368 584 $
C.J. Smith 800 000 $ (3)
-Salary Remaining : 346 903 $
Nicklas Jensen 700 000 $ (5)
-Salary Remaining : 303 540 $
Nikolay Goldobin 700 000 $ (1)
-Salary Remaining : 303 540 $
Michael McCarron 650 000 $ (1)
-Salary Remaining : 281 858 $
Oliver Kylington 650 000 $ (1)
-Salary Remaining : 281 858 $
Steven Kampfer (Out of Payroll) 625 000 $ (3)
-Salary Remaining : 271 018 $
Sami Aittokallio 600 000 $ (5)
-Salary Remaining : 260 177 $
Hudson Fasching 600 000 $ (1)
-Salary Remaining : 260 177 $
Joel Hanley 600 000 $ (1)
-Salary Remaining : 260 177 $
Adam Berkhoel 500 000 $ (1)
-Salary Remaining : 216 814 $
Sergey Tolchinsky 500 000 $ (1)
-Salary Remaining : 216 814 $
Ryan Caldwell 500 000 $ (1)
-Salary Remaining : 216 814 $
Petr Hubacek 500 000 $ (1)
-Salary Remaining : 216 814 $
Adam Munro 500 000 $ (1)
-Salary Remaining : 216 814 $
Miles Wood 500 000 $ (1)
-Salary Remaining : 216 814 $
Peter LeBlanc 500 000 $ (2)
-Salary Remaining : 216 814 $
Matt Smaby 500 000 $ (2)
-Salary Remaining : 216 814 $
Ty Wishart 500 000 $ (1)
-Salary Remaining : 216 814 $
Matt Pelech 500 000 $ (2)
-Salary Remaining : 216 814 $
Matt Walker 500 000 $ (1)
-Salary Remaining : 216 814 $
Total Pro Players35
Salary Commitment
Year 34 : 58 675 000,00 $
Year 35 : 14 975 000,00 $
Year 36 : 11 475 000,00 $
Year 37 : 5 300 000,00 $
Salary Average Commitment
Year 34 : 21 800 000,00 $
Year 35 : 6 800 000,00 $
Year 36 : 5 300 000,00 $
Year 37 : 2 300 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 58 675 000,00 $
Year 35 : 14 975 000,00 $
Year 36 : 11 475 000,00 $
Year 37 : 5 300 000,00 $

Farm Players Salaries

Jason Akeson 200 000 $ (5)
Salary Remaining : 86 726 $
Max Sauve 200 000 $ (1)
Salary Remaining : 86 726 $
Riku Helenius 200 000 $ (1)
Salary Remaining : 86 726 $
Zack Mitchell 150 000 $ (5)
Salary Remaining : 65 044 $
Colin White 100 000 $ (3)
Salary Remaining : 43 363 $
Andrew Poturalski 72 500 $ (3)
Salary Remaining : 31 438 $
Dan Sexton 60 000 $ (1)
Salary Remaining : 26 018 $
Dominik Simon 60 000 $ (1)
Salary Remaining : 26 018 $
Joey Tenute 50 000 $ (1)
Salary Remaining : 21 681 $
Ryan Johnson 50 000 $ (1)
Salary Remaining : 21 681 $
Brendan Shinnimin 50 000 $ (4)
Salary Remaining : 21 681 $
Total Farm Players11
Salary Commitment
Year 34 : 1 192 500,00 $
Year 35 : 572 500,00 $
Year 36 : 572 500,00 $
Year 37 : 400 000,00 $
Salary Average Commitment
Year 34 : 450 000,00 $
Year 35 : 250 000,00 $
Year 36 : 250 000,00 $
Year 37 : 150 000,00 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 5 563 - 79,48%
Level 2: 6000 - 60 $ - 5 701 - 95,01%
Level 3: 3000 - 35 $ - 2 847 - 94,89%
Level 4: 5000 - 20 $ - 4 788 - 95,77%
Luxury : 2000 - 200 $ - 1 465 - 73,24%
Total Capacity :23000

Income

Home Games Left15
Average Attendance - %20 364 - 88,54%
Average Income per Game1 456 093 $
Year to Date Revenue37 858 421 $

Expense

Pro Players Total Salaries70 200 000 $
Farm Players Total Salaries1 670 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 502 427 $
Farm Year To Date Expenses1 295 096 $
Pro Salary Cap To Date38 936 067 $
Farm Salary Cap To Date1 011 912 $

Estimate

Pro Estimated Season Revenue21 841 397 $
Pro Remaining Season Days49
Pro Expenses Per Days630 088 $
Pro Estimated Expenses30 874 312 $
Farm Remaining Season Days49
Farm Expenses Per Days19 204 $
Farm Estimated Expenses940 996 $
Estimated Season Expenses31 815 308 $
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 Account69 295 683 $
Projected Bank Account59 321 772 $

Pro Players Salaries

Henrik Sedin 6 800 000 $ (2)
-Salary Remaining : 2 948 673 $
Daniel Sedin 6 300 000 $ (1)
-Salary Remaining : 2 731 858 $
Corey Perry 6 000 000 $ (4)
-Salary Remaining : 2 601 770 $
Zach Bogosian 5 500 000 $ (2)
-Salary Remaining : 2 384 956 $
Henrik Zetterberg 4 250 000 $ (3)
-Salary Remaining : 1 842 920 $
Brian Campbell 4 000 000 $ (2)
-Salary Remaining : 1 734 513 $
Anton Stralman 3 850 000 $ (2)
-Salary Remaining : 1 669 469 $
Roberto Luongo 3 850 000 $ (4)
-Salary Remaining : 1 669 469 $
Jonathan Drouin 3 800 000 $ (4)
-Salary Remaining : 1 647 788 $
David Desharnais 3 500 000 $ (1)
-Salary Remaining : 1 517 699 $
Dustin Brown 3 100 000 $ (4)
-Salary Remaining : 1 344 248 $
Radim Vrbata 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Sam Bennett 3 000 000 $ (4)
-Salary Remaining : 1 300 885 $
Matt Read 2 500 000 $ (1)
-Salary Remaining : 1 084 071 $
Ryan Murray 2 300 000 $ (3)
-Salary Remaining : 997 345 $
Dale Weise 1 750 000 $ (2)
-Salary Remaining : 758 850 $
Bryan Rust 1 600 000 $ (3)
-Salary Remaining : 693 805 $
Matt Tennyson 1 000 000 $ (2)
-Salary Remaining : 433 628 $
Chris Thorburn 950 000 $ (3)
-Salary Remaining : 411 947 $
John Moore 800 000 $ (3)
-Salary Remaining : 346 903 $
Scott Darling 800 000 $ (4)
-Salary Remaining : 346 903 $
Josh Leivo 800 000 $ (2)
-Salary Remaining : 346 903 $
Michal Rozsival 750 000 $ (4)
-Salary Remaining : 325 221 $
Total Pro Players23
Salary Commitment
Year 34 : 70 200 000,00 $
Year 35 : 57 900 000,00 $
Year 36 : 34 200 000,00 $
Year 37 : 24 300 000,00 $
Salary Average Commitment
Year 34 : 16 450 000,00 $
Year 35 : 16 450 000,00 $
Year 36 : 10 950 000,00 $
Year 37 : 9 950 000,00 $
Salary Cap with 1 Way Contract
Year 34 : 70 200 000,00 $
Year 35 : 57 900 000,00 $
Year 36 : 34 200 000,00 $
Year 37 : 24 300 000,00 $

Farm Players Salaries

Joffrey Lupul 300 000 $ (1)
Salary Remaining : 130 088 $
Anthony Duclair 180 000 $ (4)
Salary Remaining : 78 053 $
Boyd Gordon 125 000 $ (1)
Salary Remaining : 54 204 $
Zach Redmond 95 000 $ (3)
Salary Remaining : 41 195 $
Ladislav Smid 95 000 $ (2)
Salary Remaining : 41 195 $
Slater Koekkoek 72 500 $ (2)
Salary Remaining : 31 438 $
Jeremy Morin 70 000 $ (3)
Salary Remaining : 30 354 $
Stephen Gionta 70 000 $ (2)
Salary Remaining : 30 354 $
Philip Samuelsson 62 500 $ (2)
Salary Remaining : 27 102 $
Brian Strait 62 500 $ (3)
Salary Remaining : 27 102 $
Duncan Siemens 62 500 $ (4)
Salary Remaining : 27 102 $
Bracken Kearns 60 000 $ (1)
Salary Remaining : 26 018 $
Alexandre Carrier 55 000 $ (3)
Salary Remaining : 23 850 $
Carter Ashton 55 000 $ (2)
Salary Remaining : 23 850 $
Joey Hishon 55 000 $ (4)
Salary Remaining : 23 850 $
Alex Foster 50 000 $ (1)
Salary Remaining : 21 681 $
Brad Stuart 50 000 $ (4)
Salary Remaining : 21 681 $
Adam Hauser 50 000 $ (2)
Salary Remaining : 21 681 $
John Persson 50 000 $ (2)
Salary Remaining : 21 681 $
Mike Connolly 50 000 $ (3)
Salary Remaining : 21 681 $
Total Farm Players20
Salary Commitment
Year 34 : 1 670 000,00 $
Year 35 : 1 135 000,00 $
Year 36 : 680 000,00 $
Year 37 : 347 500,00 $
Salary Average Commitment
Year 34 : 572 500,00 $
Year 35 : 422 500,00 $
Year 36 : 300 000,00 $
Year 37 : 200 000,00 $

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 29 751 300 $ 65 375 000 $ 7 625 000 $ 20 375 000 $ 232144
Anaheim Icehawks 62 268 125 $ 68 325 000 $ 4 675 000 $ 23 325 000 $ 232548
Atlanta Crunch 87 453 130 $ 57 250 000 $ 15 750 000 $ 12 250 000 $ 28937
Boston Bruins 86 441 807 $ 69 150 000 $ 3 850 000 $ 24 150 000 $ 262349
Calgary Red Bull 29 189 286 $ 64 150 000 $ 8 850 000 $ 19 150 000 $ 241135
Chicago Blackhawks 43 706 202 $ 64 200 000 $ 8 800 000 $ 19 200 000 $ 232649
Cleveland Bulldogs 74 843 470 $ 59 050 000 $ 13 950 000 $ 14 050 000 $ 222749
Colorado Zipper 65 213 219 $ 67 475 000 $ 5 525 000 $ 22 475 000 $ 231841
Dallas Storm 55 058 939 $ 58 150 000 $ 14 850 000 $ 13 150 000 $ 231033
Detroit Giants 90 740 523 $ 65 525 000 $ 7 475 000 $ 20 525 000 $ 232548
Edmonton Oilers 39 898 214 $ 62 450 000 $ 10 550 000 $ 17 450 000 $ 212647
Halifax Thunder 90 695 439 $ 46 200 000 $ 26 800 000 $ 1 200 000 $ 291645
Hamilton Ultimate Fighter 25 437 657 $ 58 850 000 $ 14 150 000 $ 13 850 000 $ 212748
Houston Supernova 33 600 365 $ 64 750 000 $ 8 250 000 $ 19 750 000 $ 272350
London Spartiates 42 135 633 $ 47 600 000 $ 25 400 000 $ 2 600 000 $ 272350
Los Angeles Kings 72 952 055 $ 51 550 000 $ 21 450 000 $ 6 550 000 $ 242650
Moncton Bonessetters 38 841 890 $ 68 408 000 $ 4 592 000 $ 23 408 000 $ 212849
Montreal Canadiens 82 184 071 $ 70 900 000 $ 2 100 000 $ 25 900 000 $ 251742
New York Rangers 57 033 951 $ 52 850 000 $ 20 150 000 $ 7 850 000 $ 212142
Ottawa Rebels 86 664 593 $ 68 275 000 $ 4 725 000 $ 23 275 000 $ 212748
Quebec Nordiques 87 114 313 $ 69 325 000 $ 3 675 000 $ 24 325 000 $ 212748
Regina Pats 22 162 651 $ 72 225 000 $ 775 000 $ 27 225 000 $ 242549
San Jose Rhinos 83 099 029 $ 68 600 000 $ 4 400 000 $ 23 600 000 $ 222143
Seattle Armada 69 823 835 $ 60 625 000 $ 12 375 000 $ 15 625 000 $ 212748
St-Johns Desperados 91 293 893 $ 56 575 000 $ 16 425 000 $ 11 575 000 $ 212950
St-Louis Blues 35 746 781 $ 71 250 000 $ 1 750 000 $ 26 250 000 $ 232649
Toronto Tomahawk 61 834 544 $ 68 400 000 $ 4 600 000 $ 23 400 000 $ 301242
Vancouver Knights 73 449 034 $ 60 525 000 $ 12 475 000 $ 15 525 000 $ 242650
Washington Budweiser 101 686 764 $ 53 050 000 $ 19 950 000 $ 8 050 000 $ 351146
Winnipeg Jets 69 295 683 $ 70 200 000 $ 2 800 000 $ 25 200 000 $ 232043



© 2000-2017 Association Québecoise de Hockey Simulé