BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,269 - 87.81%
Level 2: 5000 - $60 - 4,987 - 99.75%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,995 - 99.89%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,660 - 83.00%
Farm Level 2: 1000 - $15 - 985 - 98.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,251 - 95.84%
Average Income per Game$1,195,976
Year to Date Revenue$50,230,980
Farm
Home Games Left0
Average Attendance - %2,645 - 88.18%
Average Income per Game$72,882
Year to Date Revenue$3,061,030

Expense

Pro Players Total Salaries$27,654,089
Farm Players Total Salaries$2,380,734
Coaches Total Salaries$2,276,000
Luxury Taxe Total$505,215
Special Salary Cap Value$0
Pro Year To Date Expenses$26,425,380
Farm Year To Date Expenses$3,552,646
Pro Salary Cap To Date$25,333,094
Farm Salary Cap To Date$2,376,664

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$201,078
Pro Estimated Expenses$201,078
Farm Remaining Season Days0
Farm Expenses Per Days$25,588
Farm Estimated Expenses$0
Estimated Season Expenses$201,078
Season Salary Cap$30,034,823
Estimate Under Maximum Salary Cap of $38,000,000$7,965,177
Estimate Over Minimum Salary Cap of $13,000,000 $17,034,823
Current Bank Account$308,834,805
Projected Bank Account$308,633,727

Pro Players Salaries

Matt Duchene $2,490,178 (4)
-Salary Remaining : $17,414
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,237,900 (4)
-Salary Remaining : $15,650
-Salary Average : $40,000
-Salary Average Remaining : $280
Tyler Johnson $1,919,925 (3)
-Salary Remaining : $13,426
-Salary Average : $400,000
-Salary Average Remaining : $2,797
Sam Reinhart $1,875,000 (6)
-Salary Remaining : $13,112
-Salary Average : $40,000
-Salary Average Remaining : $280
Alex Ovechkin $1,804,500 (4)
-Salary Remaining : $12,619
-Salary Average : $0
-Salary Average Remaining : $0
Ryan McDonagh $1,450,000 (3)
-Salary Remaining : $10,140
-Salary Average : $40,000
-Salary Average Remaining : $280
Evgeny Dadonov $1,345,960 (4)
-Salary Remaining : $9,412
-Salary Average : $1,064,000
-Salary Average Remaining : $7,441
P.K. Subban $1,325,000 (5)
-Salary Remaining : $9,266
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (5)
-Salary Remaining : $9,028
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,160,750 (2)
-Salary Remaining : $8,117
-Salary Average : $40,000
-Salary Average Remaining : $280
Jonathan Blum $1,159,375 (5)
-Salary Remaining : $8,108
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Max Pacioretty $970,313 (4)
-Salary Remaining : $6,785
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $937,500 (4)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Vladislav Namestnikov $918,000 (2)
-Salary Remaining : $6,420
-Salary Average : $40,000
-Salary Average Remaining : $280
J.T. Miller $893,750 (4)
-Salary Remaining : $6,250
-Salary Average : $40,000
-Salary Average Remaining : $280
Jack Eichel $850,000 (4)
-Salary Remaining : $5,944
-Salary Average : $40,000
-Salary Average Remaining : $280
Dmitrij Jaskin $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Jakob Chychrun $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Mackenzie Blackwood $650,000 (4)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Will Karlsson $625,000 (3)
-Salary Remaining : $4,371
-Salary Average : $40,000
-Salary Average Remaining : $280
Marcus Johansson $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Marc Methot $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players23
Salary Commitment
Year 9 : $27,654,089
Year 10 : $26,304,089
Year 11 : $22,825,339
Year 12 : $17,830,414
Salary Average Commitment
Year 9 : $2,064,000
Year 10 : $1,984,000
Year 11 : $1,824,000
Year 12 : $1,304,000
Salary Cap with 1 Way Contract
Year 9 : $27,654,089
Year 10 : $26,304,089
Year 11 : $22,825,339
Year 12 : $17,830,414

Farm Players Salaries

Joe Colborne $132,400 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Suter $130,453 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ondrej Kase $85,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miikka Salomaki $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nico Hischier $77,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Dahlin $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrei Svechnikov $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Cozens $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Jost $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Söderström $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Cirelli $75,000 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conor Timmins $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brady Skjei $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jason Dickinson $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kristian Vesalainen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Fagemo $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jared McIsaac $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Bailey $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Hutchinson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miles Wood $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benoit-Olivier Groulx $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colby Robak $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Wedgewood $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Scott $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesse Ylönen $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Beaucage $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Gustafsson $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pavel Buchnevich $55,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alec Regula $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Montour $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Steve Mason $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Capobianco $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michal Spacek $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 9 : $2,380,734
Year 10 : $1,402,500
Year 11 : $640,000
Year 12 : $205,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $88,000
Year 11 : $40,000
Year 12 : $12,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,400 - 90.01%
Level 2: 5000 - $60 - 4,998 - 99.95%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.98%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,648 - 82.42%
Farm Level 2: 1000 - $15 - 981 - 98.10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,397 - 96.65%
Average Income per Game$1,209,884
Year to Date Revenue$50,815,125
Farm
Home Games Left0
Average Attendance - %2,629 - 87.64%
Average Income per Game$72,407
Year to Date Revenue$3,041,085

Expense

Pro Players Total Salaries$33,695,775
Farm Players Total Salaries$1,987,625
Coaches Total Salaries$1,829,400
Luxury Taxe Total$616,314
Special Salary Cap Value$0
Pro Year To Date Expenses$31,877,457
Farm Year To Date Expenses$2,816,722
Pro Salary Cap To Date$30,884,451
Farm Salary Cap To Date$1,987,309

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$242,628
Pro Estimated Expenses$242,628
Farm Remaining Season Days0
Farm Expenses Per Days$20,266
Farm Estimated Expenses$0
Estimated Season Expenses$242,628
Season Salary Cap$35,683,400
Estimate Under Maximum Salary Cap of $38,000,000$2,316,600
Estimate Over Minimum Salary Cap of $13,000,000 $22,683,400
Current Bank Account$293,704,663
Projected Bank Account$293,462,035

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (4)
-Salary Remaining : $17,156
-Salary Average : $40,000
-Salary Average Remaining : $280
Cody Hodgson $2,340,650 (3)
-Salary Remaining : $16,368
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (4)
-Salary Remaining : $15,280
-Salary Average : $40,000
-Salary Average Remaining : $280
Brian Elliott $2,062,500 (4)
-Salary Remaining : $14,423
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,034,375 (3)
-Salary Remaining : $14,226
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,937,500 (4)
-Salary Remaining : $13,549
-Salary Average : $1,550,000
-Salary Average Remaining : $10,839
Stefan Noesen $1,681,875 (1)
-Salary Remaining : $11,761
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Murray $1,548,450 (5)
-Salary Remaining : $10,828
-Salary Average : $40,000
-Salary Average Remaining : $280
Evan Oberg $1,484,437 (3)
-Salary Remaining : $10,381
-Salary Average : $40,000
-Salary Average Remaining : $280
Zac Dalpe $1,357,000 (1)
-Salary Remaining : $9,490
-Salary Average : $40,000
-Salary Average Remaining : $280
Nikita Zadorov $1,337,500 (6)
-Salary Remaining : $9,353
-Salary Average : $40,000
-Salary Average Remaining : $280
Travis Hamonic $1,250,000 (3)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
David Schlemko $1,200,000 (1)
-Salary Remaining : $8,392
-Salary Average : $40,000
-Salary Average Remaining : $280
Alexander Radulov $1,163,000 (2)
-Salary Remaining : $8,133
-Salary Average : $0
-Salary Average Remaining : $0
Jack Campbell $1,012,500 (3)
-Salary Remaining : $7,080
-Salary Average : $40,000
-Salary Average Remaining : $280
Mirco Mueller $1,000,000 (4)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Hayes $1,000,000 (5)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Luca Sbisa $957,000 (1)
-Salary Remaining : $6,692
-Salary Average : $0
-Salary Average Remaining : $0
Nikolay Goldobin $937,500 (4)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Paul Stastny $803,250 (1)
-Salary Remaining : $5,617
-Salary Average : $40,000
-Salary Average Remaining : $280
Max Domi $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Sven Baertschi $800,000 (4)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Aaron Ekblad $775,000 (3)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Corrente $600,000 (4)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Mike Santorelli $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Brayden Point $475,000 (3)
-Salary Remaining : $3,322
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $33,695,775
Year 10 : $27,196,650
Year 11 : $25,233,650
Year 12 : $15,861,688
Salary Average Commitment
Year 9 : $2,350,000
Year 10 : $2,150,000
Year 11 : $2,110,000
Year 12 : $1,910,000
Salary Cap with 1 Way Contract
Year 9 : $33,695,775
Year 10 : $27,196,650
Year 11 : $25,233,650
Year 12 : $15,861,688

Farm Players Salaries

Nicolas Kerdiles $169,625 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Musil $143,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brendan Lemieux $102,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayce Hawryluk $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Donato $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Laurent Dauphin $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Boldy $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evgeny Svechnikov $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Glass $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Sandin $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Fischer $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam Dineen $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Peeke $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tobias Björnfot $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Bastian $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Formenton $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Marchenko $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joseph Woll $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Campbell $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kody Clark $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Graeme Clarke $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isaac Ratcliffe $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Markus Ruusu $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aaron Huglen $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Lauzon $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitry Semykin $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Tarasov $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Gildon $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 9 : $1,987,625
Year 10 : $1,225,000
Year 11 : $907,500
Year 12 : $537,500
Salary Average Commitment
Year 9 : $112,000
Year 10 : $72,000
Year 11 : $52,000
Year 12 : $28,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7000 - $90 - 6,564 - 93.77%
Level 2: 6000 - $65 - 4,679 - 77.98%
Level 3: 3000 - $33 - 2,573 - 85.75%
Level 4: 4000 - $25 - 3,999 - 99.98%
Luxury : 2000 - $225 - 975 - 48.75%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 2,920 - 97.34%
Farm Level 2: 2000 - $15 - 1,961 - 98.05%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %18,789 - 85.41%
Average Income per Game$1,299,093
Year to Date Revenue$54,561,905
Farm
Home Games Left0
Average Attendance - %4,881 - 97.63%
Average Income per Game$122,863
Year to Date Revenue$5,160,243

Expense

Pro Players Total Salaries$30,034,231
Farm Players Total Salaries$2,044,500
Coaches Total Salaries$2,980,000
Luxury Taxe Total$569,056
Special Salary Cap Value$0
Pro Year To Date Expenses$30,073,462
Farm Year To Date Expenses$3,533,591
Pro Salary Cap To Date$28,523,354
Farm Salary Cap To Date$2,114,544

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$220,946
Pro Estimated Expenses$220,946
Farm Remaining Season Days0
Farm Expenses Per Days$24,917
Farm Estimated Expenses$0
Estimated Season Expenses$220,946
Season Salary Cap$32,078,731
Estimate Under Maximum Salary Cap of $38,000,000$5,921,269
Estimate Over Minimum Salary Cap of $13,000,000 $19,078,731
Current Bank Account$299,036,848
Projected Bank Account$298,815,902

Pro Players Salaries

Drew Doughty $2,622,375 (5)
-Salary Remaining : $18,338
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Gallagher $2,213,581 (3)
-Salary Remaining : $15,480
-Salary Average : $40,000
-Salary Average Remaining : $280
Pierre-Marc Bouchard $2,171,812 (3)
-Salary Remaining : $15,187
-Salary Average : $0
-Salary Average Remaining : $0
Marian Gaborik $2,035,687 (3)
-Salary Remaining : $14,236
-Salary Average : $40,000
-Salary Average Remaining : $280
Eric Staal $1,812,500 (3)
-Salary Remaining : $12,675
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Schultz $1,752,275 (1)
-Salary Remaining : $12,254
-Salary Average : $40,000
-Salary Average Remaining : $280
Kyle Cumiskey $1,604,063 (3)
-Salary Remaining : $11,217
-Salary Average : $0
-Salary Average Remaining : $0
John Gibson $1,509,375 (4)
-Salary Remaining : $10,555
-Salary Average : $40,000
-Salary Average Remaining : $280
Nathan MacKinnon $1,298,750 (5)
-Salary Remaining : $9,082
-Salary Average : $40,000
-Salary Average Remaining : $280
Alec Martinez $1,280,813 (3)
-Salary Remaining : $8,957
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (3)
-Salary Remaining : $8,745
-Salary Average : $40,000
-Salary Average Remaining : $280
Shea Weber $1,192,500 (5)
-Salary Remaining : $8,339
-Salary Average : $0
-Salary Average Remaining : $0
Dillon Heatherington $1,000,000 (2)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Troy Brouwer $825,000 (1)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
Jonathan Drouin $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
T.J. Brodie $795,000 (1)
-Salary Remaining : $5,559
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $775,000 (4)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Sean Monahan $770,000 (2)
-Salary Remaining : $5,385
-Salary Average : $40,000
-Salary Average Remaining : $280
Cale Makar $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Timo Meier $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Max Friberg $725,000 (1)
-Salary Remaining : $5,070
-Salary Average : $40,000
-Salary Average Remaining : $280
Slater Koekkoek $600,000 (3)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Emerson Etem $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Brad Richardson $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Johan Franzen $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players25
Salary Commitment
Year 9 : $30,034,231
Year 10 : $23,686,956
Year 11 : $21,116,956
Year 12 : $7,398,000
Salary Average Commitment
Year 9 : $760,000
Year 10 : $480,000
Year 11 : $360,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,034,231
Year 10 : $23,686,956
Year 11 : $21,116,956
Year 12 : $7,398,000

Farm Players Salaries

Michael McCarron $112,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Greenway $105,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Smith $78,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Merkley $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Caufield $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Johansen $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Owen Tippett $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Grigori Denisenko $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jyrki Jokipakka $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Tokarski $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martins Dzierkals $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Akil Thomas $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor Ingram $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cal Petersen $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Poehling $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicholas Robertson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Lauko $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrik Puistola $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Högberg $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tim Bozon $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Barratt $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peter Mueller $51,000 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Brett Lernout $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adin Hill $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cale Fleury $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Toropchenko $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Farinacci $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Draeger $48,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Brook $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Cormier $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 9 : $2,044,500
Year 10 : $1,292,500
Year 11 : $735,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $124,000
Year 10 : $76,000
Year 11 : $44,000
Year 12 : $4,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,417 - 90.28%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 99.99%
Luxury : 1000 - $200 - 999 - 99.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,657 - 82.85%
Farm Level 2: 1000 - $15 - 988 - 98.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,416 - 96.75%
Average Income per Game$1,211,544
Year to Date Revenue$50,884,850
Farm
Home Games Left0
Average Attendance - %2,645 - 88.18%
Average Income per Game$72,817
Year to Date Revenue$3,058,315

Expense

Pro Players Total Salaries$29,691,923
Farm Players Total Salaries$1,800,250
Coaches Total Salaries$4,374,000
Luxury Taxe Total$555,052
Special Salary Cap Value$0
Pro Year To Date Expenses$30,908,831
Farm Year To Date Expenses$3,051,886
Pro Salary Cap To Date$27,822,600
Farm Salary Cap To Date$1,785,912

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$229,370
Pro Estimated Expenses$229,370
Farm Remaining Season Days0
Farm Expenses Per Days$22,059
Farm Estimated Expenses$0
Estimated Season Expenses$229,370
Season Salary Cap$31,492,173
Estimate Under Maximum Salary Cap of $38,000,000$6,507,827
Estimate Over Minimum Salary Cap of $13,000,000 $18,492,173
Current Bank Account$334,510,155
Projected Bank Account$334,280,785

Pro Players Salaries

Ryan O'Reilly $2,767,500 (6)
-Salary Remaining : $19,353
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (4)
-Salary Remaining : $16,259
-Salary Average : $40,000
-Salary Average Remaining : $280
Tomas Hertl $1,991,250 (4)
-Salary Remaining : $13,925
-Salary Average : $40,000
-Salary Average Remaining : $280
Jason Garrison $1,957,500 (1)
-Salary Remaining : $13,689
-Salary Average : $40,000
-Salary Average Remaining : $280
Cam Ward $1,730,031 (2)
-Salary Remaining : $12,098
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (4)
-Salary Remaining : $10,052
-Salary Average : $0
-Salary Average Remaining : $0
Jannik Hansen $1,344,000 (1)
-Salary Remaining : $9,399
-Salary Average : $40,000
-Salary Average Remaining : $280
Joel Armia $1,305,000 (3)
-Salary Remaining : $9,126
-Salary Average : $40,000
-Salary Average Remaining : $280
Laurent Brossoit $1,260,000 (4)
-Salary Remaining : $8,811
-Salary Average : $40,000
-Salary Average Remaining : $280
Alexander Perezhogin $1,241,054 (1)
-Salary Remaining : $8,679
-Salary Average : $40,000
-Salary Average Remaining : $280
Ty Rattie $1,218,713 (4)
-Salary Remaining : $8,522
-Salary Average : $40,000
-Salary Average Remaining : $280
T.J. Hensick $1,196,250 (2)
-Salary Remaining : $8,365
-Salary Average : $0
-Salary Average Remaining : $0
Lars Eller $1,159,375 (2)
-Salary Remaining : $8,108
-Salary Average : $40,000
-Salary Average Remaining : $280
Connor Murphy $1,087,500 (3)
-Salary Remaining : $7,605
-Salary Average : $40,000
-Salary Average Remaining : $280
Kris Russell $1,060,000 (3)
-Salary Remaining : $7,413
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $0
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (6)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Leddy $937,500 (3)
-Salary Remaining : $6,556
-Salary Average : $0
-Salary Average Remaining : $0
Tom Wilson $911,250 (2)
-Salary Remaining : $6,372
-Salary Average : $40,000
-Salary Average Remaining : $280
Mitch Marner $825,000 (4)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
Sebastian Aho $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Rasmus Ristolainen $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Brett Pollock $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players23
Salary Commitment
Year 9 : $29,691,923
Year 10 : $24,649,369
Year 11 : $18,902,463
Year 12 : $13,512,463
Salary Average Commitment
Year 9 : $640,000
Year 10 : $480,000
Year 11 : $360,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $29,691,923
Year 10 : $24,649,369
Year 11 : $18,902,463
Year 12 : $13,512,463

Farm Players Salaries

Juuse Saros $87,750 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Kunin $82,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Nečas $82,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Kupari $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Newhook $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Harley $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jaroslav Halak $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Bitten $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Asplund $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Raphael Lavoie $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Frost $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Mahura $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bode Wilde $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamieson Rees $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Fehérváry $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Blake McLaughlin $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Lundmark $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philippe Myers $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominic Turgeon $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Allan McShane $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conor Garland $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justus Annunen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Portillo $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Laughton $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Meloche $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robin Salo $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Matheson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexandre Texier $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Lodnia $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Antoine Morand $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $1,800,250
Year 10 : $1,362,750
Year 11 : $562,500
Year 12 : $82,500
Salary Average Commitment
Year 9 : $120,000
Year 10 : $88,000
Year 11 : $36,000
Year 12 : $4,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,373 - 89.55%
Level 2: 5000 - $60 - 4,995 - 99.90%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 99.99%
Luxury : 1000 - $200 - 1,000 - 99.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,709 - 85.43%
Farm Level 2: 1000 - $15 - 990 - 98.97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,368 - 96.49%
Average Income per Game$1,206,976
Year to Date Revenue$50,692,990
Farm
Home Games Left0
Average Attendance - %2,698 - 89.94%
Average Income per Game$74,648
Year to Date Revenue$3,135,195

Expense

Pro Players Total Salaries$30,447,406
Farm Players Total Salaries$2,202,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$578,731
Special Salary Cap Value$0
Pro Year To Date Expenses$29,802,186
Farm Year To Date Expenses$3,570,458
Pro Salary Cap To Date$29,007,747
Farm Salary Cap To Date$2,270,477

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$218,513
Pro Estimated Expenses$218,513
Farm Remaining Season Days0
Farm Expenses Per Days$25,194
Farm Estimated Expenses$0
Estimated Season Expenses$218,513
Season Salary Cap$32,649,406
Estimate Under Maximum Salary Cap of $38,000,000$5,350,594
Estimate Over Minimum Salary Cap of $13,000,000 $19,649,406
Current Bank Account$331,731,865
Projected Bank Account$331,513,352

Pro Players Salaries

Victor Hedman $2,484,375 (6)
-Salary Remaining : $17,373
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $2,478,750 (3)
-Salary Remaining : $17,334
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,228,125 (4)
-Salary Remaining : $15,581
-Salary Average : $40,000
-Salary Average Remaining : $280
Marc-Andre Fleury $2,102,500 (4)
-Salary Remaining : $14,703
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (3)
-Salary Remaining : $13,112
-Salary Average : $40,000
-Salary Average Remaining : $280
Jacob Josefson $1,631,250 (4)
-Salary Remaining : $11,407
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (5)
-Salary Remaining : $11,364
-Salary Average : $40,000
-Salary Average Remaining : $280
Jonathan Toews $1,537,500 (5)
-Salary Remaining : $10,752
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,494,281 (4)
-Salary Remaining : $10,450
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (1)
-Salary Remaining : $9,867
-Salary Average : $0
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (3)
-Salary Remaining : $8,746
-Salary Average : $0
-Salary Average Remaining : $0
Frederik Andersen $1,233,375 (3)
-Salary Remaining : $8,625
-Salary Average : $40,000
-Salary Average Remaining : $280
Anton Stralman $1,145,625 (2)
-Salary Remaining : $8,011
-Salary Average : $40,000
-Salary Average Remaining : $280
Kalle Olsson $1,100,000 (1)
-Salary Remaining : $7,692
-Salary Average : $40,000
-Salary Average Remaining : $280
Bryan Little $1,100,000 (1)
-Salary Remaining : $7,692
-Salary Average : $40,000
-Salary Average Remaining : $280
Brandon Kozun $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Sam Bennett $900,000 (3)
-Salary Remaining : $6,294
-Salary Average : $40,000
-Salary Average Remaining : $280
Nino Niederreiter $875,000 (4)
-Salary Remaining : $6,119
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrej Sekera $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Travis Sanheim $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jakub Vrana $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jake McCabe $675,000 (4)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players22
Salary Commitment
Year 9 : $30,447,406
Year 10 : $26,836,406
Year 11 : $24,140,781
Year 12 : $14,653,031
Salary Average Commitment
Year 9 : $560,000
Year 10 : $480,000
Year 11 : $360,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $30,447,406
Year 10 : $26,836,406
Year 11 : $24,140,781
Year 12 : $14,653,031

Farm Players Salaries

Antti Raanta $156,250 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Esa Lindell $100,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devante Smith-Pelly $88,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Dvorak $83,750 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesperi Kotkaniemi $77,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Moritz Seider $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Broberg $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tage Thompson $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Steel $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Halverson $72,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Tierney $71,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Spencer Foo $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Parker Wotherspoon $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Fox $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ukko-Pekka Luukkonen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Felix Sandstrom $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Ceci $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesper Bratt $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Raddysh $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Beckman $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Henri Jokiharju $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikolai Kulemin $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Fortier $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Gustavsson $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Pettersson $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drake Batherson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kamenev $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Bigras $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Davidsson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julius Bergman $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Davidsson $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hudson Fasching $40,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Warren Foegele $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 9 : $2,202,000
Year 10 : $1,501,500
Year 11 : $1,206,500
Year 12 : $685,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $84,000
Year 11 : $64,000
Year 12 : $32,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,368 - 76.69%
Level 2: 6000 - $70 - 4,177 - 69.62%
Level 3: 3000 - $40 - 2,430 - 81.00%
Level 4: 5000 - $30 - 4,213 - 84.25%
Luxury : 2000 - $175 - 1,334 - 66.69%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,758 - 58.62%
Farm Level 2: 2000 - $30 - 1,032 - 51.58%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %17,522 - 76.18%
Average Income per Game$1,286,220
Year to Date Revenue$54,021,260
Farm
Home Games Left0
Average Attendance - %2,790 - 55.80%
Average Income per Game$118,873
Year to Date Revenue$4,992,670

Expense

Pro Players Total Salaries$30,801,833
Farm Players Total Salaries$2,114,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$537,039
Special Salary Cap Value$0
Pro Year To Date Expenses$28,884,139
Farm Year To Date Expenses$3,103,979
Pro Salary Cap To Date$26,922,932
Farm Salary Cap To Date$2,103,964

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$229,209
Pro Estimated Expenses$229,209
Farm Remaining Season Days0
Farm Expenses Per Days$22,403
Farm Estimated Expenses$0
Estimated Season Expenses$229,209
Season Salary Cap$32,915,833
Estimate Under Maximum Salary Cap of $38,000,000$5,084,167
Estimate Over Minimum Salary Cap of $13,000,000 $19,915,833
Current Bank Account$301,512,084
Projected Bank Account$301,282,875

Pro Players Salaries

Justin Papineau $3,020,594 (2)
-Salary Remaining : $21,123
-Salary Average : $40,000
-Salary Average Remaining : $280
Anze Kopitar $2,524,500 (3)
-Salary Remaining : $17,654
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,175,000 (6)
-Salary Remaining : $15,210
-Salary Average : $40,000
-Salary Average Remaining : $280
Tyler Seguin $2,092,000 (3)
-Salary Remaining : $14,629
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Ellis $1,987,500 (3)
-Salary Remaining : $13,899
-Salary Average : $40,000
-Salary Average Remaining : $280
David Pastrnak $1,592,500 (5)
-Salary Remaining : $11,136
-Salary Average : $40,000
-Salary Average Remaining : $280
John Carlson $1,275,000 (6)
-Salary Remaining : $8,916
-Salary Average : $0
-Salary Average Remaining : $0
Andrew Ladd $1,223,989 (3)
-Salary Remaining : $8,559
-Salary Average : $40,000
-Salary Average Remaining : $280
Mark Stone $1,219,000 (2)
-Salary Remaining : $8,524
-Salary Average : $40,000
-Salary Average Remaining : $280
David Krejci $1,125,000 (3)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Ben Bishop $1,086,750 (2)
-Salary Remaining : $7,600
-Salary Average : $0
-Salary Average Remaining : $0
Andy Rogers $1,060,000 (3)
-Salary Remaining : $7,413
-Salary Average : $0
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (5)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Zach Bogosian $925,000 (2)
-Salary Remaining : $6,469
-Salary Average : $40,000
-Salary Average Remaining : $280
Kyle Connor $825,000 (4)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
Nikolaj Ehlers $825,000 (3)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
Tobias Enstrom $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Josh Morrissey $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Noah Hanifin $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Patrice Bergeron $720,000 (1)
-Salary Remaining : $5,035
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Nieto $700,000 (2)
-Salary Remaining : $4,895
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Cousins $700,000 (1)
-Salary Remaining : $4,895
-Salary Average : $40,000
-Salary Average Remaining : $280
Mikael Backlund $625,000 (2)
-Salary Remaining : $4,371
-Salary Average : $40,000
-Salary Average Remaining : $280
Drew Stafford $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Ben Smith $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Wilson $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $30,801,833
Year 10 : $27,581,833
Year 11 : $18,455,489
Year 12 : $7,617,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $680,000
Year 11 : $400,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $30,801,833
Year 10 : $27,581,833
Year 11 : $18,455,489
Year 12 : $7,617,500

Farm Players Salaries

Jordan Binnington $100,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Rask $85,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Foudy $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Bean $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Howden $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Wahlstrom $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Lundkvist $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Kyrou $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Andersson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Frederic Allard $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dillon Dube $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Mangiapane $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Parsons $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Sundqvist $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calen Addison $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shawn Matthias $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charlie Coyle $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Hofer $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Zavgorodny $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Bjorkstrand $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Folin $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Holden $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Tanev $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Nielsen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Carrier $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathias Emilio Pettersen $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Schultz $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Frk $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Torrey Mitchell $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Alexandrov $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tim Kennedy $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Porter $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Glenn Gawdin $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Shore $44,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Lowry $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Soderstrom $40,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 9 : $2,114,000
Year 10 : $1,454,000
Year 11 : $1,019,000
Year 12 : $595,000
Salary Average Commitment
Year 9 : $144,000
Year 10 : $92,000
Year 11 : $64,000
Year 12 : $32,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,207 - 86.79%
Level 2: 5000 - $70 - 4,118 - 82.35%
Level 3: 2000 - $50 - 1,672 - 83.61%
Level 4: 4000 - $30 - 3,969 - 99.23%
Luxury : 1000 - $250 - 867 - 86.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,621 - 81.05%
Farm Level 2: 1000 - $25 - 592 - 59.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,833 - 87.96%
Average Income per Game$1,228,367
Year to Date Revenue$51,591,420
Farm
Home Games Left0
Average Attendance - %2,213 - 73.77%
Average Income per Game$74,647
Year to Date Revenue$3,135,170

Expense

Pro Players Total Salaries$19,717,712
Farm Players Total Salaries$2,008,200
Coaches Total Salaries$2,727,000
Luxury Taxe Total$429,357
Special Salary Cap Value$421,850
Pro Year To Date Expenses$22,663,064
Farm Year To Date Expenses$3,676,039
Pro Salary Cap To Date$21,538,987
Farm Salary Cap To Date$2,081,028

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$145,802
Pro Estimated Expenses$145,802
Farm Remaining Season Days0
Farm Expenses Per Days$25,922
Farm Estimated Expenses$0
Estimated Season Expenses$145,802
Season Salary Cap$22,147,762
Estimate Under Maximum Salary Cap of $38,000,000$15,852,238
Estimate Over Minimum Salary Cap of $13,000,000 $9,147,762
Current Bank Account$361,441,065
Projected Bank Account$361,295,263

Pro Players Salaries

Milan Michalek $1,571,875 (2)
-Salary Remaining : $10,992
-Salary Average : $40,000
-Salary Average Remaining : $280
Dan Fritsche $1,562,500 (5)
-Salary Remaining : $10,927
-Salary Average : $40,000
-Salary Average Remaining : $280
Pavel Vorobiev $1,527,222 (2)
-Salary Remaining : $10,680
-Salary Average : $40,000
-Salary Average Remaining : $280
Scott Glennie $1,453,125 (5)
-Salary Remaining : $10,162
-Salary Average : $40,000
-Salary Average Remaining : $280
Jesse Joensuu $1,437,500 (4)
-Salary Remaining : $10,052
-Salary Average : $0
-Salary Average Remaining : $0
Carl Gunnarsson $1,350,000 (4)
-Salary Remaining : $9,441
-Salary Average : $40,000
-Salary Average Remaining : $280
Jordan Schmaltz $1,060,000 (5)
-Salary Remaining : $7,413
-Salary Average : $40,000
-Salary Average Remaining : $280
Emile Poirier $1,000,000 (5)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Michal Neuvirth $980,490 (2)
-Salary Remaining : $6,857
-Salary Average : $40,000
-Salary Average Remaining : $280
Sam Morin $937,500 (6)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Ritchie $937,500 (6)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Anthony Duclair $750,000 (6)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Ivan Provorov $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Mikhail Sergachev $750,000 (5)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Travis Konecny $725,000 (4)
-Salary Remaining : $5,070
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Schmaltz $675,000 (3)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Denis Gurianov $675,000 (4)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Eric Comrie $650,000 (2)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Yakov Trenin $525,000 (2)
-Salary Remaining : $3,671
-Salary Average : $40,000
-Salary Average Remaining : $280
Damon Severson $400,000 (1)
-Salary Remaining : $2,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players20
Salary Commitment
Year 9 : $19,717,712
Year 10 : $19,317,712
Year 11 : $14,063,125
Year 12 : $13,388,125
Salary Average Commitment
Year 9 : $760,000
Year 10 : $720,000
Year 11 : $520,000
Year 12 : $480,000
Salary Cap with 1 Way Contract
Year 9 : $19,717,712
Year 10 : $19,317,712
Year 11 : $14,063,125
Year 12 : $13,388,125

Farm Players Salaries

Jesse Puljujarvi $95,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Puempel $92,500 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brandon Gormley $85,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Rasmussen $77,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Kaut $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dante Fabbro $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samu Perhonen $72,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jay O'Brien $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keith Aulie $68,200 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kailer Yamamoto $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cliff Pu $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Merkley $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conner Bleackley $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Suzuki $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brayden Tracey $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Bjorkqvist $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Johansson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Bernard-Docker $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jackson Lacombe $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Antti Tuomisto $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Tychonick $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drew Helleson $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lance Bouma $50,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robin Kovacs $50,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Grzelcyk $50,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Cernak $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Voronkov $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Gergen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Omark $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Ustimenko $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eemeli Rasanen $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jon Kalinski $40,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 9 : $2,008,200
Year 10 : $1,563,200
Year 11 : $1,060,000
Year 12 : $600,000
Salary Average Commitment
Year 9 : $214,000
Year 10 : $100,000
Year 11 : $68,000
Year 12 : $36,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,270 - 87.83%
Level 2: 5000 - $65 - 4,503 - 90.06%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,969 - 99.23%
Luxury : 1000 - $225 - 954 - 95.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,429 - 71.44%
Farm Level 2: 1000 - $20 - 731 - 73.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,696 - 92.75%
Average Income per Game$1,233,402
Year to Date Revenue$51,802,870
Farm
Home Games Left0
Average Attendance - %2,160 - 72.00%
Average Income per Game$71,777
Year to Date Revenue$3,014,640

Expense

Pro Players Total Salaries$28,810,262
Farm Players Total Salaries$1,720,000
Coaches Total Salaries$3,273,200
Luxury Taxe Total$564,797
Special Salary Cap Value$0
Pro Year To Date Expenses$30,071,714
Farm Year To Date Expenses$3,283,277
Pro Salary Cap To Date$28,310,914
Farm Salary Cap To Date$1,783,306

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$213,870
Pro Estimated Expenses$213,870
Farm Remaining Season Days0
Farm Expenses Per Days$23,165
Farm Estimated Expenses$0
Estimated Season Expenses$213,870
Season Salary Cap$30,530,262
Estimate Under Maximum Salary Cap of $38,000,000$7,469,738
Estimate Over Minimum Salary Cap of $13,000,000 $17,530,262
Current Bank Account$291,745,877
Projected Bank Account$291,532,007

Pro Players Salaries

Victor Uchevatov $2,409,412 (2)
-Salary Remaining : $16,849
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrew Cogliano $2,328,750 (3)
-Salary Remaining : $16,285
-Salary Average : $40,000
-Salary Average Remaining : $280
Taylor Hall $2,153,750 (3)
-Salary Remaining : $15,061
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt D'Agostini $1,750,000 (2)
-Salary Remaining : $12,238
-Salary Average : $40,000
-Salary Average Remaining : $280
Kris Letang $1,475,000 (4)
-Salary Remaining : $10,315
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrej Meszaros $1,400,000 (2)
-Salary Remaining : $9,790
-Salary Average : $40,000
-Salary Average Remaining : $280
Paul Bissonnette $1,340,000 (1)
-Salary Remaining : $9,371
-Salary Average : $40,000
-Salary Average Remaining : $280
Cory Schneider $1,288,850 (3)
-Salary Remaining : $9,013
-Salary Average : $40,000
-Salary Average Remaining : $280
Brett Pesce $1,219,000 (4)
-Salary Remaining : $8,524
-Salary Average : $40,000
-Salary Average Remaining : $280
Gilbert Brule $1,100,000 (1)
-Salary Remaining : $7,692
-Salary Average : $40,000
-Salary Average Remaining : $280
Ivan Barbashev $1,012,500 (6)
-Salary Remaining : $7,080
-Salary Average : $40,000
-Salary Average Remaining : $280
Tristan Jarry $1,007,500 (5)
-Salary Remaining : $7,045
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrei Loktionov $1,000,500 (2)
-Salary Remaining : $6,997
-Salary Average : $40,000
-Salary Average Remaining : $280
Jaden Schwartz $1,000,000 (4)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Sebastian Collberg $987,500 (3)
-Salary Remaining : $6,906
-Salary Average : $40,000
-Salary Average Remaining : $280
Jamie Oleksiak $937,500 (3)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Steve Downie $800,000 (5)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Sam Kurker $800,000 (5)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan O'Marra $800,000 (3)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Fiala $775,000 (3)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Pierre-Luc Dubois $750,000 (5)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jake DeBrusk $675,000 (4)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Luke Adam $600,000 (5)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Clark $600,000 (5)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Denis Bodrov $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players25
Salary Commitment
Year 9 : $28,810,262
Year 10 : $26,370,262
Year 11 : $19,210,350
Year 12 : $9,939,000
Salary Average Commitment
Year 9 : $1,000,000
Year 10 : $920,000
Year 11 : $720,000
Year 12 : $440,000
Salary Cap with 1 Way Contract
Year 9 : $28,810,262
Year 10 : $26,370,262
Year 11 : $19,210,350
Year 12 : $9,939,000

Farm Players Salaries

Brady Tkachuk $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lawson Crouse $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julien Gauthier $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Poulin $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lias Andersson $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Nikolaev $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Lindgren $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Serron Noel $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Tuch $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Larsson $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Norris $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Cajkovic $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Layton Ahac $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Harris $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Tufte $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominik Masin $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tom Pyatt $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Roslovic $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Clarke MacArthur $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Villalta $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Viktor Stalberg $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Spiridonov $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brent Seabrook $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Callahan $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joey Keane $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Derek Forbort $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joni Ortio $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Murphy $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mario Ferraro $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maksim Zhukov $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $1,720,000
Year 10 : $945,000
Year 11 : $625,000
Year 12 : $205,000
Salary Average Commitment
Year 9 : $120,000
Year 10 : $60,000
Year 11 : $40,000
Year 12 : $12,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,321 - 88.69%
Level 2: 5000 - $60 - 4,989 - 99.77%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 999 - 99.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,667 - 83.34%
Farm Level 2: 1000 - $15 - 981 - 98.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,309 - 96.16%
Average Income per Game$1,201,161
Year to Date Revenue$50,448,760
Farm
Home Games Left0
Average Attendance - %2,648 - 88.26%
Average Income per Game$73,052
Year to Date Revenue$3,068,175

Expense

Pro Players Total Salaries$30,434,465
Farm Players Total Salaries$2,281,250
Coaches Total Salaries$2,555,300
Luxury Taxe Total$567,213
Special Salary Cap Value$0
Pro Year To Date Expenses$29,975,187
Farm Year To Date Expenses$3,290,798
Pro Salary Cap To Date$28,431,689
Farm Salary Cap To Date$2,289,793

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$223,698
Pro Estimated Expenses$223,698
Farm Remaining Season Days0
Farm Expenses Per Days$23,613
Farm Estimated Expenses$0
Estimated Season Expenses$223,698
Season Salary Cap$32,715,715
Estimate Under Maximum Salary Cap of $38,000,000$5,284,285
Estimate Over Minimum Salary Cap of $13,000,000 $19,715,715
Current Bank Account$128,764,248
Projected Bank Account$128,540,550

Pro Players Salaries

Andrew Raycroft $4,607,774 (3)
-Salary Remaining : $32,222
-Salary Average : $40,000
-Salary Average Remaining : $280
Pascal Leclaire $2,365,686 (3)
-Salary Remaining : $16,543
-Salary Average : $40,000
-Salary Average Remaining : $280
Jarome Iginla $2,364,780 (2)
-Salary Remaining : $16,537
-Salary Average : $40,000
-Salary Average Remaining : $280
Phil Kessel $2,324,800 (3)
-Salary Remaining : $16,257
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (5)
-Salary Remaining : $13,246
-Salary Average : $40,000
-Salary Average Remaining : $280
Zach Parise $1,781,250 (1)
-Salary Remaining : $12,456
-Salary Average : $40,000
-Salary Average Remaining : $280
Stefan Della Rovere $1,762,000 (5)
-Salary Remaining : $12,322
-Salary Average : $40,000
-Salary Average Remaining : $280
Artem Anisimov $1,563,563 (4)
-Salary Remaining : $10,934
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (6)
-Salary Remaining : $10,664
-Salary Average : $40,000
-Salary Average Remaining : $280
T.J. Galiardi $1,476,000 (5)
-Salary Remaining : $10,322
-Salary Average : $40,000
-Salary Average Remaining : $280
Stefan Legein $1,250,000 (4)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Doug Rogers $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Jacob Trouba $934,375 (4)
-Salary Remaining : $6,534
-Salary Average : $40,000
-Salary Average Remaining : $280
Michael Stone $897,500 (4)
-Salary Remaining : $6,276
-Salary Average : $40,000
-Salary Average Remaining : $280
Max Jones $812,500 (5)
-Salary Remaining : $5,682
-Salary Average : $40,000
-Salary Average Remaining : $280
Julius Honka $775,000 (2)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Brendan Perlini $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Rob Fabbri $700,000 (3)
-Salary Remaining : $4,895
-Salary Average : $40,000
-Salary Average Remaining : $280
Mark Pysyk $600,000 (3)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Dillion Hamaliuk $550,000 (3)
-Salary Remaining : $3,846
-Salary Average : $40,000
-Salary Average Remaining : $280
Carl Dahlstrom $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players21
Salary Commitment
Year 9 : $30,434,465
Year 10 : $28,653,215
Year 11 : $25,013,435
Year 12 : $12,115,175
Salary Average Commitment
Year 9 : $760,000
Year 10 : $720,000
Year 11 : $600,000
Year 12 : $320,000
Salary Cap with 1 Way Contract
Year 9 : $30,434,465
Year 10 : $28,653,215
Year 11 : $25,013,435
Year 12 : $12,115,175

Farm Players Salaries

James Reimer $103,750 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Chipchura $100,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Boo Nieves $100,000 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patric Hornqvist $100,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Cherepanov $100,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Madison Bowey $81,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Zboril $81,250 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Pavelski $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Casey Mittelstadt $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Dal Colle $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Oettinger $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kieffer Bellows $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Scherbak $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian McCoshen $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Westerlund $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Hague $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mads Sogaard $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael DiPietro $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Bjugstad $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aliaksei Protas $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kaedan Korczak $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Ragnarsson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Robertson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jason Zucker $57,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Seth Barton $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Davis Drewiske $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keith Petruzzelli $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Lepisto $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Heponiemi $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Stienburg $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andreas Nodl $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Xavier Bernard $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joni Ikonen $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Volkov $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 9 : $2,281,250
Year 10 : $1,401,250
Year 11 : $815,000
Year 12 : $520,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $76,000
Year 11 : $44,000
Year 12 : $24,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,353 - 89.21%
Level 2: 5000 - $60 - 4,993 - 99.85%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,991 - 99.77%
Luxury : 1000 - $200 - 998 - 99.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,686 - 84.28%
Farm Level 2: 1000 - $15 - 986 - 98.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,334 - 96.30%
Average Income per Game$1,204,233
Year to Date Revenue$50,577,765
Farm
Home Games Left0
Average Attendance - %2,672 - 89.06%
Average Income per Game$73,791
Year to Date Revenue$3,099,205

Expense

Pro Players Total Salaries$28,383,418
Farm Players Total Salaries$2,377,750
Coaches Total Salaries$2,426,000
Luxury Taxe Total$535,611
Special Salary Cap Value$0
Pro Year To Date Expenses$27,970,523
Farm Year To Date Expenses$3,706,089
Pro Salary Cap To Date$26,851,114
Farm Salary Cap To Date$2,438,614

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$206,346
Pro Estimated Expenses$206,346
Farm Remaining Season Days0
Farm Expenses Per Days$26,473
Farm Estimated Expenses$0
Estimated Season Expenses$206,346
Season Salary Cap$30,761,168
Estimate Under Maximum Salary Cap of $38,000,000$7,238,832
Estimate Over Minimum Salary Cap of $13,000,000 $17,761,168
Current Bank Account$339,743,915
Projected Bank Account$339,537,569

Pro Players Salaries

Kyle Turris $2,379,688 (6)
-Salary Remaining : $16,641
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,301,200 (4)
-Salary Remaining : $16,092
-Salary Average : $40,000
-Salary Average Remaining : $280
Cam Fowler $2,285,625 (4)
-Salary Remaining : $15,983
-Salary Average : $0
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (4)
-Salary Remaining : $13,698
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (5)
-Salary Remaining : $11,540
-Salary Average : $40,000
-Salary Average Remaining : $280
Kaspars Daugavins $1,375,000 (3)
-Salary Remaining : $9,615
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (4)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Jonathan Quick $1,113,500 (3)
-Salary Remaining : $7,787
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,103,125 (4)
-Salary Remaining : $7,714
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Shattenkirk $1,093,750 (4)
-Salary Remaining : $7,649
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Getzlaf $1,085,000 (2)
-Salary Remaining : $7,587
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,060,000 (3)
-Salary Remaining : $7,413
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (2)
-Salary Remaining : $7,185
-Salary Average : $40,000
-Salary Average Remaining : $280
Michael Del Zotto $1,000,000 (1)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Xavier Ouellet $1,000,000 (5)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Leon Draisaitl $825,000 (3)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
Beat Forster $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $775,000 (3)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Darnell Nurse $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Frederik Gauthier $675,000 (2)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Boris Katchouk $650,000 (5)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Stefan Elliott $625,000 (2)
-Salary Remaining : $4,371
-Salary Average : $40,000
-Salary Average Remaining : $280
Marc-Olivier Roy $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Brandon Carlo $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
David Liffiton $500,000 (3)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players25
Salary Commitment
Year 9 : $28,383,418
Year 10 : $25,983,418
Year 11 : $21,320,918
Year 12 : $15,672,418
Salary Average Commitment
Year 9 : $640,000
Year 10 : $560,000
Year 11 : $360,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $28,383,418
Year 10 : $25,983,418
Year 11 : $21,320,918
Year 12 : $15,672,418

Farm Players Salaries

Milan Lucic $500,000 (3)
Salary Remaining : $0
Salary Average : $40,000
Salary Average Remaining : $0
Alex Goligoski $140,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Stolarz $100,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Stewart $82,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jujhar Khaira $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trent Frederic $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Cairns $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lassi Thomson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Janne Kuokkanen $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Broda $63,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Gogulla $63,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Abney $62,500 (2)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Matt Nickerson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Konovalov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lauri Korpikoski $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Ginning $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theo Ruth $56,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Struble $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olivier Rodrigue $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Clayton Stoner $54,000 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Vaclav Karabacek $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinn Olson $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Caleb Jones $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Kassian $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Allen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nico Gross $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Lowe $46,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stuart Skinner $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonas Røndbjerg $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Pokka $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sven Andrighetto $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Kotkansalo $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 9 : $2,377,750
Year 10 : $1,504,250
Year 11 : $993,750
Year 12 : $452,500
Salary Average Commitment
Year 9 : $156,000
Year 10 : $88,000
Year 11 : $56,000
Year 12 : $20,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $98 - 5,693 - 91.83%
Level 2: 5200 - $72 - 4,458 - 85.73%
Level 3: 2200 - $47 - 1,948 - 88.54%
Level 4: 4200 - $30 - 4,174 - 99.38%
Luxury : 1200 - $233 - 1,046 - 87.13%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $27 - 1,998 - 99.92%
Farm Level 2: 1000 - $14 - 999 - 99.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,318 - 91.15%
Average Income per Game$1,290,924
Year to Date Revenue$54,218,804
Farm
Home Games Left0
Average Attendance - %2,998 - 99.92%
Average Income per Game$65,805
Year to Date Revenue$2,763,807

Expense

Pro Players Total Salaries$35,395,947
Farm Players Total Salaries$1,930,585
Coaches Total Salaries$2,249,400
Luxury Taxe Total$569,923
Special Salary Cap Value$0
Pro Year To Date Expenses$29,560,614
Farm Year To Date Expenses$3,523,180
Pro Salary Cap To Date$28,567,608
Farm Salary Cap To Date$2,273,766

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$254,517
Pro Estimated Expenses$254,517
Farm Remaining Season Days0
Farm Expenses Per Days$22,878
Farm Estimated Expenses$0
Estimated Season Expenses$254,517
Season Salary Cap$37,326,532
Estimate Under Maximum Salary Cap of $38,000,000$673,468
Estimate Over Minimum Salary Cap of $13,000,000 $24,326,532
Current Bank Account$358,734,915
Projected Bank Account$358,480,398

Pro Players Salaries

Aleksey Morozov $3,540,510 (2)
-Salary Remaining : $24,759
-Salary Average : $40,000
-Salary Average Remaining : $280
David Aebischer $2,958,962 (4)
-Salary Remaining : $20,692
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,771,750 (4)
-Salary Remaining : $19,383
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (6)
-Salary Remaining : $18,357
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (4)
-Salary Remaining : $16,084
-Salary Average : $40,000
-Salary Average Remaining : $280
Evgeni Malkin $2,295,000 (6)
-Salary Remaining : $16,049
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (4)
-Salary Remaining : $15,983
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Taormina $1,911,600 (3)
-Salary Remaining : $13,368
-Salary Average : $40,000
-Salary Average Remaining : $280
Jacob Markstrom $1,590,000 (5)
-Salary Remaining : $11,119
-Salary Average : $0
-Salary Average Remaining : $0
Nikolai Zherdev $1,500,000 (2)
-Salary Remaining : $10,490
-Salary Average : $40,000
-Salary Average Remaining : $280
Claude Giroux $1,295,000 (3)
-Salary Remaining : $9,056
-Salary Average : $0
-Salary Average Remaining : $0
Frantisek Lukes $1,250,000 (2)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Auston Matthews $1,150,000 (5)
-Salary Remaining : $8,042
-Salary Average : $40,000
-Salary Average Remaining : $280
Oscar Klefbom $1,125,000 (5)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Charlie McAvoy $1,125,000 (5)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Nathan Horton $905,000 (2)
-Salary Remaining : $6,329
-Salary Average : $0
-Salary Average Remaining : $0
Jay Rosehill $817,500 (5)
-Salary Remaining : $5,717
-Salary Average : $654,000
-Salary Average Remaining : $4,573
Zac Rinaldo $750,000 (5)
-Salary Remaining : $5,245
-Salary Average : $0
-Salary Average Remaining : $0
Shane Bowers $650,000 (1)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Veini Vehviläinen $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Jiri Tlusty $600,000 (4)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Keven Veilleux $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $500,000
-Salary Average Remaining : $3,497
Jake Leschyshyn $450,000 (1)
-Salary Remaining : $3,147
-Salary Average : $40,000
-Salary Average Remaining : $280
B.J. Crombeen $400,000 (3)
-Salary Remaining : $2,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players24
Salary Commitment
Year 9 : $35,395,947
Year 10 : $33,795,947
Year 11 : $26,000,437
Year 12 : $22,393,837
Salary Average Commitment
Year 9 : $1,714,000
Year 10 : $1,134,000
Year 11 : $974,000
Year 12 : $894,000
Salary Cap with 1 Way Contract
Year 9 : $35,395,947
Year 10 : $33,795,947
Year 11 : $26,000,437
Year 12 : $22,393,837

Farm Players Salaries

Ales Hemsky $133,460 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adrian Kempe $123,750 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Masi Marjamaki $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theo Peckham $76,875 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Kaapo Kakko $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Van Der Gulik $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Malcolm Subban $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason McDonald $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Tesliuk $69,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Hartman $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Johnson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Gambrell $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Samuelsson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikko Kokkonen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Niskanen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Seth Ambroz $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sergei Shirokov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ben Holmstrom $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Vatanen $57,500 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Eetu Tuulola $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Libor Hajek $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Parik $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colin Wilson $50,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ronnie Attard $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rob Schremp $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Paterson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fabian Zetterlund $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Guillaume Latendresse $40,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Arnesson $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Kovacevic $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $1,930,585
Year 10 : $1,546,210
Year 11 : $1,117,750
Year 12 : $318,750
Salary Average Commitment
Year 9 : $112,000
Year 10 : $92,000
Year 11 : $68,000
Year 12 : $16,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,484 - 78.34%
Level 2: 6000 - $60 - 5,584 - 93.06%
Level 3: 3000 - $35 - 2,570 - 85.66%
Level 4: 5000 - $25 - 4,587 - 91.74%
Luxury : 2000 - $200 - 1,114 - 55.68%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,658 - 82.92%
Farm Level 2: 1000 - $15 - 988 - 98.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,338 - 84.08%
Average Income per Game$1,310,715
Year to Date Revenue$55,050,010
Farm
Home Games Left0
Average Attendance - %2,646 - 88.20%
Average Income per Game$72,860
Year to Date Revenue$3,060,110

Expense

Pro Players Total Salaries$33,474,493
Farm Players Total Salaries$2,504,034
Coaches Total Salaries$2,825,000
Luxury Taxe Total$639,370
Special Salary Cap Value$0
Pro Year To Date Expenses$33,748,096
Farm Year To Date Expenses$3,628,920
Pro Salary Cap To Date$32,038,822
Farm Salary Cap To Date$2,528,885

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$246,150
Pro Estimated Expenses$246,150
Farm Remaining Season Days0
Farm Expenses Per Days$25,928
Farm Estimated Expenses$0
Estimated Season Expenses$246,150
Season Salary Cap$35,978,527
Estimate Under Maximum Salary Cap of $38,000,000$2,021,473
Estimate Over Minimum Salary Cap of $13,000,000 $22,978,527
Current Bank Account$340,080,295
Projected Bank Account$339,834,145

Pro Players Salaries

Sidney Crosby $2,576,788 (4)
-Salary Remaining : $18,019
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,361,150 (4)
-Salary Remaining : $16,512
-Salary Average : $40,000
-Salary Average Remaining : $280
Alex Galchenyuk $2,240,000 (5)
-Salary Remaining : $15,664
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Lashoff $1,991,575 (3)
-Salary Remaining : $13,927
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,990,937 (2)
-Salary Remaining : $13,923
-Salary Average : $40,000
-Salary Average Remaining : $280
Christian Berglund $1,888,875 (1)
-Salary Remaining : $13,209
-Salary Average : $40,000
-Salary Average Remaining : $280
Stanislav Chistov $1,878,750 (2)
-Salary Remaining : $13,138
-Salary Average : $40,000
-Salary Average Remaining : $280
Ondrej Nemec $1,835,593 (1)
-Salary Remaining : $12,836
-Salary Average : $40,000
-Salary Average Remaining : $280
Kari Lehtonen $1,693,000 (3)
-Salary Remaining : $11,839
-Salary Average : $40,000
-Salary Average Remaining : $280
David Backes $1,675,200 (1)
-Salary Remaining : $11,715
-Salary Average : $40,000
-Salary Average Remaining : $280
Joe Ryan $1,627,500 (4)
-Salary Remaining : $11,381
-Salary Average : $0
-Salary Average Remaining : $0
Branislav Fabry $1,493,875 (1)
-Salary Remaining : $10,447
-Salary Average : $40,000
-Salary Average Remaining : $280
Al Montoya $1,120,000 (1)
-Salary Remaining : $7,832
-Salary Average : $40,000
-Salary Average Remaining : $280
Corey Perry $1,000,000 (2)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Brady Calla $1,000,000 (1)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Brendan Mikkelson $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $0
-Salary Average Remaining : $0
Igor Shestyorkin $900,000 (5)
-Salary Remaining : $6,294
-Salary Average : $40,000
-Salary Average Remaining : $280
William Nylander $825,000 (3)
-Salary Remaining : $5,769
-Salary Average : $40,000
-Salary Average Remaining : $280
John Adams $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Mark Fayne $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Pontus Aberg $776,250 (4)
-Salary Remaining : $5,428
-Salary Average : $40,000
-Salary Average Remaining : $280
Mikko Rantanen $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Marko Dano $650,000 (2)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Dion Phaneuf $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players24
Salary Commitment
Year 9 : $33,474,493
Year 10 : $22,260,950
Year 11 : $16,741,263
Year 12 : $11,231,688
Salary Average Commitment
Year 9 : $800,000
Year 10 : $440,000
Year 11 : $280,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $33,474,493
Year 10 : $22,260,950
Year 11 : $16,741,263
Year 12 : $11,231,688

Farm Players Salaries

Jamie McGinn $287,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon McMillan $171,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jhonas Enroth $150,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Torey Krug $133,333 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Viktor Tikhonov $123,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladimir Sobotka $75,001 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roope Hintz $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirby Dach $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Barrett Hayton $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wade Allison $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Tomasino $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesper Boqvist $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jett Woo $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Vlasic $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
J.T. Compher $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Drury $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Brown $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Kanzig $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eddie Lack $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Olofsson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Schwindt $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Bahl $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Karlsson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dennis Persson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Chlapik $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Glover $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitek Vanecek $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Studnicka $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Desjardins $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bryan Bickell $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Hickey $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colton Point $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 9 : $2,504,034
Year 10 : $1,002,500
Year 11 : $647,500
Year 12 : $75,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $60,000
Year 11 : $36,000
Year 12 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 5,063 - 72.33%
Level 2: 6000 - $63 - 5,305 - 88.41%
Level 3: 3000 - $35 - 2,450 - 81.65%
Level 4: 4000 - $27 - 3,982 - 99.56%
Luxury : 2000 - $240 - 902 - 45.08%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 2,359 - 78.62%
Farm Level 2: 2000 - $16 - 1,973 - 98.65%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %17,702 - 80.46%
Average Income per Game$1,260,292
Year to Date Revenue$52,932,259
Farm
Home Games Left0
Average Attendance - %4,332 - 86.63%
Average Income per Game$118,833
Year to Date Revenue$4,990,965

Expense

Pro Players Total Salaries$29,856,238
Farm Players Total Salaries$2,608,100
Coaches Total Salaries$4,144,400
Luxury Taxe Total$582,918
Special Salary Cap Value$0
Pro Year To Date Expenses$29,810,278
Farm Year To Date Expenses$3,479,658
Pro Salary Cap To Date$29,217,255
Farm Salary Cap To Date$2,287,209

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$216,477
Pro Estimated Expenses$216,477
Farm Remaining Season Days0
Farm Expenses Per Days$31,299
Farm Estimated Expenses$0
Estimated Season Expenses$216,477
Season Salary Cap$32,464,338
Estimate Under Maximum Salary Cap of $38,000,000$5,535,662
Estimate Over Minimum Salary Cap of $13,000,000 $19,464,338
Current Bank Account$337,395,354
Projected Bank Account$337,178,877

Pro Players Salaries

Pekka Rinne $2,418,438 (3)
-Salary Remaining : $16,912
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $1,925,000 (5)
-Salary Remaining : $13,462
-Salary Average : $40,000
-Salary Average Remaining : $280
Erik Johnson $1,797,500 (3)
-Salary Remaining : $12,570
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $1,797,500 (5)
-Salary Remaining : $12,570
-Salary Average : $40,000
-Salary Average Remaining : $280
Alex Pietrangelo $1,650,825 (2)
-Salary Remaining : $11,544
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,606,250 (4)
-Salary Remaining : $11,233
-Salary Average : $40,000
-Salary Average Remaining : $280
Brad Marchand $1,468,475 (3)
-Salary Remaining : $10,269
-Salary Average : $40,000
-Salary Average Remaining : $280
Tyler Myers $1,423,125 (4)
-Salary Remaining : $9,952
-Salary Average : $0
-Salary Average Remaining : $0
Stephane Veilleux $1,371,875 (3)
-Salary Remaining : $9,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Pavol Sedov $1,348,500 (1)
-Salary Remaining : $9,430
-Salary Average : $40,000
-Salary Average Remaining : $280
Brent Burns $1,181,250 (4)
-Salary Remaining : $8,260
-Salary Average : $40,000
-Salary Average Remaining : $280
Jake Guentzel $1,162,500 (5)
-Salary Remaining : $8,129
-Salary Average : $40,000
-Salary Average Remaining : $280
Mark Jankowski $1,000,000 (5)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Thomas Chabot $942,500 (5)
-Salary Remaining : $6,591
-Salary Average : $40,000
-Salary Average Remaining : $280
Logan Couture $937,500 (5)
-Salary Remaining : $6,556
-Salary Average : $0
-Salary Average Remaining : $0
Martin Jones $875,000 (1)
-Salary Remaining : $6,119
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $800,000 (3)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrei Kostitsyn $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Smaby $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Curtis Lazar $800,000 (2)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Zachary Fucale $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Dylan McIlrath $700,000 (2)
-Salary Remaining : $4,895
-Salary Average : $40,000
-Salary Average Remaining : $280
Maxim Trunev $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Dalton Thrower $600,000 (3)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Brad Malone $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Michael Grabner $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $29,856,238
Year 10 : $23,582,738
Year 11 : $20,431,913
Year 12 : $11,975,625
Salary Average Commitment
Year 9 : $800,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $29,856,238
Year 10 : $23,582,738
Year 11 : $20,431,913
Year 12 : $11,975,625

Farm Players Salaries

Joel Eriksson Ek $775,000 (4)
Salary Remaining : $0
Salary Average : $40,000
Salary Average Remaining : $0
Dave Bolland $91,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lane Manson $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miro Heiskanen $77,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Rodin $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakob Pelletier $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Juulsen $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tomas Tatar $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cal Foote $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Durzi $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Romanov $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Mete $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Lindström $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Höglander $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bill Arnold $64,600 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Sutter $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kris Versteeg $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Sorokin $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zack Phillips $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Donally $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Phil Grubauer $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Desharnais $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Green $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Hillis $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Norlinder $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexandar Georgiev $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniel Sprong $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrice Cormier $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wouter Peeters $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrei Mironov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $2,608,100
Year 10 : $1,057,100
Year 11 : $597,500
Year 12 : $217,500
Salary Average Commitment
Year 9 : $156,000
Year 10 : $68,000
Year 11 : $36,000
Year 12 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,211 - 86.85%
Level 2: 5000 - $60 - 4,962 - 99.25%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,986 - 99.66%
Luxury : 1000 - $200 - 996 - 99.61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,681 - 84.06%
Farm Level 2: 1000 - $15 - 990 - 99.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,156 - 95.31%
Average Income per Game$1,187,717
Year to Date Revenue$49,884,095
Farm
Home Games Left0
Average Attendance - %2,671 - 89.04%
Average Income per Game$73,693
Year to Date Revenue$3,095,105

Expense

Pro Players Total Salaries$27,535,325
Farm Players Total Salaries$2,371,800
Coaches Total Salaries$3,219,000
Luxury Taxe Total$585,644
Special Salary Cap Value$0
Pro Year To Date Expenses$31,148,627
Farm Year To Date Expenses$3,704,170
Pro Salary Cap To Date$29,353,242
Farm Salary Cap To Date$2,293,181

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$205,198
Pro Estimated Expenses$205,198
Farm Remaining Season Days0
Farm Expenses Per Days$27,214
Farm Estimated Expenses$0
Estimated Season Expenses$205,198
Season Salary Cap$29,907,125
Estimate Under Maximum Salary Cap of $38,000,000$8,092,875
Estimate Over Minimum Salary Cap of $13,000,000 $16,907,125
Current Bank Account$289,171,918
Projected Bank Account$288,966,720

Pro Players Salaries

Luke Schenn $2,700,000 (2)
-Salary Remaining : $18,881
-Salary Average : $40,000
-Salary Average Remaining : $280
Gabriel Landeskog $2,012,500 (2)
-Salary Remaining : $14,073
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (3)
-Salary Remaining : $13,462
-Salary Average : $40,000
-Salary Average Remaining : $280
Oliver Ekman-Larsson $1,875,000 (3)
-Salary Remaining : $13,112
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (5)
-Salary Remaining : $12,045
-Salary Average : $40,000
-Salary Average Remaining : $280
Jordan Schroeder $1,617,000 (5)
-Salary Remaining : $11,308
-Salary Average : $0
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (4)
-Salary Remaining : $9,650
-Salary Average : $40,000
-Salary Average Remaining : $280
John Tavares $1,359,375 (1)
-Salary Remaining : $9,506
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Toffoli $1,207,500 (2)
-Salary Remaining : $8,444
-Salary Average : $40,000
-Salary Average Remaining : $280
Joseph Pearce $1,200,000 (1)
-Salary Remaining : $8,392
-Salary Average : $40,000
-Salary Average Remaining : $280
Jordan Eberle $1,125,000 (1)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Johnny Boychuk $1,043,950 (2)
-Salary Remaining : $7,300
-Salary Average : $40,000
-Salary Average Remaining : $280
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $6,818
-Salary Average : $0
-Salary Average Remaining : $0
Eric Nystrom $900,000 (2)
-Salary Remaining : $6,294
-Salary Average : $40,000
-Salary Average Remaining : $280
Magnus Hellberg $880,000 (2)
-Salary Remaining : $6,154
-Salary Average : $40,000
-Salary Average Remaining : $280
Josh Bailey $812,500 (2)
-Salary Remaining : $5,682
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Barzal $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Griffin Reinhart $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jonas Brodin $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Anthony Beauvillier $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Erik Karlsson $650,000 (2)
-Salary Remaining : $4,545
-Salary Average : $0
-Salary Average Remaining : $0
Brock McGinn $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Thomas Hickey $550,000 (1)
-Salary Remaining : $3,846
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players23
Salary Commitment
Year 9 : $27,535,325
Year 10 : $20,225,950
Year 11 : $10,019,500
Year 12 : $6,219,500
Salary Average Commitment
Year 9 : $640,000
Year 10 : $400,000
Year 11 : $200,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $27,535,325
Year 10 : $20,225,950
Year 11 : $10,019,500
Year 12 : $6,219,500

Farm Players Salaries

Scott Mayfield $97,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Denis Malgin $86,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isac Lundeström $77,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Timothy Liljegren $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olli Juolevi $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Zadina $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Hughes $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Spencer Knight $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Kabanov $72,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Erne $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thatcher Demko $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominik Bokk $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitalii Abramov $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Korshkov $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Holmström $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Dellandrea $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carl Grundström $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kole Lind $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calle Jarnkrok $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonatan Berggren $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Nyquist $59,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Bolduc $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Hållander $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Niklas Nordgren $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Olofsson $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brock Nelson $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Martin $53,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ethan Bear $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Carlsson $50,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Aittokallio $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonah Gadjovich $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Damiani $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anttoni Honka $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Saarela $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Lindstrom $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Rathbone $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskari Laaksonen $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reilly Walsh $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Casey Cizikas $37,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players39
Salary Commitment
Year 9 : $2,371,800
Year 10 : $1,766,500
Year 11 : $794,000
Year 12 : $320,000
Salary Average Commitment
Year 9 : $227,000
Year 10 : $183,000
Year 11 : $119,000
Year 12 : $20,000

NEWTON NIGHTMARES

NEWTON NIGHTMARES is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,988 - 99.80%
Level 2: 5000 - $70 - 4,243 - 84.85%
Level 3: 2000 - $45 - 1,841 - 92.06%
Level 4: 4000 - $30 - 3,989 - 99.74%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,982 - 99.12%
Farm Level 2: 1000 - $15 - 988 - 98.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,061 - 94.78%
Average Income per Game$1,188,420
Year to Date Revenue$49,913,650
Farm
Home Games Left0
Average Attendance - %2,970 - 99.00%
Average Income per Game$64,373
Year to Date Revenue$2,703,665

Expense

Pro Players Total Salaries$30,860,241
Farm Players Total Salaries$2,823,312
Coaches Total Salaries$2,300,000
Luxury Taxe Total$604,360
Special Salary Cap Value$0
Pro Year To Date Expenses$31,727,875
Farm Year To Date Expenses$3,054,723
Pro Salary Cap To Date$30,288,019
Farm Salary Cap To Date$2,204,738

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$225,946
Pro Estimated Expenses$225,946
Farm Remaining Season Days0
Farm Expenses Per Days$26,427
Farm Estimated Expenses$0
Estimated Season Expenses$225,946
Season Salary Cap$33,683,553
Estimate Under Maximum Salary Cap of $38,000,000$4,316,447
Estimate Over Minimum Salary Cap of $13,000,000 $20,683,553
Current Bank Account$203,423,665
Projected Bank Account$203,197,719

Pro Players Salaries

Joe Thornton $2,847,288 (3)
-Salary Remaining : $19,911
-Salary Average : $40,000
-Salary Average Remaining : $280
Michal Vondrka $2,760,000 (1)
-Salary Remaining : $19,301
-Salary Average : $40,000
-Salary Average Remaining : $280
Trevor Byrne $2,604,128 (1)
-Salary Remaining : $18,211
-Salary Average : $40,000
-Salary Average Remaining : $280
Dennis Wideman $2,483,125 (1)
-Salary Remaining : $17,365
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (2)
-Salary Remaining : $15,559
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Poulin $2,076,563 (5)
-Salary Remaining : $14,521
-Salary Average : $40,000
-Salary Average Remaining : $280
Phillip Danault $1,650,000 (4)
-Salary Remaining : $11,538
-Salary Average : $40,000
-Salary Average Remaining : $280
David Legwand $1,496,325 (2)
-Salary Remaining : $10,464
-Salary Average : $40,000
-Salary Average Remaining : $280
John-Michael Liles $1,442,187 (1)
-Salary Remaining : $10,085
-Salary Average : $40,000
-Salary Average Remaining : $280
Jakub Kindl $1,400,000 (3)
-Salary Remaining : $9,790
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,385,000 (2)
-Salary Remaining : $9,685
-Salary Average : $40,000
-Salary Average Remaining : $280
Rick Nash $1,184,875 (1)
-Salary Remaining : $8,286
-Salary Average : $40,000
-Salary Average Remaining : $280
Keaton Ellerby $968,750 (4)
-Salary Remaining : $6,774
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Tambellini $937,000 (1)
-Salary Remaining : $6,552
-Salary Average : $40,000
-Salary Average Remaining : $280
Brock Boeser $800,000 (4)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Alexander Wennberg $775,000 (2)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Jake Virtanen $775,000 (3)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Dmytro Timashov $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Josh Jacobs $500,000 (3)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Sergei Zborovskiy $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Stenlund $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Dylan Sikura $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Adam Ruzicka $450,000 (1)
-Salary Remaining : $3,147
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players23
Salary Commitment
Year 9 : $30,860,241
Year 10 : $18,498,926
Year 11 : $11,017,601
Year 12 : $5,495,313
Salary Average Commitment
Year 9 : $800,000
Year 10 : $520,000
Year 11 : $240,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,860,241
Year 10 : $18,498,926
Year 11 : $11,017,601
Year 12 : $5,495,313

Farm Players Salaries

Pavel Zacha $825,000 (2)
Salary Remaining : $0
Salary Average : $40,000
Salary Average Remaining : $0
Taylor Chorney $217,063 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikkel Boedker $91,250 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Chytil $87,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dennis Cholowski $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Boqvist $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Urho Vaakanainen $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jon Gillies $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sebastian Aho $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Kylington $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albin Eriksson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Beecher $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Lintuniemi $62,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bill Sweatt $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Goloubef $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charles Hudon $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albert Johansson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matias Maccelli $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Petr Kalus $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Morin $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Thang $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonas Siegenthaler $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Mamin $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mark Olver $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eamon McAdam $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benn Ferriero $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Émond $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ostap Safin $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
MacKenzie Entwistle $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Collins $40,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Hawel $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 9 : $2,823,312
Year 10 : $966,250
Year 11 : $593,750
Year 12 : $306,250
Salary Average Commitment
Year 9 : $164,000
Year 10 : $60,000
Year 11 : $36,000
Year 12 : $16,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 5,516 - 73.54%
Level 2: 6500 - $60 - 5,540 - 85.22%
Level 3: 5500 - $30 - 2,625 - 47.72%
Level 4: 5000 - $28 - 4,411 - 88.22%
Luxury : 1500 - $200 - 1,144 - 76.24%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 2,517 - 71.91%
Farm Level 2: 2500 - $30 - 1,298 - 51.93%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %19,235 - 73.98%
Average Income per Game$1,314,918
Year to Date Revenue$55,226,538
Farm
Home Games Left0
Average Attendance - %3,815 - 63.58%
Average Income per Game$139,619
Year to Date Revenue$5,864,010

Expense

Pro Players Total Salaries$26,701,976
Farm Players Total Salaries$2,354,600
Coaches Total Salaries$2,707,000
Luxury Taxe Total$511,794
Special Salary Cap Value$0
Pro Year To Date Expenses$26,612,944
Farm Year To Date Expenses$4,095,200
Pro Salary Cap To Date$25,659,645
Farm Salary Cap To Date$2,348,248

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$193,440
Pro Estimated Expenses$193,440
Farm Remaining Season Days0
Farm Expenses Per Days$29,508
Farm Estimated Expenses$0
Estimated Season Expenses$193,440
Season Salary Cap$29,056,576
Estimate Under Maximum Salary Cap of $38,000,000$8,943,424
Estimate Over Minimum Salary Cap of $13,000,000 $16,056,576
Current Bank Account$290,683,146
Projected Bank Account$290,489,706

Pro Players Salaries

Jamie Storr $3,884,976 (1)
-Salary Remaining : $27,168
-Salary Average : $0
-Salary Average Remaining : $0
Markus Granlund $1,875,000 (5)
-Salary Remaining : $13,112
-Salary Average : $40,000
-Salary Average Remaining : $280
Nicklas Bergfors $1,853,125 (3)
-Salary Remaining : $12,959
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (5)
-Salary Remaining : $11,801
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (5)
-Salary Remaining : $11,364
-Salary Average : $650,000
-Salary Average Remaining : $4,545
Joel Edmundson $1,437,500 (4)
-Salary Remaining : $10,052
-Salary Average : $40,000
-Salary Average Remaining : $280
Mikael Granlund $1,359,375 (6)
-Salary Remaining : $9,506
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (4)
-Salary Remaining : $9,228
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,250,000 (4)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Travis Zajac $1,237,688 (5)
-Salary Remaining : $8,655
-Salary Average : $40,000
-Salary Average Remaining : $280
Sam Gagner $1,197,500 (3)
-Salary Remaining : $8,374
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (4)
-Salary Remaining : $7,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Nigel Dawes $1,103,437 (2)
-Salary Remaining : $7,716
-Salary Average : $882,750
-Salary Average Remaining : $6,173
Kyle Wellwood $1,100,000 (5)
-Salary Remaining : $7,692
-Salary Average : $40,000
-Salary Average Remaining : $280
Patrick Davis $1,093,750 (2)
-Salary Remaining : $7,649
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sieloff $812,500 (4)
-Salary Remaining : $5,682
-Salary Average : $40,000
-Salary Average Remaining : $280
Kevin Labanc $800,000 (5)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
John Quenneville $775,000 (3)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Alex Chiasson $675,000 (4)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Roland McKeown $500,000 (3)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players20
Salary Commitment
Year 9 : $26,701,976
Year 10 : $22,817,000
Year 11 : $20,619,813
Year 12 : $16,294,188
Salary Average Commitment
Year 9 : $1,972,750
Year 10 : $1,972,750
Year 11 : $1,090,000
Year 12 : $1,010,000
Salary Cap with 1 Way Contract
Year 9 : $26,701,976
Year 10 : $22,817,000
Year 11 : $20,619,813
Year 12 : $16,294,188

Farm Players Salaries

Mike Brown $114,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Loui Eriksson $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Clifford $100,000 (3)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Mark Stuart $92,950 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Paetsch $78,300 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peter Holland $76,350 (3)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
AJ Thelen $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Stanley $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam York $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Henrik Borgström $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Samsonov $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Suzuki $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Farabee $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sonny Milano $72,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Booth $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Day $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Benson $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Kolesar $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jean-Christophe Beaudin $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bobby Brink $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Markus Niemelainen $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Stalock $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Prust $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ruslan Iskhakov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Murphy $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albin Grewe $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kolyachonok $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Emberson $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gianni Fairbrother $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roope Laavainen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Badini $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Strome $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 9 : $2,354,600
Year 10 : $1,858,850
Year 11 : $1,471,350
Year 12 : $800,000
Salary Average Commitment
Year 9 : $124,000
Year 10 : $100,000
Year 11 : $76,000
Year 12 : $48,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $85 - 5,765 - 96.08%
Level 2: 5000 - $80 - 3,609 - 72.18%
Level 3: 2000 - $75 - 1,175 - 58.77%
Level 4: 4000 - $70 - 1,690 - 42.24%
Luxury : 1000 - $125 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 1,999 - 99.96%
Farm Level 2: 1000 - $8 - 947 - 94.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,238 - 73.55%
Average Income per Game$1,150,023
Year to Date Revenue$48,300,970
Farm
Home Games Left0
Average Attendance - %2,947 - 98.22%
Average Income per Game$32,596
Year to Date Revenue$1,369,036

Expense

Pro Players Total Salaries$31,742,120
Farm Players Total Salaries$1,798,075
Coaches Total Salaries$2,147,600
Luxury Taxe Total$553,211
Special Salary Cap Value$0
Pro Year To Date Expenses$28,622,654
Farm Year To Date Expenses$3,369,395
Pro Salary Cap To Date$27,731,338
Farm Salary Cap To Date$2,119,421

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$228,250
Pro Estimated Expenses$228,250
Farm Remaining Season Days0
Farm Expenses Per Days$21,929
Farm Estimated Expenses$0
Estimated Season Expenses$228,250
Season Salary Cap$33,540,195
Estimate Under Maximum Salary Cap of $38,000,000$4,459,805
Estimate Over Minimum Salary Cap of $13,000,000 $20,540,195
Current Bank Account$267,308,517
Projected Bank Account$267,080,267

Pro Players Salaries

Dany Heatley $2,726,133 (4)
-Salary Remaining : $19,064
-Salary Average : $0
-Salary Average Remaining : $0
Brett Carson $2,392,500 (3)
-Salary Remaining : $16,731
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,236,250 (3)
-Salary Remaining : $15,638
-Salary Average : $40,000
-Salary Average Remaining : $280
Andrei Vasilevski $1,987,500 (5)
-Salary Remaining : $13,899
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Foligno $1,957,500 (5)
-Salary Remaining : $13,689
-Salary Average : $40,000
-Salary Average Remaining : $280
Nicolas Corbeil $1,899,612 (3)
-Salary Remaining : $13,284
-Salary Average : $0
-Salary Average Remaining : $0
Derick Brassard $1,752,000 (1)
-Salary Remaining : $12,252
-Salary Average : $40,000
-Salary Average Remaining : $280
Bo Horvat $1,586,250 (6)
-Salary Remaining : $11,093
-Salary Average : $40,000
-Salary Average Remaining : $280
Braden Holtby $1,509,375 (4)
-Salary Remaining : $10,555
-Salary Average : $0
-Salary Average Remaining : $0
Max Warn $1,325,000 (2)
-Salary Remaining : $9,266
-Salary Average : $0
-Salary Average Remaining : $0
Bryce Swan $1,245,000 (1)
-Salary Remaining : $8,706
-Salary Average : $40,000
-Salary Average Remaining : $280
Patrik Laine $1,125,000 (5)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Hampus Lindholm $1,012,500 (3)
-Salary Remaining : $7,080
-Salary Average : $40,000
-Salary Average Remaining : $280
Sami Niku $1,000,000 (6)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Elias Pettersson $937,500 (6)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Strome $937,500 (1)
-Salary Remaining : $6,556
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $812,500 (1)
-Salary Remaining : $5,682
-Salary Average : $0
-Salary Average Remaining : $0
Quinn Hughes $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Joshua Ho-Sang $700,000 (3)
-Salary Remaining : $4,895
-Salary Average : $40,000
-Salary Average Remaining : $280
Nicolas Petan $650,000 (2)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Tyson Barrie $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Zach Budish $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Joel Rechlicz $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Vince Dunn $500,000 (4)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Blake Geoffrion $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Cole Cassels $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $31,742,120
Year 10 : $24,295,120
Year 11 : $21,570,120
Year 12 : $13,329,258
Salary Average Commitment
Year 9 : $760,000
Year 10 : $480,000
Year 11 : $400,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $31,742,120
Year 10 : $24,295,120
Year 11 : $21,570,120
Year 12 : $13,329,258

Farm Players Salaries

Cory Emmerton $198,575 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scottie Upshall $82,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Funk $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Johnson $72,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Hronek $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Jenik $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Niklas Hansson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan White $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sergei Kostitsyn $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Butler $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladi Firstov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Hagg $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Konstantin Zakharov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Chmelevski $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Semyon Der-Arguchintsev $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artemi Kniazev $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Khovanov $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kenndal McArdle $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Troy Terry $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Casey Nelson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniel Vladar $50,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joonas Lyytinen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keaton Thompson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michal Teplý $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Aube-Kubel $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eric Selleck $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Prosvetov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Honzik $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Elvenes $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 9 : $1,798,075
Year 10 : $758,575
Year 11 : $598,575
Year 12 : $313,575
Salary Average Commitment
Year 9 : $116,000
Year 10 : $44,000
Year 11 : $32,000
Year 12 : $12,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $95 - 5,954 - 99.23%
Level 2: 5000 - $64 - 4,988 - 99.76%
Level 3: 2000 - $43 - 1,950 - 97.52%
Level 4: 4000 - $34 - 3,389 - 84.72%
Luxury : 1000 - $233 - 949 - 94.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,493 - 74.67%
Farm Level 2: 1000 - $20 - 815 - 81.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,229 - 95.72%
Average Income per Game$1,278,194
Year to Date Revenue$53,684,149
Farm
Home Games Left0
Average Attendance - %2,308 - 76.93%
Average Income per Game$74,712
Year to Date Revenue$3,137,891

Expense

Pro Players Total Salaries$30,352,929
Farm Players Total Salaries$1,958,094
Coaches Total Salaries$2,519,000
Luxury Taxe Total$512,780
Special Salary Cap Value$0
Pro Year To Date Expenses$27,542,482
Farm Year To Date Expenses$2,836,060
Pro Salary Cap To Date$25,709,396
Farm Salary Cap To Date$2,163,064

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$225,167
Pro Estimated Expenses$225,167
Farm Remaining Season Days0
Farm Expenses Per Days$18,929
Farm Estimated Expenses$0
Estimated Season Expenses$225,167
Season Salary Cap$32,311,023
Estimate Under Maximum Salary Cap of $38,000,000$5,688,977
Estimate Over Minimum Salary Cap of $13,000,000 $19,311,023
Current Bank Account$265,794,664
Projected Bank Account$265,569,497

Pro Players Salaries

T.J. Oshie $2,616,409 (3)
-Salary Remaining : $18,297
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,537,500 (6)
-Salary Remaining : $17,745
-Salary Average : $0
-Salary Average Remaining : $0
Jean-Sebastien Giguere $2,425,200 (1)
-Salary Remaining : $16,959
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $1,895,500 (5)
-Salary Remaining : $13,255
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Beach $1,850,925 (2)
-Salary Remaining : $12,944
-Salary Average : $40,000
-Salary Average Remaining : $280
James Neal $1,497,144 (4)
-Salary Remaining : $10,470
-Salary Average : $40,000
-Salary Average Remaining : $280
Carey Price $1,495,000 (4)
-Salary Remaining : $10,455
-Salary Average : $0
-Salary Average Remaining : $0
Brian Lee $1,462,500 (6)
-Salary Remaining : $10,227
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (4)
-Salary Remaining : $10,133
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,394,500 (3)
-Salary Remaining : $9,752
-Salary Average : $0
-Salary Average Remaining : $0
Clayton Keller $1,187,500 (5)
-Salary Remaining : $8,304
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Beleskey $1,123,750 (1)
-Salary Remaining : $7,858
-Salary Average : $40,000
-Salary Average Remaining : $280
Alexander Khokhlachev $1,071,250 (2)
-Salary Remaining : $7,491
-Salary Average : $40,000
-Salary Average Remaining : $280
Kirill Tulupov $1,025,000 (3)
-Salary Remaining : $7,168
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (3)
-Salary Remaining : $6,993
-Salary Average : $0
-Salary Average Remaining : $0
Haydn Fleury $775,000 (2)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Brett Sonne $750,000 (1)
-Salary Remaining : $5,245
-Salary Average : $0
-Salary Average Remaining : $0
German Rubtsov $750,000 (5)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Blake Comeau $600,001 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Marc-Antoine Pouliot $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Adam McQuaid $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Deryk Engelland $546,750 (2)
-Salary Remaining : $3,823
-Salary Average : $40,000
-Salary Average Remaining : $280
Nils Backstrom $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Cody McLeod $400,000 (1)
-Salary Remaining : $2,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Derek Dorsett $400,000 (1)
-Salary Remaining : $2,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Luke Gazdic $400,000 (1)
-Salary Remaining : $2,797
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $30,352,929
Year 10 : $23,653,978
Year 11 : $18,310,053
Year 12 : $12,274,144
Salary Average Commitment
Year 9 : $600,000
Year 10 : $360,000
Year 11 : $120,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,352,929
Year 10 : $23,653,978
Year 11 : $18,310,053
Year 12 : $12,274,144

Farm Players Salaries

Lauri Tukonen $112,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bruno Gervais $100,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Bernier $98,438 (5)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Vincent Trocheck $92,500 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Husso $87,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Caputi $85,156 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael McLeod $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Heinola $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor McMichael $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John McFarland $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mats Zuccarello $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan MacInnis $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pierre-Olivier Joseph $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pyotr Kochetkov $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Klimchuk $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukáš Dostál $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Karl Henriksson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Cammarata $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Légaré $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Axel Andersson $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Mirageas $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Okhotyuk $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Callum Booth $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devin Setoguchi $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Hogberg $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Malte Setkov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Lauzon $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Remi Elie $40,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Santeri Virtanen $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Bertuzzi $40,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $1,958,094
Year 10 : $1,758,094
Year 11 : $1,085,594
Year 12 : $598,094
Salary Average Commitment
Year 9 : $116,000
Year 10 : $100,000
Year 11 : $56,000
Year 12 : $24,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 5,230 - 74.71%
Level 2: 6000 - $70 - 4,053 - 67.55%
Level 3: 3000 - $40 - 2,407 - 80.23%
Level 4: 5000 - $30 - 4,097 - 81.94%
Luxury : 2000 - $175 - 1,288 - 64.40%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,763 - 58.77%
Farm Level 2: 2000 - $30 - 1,028 - 51.40%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %17,075 - 74.24%
Average Income per Game$1,251,302
Year to Date Revenue$52,554,680
Farm
Home Games Left0
Average Attendance - %2,791 - 55.82%
Average Income per Game$118,999
Year to Date Revenue$4,997,960

Expense

Pro Players Total Salaries$25,544,540
Farm Players Total Salaries$2,510,850
Coaches Total Salaries$2,760,000
Luxury Taxe Total$510,053
Special Salary Cap Value$0
Pro Year To Date Expenses$26,565,828
Farm Year To Date Expenses$3,923,204
Pro Salary Cap To Date$25,572,822
Farm Salary Cap To Date$2,163,217

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$185,626
Pro Estimated Expenses$185,626
Farm Remaining Season Days0
Farm Expenses Per Days$30,726
Farm Estimated Expenses$0
Estimated Season Expenses$185,626
Season Salary Cap$28,055,390
Estimate Under Maximum Salary Cap of $38,000,000$9,944,610
Estimate Over Minimum Salary Cap of $13,000,000 $15,055,390
Current Bank Account$253,877,537
Projected Bank Account$253,691,911

Pro Players Salaries

Seth Jones $2,212,500 (5)
-Salary Remaining : $15,472
-Salary Average : $40,000
-Salary Average Remaining : $280
Michael Frolik $1,960,750 (4)
-Salary Remaining : $13,712
-Salary Average : $40,000
-Salary Average Remaining : $280
Aleksander Barkov $1,620,625 (4)
-Salary Remaining : $11,333
-Salary Average : $40,000
-Salary Average Remaining : $280
Mathew Dumba $1,418,125 (6)
-Salary Remaining : $9,917
-Salary Average : $40,000
-Salary Average Remaining : $280
Tuukka Rask $1,407,590 (3)
-Salary Remaining : $9,843
-Salary Average : $40,000
-Salary Average Remaining : $280
Jeff Carter $1,260,000 (1)
-Salary Remaining : $8,811
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (3)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Matthew Tkachuk $1,162,500 (5)
-Salary Remaining : $8,129
-Salary Average : $40,000
-Salary Average Remaining : $280
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Eric Tangradi $1,000,000 (2)
-Salary Remaining : $6,993
-Salary Average : $40,000
-Salary Average Remaining : $280
Brayden Schenn $937,500 (3)
-Salary Remaining : $6,556
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $937,500 (5)
-Salary Remaining : $6,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Jordan Staal $879,000 (4)
-Salary Remaining : $6,147
-Salary Average : $40,000
-Salary Average Remaining : $280
John Klingberg $873,450 (3)
-Salary Remaining : $6,108
-Salary Average : $647,000
-Salary Average Remaining : $4,524
Karl Alzner $825,000 (4)
-Salary Remaining : $5,769
-Salary Average : $0
-Salary Average Remaining : $0
Dustin Boyd $800,000 (1)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Valeri Nichushkin $775,000 (2)
-Salary Remaining : $5,420
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Pulock $750,000 (2)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Ondrej Palat $705,000 (3)
-Salary Remaining : $4,930
-Salary Average : $40,000
-Salary Average Remaining : $280
Jeff Schultz $620,000 (1)
-Salary Remaining : $4,336
-Salary Average : $40,000
-Salary Average Remaining : $280
Colten Teubert $600,000 (1)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Chris Kreider $550,000 (1)
-Salary Remaining : $3,846
-Salary Average : $40,000
-Salary Average Remaining : $280
Mattias Ekholm $500,000 (3)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Craig Smith $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Gabriel Bourque $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Stefan Matteau $500,000 (3)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $25,544,540
Year 10 : $20,714,540
Year 11 : $17,189,540
Year 12 : $11,016,000
Salary Average Commitment
Year 9 : $1,527,000
Year 10 : $1,287,000
Year 11 : $1,127,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $25,544,540
Year 10 : $20,714,540
Year 11 : $17,189,540
Year 12 : $11,016,000

Farm Players Salaries

Alex DeBrincat $650,000 (5)
Salary Remaining : $0
Salary Average : $40,000
Salary Average Remaining : $0
Brett Ritchie $217,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathieu Perreault $83,250 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Turcotte $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Smith $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Dobson $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juuso Välimäki $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Connolly $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Petr Mrazek $67,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Phillips $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Foote $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Alexeyev $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Veleno $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Caamano $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Corey Potter $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Wolf $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yannick Weber $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Leason $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Bemström $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Perunovich $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Cole $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Palmieri $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aarne Talvitie $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeff Petry $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Gropp $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Sheahan $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Perron $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Stewart $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Walford $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 9 : $2,510,850
Year 10 : $1,223,250
Year 11 : $655,750
Year 12 : $345,750
Salary Average Commitment
Year 9 : $152,000
Year 10 : $76,000
Year 11 : $40,000
Year 12 : $20,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 5,328 - 76.11%
Level 2: 6000 - $60 - 5,317 - 88.61%
Level 3: 3000 - $35 - 2,450 - 81.67%
Level 4: 5000 - $25 - 4,343 - 86.87%
Luxury : 2000 - $200 - 1,052 - 52.58%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,657 - 82.85%
Farm Level 2: 1000 - $15 - 983 - 98.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,490 - 80.39%
Average Income per Game$1,256,448
Year to Date Revenue$52,770,815
Farm
Home Games Left0
Average Attendance - %2,640 - 88.00%
Average Income per Game$72,738
Year to Date Revenue$3,055,005

Expense

Pro Players Total Salaries$31,966,385
Farm Players Total Salaries$2,224,455
Coaches Total Salaries$2,941,000
Luxury Taxe Total$606,060
Special Salary Cap Value$0
Pro Year To Date Expenses$32,515,305
Farm Year To Date Expenses$3,107,767
Pro Salary Cap To Date$30,373,384
Farm Salary Cap To Date$2,323,776

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$238,625
Pro Estimated Expenses$238,625
Farm Remaining Season Days0
Farm Expenses Per Days$21,644
Farm Estimated Expenses$0
Estimated Season Expenses$238,625
Season Salary Cap$34,190,840
Estimate Under Maximum Salary Cap of $38,000,000$3,809,160
Estimate Over Minimum Salary Cap of $13,000,000 $21,190,840
Current Bank Account$356,524,180
Projected Bank Account$356,285,555

Pro Players Salaries

Kelly Guard $2,493,659 (2)
-Salary Remaining : $17,438
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Lapierre $2,452,725 (2)
-Salary Remaining : $17,152
-Salary Average : $40,000
-Salary Average Remaining : $280
Patrick Kane $2,376,188 (3)
-Salary Remaining : $16,617
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,245,000 (3)
-Salary Remaining : $15,699
-Salary Average : $40,000
-Salary Average Remaining : $280
Jamie Benn $1,828,500 (2)
-Salary Remaining : $12,787
-Salary Average : $40,000
-Salary Average Remaining : $280
Zack Kassian $1,792,712 (3)
-Salary Remaining : $12,536
-Salary Average : $40,000
-Salary Average Remaining : $280
Tyler Ennis $1,440,000 (1)
-Salary Remaining : $10,070
-Salary Average : $40,000
-Salary Average Remaining : $280
Nathan Gerbe $1,304,100 (3)
-Salary Remaining : $9,120
-Salary Average : $40,000
-Salary Average Remaining : $280
Nick Ross $1,300,000 (1)
-Salary Remaining : $9,091
-Salary Average : $40,000
-Salary Average Remaining : $280
Carl Soderberg $1,256,000 (2)
-Salary Remaining : $8,783
-Salary Average : $40,000
-Salary Average Remaining : $280
Elvis Merzlikins $1,250,001 (3)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Alexandre Picard $1,125,000 (2)
-Salary Remaining : $7,867
-Salary Average : $40,000
-Salary Average Remaining : $280
Dustin Byfuglien $1,120,000 (1)
-Salary Remaining : $7,832
-Salary Average : $0
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (5)
-Salary Remaining : $7,692
-Salary Average : $40,000
-Salary Average Remaining : $280
Dougie Hamilton $1,087,500 (3)
-Salary Remaining : $7,605
-Salary Average : $40,000
-Salary Average Remaining : $280
Valentin Zykov $1,050,000 (3)
-Salary Remaining : $7,343
-Salary Average : $40,000
-Salary Average Remaining : $280
Simon Gamanche $840,000 (1)
-Salary Remaining : $5,874
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (3)
-Salary Remaining : $5,594
-Salary Average : $40,000
-Salary Average Remaining : $280
Shea Theodore $780,000 (3)
-Salary Remaining : $5,455
-Salary Average : $40,000
-Salary Average Remaining : $280
Jared McCann $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Connor Hellebuyck $750,000 (4)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Simon Despres $725,000 (1)
-Salary Remaining : $5,070
-Salary Average : $40,000
-Salary Average Remaining : $280
Kirill Kaprizov $600,000 (2)
-Salary Remaining : $4,196
-Salary Average : $40,000
-Salary Average Remaining : $280
Niklas Hjalmarsson $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Mike Weber $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Janos Vas $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players26
Salary Commitment
Year 9 : $31,966,385
Year 10 : $25,041,385
Year 11 : $15,285,501
Year 12 : $1,850,000
Salary Average Commitment
Year 9 : $880,000
Year 10 : $640,000
Year 11 : $440,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $31,966,385
Year 10 : $25,041,385
Year 11 : $15,285,501
Year 12 : $1,850,000

Farm Players Salaries

Antti Niemi $160,425 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artturi Lehkonen $82,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Steve Ott $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anders Lindback $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Patrick $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Johannes Salmonsson $79,030 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Brown $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Brännström $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peyton Krebs $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Bouchard $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bowen Byram $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kerby Rychel $72,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Madden $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Fitzpatrick $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakob Forsbacka-Karlsson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Afanasyev $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arthur Kaliyev $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Tedenby $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Will Butcher $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shane O'Brien $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zack Stortini $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Franson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Škarek $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Swayman $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
AJ Greer $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christopher Gibson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Marino $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Jones $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Anderson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Morozov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philipp Kurashev $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stelio Mattheos $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Lindblom $40,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Hayden $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 9 : $2,224,455
Year 10 : $1,439,030
Year 11 : $690,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $92,000
Year 11 : $44,000
Year 12 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $80 - 5,771 - 96.18%
Level 2: 5000 - $75 - 3,784 - 75.68%
Level 3: 2000 - $70 - 1,198 - 59.92%
Level 4: 4000 - $65 - 1,753 - 43.84%
Luxury : 1000 - $165 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 1,999 - 99.96%
Farm Level 2: 1000 - $8 - 941 - 94.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,507 - 75.04%
Average Income per Game$1,171,713
Year to Date Revenue$49,211,940
Farm
Home Games Left0
Average Attendance - %2,940 - 98.01%
Average Income per Game$35,341
Year to Date Revenue$1,484,321

Expense

Pro Players Total Salaries$34,461,035
Farm Players Total Salaries$1,795,844
Coaches Total Salaries$2,070,000
Luxury Taxe Total$582,360
Special Salary Cap Value$0
Pro Year To Date Expenses$30,380,061
Farm Year To Date Expenses$2,831,918
Pro Salary Cap To Date$29,188,438
Farm Salary Cap To Date$1,961,917

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$249,378
Pro Estimated Expenses$249,378
Farm Remaining Season Days0
Farm Expenses Per Days$19,179
Farm Estimated Expenses$0
Estimated Season Expenses$249,378
Season Salary Cap$36,256,879
Estimate Under Maximum Salary Cap of $38,000,000$1,743,121
Estimate Over Minimum Salary Cap of $13,000,000 $23,256,879
Current Bank Account$255,268,745
Projected Bank Account$255,019,367

Pro Players Salaries

Daniel Sedin $3,014,213 (6)
-Salary Remaining : $21,078
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Kennedy $2,412,500 (2)
-Salary Remaining : $16,871
-Salary Average : $40,000
-Salary Average Remaining : $280
Ryan Johansen $2,371,875 (4)
-Salary Remaining : $16,587
-Salary Average : $40,000
-Salary Average Remaining : $280
Niko Snellman $2,196,644 (1)
-Salary Remaining : $15,361
-Salary Average : $0
-Salary Average Remaining : $0
Konstantin Barulin $2,136,465 (5)
-Salary Remaining : $14,940
-Salary Average : $40,000
-Salary Average Remaining : $280
Robby Dee $2,075,175 (2)
-Salary Remaining : $14,512
-Salary Average : $40,000
-Salary Average Remaining : $280
Henrik Sedin $2,025,000 (5)
-Salary Remaining : $14,161
-Salary Average : $40,000
-Salary Average Remaining : $280
Rickard Rakell $1,905,000 (6)
-Salary Remaining : $13,322
-Salary Average : $40,000
-Salary Average Remaining : $280
Olli Maatta $1,625,000 (6)
-Salary Remaining : $11,364
-Salary Average : $40,000
-Salary Average Remaining : $280
Mike Green $1,602,588 (5)
-Salary Remaining : $11,207
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (3)
-Salary Remaining : $10,927
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $1,504,200 (2)
-Salary Remaining : $10,519
-Salary Average : $1,090,000
-Salary Average Remaining : $7,622
Mika Zibanejad $1,317,500 (5)
-Salary Remaining : $9,213
-Salary Average : $40,000
-Salary Average Remaining : $280
Nikita Kucherov $1,300,000 (3)
-Salary Remaining : $9,091
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $1,250,000 (1)
-Salary Remaining : $8,741
-Salary Average : $40,000
-Salary Average Remaining : $280
Thomas Greiss $1,161,875 (3)
-Salary Remaining : $8,125
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (3)
-Salary Remaining : $7,762
-Salary Average : $40,000
-Salary Average Remaining : $280
Jack Hillen $973,000 (2)
-Salary Remaining : $6,804
-Salary Average : $40,000
-Salary Average Remaining : $280
Wojtek Wolski $842,500 (1)
-Salary Remaining : $5,892
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Tryamkin $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jacob de la Rose $675,000 (2)
-Salary Remaining : $4,720
-Salary Average : $40,000
-Salary Average Remaining : $280
Dmitri Samorukov $650,000 (2)
-Salary Remaining : $4,545
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players22
Salary Commitment
Year 9 : $34,461,035
Year 10 : $30,171,891
Year 11 : $21,882,016
Year 12 : $15,997,641
Salary Average Commitment
Year 9 : $1,650,000
Year 10 : $1,610,000
Year 11 : $320,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $34,461,035
Year 10 : $30,171,891
Year 11 : $21,882,016
Year 12 : $15,997,641

Farm Players Salaries

Henrik Samuelsson $102,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Raphael Bussieres $100,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Strome $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Henrique $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lee Sweatt $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
K'Andre Miller $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trevor Zegras $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joacim Eriksson $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Braydon Coburn $64,844 (2)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Quinton Howden $62,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Bortuzzo $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reilly Smith $57,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Chekhovich $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olof Lindbom $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Farrance $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julius Nattinen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Kulak $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kris Chucko $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamie McBain $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eetu Luostarinen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vili Saarijarvi $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Johnson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Ludvig $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Spence $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Subban $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Greg Nemisz $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cayden Primeau $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Comtois $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Letunov $44,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Maksimov $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 9 : $1,795,844
Year 10 : $1,063,844
Year 11 : $456,500
Year 12 : $80,000
Salary Average Commitment
Year 9 : $116,000
Year 10 : $64,000
Year 11 : $28,000
Year 12 : $4,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,279 - 87.98%
Level 2: 5000 - $60 - 4,991 - 99.83%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,997 - 99.92%
Luxury : 1000 - $200 - 1,000 - 99.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,676 - 83.81%
Farm Level 2: 1000 - $15 - 979 - 97.87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,267 - 95.93%
Average Income per Game$1,197,245
Year to Date Revenue$50,284,280
Farm
Home Games Left0
Average Attendance - %2,655 - 88.49%
Average Income per Game$73,345
Year to Date Revenue$3,080,505

Expense

Pro Players Total Salaries$28,669,682
Farm Players Total Salaries$2,066,000
Coaches Total Salaries$1,320,000
Luxury Taxe Total$543,866
Special Salary Cap Value$0
Pro Year To Date Expenses$28,009,774
Farm Year To Date Expenses$2,631,532
Pro Salary Cap To Date$27,265,027
Farm Salary Cap To Date$2,061,503

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$205,732
Pro Estimated Expenses$205,732
Farm Remaining Season Days0
Farm Expenses Per Days$18,964
Farm Estimated Expenses$0
Estimated Season Expenses$205,732
Season Salary Cap$30,735,682
Estimate Under Maximum Salary Cap of $38,000,000$7,264,318
Estimate Over Minimum Salary Cap of $13,000,000 $17,735,682
Current Bank Account$130,650,600
Projected Bank Account$130,444,868

Pro Players Salaries

Sergei Bobrovsky $2,653,469 (3)
-Salary Remaining : $18,556
-Salary Average : $40,000
-Salary Average Remaining : $280
Thomas Vanek $2,108,125 (3)
-Salary Remaining : $14,742
-Salary Average : $40,000
-Salary Average Remaining : $280
Bobby Ryan $1,942,275 (2)
-Salary Remaining : $13,582
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Olsen $1,543,750 (1)
-Salary Remaining : $10,795
-Salary Average : $40,000
-Salary Average Remaining : $280
Tomas Jurco $1,500,000 (1)
-Salary Remaining : $10,490
-Salary Average : $40,000
-Salary Average Remaining : $280
Landon Ferraro $1,487,500 (3)
-Salary Remaining : $10,402
-Salary Average : $40,000
-Salary Average Remaining : $280
Tanner Pearson $1,480,000 (4)
-Salary Remaining : $10,350
-Salary Average : $40,000
-Salary Average Remaining : $280
Anthony Mantha $1,308,250 (6)
-Salary Remaining : $9,149
-Salary Average : $40,000
-Salary Average Remaining : $280
Steve Bernier $1,283,250 (1)
-Salary Remaining : $8,974
-Salary Average : $40,000
-Salary Average Remaining : $280
Jason Demers $1,279,625 (2)
-Salary Remaining : $8,948
-Salary Average : $40,000
-Salary Average Remaining : $280
Nathan Beaulieu $1,200,000 (3)
-Salary Remaining : $8,392
-Salary Average : $40,000
-Salary Average Remaining : $280
Mikhail Grigorenko $1,127,250 (4)
-Salary Remaining : $7,883
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Hackett $1,120,000 (1)
-Salary Remaining : $7,832
-Salary Average : $40,000
-Salary Average Remaining : $280
Colton Parayko $1,078,125 (4)
-Salary Remaining : $7,539
-Salary Average : $40,000
-Salary Average Remaining : $280
Dmitry Kulikov $1,050,000 (2)
-Salary Remaining : $7,343
-Salary Average : $40,000
-Salary Average Remaining : $280
Matt Halischuk $1,031,250 (1)
-Salary Remaining : $7,212
-Salary Average : $40,000
-Salary Average Remaining : $280
Derek Stepan $971,500 (2)
-Salary Remaining : $6,794
-Salary Average : $40,000
-Salary Average Remaining : $280
Adam Clendening $970,313 (4)
-Salary Remaining : $6,785
-Salary Average : $40,000
-Salary Average Remaining : $280
Beau Bennett $945,000 (3)
-Salary Remaining : $6,608
-Salary Average : $40,000
-Salary Average Remaining : $280
Zemi Girgensons $840,000 (5)
-Salary Remaining : $5,874
-Salary Average : $40,000
-Salary Average Remaining : $280
Josh Gorges $750,000 (3)
-Salary Remaining : $5,245
-Salary Average : $40,000
-Salary Average Remaining : $280
Jakob Silfverberg $500,000 (1)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Micheal Ferland $500,000 (2)
-Salary Remaining : $3,497
-Salary Average : $40,000
-Salary Average Remaining : $280
Total Pro Players23
Salary Commitment
Year 9 : $28,669,682
Year 10 : $21,691,432
Year 11 : $15,948,032
Year 12 : $6,803,938
Salary Average Commitment
Year 9 : $880,000
Year 10 : $640,000
Year 11 : $480,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $28,669,682
Year 10 : $21,691,432
Year 11 : $15,948,032
Year 12 : $6,803,938

Farm Players Salaries

Alex Nedeljkovic $112,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Viktor Arvidsson $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Shinkaruk $78,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Nylander $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vasily Podkolzin $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitali Kravtsov $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Vilardi $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Thomas $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eeli Tolvanen $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artemi Panarin $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Mitchell $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Samberg $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Klim Kostin $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Beaudin $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colin White $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kale Clague $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Girard $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shane Pinto $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Travis Dermott $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Wise $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joonas Korpisalo $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hugo Alnefelt $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Munce $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Mastrosimone $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan McLeod $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Slava Demin $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jason Robertson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Misyul $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Martin $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Grant Mismash $45,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Montembeault $40,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Crotty $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 9 : $2,066,000
Year 10 : $1,346,000
Year 11 : $740,000
Year 12 : $270,000
Salary Average Commitment
Year 9 : $128,000
Year 10 : $80,000
Year 11 : $44,000
Year 12 : $16,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $38,000,000
Available Cap Space

Over Minimum of
$13,000,000

Farm Salary Cap

Under Maximum of
$2,700,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $308,834,805 $30,034,823 $7,965,177 $17,034,823 $2,380,734 $319,266 233457
BROOKLYN BLAZERS $293,704,663 $35,683,400 $2,316,600 $22,683,400 $1,987,625 $712,375 262854
CALGARY COWBOYS $299,036,848 $32,078,731 $5,921,269 $19,078,731 $2,044,500 $655,500 253257
CAPE BRETON CELTS $334,510,155 $31,492,173 $6,507,827 $18,492,173 $1,800,250 $899,750 233053
CAPE FEAR PROWLERS $331,731,865 $32,649,406 $5,350,594 $19,649,406 $2,202,000 $498,000 223355
CHICAGO CRUSHERS $301,512,084 $32,915,833 $5,084,167 $19,915,833 $2,114,000 $586,000 263662
COLORADO WOLVES $361,441,065 $22,147,762 $15,852,238 $9,147,762 $2,008,200 $691,800 203252
COQUITLAM KNIGHTS $291,745,877 $30,530,262 $7,469,738 $17,530,262 $1,720,000 $980,000 253055
DETROIT RED WINGS $128,764,248 $32,715,715 $5,284,285 $19,715,715 $2,281,250 $418,750 213455
EDMONTON BUSCHWACKERS $339,743,915 $30,761,168 $7,238,832 $17,761,168 $2,377,750 $322,250 253257
HALIFAX HIGHLANDERS $358,734,915 $37,326,532 $673,468 $24,326,532 $1,930,585 $769,415 243054
HAWAII TYPHOON $340,080,295 $35,978,527 $2,021,473 $22,978,527 $2,504,034 $195,966 243357
LAS CRUCES SPURS $337,395,354 $32,464,338 $5,535,662 $19,464,338 $2,608,100 $91,900 263056
MANHATTAN ISLANDERS $289,171,918 $29,907,125 $8,092,875 $16,907,125 $2,371,800 $328,200 233962
NEWTON NIGHTMARES $203,423,665 $33,683,553 $4,316,447 $20,683,553 $2,823,312 -$123,312 233255
NORTH VAN ROCKERS $290,683,146 $29,056,576 $8,943,424 $16,056,576 $2,354,600 $345,400 203454
PENSACOLA BADGERS $267,308,517 $33,540,195 $4,459,805 $20,540,195 $1,798,075 $901,925 262955
PHILADELPHIA MADMEN $265,794,664 $32,311,023 $5,688,977 $19,311,023 $1,958,094 $741,906 263056
PINCHER CREEK PREDATORS $253,877,537 $28,055,390 $9,944,610 $15,055,390 $2,510,850 $189,150 262955
SAN JOSE BLASPHEMERS $356,524,180 $34,190,840 $3,809,160 $21,190,840 $2,224,455 $475,545 263460
SYRACUSE BULLDOGS $255,268,745 $36,256,879 $1,743,121 $23,256,879 $1,795,844 $904,156 223052
VANCOUVER MILLIONAIRES $130,650,600 $30,735,682 $7,264,318 $17,735,682 $2,066,000 $634,000 233255