BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$27,192,504
Farm Players Total Salaries$2,093,234
Coaches Total Salaries$2,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$286,026,037
Projected Bank Account$286,026,037

Pro Players Salaries

Matt Duchene $2,465,178 (4)
-Salary Remaining : $2,465,178
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,237,900 (4)
-Salary Remaining : $2,237,900
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Johnson $1,919,925 (3)
-Salary Remaining : $1,919,925
-Salary Average : $400,000
-Salary Average Remaining : $400,000
Alex Ovechkin $1,754,500 (4)
-Salary Remaining : $1,754,500
-Salary Average : $0
-Salary Average Remaining : $0
Ryan McDonagh $1,450,000 (3)
-Salary Remaining : $1,450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Leland Irving $1,290,938 (5)
-Salary Remaining : $1,290,938
-Salary Average : $0
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (3)
-Salary Remaining : $1,250,625
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,160,750 (2)
-Salary Remaining : $1,160,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Blum $1,159,375 (5)
-Salary Remaining : $1,159,375
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Pacioretty $970,313 (4)
-Salary Remaining : $970,313
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $918,000 (2)
-Salary Remaining : $918,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Krejci $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Bennett $900,000 (3)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Eichel $850,000 (4)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitrij Jaskin $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Cozens (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Reinhart $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Derrick Pouliot $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Sanheim $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
J.T. Miller $715,000 (1)
-Salary Remaining : $715,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samuel Fagemo (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc Methot $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marcus Johansson $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Beaucage (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 9 : $27,192,504
Year 10 : $24,227,504
Year 11 : $20,748,754
Year 12 : $10,728,204
Salary Average Commitment
Year 9 : $1,120,000
Year 10 : $960,000
Year 11 : $800,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $27,192,504
Year 10 : $24,227,504
Year 11 : $20,748,754
Year 12 : $10,728,204

Farm Players Salaries

Joe Colborne $132,400 (1)
Salary Remaining : $132,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Suter $130,453 (1)
Salary Remaining : $130,453
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (1)
Salary Remaining : $117,881
Salary Average : $4,000
Salary Average Remaining : $4,000
Ondrej Kase $85,000 (1)
Salary Remaining : $85,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miikka Salomaki $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Howden $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Chychrun $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Hischier $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Dahlin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrei Svechnikov $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Skjei $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jason Dickinson $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Kristian Vesalainen $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Kyrou $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jared McIsaac $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mackenzie Blackwood $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joe Veleno $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miles Wood $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Benoit-Olivier Groulx $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Wedgewood $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Hutchinson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colby Robak $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Bailey $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alec Regula $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Cirelli $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Bjorkstrand $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Capobianco $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pavel Buchnevich $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Montour $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michal Spacek $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 9 : $2,093,234
Year 10 : $1,117,500
Year 11 : $415,000
Year 12 : $255,000
Salary Average Commitment
Year 9 : $116,000
Year 10 : $72,000
Year 11 : $28,000
Year 12 : $16,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$29,141,336
Farm Players Total Salaries$2,205,500
Coaches Total Salaries$1,829,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$275,158,947
Projected Bank Account$275,158,947

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (4)
-Salary Remaining : $2,453,238
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pascal Leclaire $2,365,686 (3)
-Salary Remaining : $2,365,686
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cody Hodgson $2,340,650 (3)
-Salary Remaining : $2,340,650
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (4)
-Salary Remaining : $2,185,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Kerdiles $1,696,250 (1)
-Salary Remaining : $1,696,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Noesen $1,681,875 (1)
-Salary Remaining : $1,681,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Murray $1,548,450 (5)
-Salary Remaining : $1,548,450
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joffrey Lupul $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evan Oberg $1,484,437 (3)
-Salary Remaining : $1,484,437
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zac Dalpe $1,357,000 (1)
-Salary Remaining : $1,357,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Hamonic $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Schlemko $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Radulov $1,138,000 (2)
-Salary Remaining : $1,138,000
-Salary Average : $0
-Salary Average Remaining : $0
Jack Campbell $1,012,500 (3)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Hayes $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Paul Stastny $803,250 (1)
-Salary Remaining : $803,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sven Baertschi $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Domi $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Zadorov $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aaron Ekblad $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Giordano $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brayden Point $450,000 (3)
-Salary Remaining : $450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 9 : $29,141,336
Year 10 : $20,302,961
Year 11 : $17,639,961
Year 12 : $7,986,688
Salary Average Commitment
Year 9 : $800,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $29,141,336
Year 10 : $20,302,961
Year 11 : $17,639,961
Year 12 : $7,986,688

Farm Players Salaries

Nicklas Jensen $155,000 (1)
Salary Remaining : $155,000
Salary Average : $155,000
Salary Average Remaining : $155,000
David Musil $143,000 (1)
Salary Remaining : $143,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mirco Mueller $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brendan Lemieux $100,000 (5)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Donato $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jayce Hawryluk $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Laurent Dauphin $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evgeny Svechnikov $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikolay Goldobin $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Boldy (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Sandin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Glass $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Fischer $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Peeke $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Bastian $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tobias Björnfot (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Formenton $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam Dineen $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joseph Woll $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Marchenko $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kody Clark $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Corrente $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Campbell (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Graeme Clarke (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Markus Ruusu $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitry Semykin $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aaron Huglen (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Isaac Ratcliffe $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Lauzon $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil Tarasov $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Gildon $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 9 : $2,205,500
Year 10 : $1,382,500
Year 11 : $1,065,000
Year 12 : $695,000
Salary Average Commitment
Year 9 : $275,000
Year 10 : $80,000
Year 11 : $60,000
Year 12 : $36,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 3000 - $33 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 2000 - $225 - 0 - 0.00%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 0 - 0.00%
Farm Level 2: 2000 - $15 - 0 - 0.00%
Farm Total Capacity :5000

Income

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

Expense

Pro Players Total Salaries$31,712,918
Farm Players Total Salaries$1,992,000
Coaches Total Salaries$2,980,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$273,490,808
Projected Bank Account$273,490,808

Pro Players Salaries

Drew Doughty $2,622,375 (5)
-Salary Remaining : $2,622,375
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Gallagher $2,188,581 (3)
-Salary Remaining : $2,188,581
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Marc Bouchard $2,171,812 (3)
-Salary Remaining : $2,171,812
-Salary Average : $0
-Salary Average Remaining : $0
Marian Gaborik $2,035,687 (3)
-Salary Remaining : $2,035,687
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Schultz $1,752,275 (1)
-Salary Remaining : $1,752,275
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Gibson $1,509,375 (4)
-Salary Remaining : $1,509,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eric Staal $1,450,000 (1)
-Salary Remaining : $1,450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Cumiskey $1,283,250 (1)
-Salary Remaining : $1,283,250
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (3)
-Salary Remaining : $1,280,813
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,046,250 (2)
-Salary Remaining : $1,046,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ondrej Pavelec $1,000,500 (1)
-Salary Remaining : $1,000,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dillon Heatherington $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luca Sbisa $957,000 (1)
-Salary Remaining : $957,000
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $825,000 (2)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Troy Brouwer $825,000 (1)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Brodie $795,000 (1)
-Salary Remaining : $795,000
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $775,000 (4)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sean Monahan $770,000 (2)
-Salary Remaining : $770,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cole Caufield (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Zacha $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Timo Meier $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Friberg $725,000 (1)
-Salary Remaining : $725,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicholas Robertson (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrik Puistola (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Dorofeyev (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Slater Koekkoek $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Richardson $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Farinacci (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Emerson Etem $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Johan Franzen $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players30
Salary Commitment
Year 9 : $31,712,918
Year 10 : $21,424,893
Year 11 : $17,033,643
Year 12 : $4,906,750
Salary Average Commitment
Year 9 : $960,000
Year 10 : $640,000
Year 11 : $440,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $31,712,918
Year 10 : $21,424,893
Year 11 : $17,033,643
Year 12 : $4,906,750

Farm Players Salaries

Michael McCarron $112,500 (2)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Charlie McAvoy $112,500 (5)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Greenway $100,000 (3)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Smith $78,000 (1)
Salary Remaining : $78,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Merkley $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Grigori Denisenko $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Owen Tippett $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cale Makar $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Ritchie $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Johansen $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dustin Tokarski $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jyrki Jokipakka $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Poehling $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martins Dzierkals $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Ingram $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Akil Thomas $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Lauko $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cal Petersen $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Högberg $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tim Bozon $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Barratt $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Peter Mueller $51,000 (1)
Salary Remaining : $51,000
Salary Average : $0
Salary Average Remaining : $0
Brett Lernout $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Toropchenko $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adin Hill $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cale Fleury $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaret Anderson-Dolan $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Draeger $48,000 (1)
Salary Remaining : $48,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Brook $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Cormier $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 9 : $1,992,000
Year 10 : $1,090,000
Year 11 : $532,500
Year 12 : $177,500
Salary Average Commitment
Year 9 : $116,000
Year 10 : $60,000
Year 11 : $28,000
Year 12 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$30,633,423
Farm Players Total Salaries$1,460,250
Coaches Total Salaries$4,374,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$315,082,759
Projected Bank Account$315,082,759

Pro Players Salaries

Ryan O'Reilly $2,214,000 (2)
-Salary Remaining : $2,214,000
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $1,991,250 (4)
-Salary Remaining : $1,991,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Garrison $1,957,500 (1)
-Salary Remaining : $1,957,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Larsson $1,875,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam Ward $1,730,031 (2)
-Salary Remaining : $1,730,031
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (4)
-Salary Remaining : $1,437,500
-Salary Average : $0
-Salary Average Remaining : $0
Jannik Hansen $1,344,000 (1)
-Salary Remaining : $1,344,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Laurent Brossoit $1,260,000 (4)
-Salary Remaining : $1,260,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Perezhogin $1,241,054 (1)
-Salary Remaining : $1,241,054
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ty Rattie $1,218,713 (4)
-Salary Remaining : $1,218,713
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Hensick $1,196,250 (2)
-Salary Remaining : $1,196,250
-Salary Average : $0
-Salary Average Remaining : $0
Lars Eller $1,159,375 (2)
-Salary Remaining : $1,159,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Russell $1,060,000 (3)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $937,500 (3)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Tom Wilson $911,250 (2)
-Salary Remaining : $911,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Armia $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mitch Marner $775,000 (4)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Murphy $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Ristolainen $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Newhook (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Aho $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Raphael Lavoie (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Will Karlsson $625,000 (3)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamieson Rees (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Lundmark (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Pollock $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Portillo (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players28
Salary Commitment
Year 9 : $30,633,423
Year 10 : $23,940,869
Year 11 : $15,979,963
Year 12 : $7,432,463
Salary Average Commitment
Year 9 : $840,000
Year 10 : $600,000
Year 11 : $480,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $30,633,423
Year 10 : $23,940,869
Year 11 : $15,979,963
Year 12 : $7,432,463

Farm Players Salaries

Juuse Saros $87,750 (2)
Salary Remaining : $87,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Tony DeAngelo $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tage Thompson $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Nečas $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Kupari $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Kunin $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaroslav Halak $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Frost $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Mahura $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Asplund $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Bitten $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bode Wilde $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Fehérváry $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Blake McLaughlin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philippe Myers $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominic Turgeon $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justus Annunen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Allan McShane $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Matheson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robin Salo $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Meloche $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Laughton $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Lodnia $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Antoine Morand $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players24
Salary Commitment
Year 9 : $1,460,250
Year 10 : $1,000,250
Year 11 : $250,000
Year 12 : $150,000
Salary Average Commitment
Year 9 : $96,000
Year 10 : $64,000
Year 11 : $16,000
Year 12 : $8,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$29,569,366
Farm Players Total Salaries$2,211,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$311,855,055
Projected Bank Account$311,855,055

Pro Players Salaries

Patrick Sharp $2,428,750 (3)
-Salary Remaining : $2,428,750
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (4)
-Salary Remaining : $2,325,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Andre Fleury $2,102,500 (4)
-Salary Remaining : $2,102,500
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $1,987,500 (2)
-Salary Remaining : $1,987,500
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,606,250 (4)
-Salary Remaining : $1,606,250
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Toews $1,537,500 (5)
-Salary Remaining : $1,537,500
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,494,281 (4)
-Salary Remaining : $1,494,281
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (1)
-Salary Remaining : $1,411,000
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Dadonov $1,345,960 (4)
-Salary Remaining : $1,345,960
-Salary Average : $1,064,000
-Salary Average Remaining : $1,064,000
P.K. Subban $1,325,000 (5)
-Salary Remaining : $1,325,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anton Stralman $1,145,625 (2)
-Salary Remaining : $1,145,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Kozun $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Devante Smith-Pelly $880,000 (1)
-Salary Remaining : $880,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Smaby $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Valeri Nichushkin $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Harley (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Philip Broberg (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ondrej Palat $705,000 (3)
-Salary Remaining : $705,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Beckman (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Couture $625,000 (1)
-Salary Remaining : $625,000
-Salary Average : $0
-Salary Average Remaining : $0
Karl Alzner $625,000 (1)
-Salary Remaining : $625,000
-Salary Average : $0
-Salary Average Remaining : $0
Filip Gustavsson (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake McCabe $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 9 : $29,569,366
Year 10 : $24,728,366
Year 11 : $19,820,241
Year 12 : $11,736,491
Salary Average Commitment
Year 9 : $1,624,000
Year 10 : $1,504,000
Year 11 : $1,384,000
Year 12 : $1,104,000
Salary Cap with 1 Way Contract
Year 9 : $29,569,366
Year 10 : $24,728,366
Year 11 : $19,820,241
Year 12 : $11,736,491

Farm Players Salaries

Antti Raanta $125,000 (1)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kalle Olsson $110,000 (1)
Salary Remaining : $110,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bryan Little $110,000 (1)
Salary Remaining : $110,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Esa Lindell $100,000 (5)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrej Sekera $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesperi Kotkaniemi $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dante Fabbro $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Steel $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Smith $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Halverson $72,500 (1)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Tierney $71,500 (3)
Salary Remaining : $71,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Parker Wotherspoon $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Raddysh $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesper Bratt $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Henri Jokiharju $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ukko-Pekka Luukkonen $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Dvorak $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Felix Sandstrom $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Alexeyev $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Spencer Foo $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Ceci $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Fortier $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikolai Kulemin $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conor Garland $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Davidsson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julius Bergman $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Bigras $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Pettersson $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladislav Kamenev $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Davidsson $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexandre Texier $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Warren Foegele $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hudson Fasching $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players33
Salary Commitment
Year 9 : $2,211,500
Year 10 : $1,194,000
Year 11 : $631,500
Year 12 : $380,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $72,000
Year 11 : $36,000
Year 12 : $20,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $175 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 0 - 0.00%
Farm Level 2: 2000 - $30 - 0 - 0.00%
Farm Total Capacity :5000

Income

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

Expense

Pro Players Total Salaries$28,405,200
Farm Players Total Salaries$1,345,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$275,023,313
Projected Bank Account$275,023,313

Pro Players Salaries

Tyler Seguin $2,092,000 (3)
-Salary Remaining : $2,092,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Ekman-Larsson $1,875,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,650,825 (2)
-Salary Remaining : $1,650,825
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $1,567,500 (5)
-Salary Remaining : $1,567,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Myers $1,423,125 (4)
-Salary Remaining : $1,423,125
-Salary Average : $0
-Salary Average Remaining : $0
Clayton Keller $1,187,500 (5)
-Salary Remaining : $1,187,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Guentzel $1,162,500 (5)
-Salary Remaining : $1,162,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ben Bishop $1,086,750 (2)
-Salary Remaining : $1,086,750
-Salary Average : $0
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Bogosian $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Connor $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaapo Kakko (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ivan Provorov $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrice Bergeron $720,000 (1)
-Salary Remaining : $720,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Nieto $700,000 (2)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Konecny $700,000 (4)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Cousins $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Suzuki (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Parsons $650,000 (5)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vitalii Abramov $650,000 (5)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikael Backlund $625,000 (2)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Calen Addison $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Sutter $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shawn Matthias $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Drew Stafford $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Wilson $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Robertson (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ben Smith $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitri Zavgorodny (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Hofer (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Alexandrov (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Nielsen $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Shore $440,000 (3)
-Salary Remaining : $440,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players33
Salary Commitment
Year 9 : $28,405,200
Year 10 : $23,985,200
Year 11 : $17,897,625
Year 12 : $9,890,625
Salary Average Commitment
Year 9 : $1,160,000
Year 10 : $880,000
Year 11 : $680,000
Year 12 : $360,000
Salary Cap with 1 Way Contract
Year 9 : $28,405,200
Year 10 : $23,985,200
Year 11 : $17,897,625
Year 12 : $9,890,625

Farm Players Salaries

Jordan Binnington $100,000 (5)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Dobson $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conor Timmins $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kieffer Bellows $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Foudy $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Bean $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samu Perhonen $72,500 (1)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Tomas Tatar $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dillon Dube $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Frederic Allard $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Andersson $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Mete $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Bemström $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Mangiapane $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Charlie Coyle $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskar Sundqvist $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Gustafsson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Glenn Gawdin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Duclair $42,500 (1)
Salary Remaining : $42,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Lowry $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Soderstrom $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players21
Salary Commitment
Year 9 : $1,345,000
Year 10 : $940,000
Year 11 : $615,000
Year 12 : $375,000
Salary Average Commitment
Year 9 : $84,000
Year 10 : $56,000
Year 11 : $36,000
Year 12 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$29,393,537
Farm Players Total Salaries$1,736,700
Coaches Total Salaries$2,727,000
Luxury Taxe Total$0
Special Salary Cap Value$421,850
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$335,781,116
Projected Bank Account$335,781,116

Pro Players Salaries

Anze Kopitar $2,474,500 (3)
-Salary Remaining : $2,474,500
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (4)
-Salary Remaining : $2,285,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Datsyuk $2,041,200 (1)
-Salary Remaining : $2,041,200
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Frolik $1,960,750 (4)
-Salary Remaining : $1,960,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boone Jenner $1,606,250 (4)
-Salary Remaining : $1,606,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Milan Michalek $1,571,875 (2)
-Salary Remaining : $1,571,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dan Fritsche $1,562,500 (5)
-Salary Remaining : $1,562,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Vorobiev $1,527,222 (2)
-Salary Remaining : $1,527,222
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Scott Glennie $1,453,125 (5)
-Salary Remaining : $1,453,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesse Joensuu $1,437,500 (4)
-Salary Remaining : $1,437,500
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (4)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Quick $1,087,500 (3)
-Salary Remaining : $1,087,500
-Salary Average : $0
-Salary Average Remaining : $0
Carl Gunnarsson $1,080,000 (1)
-Salary Remaining : $1,080,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michal Neuvirth $980,490 (2)
-Salary Remaining : $980,490
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nino Niederreiter $875,000 (4)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Morin $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Turcotte (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Morrissey $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brayden Tracey (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Bernard-Docker $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jackson Lacombe (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Tychonick $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Drew Helleson (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitri Voronkov (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Damon Severson $400,000 (1)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 9 : $29,393,537
Year 10 : $25,872,337
Year 11 : $19,042,750
Year 12 : $12,430,750
Salary Average Commitment
Year 9 : $880,000
Year 10 : $760,000
Year 11 : $480,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $29,393,537
Year 10 : $25,872,337
Year 11 : $19,042,750
Year 12 : $12,430,750

Farm Players Salaries

Jordan Schmaltz $106,000 (5)
Salary Remaining : $106,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Puempel $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Brandon Gormley $85,000 (4)
Salary Remaining : $85,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Palin $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikhail Sergachev $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Jost $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Pulock $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesse Puljujarvi $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Kaut $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keith Aulie $68,200 (2)
Salary Remaining : $68,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Conner Bleackley $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kailer Yamamoto $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Merkley $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Johansson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eric Comrie $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jay O'Brien $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Bjorkqvist $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yakov Trenin $52,500 (2)
Salary Remaining : $52,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Omark $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Grzelcyk $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Gergen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robin Kovacs $50,000 (5)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lance Bouma $50,000 (5)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Frk $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Ustimenko $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jon Kalinski $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eemeli Rasanen $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players27
Salary Commitment
Year 9 : $1,736,700
Year 10 : $1,396,700
Year 11 : $881,000
Year 12 : $776,000
Salary Average Commitment
Year 9 : $194,000
Year 10 : $84,000
Year 11 : $52,000
Year 12 : $44,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$28,025,672
Farm Players Total Salaries$1,462,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$270,848,155
Projected Bank Account$270,848,155

Pro Players Salaries

Aleksey Morozov $3,515,510 (2)
-Salary Remaining : $3,515,510
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Victor Uchevatov $2,409,412 (2)
-Salary Remaining : $2,409,412
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Taylor Hall $2,153,750 (3)
-Salary Remaining : $2,153,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt D'Agostini $1,750,000 (2)
-Salary Remaining : $1,750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Cogliano $1,725,000 (1)
-Salary Remaining : $1,725,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carey Price $1,495,000 (4)
-Salary Remaining : $1,495,000
-Salary Average : $0
-Salary Average Remaining : $0
Andrej Meszaros $1,400,000 (2)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Pesce $1,219,000 (4)
-Salary Remaining : $1,219,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Scott Hartnell $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joe Callahan $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gilbert Brule $1,100,000 (1)
-Salary Remaining : $1,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tristan Jarry $1,007,500 (5)
-Salary Remaining : $1,007,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Loktionov $1,000,500 (2)
-Salary Remaining : $1,000,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Collberg $987,500 (3)
-Salary Remaining : $987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Oleksiak $937,500 (3)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan O'Marra $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Steve Downie $800,000 (5)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Fiala $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Luc Dubois $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Clark $600,000 (5)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Denis Bodrov $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Adam $600,000 (5)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 9 : $28,025,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500
Salary Average Commitment
Year 9 : $840,000
Year 10 : $680,000
Year 11 : $440,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $28,025,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500

Farm Players Salaries

Sam Kurker $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lias Andersson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Poulin (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julien Gauthier $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lawson Crouse $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Tkachuk $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake DeBrusk $67,500 (4)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Norris $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Tuch $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Lindgren $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Serron Noel $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Nikolaev (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Cajkovic (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Perunovich $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Harris $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Layton Ahac (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Derek Forbort $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joey Keane $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Villalta $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Roslovic $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominik Masin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Spiridonov (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mario Ferraro $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maksim Zhukov $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players24
Salary Commitment
Year 9 : $1,462,500
Year 10 : $1,087,500
Year 11 : $707,500
Year 12 : $287,500
Salary Average Commitment
Year 9 : $96,000
Year 10 : $68,000
Year 11 : $44,000
Year 12 : $16,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$32,187,219
Farm Players Total Salaries$1,875,135
Coaches Total Salaries$2,555,300
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$109,080,511
Projected Bank Account$109,080,511

Pro Players Salaries

Andrew Raycroft $4,607,774 (3)
-Salary Remaining : $4,607,774
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jarome Iginla $2,364,780 (2)
-Salary Remaining : $2,364,780
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Taormina $1,911,600 (3)
-Salary Remaining : $1,911,600
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Caron $1,869,237 (5)
-Salary Remaining : $1,869,237
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Beach $1,850,925 (2)
-Salary Remaining : $1,850,925
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Parise $1,781,250 (1)
-Salary Remaining : $1,781,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolai Zherdev $1,500,000 (2)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Galiardi $1,476,000 (5)
-Salary Remaining : $1,476,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Letang $1,475,000 (4)
-Salary Remaining : $1,475,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artem Anisimov $1,463,563 (4)
-Salary Remaining : $1,463,563
-Salary Average : $0
-Salary Average Remaining : $0
Tuukka Rask $1,407,590 (3)
-Salary Remaining : $1,407,590
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Della Rovere $1,362,000 (1)
-Salary Remaining : $1,362,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Doug Rogers $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Legein $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Stone $897,500 (4)
-Salary Remaining : $897,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Elias Lindholm $845,000 (2)
-Salary Remaining : $845,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ville Heinola (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rob Fabbri $700,000 (3)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mads Sogaard (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keith Yandle $625,000 (2)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaedan Korczak (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Pysyk $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dillion Hamaliuk (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matthew Stienburg (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carl Dahlstrom $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 9 : $32,187,219
Year 10 : $28,143,969
Year 11 : $20,458,264
Year 12 : $7,181,300
Salary Average Commitment
Year 9 : $960,000
Year 10 : $840,000
Year 11 : $600,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $32,187,219
Year 10 : $28,143,969
Year 11 : $20,458,264
Year 12 : $7,181,300

Farm Players Salaries

Cory Schneider $128,885 (3)
Salary Remaining : $128,885
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Cherepanov $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Patric Hornqvist $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Chipchura $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Madison Bowey $81,250 (2)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Rask $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julius Honka $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Dal Colle $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Casey Mittelstadt $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
K'Andre Miller $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Oettinger $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brendan Perlini $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Scherbak $67,500 (1)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Westerlund $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian McCoshen $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael DiPietro $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Lundkvist $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Bjugstad $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Ragnarsson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Seth Barton $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sami Lepisto $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Xavier Bernard $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Heponiemi $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keith Petruzzelli $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joni Ikonen $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Boo Nieves $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Volkov $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players27
Salary Commitment
Year 9 : $1,875,135
Year 10 : $1,172,635
Year 11 : $443,885
Year 12 : $240,000
Salary Average Commitment
Year 9 : $108,000
Year 10 : $60,000
Year 11 : $20,000
Year 12 : $12,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$31,035,772
Farm Players Total Salaries$1,625,250
Coaches Total Salaries$2,259,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$318,279,168
Projected Bank Account$318,279,168

Pro Players Salaries

Justin Papineau $2,416,742 (1)
-Salary Remaining : $2,416,742
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Nugent-Hopkins $2,228,125 (4)
-Salary Remaining : $2,228,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Wayne Simmonds $1,958,780 (4)
-Salary Remaining : $1,958,780
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $1,803,750 (2)
-Salary Remaining : $1,803,750
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (5)
-Salary Remaining : $1,650,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Saad $1,625,000 (5)
-Salary Remaining : $1,625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ray Emery $1,567,500 (3)
-Salary Remaining : $1,567,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaspars Daugavins $1,375,000 (3)
-Salary Remaining : $1,375,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,103,125 (4)
-Salary Remaining : $1,103,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc Staal $1,060,000 (3)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (2)
-Salary Remaining : $1,027,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brendan Mikkelson $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Michael Del Zotto $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Xavier Ouellet $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Leon Draisaitl $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Beat Forster $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $0
-Salary Average Remaining : $0
Darnell Nurse $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Moritz Seider (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frederik Gauthier $675,000 (2)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boris Katchouk $650,000 (5)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Lassi Thomson (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Philip Gogulla $630,000 (2)
-Salary Remaining : $630,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Elliott $625,000 (2)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Nickerson $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ilya Konovalov (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Olivier Roy $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jayden Struble (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Clayton Stoner $540,000 (1)
-Salary Remaining : $540,000
-Salary Average : $0
-Salary Average Remaining : $0
Quinn Olson (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Liffiton $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players30
Salary Commitment
Year 9 : $31,035,772
Year 10 : $25,679,030
Year 11 : $19,567,780
Year 12 : $10,215,280
Salary Average Commitment
Year 9 : $920,000
Year 10 : $800,000
Year 11 : $560,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $31,035,772
Year 10 : $25,679,030
Year 11 : $19,567,780
Year 12 : $10,215,280

Farm Players Salaries

Alex Goligoski $112,000 (1)
Salary Remaining : $112,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Carle $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Stolarz $100,000 (5)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jujhar Khaira $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Stewart $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Wahlstrom $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Rasmussen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cliff Pu $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Cairns $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Janne Kuokkanen $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Abney $62,500 (2)
Salary Remaining : $62,500
Salary Average : $0
Salary Average Remaining : $0
Lauri Korpikoski $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Ginning $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Broda $58,000 (1)
Salary Remaining : $58,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theo Ruth $56,250 (3)
Salary Remaining : $56,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Olivier Rodrigue $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Carcillo $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Allen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vaclav Karabacek $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Gross $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Lowe $46,500 (1)
Salary Remaining : $46,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonas Røndbjerg $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Stuart Skinner $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sven Andrighetto $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Kotkansalo $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Pokka $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players26
Salary Commitment
Year 9 : $1,625,250
Year 10 : $1,073,750
Year 11 : $511,250
Year 12 : $375,000
Salary Average Commitment
Year 9 : $100,000
Year 10 : $60,000
Year 11 : $28,000
Year 12 : $20,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $88 - 0 - 0.00%
Level 2: 5200 - $62 - 0 - 0.00%
Level 3: 2200 - $37 - 0 - 0.00%
Level 4: 4200 - $20 - 0 - 0.00%
Luxury : 1200 - $193 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $23 - 0 - 0.00%
Farm Level 2: 1000 - $12 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$30,315,687
Farm Players Total Salaries$1,847,835
Coaches Total Salaries$2,249,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$335,406,021
Projected Bank Account$335,406,021

Pro Players Salaries

David Aebischer $2,958,962 (4)
-Salary Remaining : $2,958,962
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,771,750 (4)
-Salary Remaining : $2,771,750
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (4)
-Salary Remaining : $2,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jared Cowen $2,100,000 (1)
-Salary Remaining : $2,100,000
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,034,375 (3)
-Salary Remaining : $2,034,375
-Salary Average : $0
-Salary Average Remaining : $0
Erik Johnson $1,797,500 (3)
-Salary Remaining : $1,797,500
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $1,625,000 (2)
-Salary Remaining : $1,625,000
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (5)
-Salary Remaining : $1,590,000
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Gerbe $1,304,100 (3)
-Salary Remaining : $1,304,100
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frantisek Lukes $1,250,000 (2)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oscar Klefbom $1,125,000 (5)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Auston Matthews $1,125,000 (5)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Horton $905,000 (2)
-Salary Remaining : $905,000
-Salary Average : $0
-Salary Average Remaining : $0
Joe Pavelski $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zac Rinaldo $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $0
-Salary Average Remaining : $0
Roman Tesliuk $690,000 (3)
-Salary Remaining : $690,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jay Rosehill $654,000 (1)
-Salary Remaining : $654,000
-Salary Average : $654,000
-Salary Average Remaining : $654,000
Ryan Johnson (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Arthur Kaliyev (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikko Kokkonen (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brian Lee $585,000 (3)
-Salary Remaining : $585,000
-Salary Average : $0
-Salary Average Remaining : $0
Lukas Parik (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Libor Hajek (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ronnie Attard (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keven Veilleux $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $500,000
-Salary Average Remaining : $500,000
Total Pro Players25
Salary Commitment
Year 9 : $30,315,687
Year 10 : $27,061,687
Year 11 : $22,531,687
Year 12 : $12,620,712
Salary Average Commitment
Year 9 : $1,674,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,315,687
Year 10 : $27,061,687
Year 11 : $22,531,687
Year 12 : $12,620,712

Farm Players Salaries

Ales Hemsky $133,460 (2)
Salary Remaining : $133,460
Salary Average : $4,000
Salary Average Remaining : $4,000
Masi Marjamaki $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theo Peckham $76,875 (1)
Salary Remaining : $76,875
Salary Average : $0
Salary Average Remaining : $0
Mason McDonald $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adrian Kempe $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Van Der Gulik $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Malcolm Subban $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Hague $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane Bowers $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Hartman $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Samuelsson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Gambrell $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sergei Shirokov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jiri Tlusty $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Strachan $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Niskanen $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Seth Ambroz $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ben Holmstrom $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Veini Vehviläinen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sami Vatanen $57,500 (1)
Salary Remaining : $57,500
Salary Average : $0
Salary Average Remaining : $0
Eetu Tuulola $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colin Wilson $50,000 (5)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rob Schremp $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Paterson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Leschyshyn $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Fabian Zetterlund $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Guillaume Latendresse $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Kovacevic $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Arnesson $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
B.J. Crombeen $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 9 : $1,847,835
Year 10 : $1,153,460
Year 11 : $665,000
Year 12 : $255,000
Salary Average Commitment
Year 9 : $112,000
Year 10 : $72,000
Year 11 : $44,000
Year 12 : $16,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$36,136,426
Farm Players Total Salaries$1,873,800
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$319,986,561
Projected Bank Account$319,986,561

Pro Players Salaries

Sidney Crosby $2,501,788 (4)
-Salary Remaining : $2,501,788
-Salary Average : $0
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (5)
-Salary Remaining : $2,240,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Burmistrov $2,146,500 (1)
-Salary Remaining : $2,146,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Lashoff $1,991,575 (3)
-Salary Remaining : $1,991,575
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,965,937 (2)
-Salary Remaining : $1,965,937
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Christian Berglund $1,888,875 (1)
-Salary Remaining : $1,888,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ondrej Nemec $1,835,593 (1)
-Salary Remaining : $1,835,593
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kari Lehtonen $1,693,000 (3)
-Salary Remaining : $1,693,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Backes $1,675,200 (1)
-Salary Remaining : $1,675,200
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joe Ryan $1,627,500 (4)
-Salary Remaining : $1,627,500
-Salary Average : $0
-Salary Average Remaining : $0
Stanislav Chistov $1,503,000 (1)
-Salary Remaining : $1,503,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jhonas Enroth $1,500,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Branislav Fabry $1,493,875 (1)
-Salary Remaining : $1,493,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Torey Krug $1,333,333 (1)
-Salary Remaining : $1,333,333
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Viktor Tikhonov $1,189,000 (1)
-Salary Remaining : $1,189,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Corey Perry $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Fayne $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Adams $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pontus Aberg $776,250 (4)
-Salary Remaining : $776,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
William Nylander $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirby Dach (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikko Rantanen $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Philip Tomasino (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eddie Lack $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dustin Brown $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Vlasic (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dion Phaneuf $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cole Schwindt (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Studnicka (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players29
Salary Commitment
Year 9 : $36,136,426
Year 10 : $18,871,050
Year 11 : $16,905,113
Year 12 : $7,895,538
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $480,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $36,136,426
Year 10 : $18,871,050
Year 11 : $16,905,113
Year 12 : $7,895,538

Farm Players Salaries

Jamie McGinn $285,000 (1)
Salary Remaining : $285,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon McMillan $171,800 (1)
Salary Remaining : $171,800
Salary Average : $4,000
Salary Average Remaining : $4,000
Al Montoya $112,000 (1)
Salary Remaining : $112,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Calla $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Barrett Hayton $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roope Hintz $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jett Woo $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesper Boqvist $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wade Allison $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marko Dano $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
J.T. Compher $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Drury $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Kanzig $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Igor Shestyorkin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Olofsson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Bahl $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Hickey $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Carlo $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Glover $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Karlsson $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitek Vanecek $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Chlapik $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Caleb Jones $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colton Point $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players25
Salary Commitment
Year 9 : $1,873,800
Year 10 : $765,000
Year 11 : $185,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $100,000
Year 10 : $52,000
Year 11 : $12,000
Year 12 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 0 - 0.00%
Level 2: 6000 - $63 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 4000 - $27 - 0 - 0.00%
Luxury : 2000 - $240 - 0 - 0.00%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 0 - 0.00%
Farm Level 2: 2000 - $16 - 0 - 0.00%
Farm Total Capacity :5000

Income

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

Expense

Pro Players Total Salaries$32,981,823
Farm Players Total Salaries$1,339,600
Coaches Total Salaries$2,902,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$313,863,165
Projected Bank Account$313,863,165

Pro Players Salaries

T.J. Oshie $2,616,409 (3)
-Salary Remaining : $2,616,409
-Salary Average : $0
-Salary Average Remaining : $0
Pekka Rinne $2,418,438 (3)
-Salary Remaining : $2,418,438
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $1,900,000 (5)
-Salary Remaining : $1,900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Teuvo Teravainen $1,772,500 (5)
-Salary Remaining : $1,772,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Marchand $1,468,475 (3)
-Salary Remaining : $1,468,475
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavol Sedov $1,348,500 (1)
-Salary Remaining : $1,348,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Weber $1,192,500 (5)
-Salary Remaining : $1,192,500
-Salary Average : $0
-Salary Average Remaining : $0
Stephane Veilleux $1,097,500 (1)
-Salary Remaining : $1,097,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andy Rogers $1,060,000 (3)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Mark Jankowski $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Emile Poirier $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jaden Schwartz $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brent Burns $945,000 (1)
-Salary Remaining : $945,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brayden Schenn $937,500 (3)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Martin Jones $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Shattenkirk $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $0
-Salary Average Remaining : $0
Lane Manson $800,001 (1)
-Salary Remaining : $800,001
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Curtis Lazar $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Kostitsyn $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tobias Enstrom $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kasperi Kapanen $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakob Pelletier (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Noah Hanifin $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan McIlrath $700,000 (2)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex DeBrincat $650,000 (5)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nils Höglander (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Malone $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zack Phillips $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Maxim Trunev $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Versteeg $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mattias Norlinder (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cameron Hillis (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexandar Georgiev (Out of Payroll) $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players33
Salary Commitment
Year 9 : $32,981,823
Year 10 : $23,840,822
Year 11 : $21,040,822
Year 12 : $9,265,000
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $680,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $32,981,823
Year 10 : $23,840,822
Year 11 : $21,040,822
Year 12 : $9,265,000

Farm Players Salaries

Zachary Fucale $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Juulsen $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miro Heiskanen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Rodin $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Durzi $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cal Foote $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Lindström $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bill Arnold $64,600 (2)
Salary Remaining : $64,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Corey Potter $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dalton Thrower $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Phil Grubauer $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Desharnais $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Winnik $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Sorokin $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Sauer $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Donally $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Green $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wouter Peeters $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Sprong $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Crisp $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Reway $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrei Mironov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players22
Salary Commitment
Year 9 : $1,339,600
Year 10 : $604,600
Year 11 : $260,000
Year 12 : $140,000
Salary Average Commitment
Year 9 : $88,000
Year 10 : $40,000
Year 11 : $16,000
Year 12 : $8,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$32,902,075
Farm Players Total Salaries$2,036,800
Coaches Total Salaries$3,219,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$271,631,159
Projected Bank Account$271,631,159

Pro Players Salaries

Daniel Sedin $2,232,750 (2)
-Salary Remaining : $2,232,750
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,000,000 (5)
-Salary Remaining : $2,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gabriel Landeskog $1,987,500 (2)
-Salary Remaining : $1,987,500
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Ellis $1,987,500 (3)
-Salary Remaining : $1,987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikko Koskinen $1,925,000 (3)
-Salary Remaining : $1,925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Schroeder $1,617,000 (5)
-Salary Remaining : $1,617,000
-Salary Average : $0
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (4)
-Salary Remaining : $1,380,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Tavares $1,359,375 (1)
-Salary Remaining : $1,359,375
-Salary Average : $0
-Salary Average Remaining : $0
Mark Stone $1,219,000 (2)
-Salary Remaining : $1,219,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Toffoli $1,207,500 (2)
-Salary Remaining : $1,207,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joseph Pearce $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Eberle $1,125,000 (1)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Johnny Boychuk $1,043,950 (2)
-Salary Remaining : $1,043,950
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $975,000
-Salary Average : $0
-Salary Average Remaining : $0
Eric Nystrom $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Magnus Hellberg $880,000 (2)
-Salary Remaining : $880,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Bailey $812,500 (2)
-Salary Remaining : $812,500
-Salary Average : $0
-Salary Average Remaining : $0
Griffin Reinhart $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Trevor Zegras (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathew Barzal $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Hughes (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $750,000
-Salary Average Remaining : $750,000
Jonas Brodin $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Beauvillier $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Karlsson $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $0
-Salary Average Remaining : $0
Simon Holmström (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brock McGinn $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Niklas Nordgren $550,000 (2)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Hickey $550,000 (1)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samuel Bolduc (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anttoni Honka (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aleksi Saarela $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players31
Salary Commitment
Year 9 : $32,902,075
Year 10 : $25,592,700
Year 11 : $13,609,500
Year 12 : $6,497,000
Salary Average Commitment
Year 9 : $1,670,000
Year 10 : $1,430,000
Year 11 : $1,150,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $32,902,075
Year 10 : $25,592,700
Year 11 : $13,609,500
Year 12 : $6,497,000

Farm Players Salaries

Luke Schenn $270,000 (2)
Salary Remaining : $270,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Mayfield $97,800 (1)
Salary Remaining : $97,800
Salary Average : $4,000
Salary Average Remaining : $4,000
Denis Malgin $86,500 (3)
Salary Remaining : $86,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Isac Lundeström $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Zadina $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olli Juolevi $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Kabanov $72,500 (2)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Joacim Eriksson $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Dellandrea $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Erne $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kole Lind $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominik Bokk $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carl Grundström $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Thatcher Demko $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Korshkov $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonatan Berggren $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calle Jarnkrok $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Nyquist $59,000 (2)
Salary Remaining : $59,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olof Lindbom $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brock Nelson $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Olofsson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Martin $53,500 (2)
Salary Remaining : $53,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Carlsson $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ethan Bear $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonah Gadjovich $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Damiani $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Rathbone $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reilly Walsh $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskari Laaksonen $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Casey Cizikas $37,500 (1)
Salary Remaining : $37,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 9 : $2,036,800
Year 10 : $1,606,500
Year 11 : $406,500
Year 12 : $255,000
Salary Average Commitment
Year 9 : $120,000
Year 10 : $88,000
Year 11 : $24,000
Year 12 : $16,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$35,356,491
Farm Players Total Salaries$1,237,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$186,193,308
Projected Bank Account$186,193,308

Pro Players Salaries

Joe Thornton $2,847,288 (3)
-Salary Remaining : $2,847,288
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michal Vondrka $2,760,000 (1)
-Salary Remaining : $2,760,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Trevor Byrne $2,604,128 (1)
-Salary Remaining : $2,604,128
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dennis Wideman $2,483,125 (1)
-Salary Remaining : $2,483,125
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (2)
-Salary Remaining : $2,225,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Poulin $2,076,563 (5)
-Salary Remaining : $2,076,563
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Phillip Danault $1,650,000 (4)
-Salary Remaining : $1,650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Legwand $1,496,325 (2)
-Salary Remaining : $1,496,325
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John-Michael Liles $1,442,187 (1)
-Salary Remaining : $1,442,187
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakub Kindl $1,400,000 (3)
-Salary Remaining : $1,400,000
-Salary Average : $0
-Salary Average Remaining : $0
Paul Bissonnette $1,340,000 (1)
-Salary Remaining : $1,340,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Boychuk $1,310,000 (2)
-Salary Remaining : $1,310,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rick Nash $1,184,875 (1)
-Salary Remaining : $1,184,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Tambellini $937,000 (1)
-Salary Remaining : $937,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brock Boeser $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Wennberg $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Virtanen $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Albin Eriksson $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Beecher (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Aho $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Petr Kalus $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matias Maccelli (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Chris Butler $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan White $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artemi Kniazev (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Jacobs $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Ludvig (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sergei Zborovskiy $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Ruzicka $450,000 (1)
-Salary Remaining : $450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
MacKenzie Entwistle $400,000 (1)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players30
Salary Commitment
Year 9 : $35,356,491
Year 10 : $19,305,176
Year 11 : $12,348,851
Year 12 : $4,526,563
Salary Average Commitment
Year 9 : $1,120,000
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $35,356,491
Year 10 : $19,305,176
Year 11 : $12,348,851
Year 12 : $4,526,563

Farm Players Salaries

Eric Tangradi $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scottie Upshall $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Chytil $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Boqvist $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Lintuniemi $62,500 (3)
Salary Remaining : $62,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmytro Timashov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Morin $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Charles Hudon $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Khovanov $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vince Dunn $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonas Siegenthaler $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Stenlund $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eamon McAdam $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Cernak $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Sikura $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary Émond $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eetu Luostarinen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Mamin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julius Nattinen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Collins $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Hawel $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players22
Salary Commitment
Year 9 : $1,237,500
Year 10 : $642,500
Year 11 : $152,500
Year 12 : $50,000
Salary Average Commitment
Year 9 : $88,000
Year 10 : $48,000
Year 11 : $12,000
Year 12 : $4,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 0 - 0.00%
Level 2: 6500 - $60 - 0 - 0.00%
Level 3: 5500 - $30 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 0 - 0.00%
Farm Level 2: 2500 - $30 - 0 - 0.00%
Farm Total Capacity :6000

Income

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

Expense

Pro Players Total Salaries$28,441,051
Farm Players Total Salaries$2,033,250
Coaches Total Salaries$2,707,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$260,812,536
Projected Bank Account$260,812,536

Pro Players Salaries

Jamie Storr $3,884,976 (1)
-Salary Remaining : $3,884,976
-Salary Average : $0
-Salary Average Remaining : $0
Markus Granlund $1,875,000 (5)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicklas Bergfors $1,853,125 (3)
-Salary Remaining : $1,853,125
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (5)
-Salary Remaining : $1,687,500
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (5)
-Salary Remaining : $1,625,000
-Salary Average : $650,000
-Salary Average Remaining : $650,000
Nail Yakupov $1,319,625 (4)
-Salary Remaining : $1,319,625
-Salary Average : $0
-Salary Average Remaining : $0
Travis Zajac $1,237,688 (5)
-Salary Remaining : $1,237,688
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Gagner $1,147,500 (3)
-Salary Remaining : $1,147,500
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (4)
-Salary Remaining : $1,115,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nigel Dawes $1,103,437 (2)
-Salary Remaining : $1,103,437
-Salary Average : $882,750
-Salary Average Remaining : $882,750
Kyle Wellwood $1,100,000 (5)
-Salary Remaining : $1,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrick Davis $1,093,750 (2)
-Salary Remaining : $1,093,750
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,062,500 (2)
-Salary Remaining : $1,062,500
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Klingberg $873,450 (3)
-Salary Remaining : $873,450
-Salary Average : $647,000
-Salary Average Remaining : $647,000
Kevin Labanc $800,000 (5)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Quenneville $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam York (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Peter Holland $687,500 (3)
-Salary Remaining : $687,500
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sieloff $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bobby Brink (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Albin Grewe (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladislav Kolyachonok (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gianni Fairbrother (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Roland McKeown $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 9 : $28,441,051
Year 10 : $22,906,075
Year 11 : $19,646,388
Year 12 : $10,759,813
Salary Average Commitment
Year 9 : $2,739,750
Year 10 : $2,659,750
Year 11 : $1,777,000
Year 12 : $850,000
Salary Cap with 1 Way Contract
Year 9 : $28,441,051
Year 10 : $22,906,075
Year 11 : $19,646,388
Year 12 : $10,759,813

Farm Players Salaries

Mike Brown $114,500 (1)
Salary Remaining : $114,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Clifford $100,000 (3)
Salary Remaining : $100,000
Salary Average : $0
Salary Average Remaining : $0
Loui Eriksson $100,000 (3)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mark Stuart $92,950 (1)
Salary Remaining : $92,950
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (3)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Paetsch $78,300 (1)
Salary Remaining : $78,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Henrik Borgström $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Samsonov $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Farabee $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Suzuki $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
AJ Thelen $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Stanley $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Booth $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Chiasson $67,500 (4)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jean-Christophe Beaudin $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Day $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Kolesar $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sonny Milano $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Benson $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Markus Niemelainen $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ruslan Iskhakov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Murphy $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Stalock $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Prust $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Emberson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roope Laavainen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Badini $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Strome $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 9 : $2,033,250
Year 10 : $1,537,500
Year 11 : $1,157,500
Year 12 : $867,500
Salary Average Commitment
Year 9 : $108,000
Year 10 : $84,000
Year 11 : $60,000
Year 12 : $52,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 2000 - $75 - 0 - 0.00%
Level 4: 4000 - $70 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $10 - 0 - 0.00%
Farm Level 2: 1000 - $5 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$31,105,456
Farm Players Total Salaries$1,278,075
Coaches Total Salaries$2,147,600
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$250,183,771
Projected Bank Account$250,183,771

Pro Players Salaries

Patrick Kane $2,376,188 (3)
-Salary Remaining : $2,376,188
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,245,000 (3)
-Salary Remaining : $2,245,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Taylor Chorney $2,170,625 (1)
-Salary Remaining : $2,170,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dany Heatley $2,105,906 (1)
-Salary Remaining : $2,105,906
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Vasilevski $1,987,500 (5)
-Salary Remaining : $1,987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Corbeil $1,874,612 (3)
-Salary Remaining : $1,874,612
-Salary Average : $0
-Salary Average Remaining : $0
Braden Holtby $1,509,375 (4)
-Salary Remaining : $1,509,375
-Salary Average : $0
-Salary Average Remaining : $0
Max Warn $1,325,000 (2)
-Salary Remaining : $1,325,000
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Carter $1,260,000 (1)
-Salary Remaining : $1,260,000
-Salary Average : $0
-Salary Average Remaining : $0
Patrik Laine $1,125,000 (5)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bo Horvat $1,050,000 (2)
-Salary Remaining : $1,050,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Carlson $1,025,000 (1)
-Salary Remaining : $1,025,000
-Salary Average : $0
-Salary Average Remaining : $0
Hampus Lindholm $1,012,500 (3)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keaton Ellerby $968,750 (4)
-Salary Remaining : $968,750
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Strome $937,500 (1)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $812,500 (1)
-Salary Remaining : $812,500
-Salary Average : $0
-Salary Average Remaining : $0
Michael Funk $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dustin Boyd $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakub Vrana $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dennis Cholowski $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Johnson $720,000 (1)
-Salary Remaining : $720,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jan Jenik (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aliaksei Protas (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Albert Johansson (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladi Firstov (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Semyon Der-Arguchintsev (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michal Teplý (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players27
Salary Commitment
Year 9 : $31,105,456
Year 10 : $20,473,925
Year 11 : $17,348,925
Year 12 : $6,340,625
Salary Average Commitment
Year 9 : $680,000
Year 10 : $520,000
Year 11 : $440,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $31,105,456
Year 10 : $20,473,925
Year 11 : $17,348,925
Year 12 : $6,340,625

Farm Players Salaries

Cory Emmerton $196,075 (4)
Salary Remaining : $196,075
Salary Average : $4,000
Salary Average Remaining : $4,000
Bryce Swan $124,500 (1)
Salary Remaining : $124,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinn Hughes $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Elias Pettersson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Eriksson Ek $72,500 (4)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Joshua Ho-Sang $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Hronek $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Niklas Hansson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sergei Kostitsyn $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zach Budish $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Konstantin Zakharov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robert Hagg $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Barrie $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Chmelevski $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Vladar $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Prosvetov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Elvenes $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sami Niku $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players18
Salary Commitment
Year 9 : $1,278,075
Year 10 : $633,575
Year 11 : $453,575
Year 12 : $383,575
Salary Average Commitment
Year 9 : $72,000
Year 10 : $32,000
Year 11 : $20,000
Year 12 : $16,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $59 - 0 - 0.00%
Level 3: 2000 - $38 - 0 - 0.00%
Level 4: 4000 - $29 - 0 - 0.00%
Luxury : 1000 - $193 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$23,271,019
Farm Players Total Salaries$2,321,844
Coaches Total Salaries$2,519,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$239,863,946
Projected Bank Account$239,863,946

Pro Players Salaries

Jean-Sebastien Giguere $2,425,200 (1)
-Salary Remaining : $2,425,200
-Salary Average : $0
-Salary Average Remaining : $0
Phil Kessel $2,324,800 (3)
-Salary Remaining : $2,324,800
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,030,000 (1)
-Salary Remaining : $2,030,000
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $1,820,500 (5)
-Salary Remaining : $1,820,500
-Salary Average : $0
-Salary Average Remaining : $0
James Neal $1,472,144 (4)
-Salary Remaining : $1,472,144
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Karri Ramo $1,449,000 (4)
-Salary Remaining : $1,449,000
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,394,500 (3)
-Salary Remaining : $1,394,500
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $1,123,750 (1)
-Salary Remaining : $1,123,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirill Tulupov $1,025,000 (3)
-Salary Remaining : $1,025,000
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $934,375 (4)
-Salary Remaining : $934,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolaj Ehlers $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Sonne $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Karl Henriksson (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam McQuaid $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Légaré (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Deryk Engelland $546,750 (2)
-Salary Remaining : $546,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Devin Setoguchi $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Okhotyuk (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cody McLeod $400,000 (1)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Gazdic $400,000 (1)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 9 : $23,271,019
Year 10 : $16,142,069
Year 11 : $14,495,319
Year 12 : $5,676,019
Salary Average Commitment
Year 9 : $520,000
Year 10 : $400,000
Year 11 : $280,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $23,271,019
Year 10 : $16,142,069
Year 11 : $14,495,319
Year 12 : $5,676,019

Farm Players Salaries

Lauri Tukonen $110,000 (2)
Salary Remaining : $110,000
Salary Average : $4,000
Salary Average Remaining : $4,000
James Reimer $103,750 (4)
Salary Remaining : $103,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Bruno Gervais $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Bernier $98,438 (5)
Salary Remaining : $98,438
Salary Average : $0
Salary Average Remaining : $0
Luca Caputi $85,156 (4)
Salary Remaining : $85,156
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Zboril $81,250 (5)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Jones $81,250 (5)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Haydn Fleury $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor McMichael (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
German Rubtsov $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Barbashev $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael McLeod $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John McFarland $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mats Zuccarello $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vincent Trocheck $69,000 (1)
Salary Remaining : $69,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan MacInnis $67,500 (3)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Klimchuk $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pierre-Olivier Joseph $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Thomas Chabot $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Larsson $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesse Ylönen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Cammarata $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukáš Dostál $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Husso $58,000 (1)
Salary Remaining : $58,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Axel Andersson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Malte Setkov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Hogberg $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Backstrom $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Callum Booth $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Benjamin Mirageas $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary Lauzon $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Remi Elie $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Derek Dorsett $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Bertuzzi $40,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Santeri Virtanen $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players35
Salary Commitment
Year 9 : $2,321,844
Year 10 : $1,954,844
Year 11 : $1,072,344
Year 12 : $824,844
Salary Average Commitment
Year 9 : $136,000
Year 10 : $108,000
Year 11 : $52,000
Year 12 : $36,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $175 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 0 - 0.00%
Farm Level 2: 2000 - $30 - 0 - 0.00%
Farm Total Capacity :5000

Income

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

Expense

Pro Players Total Salaries$27,124,239
Farm Players Total Salaries$1,385,350
Coaches Total Salaries$2,760,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$228,743,981
Projected Bank Account$228,743,981

Pro Players Salaries

Brett Carson $2,392,500 (3)
-Salary Remaining : $2,392,500
-Salary Average : $0
-Salary Average Remaining : $0
Seth Jones $2,212,500 (5)
-Salary Remaining : $2,212,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Foligno $1,957,500 (5)
-Salary Remaining : $1,957,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aleksander Barkov $1,595,625 (4)
-Salary Remaining : $1,595,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Edmundson $1,437,500 (4)
-Salary Remaining : $1,437,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Ladd $1,223,989 (3)
-Salary Remaining : $1,223,989
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matthew Tkachuk $1,162,500 (5)
-Salary Remaining : $1,162,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Getzlaf $1,085,000 (2)
-Salary Remaining : $1,085,000
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Dumba $1,078,125 (4)
-Salary Remaining : $1,078,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Staal $879,000 (4)
-Salary Remaining : $879,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Martin Hanzal $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Drouin $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Theodore $780,000 (3)
-Salary Remaining : $780,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Victor Söderström (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Hellebuyck $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brian Elliott $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $0
-Salary Average Remaining : $0
Peyton Krebs (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nolan Foote (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Petan $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Schultz $620,000 (1)
-Salary Remaining : $620,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Colten Teubert $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dustin Wolf (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Leason (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathias Emilio Pettersen (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mattias Ekholm $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Grabner $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Perron $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Marino (Out of Payroll) $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Matteau $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players29
Salary Commitment
Year 9 : $27,124,239
Year 10 : $24,654,239
Year 11 : $21,619,239
Year 12 : $11,072,750
Salary Average Commitment
Year 9 : $1,040,000
Year 10 : $920,000
Year 11 : $800,000
Year 12 : $320,000
Salary Cap with 1 Way Contract
Year 9 : $27,124,239
Year 10 : $24,654,239
Year 11 : $21,619,239
Year 12 : $11,072,750

Farm Players Salaries

Carter Hart $93,750 (5)
Salary Remaining : $93,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Urho Vaakanainen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juuso Välimäki $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Braun $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Petr Mrazek $67,500 (5)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Denis Gurianov $67,500 (4)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Connolly $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Fox $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Phillips $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Kylington $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Romanov $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mathieu Perreault $64,100 (1)
Salary Remaining : $64,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Scott $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bill Sweatt $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yannick Weber $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Kreider $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jason Zucker $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Hållander $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Lindstrom $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Drake Batherson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Cole $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Gropp $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players22
Salary Commitment
Year 9 : $1,385,350
Year 10 : $791,250
Year 11 : $493,750
Year 12 : $423,750
Salary Average Commitment
Year 9 : $88,000
Year 10 : $48,000
Year 11 : $28,000
Year 12 : $24,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$33,474,679
Farm Players Total Salaries$1,889,455
Coaches Total Salaries$2,941,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$336,927,492
Projected Bank Account$336,927,492

Pro Players Salaries

Kelly Guard $2,493,659 (2)
-Salary Remaining : $2,493,659
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Lapierre $2,452,725 (2)
-Salary Remaining : $2,452,725
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Johansen $2,371,875 (4)
-Salary Remaining : $2,371,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam Fowler $2,285,625 (4)
-Salary Remaining : $2,285,625
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,236,250 (3)
-Salary Remaining : $2,236,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Benn $1,828,500 (2)
-Salary Remaining : $1,828,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Ennis $1,440,000 (1)
-Salary Remaining : $1,440,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zack Kassian $1,434,170 (1)
-Salary Remaining : $1,434,170
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Ross $1,300,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Claude Giroux $1,270,000 (3)
-Salary Remaining : $1,270,000
-Salary Average : $0
-Salary Average Remaining : $0
Carl Soderberg $1,256,000 (2)
-Salary Remaining : $1,256,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frederik Andersen $1,233,375 (3)
-Salary Remaining : $1,233,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dustin Byfuglien $1,120,000 (1)
-Salary Remaining : $1,120,000
-Salary Average : $0
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (5)
-Salary Remaining : $1,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dougie Hamilton $1,087,500 (3)
-Salary Remaining : $1,087,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Valentin Zykov $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexandre Picard $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Gamanche $840,000 (1)
-Salary Remaining : $840,000
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jared McCann $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bowen Byram (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Despres $725,000 (1)
-Salary Remaining : $725,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Egor Afanasyev (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mattias Tedenby $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeremy Swayman (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Philipp Kurashev $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zachary Jones (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players27
Salary Commitment
Year 9 : $33,474,679
Year 10 : $25,115,509
Year 11 : $17,084,625
Year 12 : $5,757,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $640,000
Year 11 : $520,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $33,474,679
Year 10 : $25,115,509
Year 11 : $17,084,625
Year 12 : $5,757,500

Farm Players Salaries

Antti Niemi $160,425 (1)
Salary Remaining : $160,425
Salary Average : $4,000
Salary Average Remaining : $4,000
Anders Lindback $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Artturi Lehkonen $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Steve Ott $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Johannes Salmonsson $79,030 (2)
Salary Remaining : $79,030
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Bouchard $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Trent Frederic $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Brown $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nolan Patrick $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Brännström $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kerby Rychel $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Madden $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Fitzpatrick $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Forsbacka-Karlsson $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Franson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Will Butcher $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane O'Brien $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zack Stortini $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Kaprizov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Škarek $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christopher Gibson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
AJ Greer $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Anderson $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Stelio Mattheos $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Morozov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Troy Terry $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Hayden $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskar Lindblom $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Walford $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 9 : $1,889,455
Year 10 : $1,079,030
Year 11 : $330,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $116,000
Year 10 : $68,000
Year 11 : $20,000
Year 12 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $95 - 0 - 0.00%
Level 2: 5000 - $90 - 0 - 0.00%
Level 3: 2000 - $85 - 0 - 0.00%
Level 4: 4000 - $80 - 0 - 0.00%
Luxury : 1000 - $165 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$28,802,885
Farm Players Total Salaries$1,526,500
Coaches Total Salaries$2,070,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$238,366,823
Projected Bank Account$238,366,823

Pro Players Salaries

Niko Snellman $2,196,644 (1)
-Salary Remaining : $2,196,644
-Salary Average : $0
-Salary Average Remaining : $0
Konstantin Barulin $2,136,465 (5)
-Salary Remaining : $2,136,465
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Robby Dee $2,075,175 (2)
-Salary Remaining : $2,075,175
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andre Burakovsky $1,722,500 (5)
-Salary Remaining : $1,722,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mike Green $1,602,588 (5)
-Salary Remaining : $1,602,588
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (3)
-Salary Remaining : $1,562,500
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $1,504,200 (2)
-Salary Remaining : $1,504,200
-Salary Average : $1,090,000
-Salary Average Remaining : $1,090,000
Mika Zibanejad $1,317,500 (5)
-Salary Remaining : $1,317,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Kucherov $1,300,000 (3)
-Salary Remaining : $1,300,000
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $1,250,000 (1)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Greiss $1,161,875 (3)
-Salary Remaining : $1,161,875
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (3)
-Salary Remaining : $1,110,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Hillen $973,000 (2)
-Salary Remaining : $973,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikkel Boedker $912,500 (4)
-Salary Remaining : $912,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Wojtek Wolski $842,500 (1)
-Salary Remaining : $842,500
-Salary Average : $0
-Salary Average Remaining : $0
Rickard Rakell $762,000 (1)
-Salary Remaining : $762,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Tryamkin $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Spencer Knight (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Schmaltz $675,000 (3)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Olli Maatta $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob de la Rose $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Braydon Coburn $648,437 (2)
-Salary Remaining : $648,437
-Salary Average : $0
-Salary Average Remaining : $0
Blake Comeau $600,001 (1)
-Salary Remaining : $600,001
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Antti Tuomisto (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Farrance (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Spence (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players26
Salary Commitment
Year 9 : $28,802,885
Year 10 : $22,501,740
Year 11 : $16,650,928
Year 12 : $7,691,553
Salary Average Commitment
Year 9 : $1,810,000
Year 10 : $1,650,000
Year 11 : $440,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $28,802,885
Year 10 : $22,501,740
Year 11 : $16,650,928
Year 12 : $7,691,553

Farm Players Salaries

Tyler Kennedy $193,000 (1)
Salary Remaining : $193,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Henrik Samuelsson $100,000 (3)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lee Sweatt $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Henrique $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Strome $77,500 (4)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Timothy Liljegren $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jon Gillies $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Caamano $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitri Samorukov $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Howden $62,000 (1)
Salary Remaining : $62,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Goloubef $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marc-Antoine Pouliot $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robert Bortuzzo $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reilly Smith $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Chekhovich $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Kulak $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aarne Talvitie $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vili Saarijarvi $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Comtois $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cayden Primeau $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Letunov $44,000 (3)
Salary Remaining : $44,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ostap Safin $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Maksimov $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players23
Salary Commitment
Year 9 : $1,526,500
Year 10 : $766,500
Year 11 : $361,500
Year 12 : $217,500
Salary Average Commitment
Year 9 : $92,000
Year 10 : $48,000
Year 11 : $20,000
Year 12 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$30,804,182
Farm Players Total Salaries$1,711,000
Coaches Total Salaries$1,320,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $38,000,000$0
Estimate Over Minimum Salary Cap of $13,000,000 $0
Current Bank Account$108,470,987
Projected Bank Account$108,470,987

Pro Players Salaries

Sergei Bobrovsky $2,628,469 (3)
-Salary Remaining : $2,628,469
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Vanek $2,033,125 (3)
-Salary Remaining : $2,033,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bobby Ryan $1,942,275 (2)
-Salary Remaining : $1,942,275
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Olsen $1,543,750 (1)
-Salary Remaining : $1,543,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tomas Jurco $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tanner Pearson $1,480,000 (4)
-Salary Remaining : $1,480,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Landon Ferraro $1,462,500 (3)
-Salary Remaining : $1,462,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Steve Bernier $1,283,250 (1)
-Salary Remaining : $1,283,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Demers $1,279,625 (2)
-Salary Remaining : $1,279,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Beaulieu $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Hackett $1,120,000 (1)
-Salary Remaining : $1,120,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Colton Parayko $1,078,125 (4)
-Salary Remaining : $1,078,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitry Kulikov $1,050,000 (2)
-Salary Remaining : $1,050,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Halischuk $1,031,250 (1)
-Salary Remaining : $1,031,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Viktor Arvidsson $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Derek Stepan $971,500 (2)
-Salary Remaining : $971,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Clendening $970,313 (4)
-Salary Remaining : $970,313
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Mantha $860,000 (2)
-Salary Remaining : $860,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikhail Grigorenko $810,000 (1)
-Salary Remaining : $810,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vasily Podkolzin (Out of Payroll) $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Gorges $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Beau Bennett $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shane Pinto (Out of Payroll) $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Hugo Alnefelt (Out of Payroll) $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zemi Girgensons $560,000 (1)
-Salary Remaining : $560,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Robert Mastrosimone (Out of Payroll) $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Micheal Ferland $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Daniil Misyul (Out of Payroll) $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players28
Salary Commitment
Year 9 : $30,804,182
Year 10 : $22,255,932
Year 11 : $15,652,532
Year 12 : $3,528,438
Salary Average Commitment
Year 9 : $1,080,000
Year 10 : $760,000
Year 11 : $560,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $30,804,182
Year 10 : $22,255,932
Year 11 : $15,652,532
Year 12 : $3,528,438

Farm Players Salaries

Alex Nedeljkovic $112,500 (2)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Shinkaruk $78,500 (2)
Salary Remaining : $78,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Eeli Tolvanen $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robert Thomas $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Nylander $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitali Kravtsov $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Vilardi $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Artemi Panarin $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Klim Kostin $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Samberg $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Travis Dermott $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kale Clague $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Girard $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colin White $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Mitchell $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Beaudin $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Munce $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Wise $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joonas Korpisalo $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan McLeod $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Slava Demin $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Silfverberg $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jason Robertson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Grant Mismash $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Martin $45,000 (1)
Salary Remaining : $45,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Montembeault $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Crotty $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players27
Salary Commitment
Year 9 : $1,711,000
Year 10 : $941,000
Year 11 : $335,000
Year 12 : $270,000
Salary Average Commitment
Year 9 : $108,000
Year 10 : $56,000
Year 11 : $20,000
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 $286,026,037 $27,285,738 $10,714,262 $14,285,738 $2,093,234 $606,766 253055
BROOKLYN BLAZERS $275,158,947 $31,041,836 $6,958,164 $18,041,836 $1,900,500 $799,500 223153
CALGARY COWBOYS $273,490,808 $30,604,918 $7,395,082 $17,604,918 $1,992,000 $708,000 303060
CAPE BRETON CELTS $315,082,759 $29,043,673 $8,956,327 $16,043,673 $1,460,250 $1,239,750 282452
CAPE FEAR PROWLERS $311,855,055 $29,080,866 $8,919,134 $16,080,866 $2,211,500 $488,500 253358
CHICAGO CRUSHERS $275,023,313 $26,150,200 $11,849,800 $13,150,200 $1,345,000 $1,355,000 332154
COLORADO WOLVES $335,781,116 $28,502,087 $9,497,913 $15,502,087 $1,736,700 $963,300 252752
COQUITLAM KNIGHTS $270,848,155 $29,183,172 $8,816,828 $16,183,172 $1,157,500 $1,542,500 222446
DETROIT RED WINGS $109,080,511 $31,012,354 $6,987,646 $18,012,354 $1,875,135 $824,865 252752
EDMONTON BUSCHWACKERS $318,279,168 $29,611,022 $8,388,978 $16,611,022 $1,625,250 $1,074,750 302656
HALIFAX HIGHLANDERS $335,406,021 $28,663,522 $9,336,478 $15,663,522 $1,847,835 $852,165 253055
HAWAII TYPHOON $319,986,561 $34,960,226 $3,039,774 $21,960,226 $1,873,800 $826,200 292554
LAS CRUCES SPURS $313,863,165 $31,321,423 $6,678,577 $18,321,423 $1,339,600 $1,360,400 332255
MANHATTAN ISLANDERS $271,631,159 $31,738,875 $6,261,125 $18,738,875 $2,036,800 $663,200 313061
NEWTON NIGHTMARES $186,193,308 $34,293,991 $3,706,009 $21,293,991 $1,237,500 $1,462,500 302252
NORTH VAN ROCKERS $260,812,536 $27,424,301 $10,575,699 $14,424,301 $2,033,250 $666,750 252954
PENSACOLA BADGERS $250,183,771 $28,883,531 $9,116,469 $15,883,531 $1,278,075 $1,421,925 271845
PHILADELPHIA MADMEN $239,863,946 $23,217,863 $14,782,137 $10,217,863 $2,246,844 $453,156 223557
PINCHER CREEK PREDATORS $228,743,981 $24,159,589 $13,840,411 $11,159,589 $1,385,350 $1,314,650 292251
SAN JOSE BLASPHEMERS $336,927,492 $32,914,134 $5,085,866 $19,914,134 $1,889,455 $810,545 272956
SYRACUSE BULLDOGS $238,366,823 $27,929,385 $10,070,615 $14,929,385 $1,526,500 $1,173,500 262349
VANCOUVER MILLIONAIRES $108,470,987 $29,465,182 $8,534,818 $16,465,182 $1,711,000 $989,000 282755