BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,551 - 92.52%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,748 - 87.38%
Farm Level 2: 1000 - $15 - 992 - 99.16%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,551 - 97.51%
Average Income per Game$1,225,125
Year to Date Revenue$19,602,000
Farm
Home Games Left26
Average Attendance - %2,739 - 91.31%
Average Income per Game$76,039
Year to Date Revenue$1,216,625

Expense

Pro Players Total Salaries$24,942,504
Farm Players Total Salaries$2,368,234
Coaches Total Salaries$2,276,000
Luxury Taxe Total$185,594
Special Salary Cap Value$0
Pro Year To Date Expenses$9,715,041
Farm Year To Date Expenses$1,344,914
Pro Salary Cap To Date$9,307,365
Farm Salary Cap To Date$896,534

Estimate

Pro Estimated Season Revenue$31,853,250
Farm Estimated Season Revenue$1,977,016
Pro Remaining Season Days90
Pro Expenses Per Days$182,115
Pro Estimated Expenses$16,390,350
Farm Remaining Season Days86
Farm Expenses Per Days$25,498
Farm Estimated Expenses$2,192,828
Estimated Season Expenses$18,583,178
Season Salary Cap$27,310,738
Estimate Under Maximum Salary Cap of $38,000,000$10,689,262
Estimate Over Minimum Salary Cap of $13,000,000 $14,310,738
Current Bank Account$295,599,113
Projected Bank Account$310,846,201

Pro Players Salaries

Matt Duchene $2,465,178 (4)
-Salary Remaining : $1,551,511
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,237,900 (4)
-Salary Remaining : $1,408,469
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tyler Johnson $1,919,925 (3)
-Salary Remaining : $1,208,344
-Salary Average : $400,000
-Salary Average Remaining : $251,748
Alex Ovechkin $1,754,500 (4)
-Salary Remaining : $1,104,231
-Salary Average : $0
-Salary Average Remaining : $0
Ryan McDonagh $1,450,000 (3)
-Salary Remaining : $912,587
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Leland Irving $1,290,938 (5)
-Salary Remaining : $812,478
-Salary Average : $0
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (3)
-Salary Remaining : $787,107
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,160,750 (2)
-Salary Remaining : $730,542
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jonathan Blum $1,159,375 (5)
-Salary Remaining : $729,677
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Max Pacioretty $970,313 (4)
-Salary Remaining : $610,687
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $918,000 (2)
-Salary Remaining : $577,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sam Bennett $900,000 (3)
-Salary Remaining : $566,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jack Eichel $850,000 (4)
-Salary Remaining : $534,965
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dmitrij Jaskin $800,000 (2)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Derrick Pouliot $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sam Reinhart $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Travis Sanheim $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
J.T. Miller $715,000 (1)
-Salary Remaining : $450,000
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mackenzie Blackwood $650,000 (4)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marc Methot $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marcus Johansson $600,000 (2)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players22
Salary Commitment
Year 9 : $24,942,504
Year 10 : $22,877,504
Year 11 : $19,398,754
Year 12 : $11,378,204
Salary Average Commitment
Year 9 : $1,000,000
Year 10 : $880,000
Year 11 : $720,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $24,942,504
Year 10 : $22,877,504
Year 11 : $19,398,754
Year 12 : $11,378,204

Farm Players Salaries

Joe Colborne $132,400 (1)
Salary Remaining : $81,917
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Suter $130,453 (1)
Salary Remaining : $80,712
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (1)
Salary Remaining : $72,934
Salary Average : $4,000
Salary Average Remaining : $2,475
David Krejci $90,000 (1)
Salary Remaining : $55,683
Salary Average : $4,000
Salary Average Remaining : $2,475
Ondrej Kase $85,000 (1)
Salary Remaining : $52,590
Salary Average : $4,000
Salary Average Remaining : $2,475
Miikka Salomaki $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Rasmus Dahlin $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Howden $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Dylan Cozens $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrei Svechnikov $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Nico Hischier $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakob Chychrun $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Brady Skjei $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Jason Dickinson $67,500 (2)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Samuel Fagemo $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jordan Kyrou $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kristian Vesalainen $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Joe Veleno $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jared McIsaac $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Scott Wedgewood $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Benoit-Olivier Groulx $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Miles Wood $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Hutchinson $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Colby Robak $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Beaucage $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Justin Bailey $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alec Regula $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Brandon Montour $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Steve Mason $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Oliver Bjorkstrand $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Anthony Cirelli $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Pavel Buchnevich $50,000 (4)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Kyle Capobianco $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Michal Spacek $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,368,234
Year 10 : $1,252,500
Year 11 : $550,000
Year 12 : $190,000
Salary Average Commitment
Year 9 : $132,000
Year 10 : $80,000
Year 11 : $36,000
Year 12 : $12,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,491 - 91.52%
Level 2: 5000 - $60 - 4,994 - 99.89%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.95%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,784 - 89.18%
Farm Level 2: 1000 - $15 - 986 - 98.59%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,484 - 97.13%
Average Income per Game$1,218,724
Year to Date Revenue$19,499,585
Farm
Home Games Left26
Average Attendance - %2,770 - 92.32%
Average Income per Game$77,218
Year to Date Revenue$1,235,490

Expense

Pro Players Total Salaries$30,727,086
Farm Players Total Salaries$1,987,625
Coaches Total Salaries$1,829,400
Luxury Taxe Total$222,384
Special Salary Cap Value$0
Pro Year To Date Expenses$11,515,620
Farm Year To Date Expenses$1,073,846
Pro Salary Cap To Date$11,144,991
Farm Salary Cap To Date$757,595

Estimate

Pro Estimated Season Revenue$31,686,826
Farm Estimated Season Revenue$2,007,671
Pro Remaining Season Days90
Pro Expenses Per Days$221,868
Pro Estimated Expenses$19,968,120
Farm Remaining Season Days86
Farm Expenses Per Days$20,266
Farm Estimated Expenses$1,742,876
Estimated Season Expenses$21,710,996
Season Salary Cap$32,714,711
Estimate Under Maximum Salary Cap of $38,000,000$5,285,289
Estimate Over Minimum Salary Cap of $13,000,000 $19,714,711
Current Bank Account$283,082,171
Projected Bank Account$295,065,672

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (4)
-Salary Remaining : $1,543,996
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pascal Leclaire $2,365,686 (3)
-Salary Remaining : $1,488,893
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Cody Hodgson $2,340,650 (3)
-Salary Remaining : $1,473,136
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (4)
-Salary Remaining : $1,375,175
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stefan Noesen $1,681,875 (1)
-Salary Remaining : $1,058,523
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nicklas Jensen $1,550,000 (1)
-Salary Remaining : $975,524
-Salary Average : $1,550,000
-Salary Average Remaining : $975,524
Ryan Murray $1,548,450 (5)
-Salary Remaining : $974,549
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Evan Oberg $1,484,437 (3)
-Salary Remaining : $934,261
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zac Dalpe $1,357,000 (1)
-Salary Remaining : $854,056
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Travis Hamonic $1,250,000 (3)
-Salary Remaining : $786,713
-Salary Average : $40,000
-Salary Average Remaining : $25,175
David Schlemko $1,200,000 (1)
-Salary Remaining : $755,245
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alexander Radulov $1,138,000 (2)
-Salary Remaining : $716,224
-Salary Average : $0
-Salary Average Remaining : $0
Jack Campbell $1,012,500 (3)
-Salary Remaining : $637,238
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kevin Hayes $1,000,000 (5)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mirco Mueller $1,000,000 (4)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Luca Sbisa $957,000 (1)
-Salary Remaining : $602,308
-Salary Average : $0
-Salary Average Remaining : $0
Paul Stastny $803,250 (1)
-Salary Remaining : $505,542
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sven Baertschi $800,000 (4)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Max Domi $775,000 (2)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Aaron Ekblad $775,000 (3)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nikita Zadorov $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nikolay Goldobin $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Corrente $600,000 (4)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mike Santorelli $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brayden Point $450,000 (3)
-Salary Remaining : $283,217
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players25
Salary Commitment
Year 9 : $30,727,086
Year 10 : $21,927,961
Year 11 : $19,264,961
Year 12 : $9,586,688
Salary Average Commitment
Year 9 : $2,390,000
Year 10 : $600,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $30,727,086
Year 10 : $21,927,961
Year 11 : $19,264,961
Year 12 : $9,586,688

Farm Players Salaries

Nicolas Kerdiles $169,625 (1)
Salary Remaining : $104,948
Salary Average : $4,000
Salary Average Remaining : $2,475
David Musil $143,000 (1)
Salary Remaining : $88,475
Salary Average : $4,000
Salary Average Remaining : $2,475
Brendan Lemieux $102,500 (5)
Salary Remaining : $63,417
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Donato $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Laurent Dauphin $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Jayce Hawryluk $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Rasmus Sandin $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Matthew Boldy $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Cody Glass $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Evgeny Svechnikov $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Christian Fischer $67,500 (2)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Tobias Björnfot $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nathan Bastian $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrew Peeke $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Formenton $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Cam Dineen $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Joseph Woll $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kirill Marchenko $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kody Clark $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Campbell $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Graeme Clarke $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Dmitry Semykin $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Markus Ruusu $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Aaron Huglen $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Isaac Ratcliffe $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jeremy Lauzon $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Daniil Tarasov $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Max Gildon $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players28
Salary Commitment
Year 9 : $1,987,625
Year 10 : $1,225,000
Year 11 : $907,500
Year 12 : $537,500
Salary Average Commitment
Year 9 : $112,000
Year 10 : $72,000
Year 11 : $52,000
Year 12 : $28,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7000 - $90 - 6,648 - 94.98%
Level 2: 6000 - $65 - 4,929 - 82.14%
Level 3: 3000 - $33 - 2,581 - 86.05%
Level 4: 4000 - $25 - 3,999 - 99.97%
Luxury : 2000 - $225 - 957 - 47.84%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 2,932 - 97.73%
Farm Level 2: 2000 - $15 - 1,982 - 99.09%
Farm Total Capacity :5000

Income

Home Games Left26
Average Attendance - %19,114 - 86.88%
Average Income per Game$1,319,153
Year to Date Revenue$21,106,454
Farm
Home Games Left26
Average Attendance - %4,914 - 98.28%
Average Income per Game$123,550
Year to Date Revenue$1,976,802

Expense

Pro Players Total Salaries$27,852,168
Farm Players Total Salaries$2,117,000
Coaches Total Salaries$2,980,000
Luxury Taxe Total$215,149
Special Salary Cap Value$0
Pro Year To Date Expenses$11,362,318
Farm Year To Date Expenses$1,347,763
Pro Salary Cap To Date$10,783,734
Farm Salary Cap To Date$806,686

Estimate

Pro Estimated Season Revenue$34,297,988
Farm Estimated Season Revenue$3,212,303
Pro Remaining Season Days90
Pro Expenses Per Days$205,686
Pro Estimated Expenses$18,511,740
Farm Remaining Season Days86
Farm Expenses Per Days$25,439
Farm Estimated Expenses$2,187,754
Estimated Season Expenses$20,699,494
Season Salary Cap$29,969,168
Estimate Under Maximum Salary Cap of $38,000,000$8,030,832
Estimate Over Minimum Salary Cap of $13,000,000 $16,969,168
Current Bank Account$283,648,835
Projected Bank Account$300,459,632

Pro Players Salaries

Drew Doughty $2,622,375 (5)
-Salary Remaining : $1,650,446
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Gallagher $2,188,581 (3)
-Salary Remaining : $1,377,429
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pierre-Marc Bouchard $2,171,812 (3)
-Salary Remaining : $1,366,875
-Salary Average : $0
-Salary Average Remaining : $0
Marian Gaborik $2,035,687 (3)
-Salary Remaining : $1,281,202
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Schultz $1,752,275 (1)
-Salary Remaining : $1,102,830
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Gibson $1,509,375 (4)
-Salary Remaining : $949,956
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Eric Staal $1,450,000 (1)
-Salary Remaining : $912,587
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kyle Cumiskey $1,283,250 (1)
-Salary Remaining : $807,640
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (3)
-Salary Remaining : $806,106
-Salary Average : $0
-Salary Average Remaining : $0
Shea Weber $1,192,500 (5)
-Salary Remaining : $750,524
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,000,500 (1)
-Salary Remaining : $629,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dillon Heatherington $1,000,000 (2)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nathan MacKinnon $825,000 (2)
-Salary Remaining : $519,231
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Troy Brouwer $825,000 (1)
-Salary Remaining : $519,231
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jonathan Drouin $800,000 (2)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
T.J. Brodie $795,000 (1)
-Salary Remaining : $500,350
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $775,000 (4)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sean Monahan $770,000 (2)
-Salary Remaining : $484,615
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Timo Meier $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Max Friberg $725,000 (1)
-Salary Remaining : $456,294
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Slater Koekkoek $600,000 (3)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Emerson Etem $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brad Richardson $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Johan Franzen $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players24
Salary Commitment
Year 9 : $27,852,168
Year 10 : $18,521,143
Year 11 : $15,126,143
Year 12 : $6,099,250
Salary Average Commitment
Year 9 : $720,000
Year 10 : $400,000
Year 11 : $240,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $27,852,168
Year 10 : $18,521,143
Year 11 : $15,126,143
Year 12 : $6,099,250

Farm Players Salaries

Michael McCarron $112,500 (2)
Salary Remaining : $69,604
Salary Average : $4,000
Salary Average Remaining : $2,475
Jordan Greenway $102,500 (3)
Salary Remaining : $63,417
Salary Average : $4,000
Salary Average Remaining : $2,475
Hunter Smith $78,000 (1)
Salary Remaining : $48,259
Salary Average : $4,000
Salary Average Remaining : $2,475
Owen Tippett $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Merkley $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Grigori Denisenko $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Cole Caufield $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Lucas Johansen $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Cale Makar $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jyrki Jokipakka $70,000 (1)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Dustin Tokarski $70,000 (1)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Akil Thomas $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakub Lauko $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nicholas Robertson $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Poehling $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Martins Dzierkals $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Cal Petersen $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Connor Ingram $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Tim Bozon $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Linus Högberg $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Patrik Puistola $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Evan Barratt $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Peter Mueller $51,000 (1)
Salary Remaining : $31,554
Salary Average : $0
Salary Average Remaining : $0
Adin Hill $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
John Farinacci $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Lernout $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Cale Fleury $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexei Toropchenko $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jaret Anderson-Dolan $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
John Draeger $48,000 (1)
Salary Remaining : $29,698
Salary Average : $4,000
Salary Average Remaining : $2,475
Josh Brook $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Evan Cormier $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players33
Salary Commitment
Year 9 : $2,117,000
Year 10 : $1,290,000
Year 11 : $732,500
Year 12 : $65,000
Salary Average Commitment
Year 9 : $128,000
Year 10 : $76,000
Year 11 : $44,000
Year 12 : $4,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,559 - 92.66%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 998 - 99.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,764 - 88.22%
Farm Level 2: 1000 - $15 - 993 - 99.29%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,558 - 97.54%
Average Income per Game$1,225,619
Year to Date Revenue$19,609,900
Farm
Home Games Left26
Average Attendance - %2,757 - 91.91%
Average Income per Game$76,648
Year to Date Revenue$1,226,375

Expense

Pro Players Total Salaries$27,583,423
Farm Players Total Salaries$1,780,250
Coaches Total Salaries$4,374,000
Luxury Taxe Total$204,226
Special Salary Cap Value$0
Pro Year To Date Expenses$11,389,288
Farm Year To Date Expenses$1,157,655
Pro Salary Cap To Date$10,237,383
Farm Salary Cap To Date$674,954

Estimate

Pro Estimated Season Revenue$31,866,088
Farm Estimated Season Revenue$1,992,859
Pro Remaining Season Days90
Pro Expenses Per Days$214,625
Pro Estimated Expenses$19,316,250
Farm Remaining Season Days86
Farm Expenses Per Days$21,915
Farm Estimated Expenses$1,884,690
Estimated Season Expenses$21,200,940
Season Salary Cap$29,363,673
Estimate Under Maximum Salary Cap of $38,000,000$8,636,327
Estimate Over Minimum Salary Cap of $13,000,000 $16,363,673
Current Bank Account$323,167,865
Projected Bank Account$335,825,872

Pro Players Salaries

Ryan O'Reilly $2,214,000 (2)
-Salary Remaining : $1,393,427
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $1,991,250 (4)
-Salary Remaining : $1,253,234
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jason Garrison $1,957,500 (1)
-Salary Remaining : $1,231,993
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Adam Larsson $1,875,000 (3)
-Salary Remaining : $1,180,070
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Cam Ward $1,730,031 (2)
-Salary Remaining : $1,088,831
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (4)
-Salary Remaining : $904,720
-Salary Average : $0
-Salary Average Remaining : $0
Jannik Hansen $1,344,000 (1)
-Salary Remaining : $845,874
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Laurent Brossoit $1,260,000 (4)
-Salary Remaining : $793,007
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alexander Perezhogin $1,241,054 (1)
-Salary Remaining : $781,083
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ty Rattie $1,218,713 (4)
-Salary Remaining : $767,022
-Salary Average : $40,000
-Salary Average Remaining : $25,175
T.J. Hensick $1,196,250 (2)
-Salary Remaining : $752,885
-Salary Average : $0
-Salary Average Remaining : $0
Lars Eller $1,159,375 (2)
-Salary Remaining : $729,677
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kris Russell $1,060,000 (3)
-Salary Remaining : $667,133
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $937,500 (3)
-Salary Remaining : $590,035
-Salary Average : $0
-Salary Average Remaining : $0
Tom Wilson $911,250 (2)
-Salary Remaining : $573,514
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joel Armia $900,000 (1)
-Salary Remaining : $566,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mitch Marner $775,000 (4)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Connor Murphy $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Rasmus Ristolainen $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sebastian Aho $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Will Karlsson $625,000 (3)
-Salary Remaining : $393,357
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brett Pollock $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $27,583,423
Year 10 : $20,890,869
Year 11 : $12,929,963
Year 12 : $7,432,463
Salary Average Commitment
Year 9 : $640,000
Year 10 : $400,000
Year 11 : $280,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $27,583,423
Year 10 : $20,890,869
Year 11 : $12,929,963
Year 12 : $7,432,463

Farm Players Salaries

Juuse Saros $87,750 (2)
Salary Remaining : $54,291
Salary Average : $4,000
Salary Average Remaining : $2,475
Luke Kunin $82,500 (5)
Salary Remaining : $51,043
Salary Average : $4,000
Salary Average Remaining : $2,475
Martin Nečas $82,500 (1)
Salary Remaining : $51,043
Salary Average : $4,000
Salary Average Remaining : $2,475
Tony DeAngelo $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Tage Thompson $75,000 (4)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Rasmus Kupari $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Newhook $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jaroslav Halak $67,500 (2)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Josh Mahura $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Raphael Lavoie $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Rasmus Asplund $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
William Bitten $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Morgan Frost $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Bode Wilde $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Martin Fehérváry $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Blake McLaughlin $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jamieson Rees $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Simon Lundmark $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Philippe Myers $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Dominic Turgeon $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Erik Portillo $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Justus Annunen $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Allan McShane $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Mike Matheson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Robin Salo $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nicolas Meloche $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Scott Laughton $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ivan Lodnia $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Antoine Morand $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players29
Salary Commitment
Year 9 : $1,780,250
Year 10 : $1,312,750
Year 11 : $562,500
Year 12 : $157,500
Salary Average Commitment
Year 9 : $116,000
Year 10 : $84,000
Year 11 : $36,000
Year 12 : $8,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,500 - 91.67%
Level 2: 5000 - $60 - 4,992 - 99.85%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 99.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,796 - 89.82%
Farm Level 2: 1000 - $15 - 990 - 98.96%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,492 - 97.18%
Average Income per Game$1,219,520
Year to Date Revenue$19,512,320
Farm
Home Games Left26
Average Attendance - %2,786 - 92.86%
Average Income per Game$77,717
Year to Date Revenue$1,243,465

Expense

Pro Players Total Salaries$27,939,366
Farm Players Total Salaries$2,382,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$206,447
Special Salary Cap Value$0
Pro Year To Date Expenses$10,644,325
Farm Year To Date Expenses$1,403,539
Pro Salary Cap To Date$10,347,811
Farm Salary Cap To Date$907,883

Estimate

Pro Estimated Season Revenue$31,707,520
Farm Estimated Season Revenue$2,020,631
Pro Remaining Season Days90
Pro Expenses Per Days$200,975
Pro Estimated Expenses$18,087,750
Farm Remaining Season Days86
Farm Expenses Per Days$26,489
Farm Estimated Expenses$2,278,054
Estimated Season Expenses$20,365,804
Season Salary Cap$30,321,366
Estimate Under Maximum Salary Cap of $38,000,000$7,678,634
Estimate Over Minimum Salary Cap of $13,000,000 $17,321,366
Current Bank Account$320,356,529
Projected Bank Account$333,718,876

Pro Players Salaries

Patrick Sharp $2,453,750 (3)
-Salary Remaining : $1,544,318
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (4)
-Salary Remaining : $1,463,287
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marc-Andre Fleury $2,102,500 (4)
-Salary Remaining : $1,323,252
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $1,987,500 (2)
-Salary Remaining : $1,250,874
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,631,250 (4)
-Salary Remaining : $1,026,661
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Toews $1,537,500 (5)
-Salary Remaining : $967,657
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,494,281 (4)
-Salary Remaining : $940,457
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (1)
-Salary Remaining : $888,042
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Dadonov $1,345,960 (4)
-Salary Remaining : $847,108
-Salary Average : $1,064,000
-Salary Average Remaining : $669,650
P.K. Subban $1,325,000 (5)
-Salary Remaining : $833,916
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (3)
-Salary Remaining : $786,713
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Anton Stralman $1,145,625 (2)
-Salary Remaining : $721,023
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kalle Olsson $1,100,000 (1)
-Salary Remaining : $692,308
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brandon Kozun $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Calvin Pickard $1,000,000 (2)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Smaby $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andrej Sekera $800,000 (2)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Valeri Nichushkin $775,000 (2)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ondrej Palat $705,000 (3)
-Salary Remaining : $443,706
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Karl Alzner $625,000 (1)
-Salary Remaining : $393,357
-Salary Average : $0
-Salary Average Remaining : $0
Logan Couture $625,000 (1)
-Salary Remaining : $393,357
-Salary Average : $0
-Salary Average Remaining : $0
Jake McCabe $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players22
Salary Commitment
Year 9 : $27,939,366
Year 10 : $22,878,366
Year 11 : $17,170,241
Year 12 : $11,761,491
Salary Average Commitment
Year 9 : $1,504,000
Year 10 : $1,384,000
Year 11 : $1,224,000
Year 12 : $1,104,000
Salary Cap with 1 Way Contract
Year 9 : $27,939,366
Year 10 : $22,878,366
Year 11 : $17,170,241
Year 12 : $11,761,491

Farm Players Salaries

Antti Raanta $125,000 (1)
Salary Remaining : $77,338
Salary Average : $4,000
Salary Average Remaining : $2,475
Bryan Little $110,000 (1)
Salary Remaining : $68,058
Salary Average : $4,000
Salary Average Remaining : $2,475
Esa Lindell $100,000 (5)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Devante Smith-Pelly $88,000 (1)
Salary Remaining : $54,446
Salary Average : $4,000
Salary Average Remaining : $2,475
Jesperi Kotkaniemi $77,500 (2)
Salary Remaining : $47,950
Salary Average : $4,000
Salary Average Remaining : $2,475
Thomas Harley $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Philip Broberg $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Sam Steel $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Ty Smith $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Dante Fabbro $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Brandon Halverson $72,500 (1)
Salary Remaining : $44,856
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Tierney $71,500 (3)
Salary Remaining : $44,237
Salary Average : $4,000
Salary Average Remaining : $2,475
Spencer Foo $67,500 (2)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Jesper Bratt $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Parker Wotherspoon $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Beckman $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Taylor Raddysh $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Felix Sandstrom $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ukko-Pekka Luukkonen $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Henri Jokiharju $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Cody Ceci $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Christian Dvorak $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Alexeyev $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Gabriel Fortier $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Nikolai Kulemin $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Gustavsson $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Conor Garland $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Marcus Davidsson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Julius Bergman $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Bigras $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Marcus Pettersson $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Vladislav Kamenev $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonathan Davidsson $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexandre Texier $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Warren Foegele $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Hudson Fasching $40,000 (2)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players36
Salary Commitment
Year 9 : $2,382,000
Year 10 : $1,386,500
Year 11 : $901,500
Year 12 : $380,000
Salary Average Commitment
Year 9 : $144,000
Year 10 : $84,000
Year 11 : $52,000
Year 12 : $20,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,701 - 81.44%
Level 2: 6000 - $70 - 4,284 - 71.40%
Level 3: 3000 - $40 - 2,419 - 80.63%
Level 4: 5000 - $30 - 4,227 - 84.55%
Luxury : 2000 - $175 - 1,333 - 66.67%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,790 - 59.66%
Farm Level 2: 2000 - $30 - 1,044 - 52.22%
Farm Total Capacity :5000

Income

Home Games Left26
Average Attendance - %17,964 - 78.11%
Average Income per Game$1,326,857
Year to Date Revenue$21,229,710
Farm
Home Games Left25
Average Attendance - %2,834 - 56.69%
Average Income per Game$120,828
Year to Date Revenue$2,054,070

Expense

Pro Players Total Salaries$25,975,575
Farm Players Total Salaries$2,100,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$183,734
Special Salary Cap Value$0
Pro Year To Date Expenses$9,945,830
Farm Year To Date Expenses$1,208,051
Pro Salary Cap To Date$9,213,843
Farm Salary Cap To Date$826,734

Estimate

Pro Estimated Season Revenue$34,498,279
Farm Estimated Season Revenue$3,020,691
Pro Remaining Season Days90
Pro Expenses Per Days$195,459
Pro Estimated Expenses$17,591,310
Farm Remaining Season Days86
Farm Expenses Per Days$22,302
Farm Estimated Expenses$1,917,972
Estimated Season Expenses$19,509,282
Season Salary Cap$28,075,575
Estimate Under Maximum Salary Cap of $38,000,000$9,924,425
Estimate Over Minimum Salary Cap of $13,000,000 $15,075,575
Current Bank Account$286,969,477
Projected Bank Account$304,979,165

Pro Players Salaries

Anze Kopitar $2,499,500 (3)
-Salary Remaining : $1,573,112
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,092,000 (3)
-Salary Remaining : $1,316,643
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Oliver Ekman-Larsson $1,875,000 (3)
-Salary Remaining : $1,180,070
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,650,825 (2)
-Salary Remaining : $1,038,981
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $1,592,500 (5)
-Salary Remaining : $1,002,273
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mark Stone $1,219,000 (2)
-Salary Remaining : $767,203
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Clayton Keller $1,187,500 (5)
-Salary Remaining : $747,378
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jake Guentzel $1,162,500 (5)
-Salary Remaining : $731,643
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ben Bishop $1,086,750 (2)
-Salary Remaining : $683,969
-Salary Average : $0
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (5)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zach Bogosian $925,000 (2)
-Salary Remaining : $582,168
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nikolaj Ehlers $800,000 (3)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kyle Connor $800,000 (4)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ivan Provorov $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Josh Morrissey $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Patrice Bergeron $720,000 (1)
-Salary Remaining : $453,147
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Nieto $700,000 (2)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Cousins $700,000 (1)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mikael Backlund $625,000 (2)
-Salary Remaining : $393,357
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ryan Wilson $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ben Smith $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Drew Stafford $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brandon Sutter $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Christian Folin $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Holden $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Shore $440,000 (3)
-Salary Remaining : $276,923
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players26
Salary Commitment
Year 9 : $25,975,575
Year 10 : $21,155,575
Year 11 : $14,199,000
Year 12 : $6,492,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $560,000
Year 11 : $360,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $25,975,575
Year 10 : $21,155,575
Year 11 : $14,199,000
Year 12 : $6,492,500

Farm Players Salaries

Jordan Binnington $100,000 (5)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Victor Rask $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Bean $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Noah Dobson $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Conor Timmins $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyson Jost $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Tomas Tatar $70,000 (3)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Dillon Dube $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrew Mangiapane $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Victor Mete $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Rasmus Andersson $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Frederic Allard $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nils Lundkvist $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyler Parsons $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Emil Bemström $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Oskar Sundqvist $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Shawn Matthias $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Charlie Coyle $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jesse Ylönen $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Dmitri Zavgorodny $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Joel Hofer $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
David Gustafsson $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Tanev $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Justin Schultz $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Tim Kennedy $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Mathias Emilio Pettersen $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Kevin Porter $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nikita Alexandrov $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
William Carrier $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Martin Frk $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Torrey Mitchell $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrew Nielsen $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Glenn Gawdin $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Lowry $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Linus Soderstrom $40,000 (3)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players35
Salary Commitment
Year 9 : $2,100,000
Year 10 : $1,400,000
Year 11 : $975,000
Year 12 : $525,000
Salary Average Commitment
Year 9 : $140,000
Year 10 : $88,000
Year 11 : $60,000
Year 12 : $28,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,312 - 88.54%
Level 2: 5000 - $70 - 4,096 - 81.92%
Level 3: 2000 - $50 - 1,679 - 83.95%
Level 4: 4000 - $30 - 3,940 - 98.49%
Luxury : 1000 - $250 - 870 - 87.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,511 - 75.53%
Farm Level 2: 1000 - $25 - 555 - 55.52%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,897 - 88.32%
Average Income per Game$1,237,628
Year to Date Revenue$21,039,680
Farm
Home Games Left25
Average Attendance - %2,066 - 68.86%
Average Income per Game$74,433
Year to Date Revenue$1,265,365

Expense

Pro Players Total Salaries$22,667,662
Farm Players Total Salaries$2,111,200
Coaches Total Salaries$2,727,000
Luxury Taxe Total$176,000
Special Salary Cap Value$421,850
Pro Year To Date Expenses$9,246,504
Farm Year To Date Expenses$1,421,718
Pro Salary Cap To Date$8,826,951
Farm Salary Cap To Date$813,543

Estimate

Pro Estimated Season Revenue$30,940,706
Farm Estimated Season Revenue$1,860,831
Pro Remaining Season Days90
Pro Expenses Per Days$166,431
Pro Estimated Expenses$14,978,790
Farm Remaining Season Days86
Farm Expenses Per Days$26,663
Farm Estimated Expenses$2,293,018
Estimated Season Expenses$17,271,808
Season Salary Cap$25,200,712
Estimate Under Maximum Salary Cap of $38,000,000$12,799,288
Estimate Over Minimum Salary Cap of $13,000,000 $12,200,712
Current Bank Account$347,241,940
Projected Bank Account$362,771,669

Pro Players Salaries

Morgan Rielly $2,285,625 (4)
-Salary Remaining : $1,438,505
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pavel Datsyuk $2,041,200 (1)
-Salary Remaining : $1,284,671
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Milan Michalek $1,571,875 (2)
-Salary Remaining : $989,292
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dan Fritsche $1,562,500 (5)
-Salary Remaining : $983,392
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pavel Vorobiev $1,527,222 (2)
-Salary Remaining : $961,189
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Scott Glennie $1,453,125 (5)
-Salary Remaining : $914,554
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jesse Joensuu $1,437,500 (4)
-Salary Remaining : $904,720
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,423,125 (4)
-Salary Remaining : $895,673
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (4)
-Salary Remaining : $786,713
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jordan Schmaltz $1,060,000 (5)
-Salary Remaining : $667,133
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Michal Neuvirth $980,490 (2)
-Salary Remaining : $617,092
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nino Niederreiter $875,000 (4)
-Salary Remaining : $550,699
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ryan Pulock $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mikhail Sergachev $750,000 (5)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sam Morin $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Travis Konecny $700,000 (4)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Denis Gurianov $675,000 (4)
-Salary Remaining : $424,825
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Eric Comrie $650,000 (2)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Yakov Trenin $525,000 (2)
-Salary Remaining : $330,420
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Damon Severson $400,000 (1)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players20
Salary Commitment
Year 9 : $22,667,662
Year 10 : $20,226,462
Year 11 : $13,471,875
Year 12 : $13,471,875
Salary Average Commitment
Year 9 : $720,000
Year 10 : $640,000
Year 11 : $360,000
Year 12 : $360,000
Salary Cap with 1 Way Contract
Year 9 : $22,667,662
Year 10 : $20,226,462
Year 11 : $13,471,875
Year 12 : $13,471,875

Farm Players Salaries

Carl Gunnarsson $108,000 (1)
Salary Remaining : $66,820
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Puempel $90,000 (1)
Salary Remaining : $55,683
Salary Average : $90,000
Salary Average Remaining : $55,683
Brandon Gormley $85,000 (4)
Salary Remaining : $52,590
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Palin $80,000 (5)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Rasmussen $77,500 (1)
Salary Remaining : $47,950
Salary Average : $4,000
Salary Average Remaining : $2,475
Jesse Puljujarvi $77,500 (5)
Salary Remaining : $47,950
Salary Average : $4,000
Salary Average Remaining : $2,475
Martin Kaut $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Turcotte $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Ritchie $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Samu Perhonen $72,500 (1)
Salary Remaining : $44,856
Salary Average : $4,000
Salary Average Remaining : $2,475
Keith Aulie $68,200 (2)
Salary Remaining : $42,196
Salary Average : $4,000
Salary Average Remaining : $2,475
Kasper Bjorkqvist $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Merkley $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Conner Bleackley $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Suzuki $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Brayden Tracey $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jacob Bernard-Docker $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kailer Yamamoto $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jay O'Brien $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Johansson $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jackson Lacombe $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonathan Tychonick $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Drew Helleson $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Dmitri Voronkov $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Linus Omark $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Gergen $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Lance Bouma $50,000 (5)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Grzelcyk $50,000 (4)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Robin Kovacs $50,000 (5)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Kirill Ustimenko $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Anthony Duclair $42,500 (1)
Salary Remaining : $26,295
Salary Average : $4,000
Salary Average Remaining : $2,475
Eemeli Rasanen $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Jon Kalinski $40,000 (3)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players33
Salary Commitment
Year 9 : $2,111,200
Year 10 : $1,445,700
Year 11 : $997,500
Year 12 : $522,500
Salary Average Commitment
Year 9 : $218,000
Year 10 : $92,000
Year 11 : $64,000
Year 12 : $32,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,516 - 91.94%
Level 2: 5000 - $65 - 4,713 - 94.25%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,997 - 99.92%
Luxury : 1000 - $225 - 971 - 97.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,454 - 72.70%
Farm Level 2: 1000 - $20 - 762 - 76.17%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,196 - 95.54%
Average Income per Game$1,276,271
Year to Date Revenue$20,420,330
Farm
Home Games Left26
Average Attendance - %2,216 - 73.86%
Average Income per Game$73,394
Year to Date Revenue$1,174,300

Expense

Pro Players Total Salaries$29,365,672
Farm Players Total Salaries$1,812,500
Coaches Total Salaries$3,273,200
Luxury Taxe Total$210,970
Special Salary Cap Value$0
Pro Year To Date Expenses$11,231,752
Farm Year To Date Expenses$1,252,603
Pro Salary Cap To Date$10,574,552
Farm Salary Cap To Date$680,680

Estimate

Pro Estimated Season Revenue$33,183,036
Farm Estimated Season Revenue$1,908,238
Pro Remaining Season Days90
Pro Expenses Per Days$217,754
Pro Estimated Expenses$19,597,860
Farm Remaining Season Days86
Farm Expenses Per Days$23,831
Farm Estimated Expenses$2,049,466
Estimated Season Expenses$21,647,326
Season Salary Cap$31,178,172
Estimate Under Maximum Salary Cap of $38,000,000$6,821,828
Estimate Over Minimum Salary Cap of $13,000,000 $18,178,172
Current Bank Account$279,747,460
Projected Bank Account$293,191,408

Pro Players Salaries

Aleksey Morozov $3,515,510 (2)
-Salary Remaining : $2,212,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Victor Uchevatov $2,409,412 (2)
-Salary Remaining : $1,516,413
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Taylor Hall $2,153,750 (3)
-Salary Remaining : $1,355,507
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt D'Agostini $1,750,000 (2)
-Salary Remaining : $1,101,399
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andrew Cogliano $1,725,000 (1)
-Salary Remaining : $1,085,664
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Carey Price $1,495,000 (4)
-Salary Remaining : $940,909
-Salary Average : $0
-Salary Average Remaining : $0
Andrej Meszaros $1,400,000 (2)
-Salary Remaining : $881,119
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Paul Bissonnette $1,340,000 (1)
-Salary Remaining : $843,357
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brett Pesce $1,219,000 (4)
-Salary Remaining : $767,203
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Scott Hartnell $1,200,000 (1)
-Salary Remaining : $755,245
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joe Callahan $1,200,000 (1)
-Salary Remaining : $755,245
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Gilbert Brule $1,100,000 (1)
-Salary Remaining : $692,308
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tristan Jarry $1,007,500 (5)
-Salary Remaining : $634,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andrei Loktionov $1,000,500 (2)
-Salary Remaining : $629,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sebastian Collberg $987,500 (3)
-Salary Remaining : $621,503
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jamie Oleksiak $937,500 (3)
-Salary Remaining : $590,035
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Steve Downie $800,000 (5)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ryan O'Marra $800,000 (3)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kevin Fiala $775,000 (3)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pierre-Luc Dubois $750,000 (5)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Denis Bodrov $600,000 (2)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Luke Adam $600,000 (5)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Clark $600,000 (5)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $29,365,672
Year 10 : $22,800,672
Year 11 : $12,125,250
Year 12 : $6,471,500
Salary Average Commitment
Year 9 : $880,000
Year 10 : $680,000
Year 11 : $440,000
Year 12 : $240,000
Salary Cap with 1 Way Contract
Year 9 : $29,365,672
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 : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Brady Tkachuk $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Lias Andersson $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Samuel Poulin $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Lawson Crouse $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Julien Gauthier $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake DeBrusk $67,500 (4)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Josh Norris $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ilya Nikolaev $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Lindgren $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Tuch $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Serron Noel $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Scott Perunovich $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Maxim Cajkovic $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jordan Harris $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Layton Ahac $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Roslovic $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Tom Pyatt $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Riley Tufte $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Dominik Masin $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Joey Keane $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Villalta $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Joni Ortio $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Derek Forbort $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Brent Seabrook $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Clarke MacArthur $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Callahan $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Yegor Spiridonov $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Viktor Stalberg $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Mario Ferraro $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Maksim Zhukov $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players31
Salary Commitment
Year 9 : $1,812,500
Year 10 : $1,087,500
Year 11 : $707,500
Year 12 : $287,500
Salary Average Commitment
Year 9 : $124,000
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 - 5,652 - 94.20%
Level 2: 5000 - $60 - 4,993 - 99.86%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 99.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,737 - 86.83%
Farm Level 2: 1000 - $15 - 982 - 98.18%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,645 - 98.03%
Average Income per Game$1,234,769
Year to Date Revenue$19,756,300
Farm
Home Games Left26
Average Attendance - %2,718 - 90.61%
Average Income per Game$75,508
Year to Date Revenue$1,208,130

Expense

Pro Players Total Salaries$27,300,619
Farm Players Total Salaries$2,257,635
Coaches Total Salaries$2,555,300
Luxury Taxe Total$209,136
Special Salary Cap Value$0
Pro Year To Date Expenses$11,059,187
Farm Year To Date Expenses$1,243,241
Pro Salary Cap To Date$10,483,113
Farm Salary Cap To Date$861,582

Estimate

Pro Estimated Season Revenue$32,103,988
Farm Estimated Season Revenue$1,963,211
Pro Remaining Season Days90
Pro Expenses Per Days$201,783
Pro Estimated Expenses$18,160,470
Farm Remaining Season Days86
Farm Expenses Per Days$23,443
Farm Estimated Expenses$2,016,098
Estimated Season Expenses$20,176,568
Season Salary Cap$29,558,254
Estimate Under Maximum Salary Cap of $38,000,000$8,441,746
Estimate Over Minimum Salary Cap of $13,000,000 $16,558,254
Current Bank Account$117,533,377
Projected Bank Account$131,424,008

Pro Players Salaries

Andrew Raycroft $4,607,774 (3)
-Salary Remaining : $2,899,998
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jarome Iginla $2,364,780 (2)
-Salary Remaining : $1,488,323
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jordan Caron $1,894,237 (5)
-Salary Remaining : $1,192,177
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kyle Beach $1,850,925 (2)
-Salary Remaining : $1,164,918
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zach Parise $1,781,250 (1)
-Salary Remaining : $1,121,066
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Artem Anisimov $1,488,563 (4)
-Salary Remaining : $936,858
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Galiardi $1,476,000 (5)
-Salary Remaining : $928,951
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kris Letang $1,475,000 (4)
-Salary Remaining : $928,322
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tuukka Rask $1,407,590 (3)
-Salary Remaining : $885,896
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stefan Della Rovere $1,362,000 (1)
-Salary Remaining : $857,203
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Doug Rogers $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stefan Legein $900,000 (1)
-Salary Remaining : $566,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Michael Stone $897,500 (4)
-Salary Remaining : $564,860
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Elias Lindholm $845,000 (2)
-Salary Remaining : $531,818
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Julius Honka $775,000 (2)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brendan Perlini $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Rob Fabbri $700,000 (3)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Keith Yandle $625,000 (2)
-Salary Remaining : $393,357
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mark Pysyk $600,000 (3)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Carl Dahlstrom $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players20
Salary Commitment
Year 9 : $27,300,619
Year 10 : $23,257,369
Year 11 : $16,296,664
Year 12 : $7,231,300
Salary Average Commitment
Year 9 : $760,000
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $27,300,619
Year 10 : $23,257,369
Year 11 : $16,296,664
Year 12 : $7,231,300

Farm Players Salaries

Cory Schneider $128,885 (3)
Salary Remaining : $79,742
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexei Cherepanov $100,000 (2)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Patric Hornqvist $100,000 (4)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Kyle Chipchura $100,000 (2)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Madison Bowey $81,250 (2)
Salary Remaining : $50,270
Salary Average : $4,000
Salary Average Remaining : $2,475
K'Andre Miller $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Joe Pavelski $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Casey Mittelstadt $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Oettinger $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Kieffer Bellows $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Dal Colle $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Ville Heinola $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Nikita Scherbak $67,500 (1)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Nicolas Hague $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Westerlund $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael DiPietro $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ian McCoshen $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Mads Sogaard $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kaedan Korczak $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Robertson $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jacob Ragnarsson $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Bjugstad $60,000 (4)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Seth Barton $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Dillion Hamaliuk $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Xavier Bernard $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Keith Petruzzelli $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Davis Drewiske $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andreas Nodl $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Aleksi Heponiemi $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Matthew Stienburg $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Sami Lepisto $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Joni Ikonen $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Boo Nieves $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Volkov $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,257,635
Year 10 : $1,390,135
Year 11 : $728,885
Year 12 : $235,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $76,000
Year 11 : $40,000
Year 12 : $12,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,543 - 92.38%
Level 2: 5000 - $60 - 4,990 - 99.81%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,977 - 99.44%
Luxury : 1000 - $200 - 998 - 99.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,757 - 87.86%
Farm Level 2: 1000 - $15 - 984 - 98.43%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,509 - 97.27%
Average Income per Game$1,222,743
Year to Date Revenue$18,341,150
Farm
Home Games Left25
Average Attendance - %2,742 - 91.38%
Average Income per Game$76,268
Year to Date Revenue$1,296,550

Expense

Pro Players Total Salaries$26,743,272
Farm Players Total Salaries$2,648,250
Coaches Total Salaries$2,426,000
Luxury Taxe Total$193,899
Special Salary Cap Value$0
Pro Year To Date Expenses$10,141,370
Farm Year To Date Expenses$1,343,108
Pro Salary Cap To Date$9,721,513
Farm Salary Cap To Date$881,166

Estimate

Pro Estimated Season Revenue$33,014,070
Farm Estimated Season Revenue$1,906,691
Pro Remaining Season Days90
Pro Expenses Per Days$194,876
Pro Estimated Expenses$17,538,840
Farm Remaining Season Days86
Farm Expenses Per Days$28,419
Farm Estimated Expenses$2,444,034
Estimated Season Expenses$19,982,874
Season Salary Cap$29,391,522
Estimate Under Maximum Salary Cap of $38,000,000$8,608,478
Estimate Over Minimum Salary Cap of $13,000,000 $16,391,522
Current Bank Account$326,238,491
Projected Bank Account$341,176,378

Pro Players Salaries

Justin Papineau $2,416,742 (1)
-Salary Remaining : $1,521,026
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ryan Nugent-Hopkins $2,228,125 (4)
-Salary Remaining : $1,402,316
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Wayne Simmonds $1,958,780 (4)
-Salary Remaining : $1,232,799
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $1,853,750 (2)
-Salary Remaining : $1,166,696
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (5)
-Salary Remaining : $1,038,619
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brandon Saad $1,625,000 (5)
-Salary Remaining : $1,022,727
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ray Emery $1,567,500 (3)
-Salary Remaining : $986,538
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kaspars Daugavins $1,375,000 (3)
-Salary Remaining : $865,385
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,103,125 (4)
-Salary Remaining : $694,274
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jonathan Quick $1,087,500 (3)
-Salary Remaining : $684,441
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,060,000 (3)
-Salary Remaining : $667,133
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (2)
-Salary Remaining : $646,678
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Xavier Ouellet $1,000,000 (5)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brendan Mikkelson $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $0
-Salary Average Remaining : $0
Leon Draisaitl $800,000 (3)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Beat Forster $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $0
-Salary Average Remaining : $0
Darnell Nurse $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Frederik Gauthier $675,000 (2)
-Salary Remaining : $424,825
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stefan Elliott $625,000 (2)
-Salary Remaining : $393,357
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marc-Olivier Roy $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Clayton Stoner $540,000 (1)
-Salary Remaining : $339,860
-Salary Average : $0
-Salary Average Remaining : $0
Daniel Carcillo $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
David Liffiton $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $26,743,272
Year 10 : $22,386,530
Year 11 : $16,955,280
Year 12 : $9,565,280
Salary Average Commitment
Year 9 : $600,000
Year 10 : $520,000
Year 11 : $320,000
Year 12 : $200,000
Salary Cap with 1 Way Contract
Year 9 : $26,743,272
Year 10 : $22,386,530
Year 11 : $16,955,280
Year 12 : $9,565,280

Farm Players Salaries

Milan Lucic $500,000 (3)
Salary Remaining : $309,353
Salary Average : $40,000
Salary Average Remaining : $24,748
Alex Goligoski $112,000 (1)
Salary Remaining : $69,295
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Del Zotto $100,000 (1)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Carle $100,000 (2)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Anthony Stolarz $100,000 (5)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Stewart $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Jujhar Khaira $80,000 (3)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Moritz Seider $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Oliver Wahlstrom $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Boris Katchouk $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Cliff Pu $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Janne Kuokkanen $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Lassi Thomson $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Matthew Cairns $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Philip Gogulla $63,000 (2)
Salary Remaining : $38,978
Salary Average : $4,000
Salary Average Remaining : $2,475
Joel Broda $63,000 (1)
Salary Remaining : $38,978
Salary Average : $4,000
Salary Average Remaining : $2,475
Cameron Abney $62,500 (2)
Salary Remaining : $38,669
Salary Average : $0
Salary Average Remaining : $0
Lauri Korpikoski $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Nickerson $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Ginning $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ilya Konovalov $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Theo Ruth $56,250 (3)
Salary Remaining : $34,802
Salary Average : $4,000
Salary Average Remaining : $2,475
Olivier Rodrigue $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jayden Struble $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Allen $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Vaclav Karabacek $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nico Gross $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Quinn Olson $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Kassian $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Keegan Lowe $46,500 (1)
Salary Remaining : $28,770
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonas Røndbjerg $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Stuart Skinner $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Sven Andrighetto $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Kasper Kotkansalo $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Ville Pokka $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players35
Salary Commitment
Year 9 : $2,648,250
Year 10 : $1,616,750
Year 11 : $981,250
Year 12 : $440,000
Salary Average Commitment
Year 9 : $172,000
Year 10 : $96,000
Year 11 : $60,000
Year 12 : $24,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $98 - 5,948 - 95.94%
Level 2: 5200 - $72 - 4,753 - 91.41%
Level 3: 2200 - $47 - 2,071 - 94.12%
Level 4: 4200 - $30 - 4,164 - 99.15%
Luxury : 1200 - $233 - 1,104 - 92.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $27 - 1,996 - 99.80%
Farm Level 2: 1000 - $14 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,041 - 94.95%
Average Income per Game$1,277,693
Year to Date Revenue$20,443,087
Farm
Home Games Left26
Average Attendance - %2,996 - 99.86%
Average Income per Game$62,272
Year to Date Revenue$996,349

Expense

Pro Players Total Salaries$26,955,825
Farm Players Total Salaries$2,427,356
Coaches Total Salaries$2,249,400
Luxury Taxe Total$199,407
Special Salary Cap Value$0
Pro Year To Date Expenses$10,367,340
Farm Year To Date Expenses$1,362,408
Pro Salary Cap To Date$9,996,711
Farm Salary Cap To Date$886,023

Estimate

Pro Estimated Season Revenue$33,220,016
Farm Estimated Season Revenue$1,619,067
Pro Remaining Season Days90
Pro Expenses Per Days$195,495
Pro Estimated Expenses$17,594,550
Farm Remaining Season Days86
Farm Expenses Per Days$26,451
Farm Estimated Expenses$2,274,786
Estimated Season Expenses$19,869,336
Season Salary Cap$29,383,181
Estimate Under Maximum Salary Cap of $38,000,000$8,616,819
Estimate Over Minimum Salary Cap of $13,000,000 $16,383,181
Current Bank Account$344,916,302
Projected Bank Account$359,886,049

Pro Players Salaries

Oscar Moller $2,771,750 (4)
-Salary Remaining : $1,744,458
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (4)
-Salary Remaining : $1,447,552
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jared Cowen $2,100,000 (1)
-Salary Remaining : $1,321,678
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,034,375 (3)
-Salary Remaining : $1,280,376
-Salary Average : $0
-Salary Average Remaining : $0
Matt Taormina $1,911,600 (3)
-Salary Remaining : $1,203,105
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Evgeni Malkin $1,650,000 (2)
-Salary Remaining : $1,038,462
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (5)
-Salary Remaining : $1,000,699
-Salary Average : $0
-Salary Average Remaining : $0
Nikolai Zherdev $1,500,000 (2)
-Salary Remaining : $944,056
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nathan Gerbe $1,304,100 (3)
-Salary Remaining : $820,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Frantisek Lukes $1,250,000 (2)
-Salary Remaining : $786,713
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Auston Matthews $1,125,000 (5)
-Salary Remaining : $708,042
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Oscar Klefbom $1,125,000 (5)
-Salary Remaining : $708,042
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nathan Horton $905,000 (2)
-Salary Remaining : $569,580
-Salary Average : $0
-Salary Average Remaining : $0
Zac Rinaldo $750,000 (5)
-Salary Remaining : $472,028
-Salary Average : $0
-Salary Average Remaining : $0
Mason McDonald $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jay Rosehill $654,000 (1)
-Salary Remaining : $411,608
-Salary Average : $654,000
-Salary Average Remaining : $411,608
Shane Bowers $650,000 (1)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ben Holmstrom $600,000 (3)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brian Lee $585,000 (3)
-Salary Remaining : $368,182
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $500,000
-Salary Average Remaining : $314,685
Ronnie Attard $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
B.J. Crombeen $400,000 (3)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players22
Salary Commitment
Year 9 : $26,955,825
Year 10 : $23,051,825
Year 11 : $17,746,825
Year 12 : $9,661,750
Salary Average Commitment
Year 9 : $1,634,000
Year 10 : $440,000
Year 11 : $360,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $26,955,825
Year 10 : $23,051,825
Year 11 : $17,746,825
Year 12 : $9,661,750

Farm Players Salaries

David Aebischer $295,896 (4)
Salary Remaining : $183,072
Salary Average : $0
Salary Average Remaining : $0
Ales Hemsky $133,460 (2)
Salary Remaining : $82,572
Salary Average : $4,000
Salary Average Remaining : $2,475
Charlie McAvoy $112,500 (5)
Salary Remaining : $69,604
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Khokhlachev $104,625 (2)
Salary Remaining : $64,732
Salary Average : $4,000
Salary Average Remaining : $2,475
Masi Marjamaki $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Adrian Kempe $77,500 (1)
Salary Remaining : $47,950
Salary Average : $4,000
Salary Average Remaining : $2,475
Theo Peckham $76,875 (1)
Salary Remaining : $47,563
Salary Average : $0
Salary Average Remaining : $0
David Van Der Gulik $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Malcolm Subban $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Roman Tesliuk $69,000 (3)
Salary Remaining : $42,691
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Johnson $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Hartman $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Dylan Gambrell $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Arthur Kaliyev $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Mattias Samuelsson $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Seth Ambroz $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyson Strachan $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Veini Vehviläinen $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Sergei Shirokov $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Niskanen $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Mikko Kokkonen $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jiri Tlusty $60,000 (4)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Sami Vatanen $57,500 (1)
Salary Remaining : $35,576
Salary Average : $0
Salary Average Remaining : $0
Libor Hajek $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Eetu Tuulola $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Lukas Parik $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Paterson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Rob Schremp $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Colin Wilson $50,000 (5)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Fabian Zetterlund $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Leschyshyn $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Guillaume Latendresse $40,000 (3)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonathan Kovacevic $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Linus Arnesson $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,427,356
Year 10 : $1,860,481
Year 11 : $1,267,396
Year 12 : $663,396
Salary Average Commitment
Year 9 : $124,000
Year 10 : $92,000
Year 11 : $60,000
Year 12 : $20,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,664 - 80.91%
Level 2: 6000 - $60 - 5,508 - 91.80%
Level 3: 3000 - $35 - 2,524 - 84.14%
Level 4: 5000 - $25 - 4,525 - 90.51%
Luxury : 2000 - $200 - 1,110 - 55.48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,764 - 88.20%
Farm Level 2: 1000 - $15 - 983 - 98.33%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,331 - 84.05%
Average Income per Game$1,320,307
Year to Date Revenue$21,124,915
Farm
Home Games Left26
Average Attendance - %2,747 - 91.58%
Average Income per Game$76,488
Year to Date Revenue$1,223,800

Expense

Pro Players Total Salaries$31,859,093
Farm Players Total Salaries$2,539,034
Coaches Total Salaries$2,825,000
Luxury Taxe Total$234,191
Special Salary Cap Value$0
Pro Year To Date Expenses$12,371,628
Farm Year To Date Expenses$1,393,365
Pro Salary Cap To Date$11,735,961
Farm Salary Cap To Date$973,924

Estimate

Pro Estimated Season Revenue$34,327,987
Farm Estimated Season Revenue$1,988,675
Pro Remaining Season Days90
Pro Expenses Per Days$234,854
Pro Estimated Expenses$21,136,860
Farm Remaining Season Days86
Farm Expenses Per Days$26,180
Farm Estimated Expenses$2,251,480
Estimated Season Expenses$23,388,340
Season Salary Cap$34,398,127
Estimate Under Maximum Salary Cap of $38,000,000$3,601,873
Estimate Over Minimum Salary Cap of $13,000,000 $21,398,127
Current Bank Account$328,336,092
Projected Bank Account$341,264,414

Pro Players Salaries

Sidney Crosby $2,576,788 (4)
-Salary Remaining : $1,621,755
-Salary Average : $0
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (5)
-Salary Remaining : $1,409,790
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alexander Burmistrov $2,146,500 (1)
-Salary Remaining : $1,350,944
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Lashoff $1,991,575 (3)
-Salary Remaining : $1,253,439
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,965,937 (2)
-Salary Remaining : $1,237,303
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Christian Berglund $1,888,875 (1)
-Salary Remaining : $1,188,802
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ondrej Nemec $1,835,593 (1)
-Salary Remaining : $1,155,268
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kari Lehtonen $1,693,000 (3)
-Salary Remaining : $1,065,524
-Salary Average : $40,000
-Salary Average Remaining : $25,175
David Backes $1,675,200 (1)
-Salary Remaining : $1,054,322
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joe Ryan $1,627,500 (4)
-Salary Remaining : $1,024,301
-Salary Average : $0
-Salary Average Remaining : $0
Stanislav Chistov $1,503,000 (1)
-Salary Remaining : $945,944
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Branislav Fabry $1,493,875 (1)
-Salary Remaining : $940,201
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Al Montoya $1,120,000 (1)
-Salary Remaining : $704,895
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brady Calla $1,000,000 (1)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
William Nylander $825,000 (3)
-Salary Remaining : $519,231
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Corey Perry $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mark Fayne $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Adams $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pontus Aberg $776,250 (4)
-Salary Remaining : $488,549
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mikko Rantanen $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marko Dano $650,000 (2)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dion Phaneuf $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Igor Shestyorkin $600,000 (2)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brandon Carlo $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players24
Salary Commitment
Year 9 : $31,859,093
Year 10 : $16,196,050
Year 11 : $12,480,113
Year 12 : $7,970,538
Salary Average Commitment
Year 9 : $840,000
Year 10 : $360,000
Year 11 : $200,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $31,859,093
Year 10 : $16,196,050
Year 11 : $12,480,113
Year 12 : $7,970,538

Farm Players Salaries

Jamie McGinn $285,000 (1)
Salary Remaining : $176,331
Salary Average : $4,000
Salary Average Remaining : $2,475
Brandon McMillan $171,800 (1)
Salary Remaining : $106,294
Salary Average : $4,000
Salary Average Remaining : $2,475
Jhonas Enroth $150,000 (3)
Salary Remaining : $92,806
Salary Average : $4,000
Salary Average Remaining : $2,475
Torey Krug $133,333 (1)
Salary Remaining : $82,494
Salary Average : $4,000
Salary Average Remaining : $2,475
Viktor Tikhonov $118,900 (1)
Salary Remaining : $73,564
Salary Average : $4,000
Salary Average Remaining : $2,475
Vladimir Sobotka $75,001 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Kirby Dach $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Barrett Hayton $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Roope Hintz $70,000 (4)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Jett Woo $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Wade Allison $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Philip Tomasino $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jesper Boqvist $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
J.T. Compher $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Vlasic $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Gustav Olofsson $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Eddie Lack $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Dustin Brown $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Drury $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Keegan Kanzig $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Kevin Bahl $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Cole Schwindt $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Brandon Hickey $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Glover $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Anton Karlsson $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Dennis Persson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Chlapik $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrew Desjardins $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Bryan Bickell $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Vitek Vanecek $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Caleb Jones $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Studnicka $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrei Altybarmakyan $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Colton Point $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,539,034
Year 10 : $1,045,000
Year 11 : $640,000
Year 12 : $70,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $64,000
Year 11 : $36,000
Year 12 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 5,169 - 73.84%
Level 2: 6000 - $63 - 5,382 - 89.71%
Level 3: 3000 - $35 - 2,488 - 82.92%
Level 4: 4000 - $27 - 3,993 - 99.83%
Luxury : 2000 - $240 - 897 - 44.83%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 2,367 - 78.91%
Farm Level 2: 2000 - $16 - 1,958 - 97.90%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %17,929 - 81.49%
Average Income per Game$1,276,403
Year to Date Revenue$21,698,856
Farm
Home Games Left26
Average Attendance - %4,326 - 86.51%
Average Income per Game$118,924
Year to Date Revenue$1,902,787

Expense

Pro Players Total Salaries$29,768,538
Farm Players Total Salaries$2,128,100
Coaches Total Salaries$2,902,000
Luxury Taxe Total$212,514
Special Salary Cap Value$0
Pro Year To Date Expenses$10,838,123
Farm Year To Date Expenses$1,190,322
Pro Salary Cap To Date$10,652,803
Farm Salary Cap To Date$770,907

Estimate

Pro Estimated Season Revenue$31,910,082
Farm Estimated Season Revenue$3,092,029
Pro Remaining Season Days90
Pro Expenses Per Days$211,668
Pro Estimated Expenses$19,050,120
Farm Remaining Season Days86
Farm Expenses Per Days$23,224
Farm Estimated Expenses$1,997,264
Estimated Season Expenses$21,047,384
Season Salary Cap$31,896,638
Estimate Under Maximum Salary Cap of $38,000,000$6,103,362
Estimate Over Minimum Salary Cap of $13,000,000 $18,896,638
Current Bank Account$325,223,849
Projected Bank Account$339,178,576

Pro Players Salaries

Pekka Rinne $2,418,438 (3)
-Salary Remaining : $1,522,094
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (4)
-Salary Remaining : $1,492,788
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Foligno $1,957,500 (5)
-Salary Remaining : $1,231,993
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sean Couturier $1,900,000 (5)
-Salary Remaining : $1,195,804
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Erik Johnson $1,797,500 (3)
-Salary Remaining : $1,131,294
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $1,772,500 (5)
-Salary Remaining : $1,115,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Boone Jenner $1,606,250 (4)
-Salary Remaining : $1,010,927
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brad Marchand $1,468,475 (3)
-Salary Remaining : $924,215
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pavol Sedov $1,348,500 (1)
-Salary Remaining : $848,706
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stephane Veilleux $1,097,500 (1)
-Salary Remaining : $690,734
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andy Rogers $1,060,000 (3)
-Salary Remaining : $667,133
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,025,000 (1)
-Salary Remaining : $645,105
-Salary Average : $0
-Salary Average Remaining : $0
Mark Jankowski $1,000,000 (5)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brent Burns $945,000 (1)
-Salary Remaining : $594,755
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Martin Jones $875,000 (1)
-Salary Remaining : $550,699
-Salary Average : $0
-Salary Average Remaining : $0
Curtis Lazar $800,000 (2)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Martin Hanzal $800,000 (3)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tobias Enstrom $800,000 (2)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kasperi Kapanen $775,000 (3)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Noah Hanifin $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dylan McIlrath $700,000 (2)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nicolas Petan $650,000 (2)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alex DeBrincat $650,000 (5)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Maxim Trunev $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brad Malone $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players25
Salary Commitment
Year 9 : $29,768,538
Year 10 : $23,277,538
Year 11 : $20,327,538
Year 12 : $12,008,125
Salary Average Commitment
Year 9 : $800,000
Year 10 : $600,000
Year 11 : $440,000
Year 12 : $320,000
Salary Cap with 1 Way Contract
Year 9 : $29,768,538
Year 10 : $23,277,538
Year 11 : $20,327,538
Year 12 : $12,008,125

Farm Players Salaries

Dave Bolland $91,000 (1)
Salary Remaining : $56,302
Salary Average : $4,000
Salary Average Remaining : $2,475
Lane Manson $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrei Kostitsyn $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Miro Heiskanen $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakob Pelletier $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Zachary Fucale $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Noah Juulsen $75,000 (4)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Anton Rodin $72,500 (1)
Salary Remaining : $44,856
Salary Average : $4,000
Salary Average Remaining : $2,475
Sean Durzi $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Linus Lindström $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Cal Foote $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Romanov $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nils Höglander $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Bill Arnold $64,600 (2)
Salary Remaining : $39,968
Salary Average : $4,000
Salary Average Remaining : $2,475
Daniel Winnik $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Phil Grubauer $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Dalton Thrower $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Corey Potter $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Donally $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
David Desharnais $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ilya Sorokin $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Zack Phillips $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Sauer $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Kris Versteeg $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Luke Green $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Mattias Norlinder $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Cameron Hillis $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Martin Reway $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Wouter Peeters $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexandar Georgiev $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Daniel Sprong $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Patrice Cormier $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Connor Crisp $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrei Mironov $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,128,100
Year 10 : $969,600
Year 11 : $510,000
Year 12 : $140,000
Salary Average Commitment
Year 9 : $136,000
Year 10 : $64,000
Year 11 : $32,000
Year 12 : $8,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,578 - 92.96%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,762 - 88.11%
Farm Level 2: 1000 - $15 - 992 - 99.17%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,578 - 97.65%
Average Income per Game$1,227,756
Year to Date Revenue$19,644,100
Farm
Home Games Left26
Average Attendance - %2,754 - 91.79%
Average Income per Game$76,550
Year to Date Revenue$1,224,795

Expense

Pro Players Total Salaries$30,908,075
Farm Players Total Salaries$2,181,800
Coaches Total Salaries$3,219,000
Luxury Taxe Total$217,330
Special Salary Cap Value$0
Pro Year To Date Expenses$11,563,264
Farm Year To Date Expenses$1,439,400
Pro Salary Cap To Date$10,893,162
Farm Salary Cap To Date$901,397

Estimate

Pro Estimated Season Revenue$31,921,662
Farm Estimated Season Revenue$1,990,292
Pro Remaining Season Days90
Pro Expenses Per Days$228,784
Pro Estimated Expenses$20,590,560
Farm Remaining Season Days86
Farm Expenses Per Days$25,847
Farm Estimated Expenses$2,222,842
Estimated Season Expenses$22,813,402
Season Salary Cap$33,089,875
Estimate Under Maximum Salary Cap of $38,000,000$4,910,125
Estimate Over Minimum Salary Cap of $13,000,000 $20,089,875
Current Bank Account$279,280,060
Projected Bank Account$290,378,612

Pro Players Salaries

Luke Schenn $2,700,000 (2)
-Salary Remaining : $1,699,301
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Daniel Sedin $2,232,750 (2)
-Salary Remaining : $1,405,227
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,025,000 (5)
-Salary Remaining : $1,274,476
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Gabriel Landeskog $1,987,500 (2)
-Salary Remaining : $1,250,874
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Ellis $1,987,500 (3)
-Salary Remaining : $1,250,874
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mikko Koskinen $1,925,000 (3)
-Salary Remaining : $1,211,538
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jordan Schroeder $1,617,000 (5)
-Salary Remaining : $1,017,692
-Salary Average : $0
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (4)
-Salary Remaining : $868,531
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Tavares $1,359,375 (1)
-Salary Remaining : $855,551
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Toffoli $1,207,500 (2)
-Salary Remaining : $759,965
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joseph Pearce $1,200,000 (1)
-Salary Remaining : $755,245
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jordan Eberle $1,125,000 (1)
-Salary Remaining : $708,042
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Johnny Boychuk $1,043,950 (2)
-Salary Remaining : $657,031
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Evgeny Kuznetsov $975,000 (1)
-Salary Remaining : $613,636
-Salary Average : $0
-Salary Average Remaining : $0
Eric Nystrom $900,000 (2)
-Salary Remaining : $566,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Magnus Hellberg $880,000 (2)
-Salary Remaining : $553,846
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Josh Bailey $812,500 (2)
-Salary Remaining : $511,364
-Salary Average : $0
-Salary Average Remaining : $0
Anthony Beauvillier $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jonas Brodin $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Griffin Reinhart $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Trevor Zegras $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mathew Barzal $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Erik Karlsson $650,000 (2)
-Salary Remaining : $409,091
-Salary Average : $0
-Salary Average Remaining : $0
Brock McGinn $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Thomas Hickey $550,000 (1)
-Salary Remaining : $346,154
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players25
Salary Commitment
Year 9 : $30,908,075
Year 10 : $23,598,700
Year 11 : $11,184,500
Year 12 : $6,522,000
Salary Average Commitment
Year 9 : $720,000
Year 10 : $480,000
Year 11 : $280,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $30,908,075
Year 10 : $23,598,700
Year 11 : $11,184,500
Year 12 : $6,522,000

Farm Players Salaries

Scott Mayfield $97,800 (1)
Salary Remaining : $60,509
Salary Average : $4,000
Salary Average Remaining : $2,475
Denis Malgin $86,500 (3)
Salary Remaining : $53,518
Salary Average : $4,000
Salary Average Remaining : $2,475
Isac Lundeström $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Olli Juolevi $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Zadina $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Hughes $75,000 (3)
Salary Remaining : $46,403
Salary Average : $75,000
Salary Average Remaining : $46,403
Kirill Kabanov $72,500 (2)
Salary Remaining : $44,856
Salary Average : $4,000
Salary Average Remaining : $2,475
Joacim Eriksson $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Carl Grundström $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ty Dellandrea $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Dominik Bokk $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kole Lind $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Vitalii Abramov $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Thatcher Demko $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Simon Holmström $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Yegor Korshkov $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Erne $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Calle Jarnkrok $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonatan Berggren $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Gustav Nyquist $59,000 (2)
Salary Remaining : $36,504
Salary Average : $4,000
Salary Average Remaining : $2,475
Olof Lindbom $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Brock Nelson $55,000 (1)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jacob Olofsson $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Niklas Nordgren $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Samuel Bolduc $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Matt Martin $53,500 (2)
Salary Remaining : $33,101
Salary Average : $4,000
Salary Average Remaining : $2,475
Gabriel Carlsson $50,000 (4)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Anttoni Honka $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonah Gadjovich $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Aleksi Saarela $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ethan Bear $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Riley Damiani $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Rathbone $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Oskari Laaksonen $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Reilly Walsh $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Casey Cizikas $37,500 (1)
Salary Remaining : $23,201
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players36
Salary Commitment
Year 9 : $2,181,800
Year 10 : $1,751,500
Year 11 : $716,500
Year 12 : $320,000
Salary Average Commitment
Year 9 : $215,000
Year 10 : $183,000
Year 11 : $115,000
Year 12 : $20,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,997 - 99.94%
Level 2: 5000 - $70 - 4,175 - 83.50%
Level 3: 2000 - $45 - 1,811 - 90.56%
Level 4: 4000 - $30 - 3,992 - 99.81%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,990 - 99.50%
Farm Level 2: 1000 - $15 - 989 - 98.94%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,975 - 94.31%
Average Income per Game$1,183,208
Year to Date Revenue$18,931,320
Farm
Home Games Left25
Average Attendance - %2,979 - 99.31%
Average Income per Game$64,591
Year to Date Revenue$1,098,050

Expense

Pro Players Total Salaries$30,816,491
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$220,694
Special Salary Cap Value$0
Pro Year To Date Expenses$11,598,763
Farm Year To Date Expenses$1,052,403
Pro Salary Cap To Date$11,061,364
Farm Salary Cap To Date$728,308

Estimate

Pro Estimated Season Revenue$30,763,395
Farm Estimated Season Revenue$1,614,779
Pro Remaining Season Days90
Pro Expenses Per Days$225,640
Pro Estimated Expenses$20,307,600
Farm Remaining Season Days86
Farm Expenses Per Days$18,201
Farm Estimated Expenses$1,565,286
Estimated Season Expenses$21,872,886
Season Salary Cap$32,496,491
Estimate Under Maximum Salary Cap of $38,000,000$5,503,509
Estimate Over Minimum Salary Cap of $13,000,000 $19,496,491
Current Bank Account$193,350,818
Projected Bank Account$203,856,106

Pro Players Salaries

Joe Thornton $2,847,288 (3)
-Salary Remaining : $1,791,999
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Michal Vondrka $2,760,000 (1)
-Salary Remaining : $1,737,063
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Trevor Byrne $2,604,128 (1)
-Salary Remaining : $1,638,962
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dennis Wideman $2,483,125 (1)
-Salary Remaining : $1,562,806
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (2)
-Salary Remaining : $1,400,350
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kevin Poulin $2,076,563 (5)
-Salary Remaining : $1,306,928
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Phillip Danault $1,650,000 (4)
-Salary Remaining : $1,038,462
-Salary Average : $40,000
-Salary Average Remaining : $25,175
David Legwand $1,496,325 (2)
-Salary Remaining : $941,743
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John-Michael Liles $1,442,187 (1)
-Salary Remaining : $907,670
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jakub Kindl $1,400,000 (3)
-Salary Remaining : $881,119
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,310,000 (2)
-Salary Remaining : $824,476
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Rick Nash $1,184,875 (1)
-Salary Remaining : $745,726
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jeff Tambellini $937,000 (1)
-Salary Remaining : $589,720
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brock Boeser $800,000 (4)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alexander Wennberg $775,000 (2)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jake Virtanen $775,000 (3)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dmytro Timashov $600,000 (2)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Vince Dunn $500,000 (4)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dylan Sikura $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sergei Zborovskiy $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Ludvig $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kevin Stenlund $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Josh Jacobs $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Adam Ruzicka $450,000 (1)
-Salary Remaining : $283,217
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players24
Salary Commitment
Year 9 : $30,816,491
Year 10 : $18,455,176
Year 11 : $11,048,851
Year 12 : $5,026,563
Salary Average Commitment
Year 9 : $880,000
Year 10 : $600,000
Year 11 : $320,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $30,816,491
Year 10 : $18,455,176
Year 11 : $11,048,851
Year 12 : $5,026,563

Farm Players Salaries

Scottie Upshall $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Chytil $77,500 (1)
Salary Remaining : $47,950
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Boqvist $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Albin Eriksson $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Sebastian Aho $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
John Beecher $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Lintuniemi $62,500 (3)
Salary Remaining : $38,669
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Butler $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Petr Kalus $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Charles Hudon $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jeremy Morin $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan White $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Matias Maccelli $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Khovanov $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Artemi Kniazev $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Maxim Mamin $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonas Siegenthaler $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Erik Cernak $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Thang $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Julius Nattinen $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Zachary Émond $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Sami Aittokallio $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Eamon McAdam $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Mark Olver $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Benn Ferriero $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Eetu Luostarinen $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Liam Hawel $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
MacKenzie Entwistle $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Collins $40,000 (3)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players30
Salary Commitment
Year 9 : $1,680,000
Year 10 : $727,500
Year 11 : $282,500
Year 12 : $0
Salary Average Commitment
Year 9 : $120,000
Year 10 : $52,000
Year 11 : $20,000
Year 12 : $0

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 5,873 - 78.31%
Level 2: 6500 - $60 - 5,439 - 83.68%
Level 3: 5500 - $30 - 2,595 - 47.18%
Level 4: 5000 - $28 - 4,476 - 89.52%
Luxury : 1500 - $200 - 1,149 - 76.60%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 2,534 - 72.40%
Farm Level 2: 2500 - $30 - 1,314 - 52.55%
Farm Total Capacity :6000

Income

Home Games Left26
Average Attendance - %19,532 - 75.12%
Average Income per Game$1,346,602
Year to Date Revenue$21,545,634
Farm
Home Games Left26
Average Attendance - %3,848 - 64.13%
Average Income per Game$140,777
Year to Date Revenue$2,252,430

Expense

Pro Players Total Salaries$25,403,551
Farm Players Total Salaries$2,344,500
Coaches Total Salaries$2,707,000
Luxury Taxe Total$187,156
Special Salary Cap Value$0
Pro Year To Date Expenses$9,740,139
Farm Year To Date Expenses$1,562,107
Pro Salary Cap To Date$9,384,350
Farm Salary Cap To Date$896,003

Estimate

Pro Estimated Season Revenue$35,011,655
Farm Estimated Season Revenue$3,660,199
Pro Remaining Season Days90
Pro Expenses Per Days$184,360
Pro Estimated Expenses$16,592,400
Farm Remaining Season Days86
Farm Expenses Per Days$29,435
Farm Estimated Expenses$2,531,410
Estimated Season Expenses$19,123,810
Season Salary Cap$27,748,051
Estimate Under Maximum Salary Cap of $38,000,000$10,251,949
Estimate Over Minimum Salary Cap of $13,000,000 $14,748,051
Current Bank Account$273,121,198
Projected Bank Account$292,669,242

Pro Players Salaries

Jamie Storr $3,884,976 (1)
-Salary Remaining : $2,445,090
-Salary Average : $0
-Salary Average Remaining : $0
Markus Granlund $1,875,000 (5)
-Salary Remaining : $1,180,070
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nicklas Bergfors $1,853,125 (3)
-Salary Remaining : $1,166,302
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (5)
-Salary Remaining : $1,062,063
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (5)
-Salary Remaining : $1,022,727
-Salary Average : $650,000
-Salary Average Remaining : $409,091
Nail Yakupov $1,319,625 (4)
-Salary Remaining : $830,533
-Salary Average : $0
-Salary Average Remaining : $0
Travis Zajac $1,237,688 (5)
-Salary Remaining : $778,964
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sam Gagner $1,147,500 (3)
-Salary Remaining : $722,203
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (4)
-Salary Remaining : $701,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nigel Dawes $1,103,437 (2)
-Salary Remaining : $694,471
-Salary Average : $882,750
-Salary Average Remaining : $555,577
Kyle Wellwood $1,100,000 (5)
-Salary Remaining : $692,308
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Patrick Davis $1,093,750 (2)
-Salary Remaining : $688,374
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,087,500 (2)
-Salary Remaining : $684,441
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,000,000 (1)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Klingberg $873,450 (3)
-Salary Remaining : $549,724
-Salary Average : $647,000
-Salary Average Remaining : $407,203
Kevin Labanc $800,000 (5)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
John Quenneville $775,000 (3)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alex Chiasson $675,000 (4)
-Salary Remaining : $424,825
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Patrick Sieloff $650,000 (1)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Roland McKeown $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players20
Salary Commitment
Year 9 : $25,403,551
Year 10 : $19,868,575
Year 11 : $16,583,888
Year 12 : $11,434,813
Salary Average Commitment
Year 9 : $2,579,750
Year 10 : $2,499,750
Year 11 : $1,617,000
Year 12 : $890,000
Salary Cap with 1 Way Contract
Year 9 : $25,403,551
Year 10 : $19,868,575
Year 11 : $16,583,888
Year 12 : $11,434,813

Farm Players Salaries

Mike Brown $114,500 (1)
Salary Remaining : $70,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Kyle Clifford $100,000 (3)
Salary Remaining : $61,871
Salary Average : $0
Salary Average Remaining : $0
Loui Eriksson $100,000 (3)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Mark Stuart $92,950 (1)
Salary Remaining : $57,509
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (3)
Salary Remaining : $55,683
Salary Average : $4,000
Salary Average Remaining : $2,475
Nathan Paetsch $78,300 (1)
Salary Remaining : $48,445
Salary Average : $4,000
Salary Average Remaining : $2,475
Henrik Borgström $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Ilya Samsonov $75,000 (4)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Suzuki $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Joel Farabee $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Logan Stanley $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Cam York $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
AJ Thelen $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
David Booth $70,000 (5)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Sonny Milano $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Peter Holland $68,750 (3)
Salary Remaining : $42,536
Salary Average : $0
Salary Average Remaining : $0
Tyler Benson $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jean-Christophe Beaudin $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Sean Day $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Keegan Kolesar $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Bobby Brink $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Markus Niemelainen $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Brandon Prust $60,000 (5)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ruslan Iskhakov $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Murphy $60,000 (5)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Albin Grewe $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Alex Stalock $60,000 (5)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ty Emberson $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Vladislav Kolyachonok $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Gianni Fairbrother $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Roope Laavainen $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Olle Eriksson Ek $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Badini $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Matthew Strome $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players34
Salary Commitment
Year 9 : $2,344,500
Year 10 : $1,848,750
Year 11 : $1,463,750
Year 12 : $800,000
Salary Average Commitment
Year 9 : $124,000
Year 10 : $100,000
Year 11 : $76,000
Year 12 : $48,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $85 - 5,389 - 89.82%
Level 2: 5000 - $80 - 3,444 - 68.87%
Level 3: 2000 - $75 - 1,160 - 58.01%
Level 4: 4000 - $70 - 1,687 - 42.18%
Luxury : 1000 - $125 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 1,998 - 99.89%
Farm Level 2: 1000 - $8 - 870 - 86.99%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %12,680 - 70.45%
Average Income per Game$1,169,953
Year to Date Revenue$18,719,255
Farm
Home Games Left25
Average Attendance - %2,868 - 95.59%
Average Income per Game$42,296
Year to Date Revenue$719,036

Expense

Pro Players Total Salaries$24,113,643
Farm Players Total Salaries$2,264,125
Coaches Total Salaries$2,147,600
Luxury Taxe Total$187,069
Special Salary Cap Value$0
Pro Year To Date Expenses$9,712,240
Farm Year To Date Expenses$1,344,187
Pro Salary Cap To Date$9,379,567
Farm Salary Cap To Date$867,598

Estimate

Pro Estimated Season Revenue$30,418,789
Farm Estimated Season Revenue$1,057,406
Pro Remaining Season Days90
Pro Expenses Per Days$174,904
Pro Estimated Expenses$15,741,360
Farm Remaining Season Days86
Farm Expenses Per Days$25,281
Farm Estimated Expenses$2,174,166
Estimated Season Expenses$17,915,526
Season Salary Cap$26,377,768
Estimate Under Maximum Salary Cap of $38,000,000$11,622,232
Estimate Over Minimum Salary Cap of $13,000,000 $13,377,768
Current Bank Account$258,378,566
Projected Bank Account$271,939,235

Pro Players Salaries

Brett Carson $2,392,500 (3)
-Salary Remaining : $1,505,769
-Salary Average : $0
-Salary Average Remaining : $0
Dany Heatley $2,155,906 (1)
-Salary Remaining : $1,356,864
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Vasilevski $1,987,500 (5)
-Salary Remaining : $1,250,874
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nicolas Corbeil $1,874,612 (3)
-Salary Remaining : $1,179,826
-Salary Average : $0
-Salary Average Remaining : $0
Braden Holtby $1,509,375 (4)
-Salary Remaining : $949,956
-Salary Average : $0
-Salary Average Remaining : $0
Max Warn $1,325,000 (2)
-Salary Remaining : $833,916
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $1,125,000 (2)
-Salary Remaining : $708,042
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Patrik Laine $1,125,000 (5)
-Salary Remaining : $708,042
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Hampus Lindholm $1,012,500 (3)
-Salary Remaining : $637,238
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jaden Schwartz $1,000,000 (4)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Keaton Ellerby $968,750 (4)
-Salary Remaining : $609,703
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $812,500 (1)
-Salary Remaining : $511,364
-Salary Average : $0
-Salary Average Remaining : $0
Dustin Boyd $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Elias Pettersson $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Quinn Hughes $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jakub Vrana $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Pavel Zacha $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joel Eriksson Ek $725,000 (4)
-Salary Remaining : $456,294
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joshua Ho-Sang $700,000 (3)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zach Budish $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Robert Hagg $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Sami Niku $400,000 (1)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players22
Salary Commitment
Year 9 : $24,113,643
Year 10 : $17,995,237
Year 11 : $13,295,237
Year 12 : $7,315,625
Salary Average Commitment
Year 9 : $600,000
Year 10 : $400,000
Year 11 : $240,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $24,113,643
Year 10 : $17,995,237
Year 11 : $13,295,237
Year 12 : $7,315,625

Farm Players Salaries

Brett Ritchie $217,600 (1)
Salary Remaining : $134,630
Salary Average : $4,000
Salary Average Remaining : $2,475
Cory Emmerton $196,075 (4)
Salary Remaining : $121,313
Salary Average : $4,000
Salary Average Remaining : $2,475
Derick Brassard $175,200 (1)
Salary Remaining : $108,397
Salary Average : $4,000
Salary Average Remaining : $2,475
Bryce Swan $124,500 (1)
Salary Remaining : $77,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Strome $93,750 (1)
Salary Remaining : $58,004
Salary Average : $0
Salary Average Remaining : $0
Michael Funk $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Victor Söderström $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Dennis Cholowski $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jack Johnson $72,000 (1)
Salary Remaining : $44,547
Salary Average : $4,000
Salary Average Remaining : $2,475
Jan Jenik $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Hronek $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Albert Johansson $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Konstantin Zakharov $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Sergei Kostitsyn $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Vladi Firstov $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyson Barrie $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Niklas Hansson $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Aliaksei Protas $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Semyon Der-Arguchintsev $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Chmelevski $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Joonas Lyytinen $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Casey Nelson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nicolas Aube-Kubel $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ivan Prosvetov $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Michal Teplý $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Daniel Vladar $50,000 (4)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Blake Geoffrion $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
David Honzik $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Kenndal McArdle $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Lucas Elvenes $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players30
Salary Commitment
Year 9 : $2,264,125
Year 10 : $916,075
Year 11 : $811,075
Year 12 : $386,075
Salary Average Commitment
Year 9 : $116,000
Year 10 : $52,000
Year 11 : $44,000
Year 12 : $16,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $95 - 5,996 - 99.93%
Level 2: 5000 - $64 - 4,990 - 99.80%
Level 3: 2000 - $43 - 1,960 - 98.00%
Level 4: 4000 - $34 - 3,635 - 90.87%
Luxury : 1000 - $233 - 977 - 97.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,559 - 77.93%
Farm Level 2: 1000 - $20 - 881 - 88.10%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,557 - 97.54%
Average Income per Game$1,258,313
Year to Date Revenue$21,391,314
Farm
Home Games Left25
Average Attendance - %2,440 - 81.32%
Average Income per Game$74,589
Year to Date Revenue$1,268,006

Expense

Pro Players Total Salaries$23,311,375
Farm Players Total Salaries$2,442,808
Coaches Total Salaries$2,519,000
Luxury Taxe Total$174,104
Special Salary Cap Value$0
Pro Year To Date Expenses$9,415,675
Farm Year To Date Expenses$1,141,045
Pro Salary Cap To Date$8,731,493
Farm Salary Cap To Date$884,436

Estimate

Pro Estimated Season Revenue$31,457,815
Farm Estimated Season Revenue$1,864,715
Pro Remaining Season Days90
Pro Expenses Per Days$175,926
Pro Estimated Expenses$15,833,340
Farm Remaining Season Days86
Farm Expenses Per Days$22,416
Farm Estimated Expenses$1,927,776
Estimated Season Expenses$17,761,116
Season Salary Cap$25,754,183
Estimate Under Maximum Salary Cap of $38,000,000$12,245,817
Estimate Over Minimum Salary Cap of $13,000,000 $12,754,183
Current Bank Account$251,792,442
Projected Bank Account$267,353,856

Pro Players Salaries

Jean-Sebastien Giguere $2,425,200 (1)
-Salary Remaining : $1,526,350
-Salary Average : $0
-Salary Average Remaining : $0
Phil Kessel $2,324,800 (3)
-Salary Remaining : $1,463,161
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,030,000 (1)
-Salary Remaining : $1,277,622
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $1,820,500 (5)
-Salary Remaining : $1,145,769
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (4)
-Salary Remaining : $911,958
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,394,500 (3)
-Salary Remaining : $877,657
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $1,123,750 (1)
-Salary Remaining : $707,255
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kirill Tulupov $1,025,000 (3)
-Salary Remaining : $645,105
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $934,375 (4)
-Salary Remaining : $588,068
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Max Jones $812,500 (5)
-Salary Remaining : $511,364
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Haydn Fleury $775,000 (2)
-Salary Remaining : $487,762
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brett Sonne $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $0
-Salary Average Remaining : $0
German Rubtsov $750,000 (5)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ivan Barbashev $750,000 (2)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Thomas Chabot $650,000 (3)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Adam McQuaid $600,000 (2)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Deryk Engelland $546,750 (2)
-Salary Remaining : $344,108
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brian Boyle $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zachary Lauzon $450,000 (1)
-Salary Remaining : $283,217
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Luke Gazdic $400,000 (1)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Cody McLeod $400,000 (1)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Derek Dorsett $400,000 (1)
-Salary Remaining : $251,748
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $23,311,375
Year 10 : $14,832,425
Year 11 : $12,160,675
Year 12 : $5,766,375
Salary Average Commitment
Year 9 : $560,000
Year 10 : $320,000
Year 11 : $160,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $23,311,375
Year 10 : $14,832,425
Year 11 : $12,160,675
Year 12 : $5,766,375

Farm Players Salaries

James Neal $147,214 (4)
Salary Remaining : $91,082
Salary Average : $4,000
Salary Average Remaining : $2,475
Lauri Tukonen $110,000 (2)
Salary Remaining : $68,058
Salary Average : $4,000
Salary Average Remaining : $2,475
James Reimer $103,750 (4)
Salary Remaining : $64,191
Salary Average : $4,000
Salary Average Remaining : $2,475
Bruno Gervais $100,000 (4)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Jonathan Bernier $98,438 (5)
Salary Remaining : $60,904
Salary Average : $0
Salary Average Remaining : $0
Luca Caputi $85,156 (4)
Salary Remaining : $52,687
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakub Zboril $81,250 (5)
Salary Remaining : $50,270
Salary Average : $4,000
Salary Average Remaining : $2,475
Kaapo Kakko $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Liam Foudy $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Connor McMichael $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael McLeod $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Vincent Trocheck $71,500 (1)
Salary Remaining : $44,237
Salary Average : $4,000
Salary Average Remaining : $2,475
Mats Zuccarello $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
John McFarland $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan MacInnis $67,500 (3)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Jacob Larsson $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Morgan Klimchuk $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Pyotr Kochetkov $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Pierre-Olivier Joseph $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Karl Henriksson $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Lukáš Dostál $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Calen Addison $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Taylor Cammarata $60,000 (4)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ville Husso $58,000 (1)
Salary Remaining : $35,885
Salary Average : $4,000
Salary Average Remaining : $2,475
Axel Andersson $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Nathan Légaré $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Nils Backstrom $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Marcus Hogberg $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Malte Setkov $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Callum Booth $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Devin Setoguchi $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nikita Okhotyuk $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Benjamin Mirageas $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Remi Elie $40,000 (2)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyler Bertuzzi $40,000 (3)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Santeri Virtanen $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players36
Salary Commitment
Year 9 : $2,442,808
Year 10 : $2,158,308
Year 11 : $1,303,308
Year 12 : $815,808
Salary Average Commitment
Year 9 : $140,000
Year 10 : $120,000
Year 11 : $64,000
Year 12 : $32,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 5,533 - 79.04%
Level 2: 6000 - $70 - 4,072 - 67.87%
Level 3: 3000 - $40 - 2,501 - 83.37%
Level 4: 5000 - $30 - 4,234 - 84.67%
Luxury : 2000 - $175 - 1,321 - 66.07%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,787 - 59.57%
Farm Level 2: 2000 - $30 - 1,045 - 52.26%
Farm Total Capacity :5000

Income

Home Games Left26
Average Attendance - %17,661 - 76.79%
Average Income per Game$1,296,601
Year to Date Revenue$20,745,620
Farm
Home Games Left27
Average Attendance - %2,832 - 56.64%
Average Income per Game$120,704
Year to Date Revenue$1,810,560

Expense

Pro Players Total Salaries$28,793,398
Farm Players Total Salaries$2,217,987
Coaches Total Salaries$2,760,000
Luxury Taxe Total$193,615
Special Salary Cap Value$0
Pro Year To Date Expenses$10,077,328
Farm Year To Date Expenses$1,507,049
Pro Salary Cap To Date$9,706,699
Farm Salary Cap To Date$835,992

Estimate

Pro Estimated Season Revenue$33,711,632
Farm Estimated Season Revenue$3,259,008
Pro Remaining Season Days90
Pro Expenses Per Days$208,345
Pro Estimated Expenses$18,751,050
Farm Remaining Season Days86
Farm Expenses Per Days$28,619
Farm Estimated Expenses$2,461,234
Estimated Season Expenses$21,212,284
Season Salary Cap$31,011,385
Estimate Under Maximum Salary Cap of $38,000,000$6,988,615
Estimate Over Minimum Salary Cap of $13,000,000 $18,011,385
Current Bank Account$239,522,169
Projected Bank Account$255,280,525

Pro Players Salaries

T.J. Oshie $2,616,409 (3)
-Salary Remaining : $1,646,691
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,285,625 (4)
-Salary Remaining : $1,438,505
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,236,250 (3)
-Salary Remaining : $1,407,430
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Seth Jones $2,212,500 (5)
-Salary Remaining : $1,392,483
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Aleksander Barkov $1,620,625 (4)
-Salary Remaining : $1,019,974
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Joel Edmundson $1,437,500 (4)
-Salary Remaining : $904,720
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jeff Carter $1,260,000 (1)
-Salary Remaining : $793,007
-Salary Average : $0
-Salary Average Remaining : $0
Frederik Andersen $1,233,375 (3)
-Salary Remaining : $776,250
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andrew Ladd $1,223,989 (3)
-Salary Remaining : $770,343
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matthew Tkachuk $1,162,500 (5)
-Salary Remaining : $731,643
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Ryan Getzlaf $1,085,000 (2)
-Salary Remaining : $682,867
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Dumba $1,078,125 (4)
-Salary Remaining : $678,540
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Emile Poirier $1,000,000 (5)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brayden Schenn $937,500 (3)
-Salary Remaining : $590,035
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Staal $879,000 (4)
-Salary Remaining : $553,217
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Kevin Shattenkirk $875,000 (1)
-Salary Remaining : $550,699
-Salary Average : $0
-Salary Average Remaining : $0
Eric Tangradi $800,000 (1)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Brian Elliott $750,000 (1)
-Salary Remaining : $472,028
-Salary Average : $0
-Salary Average Remaining : $0
Colten Teubert $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
David Perron $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Michael Grabner $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jeff Petry $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Gabriel Bourque $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Palmieri $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mattias Ekholm $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Stefan Matteau $500,000 (3)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players26
Salary Commitment
Year 9 : $28,793,398
Year 10 : $22,508,398
Year 11 : $21,423,398
Year 12 : $11,675,875
Salary Average Commitment
Year 9 : $760,000
Year 10 : $520,000
Year 11 : $520,000
Year 12 : $280,000
Salary Cap with 1 Way Contract
Year 9 : $28,793,398
Year 10 : $22,508,398
Year 11 : $21,423,398
Year 12 : $11,675,875

Farm Players Salaries

Taylor Chorney $217,063 (1)
Salary Remaining : $134,298
Salary Average : $4,000
Salary Average Remaining : $2,475
Michael Frolik $196,075 (4)
Salary Remaining : $121,313
Salary Average : $4,000
Salary Average Remaining : $2,475
Carter Hart $93,750 (5)
Salary Remaining : $58,004
Salary Average : $4,000
Salary Average Remaining : $2,475
Trent Frederic $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Juuso Välimäki $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Justin Braun $70,000 (3)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Petr Mrazek $67,500 (5)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Connolly $67,500 (2)
Salary Remaining : $41,763
Salary Average : $4,000
Salary Average Remaining : $2,475
Mathieu Perreault $66,600 (1)
Salary Remaining : $41,206
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Fox $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Caamano $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nolan Foote $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Matthew Phillips $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jeff Schultz $62,000 (1)
Salary Remaining : $38,360
Salary Average : $4,000
Salary Average Remaining : $2,475
Yannick Weber $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Antti Tuomisto $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Bill Sweatt $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Leason $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Dustin Wolf $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ian Scott $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jason Zucker $57,500 (1)
Salary Remaining : $35,576
Salary Average : $4,000
Salary Average Remaining : $2,475
Filip Hållander $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Chris Kreider $55,000 (1)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jordan Spence $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Gropp $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Drake Batherson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Troy Terry $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Anthony Stewart $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Andrew MacDonald $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ian Cole $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Patrick Maroon $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Scott Walford $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players32
Salary Commitment
Year 9 : $2,217,987
Year 10 : $1,224,825
Year 11 : $992,325
Year 12 : $552,325
Salary Average Commitment
Year 9 : $128,000
Year 10 : $68,000
Year 11 : $52,000
Year 12 : $24,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 5,728 - 81.83%
Level 2: 6000 - $60 - 5,332 - 88.86%
Level 3: 3000 - $35 - 2,456 - 81.85%
Level 4: 5000 - $25 - 4,387 - 87.74%
Luxury : 2000 - $200 - 1,095 - 54.74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,773 - 88.64%
Farm Level 2: 1000 - $15 - 998 - 99.76%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,997 - 82.60%
Average Income per Game$1,307,296
Year to Date Revenue$20,916,740
Farm
Home Games Left26
Average Attendance - %2,770 - 92.35%
Average Income per Game$77,011
Year to Date Revenue$1,232,170

Expense

Pro Players Total Salaries$29,008,743
Farm Players Total Salaries$2,353,455
Coaches Total Salaries$2,941,000
Luxury Taxe Total$225,017
Special Salary Cap Value$0
Pro Year To Date Expenses$12,076,010
Farm Year To Date Expenses$1,206,142
Pro Salary Cap To Date$11,276,558
Farm Salary Cap To Date$907,207

Estimate

Pro Estimated Season Revenue$33,989,702
Farm Estimated Season Revenue$2,002,276
Pro Remaining Season Days90
Pro Expenses Per Days$217,942
Pro Estimated Expenses$19,614,780
Farm Remaining Season Days86
Farm Expenses Per Days$22,572
Farm Estimated Expenses$1,941,192
Estimated Season Expenses$21,555,972
Season Salary Cap$31,362,198
Estimate Under Maximum Salary Cap of $38,000,000$6,637,802
Estimate Over Minimum Salary Cap of $13,000,000 $18,362,198
Current Bank Account$345,569,233
Projected Bank Account$360,005,239

Pro Players Salaries

Kelly Guard $2,493,659 (2)
-Salary Remaining : $1,569,436
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Lapierre $2,452,725 (2)
-Salary Remaining : $1,543,673
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Patrick Kane $2,376,188 (3)
-Salary Remaining : $1,495,503
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,245,000 (3)
-Salary Remaining : $1,412,937
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jamie Benn $1,828,500 (2)
-Salary Remaining : $1,150,804
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zack Kassian $1,434,170 (1)
-Salary Remaining : $902,624
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Ross $1,300,000 (1)
-Salary Remaining : $818,182
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Claude Giroux $1,270,000 (3)
-Salary Remaining : $799,301
-Salary Average : $0
-Salary Average Remaining : $0
Carl Soderberg $1,256,000 (2)
-Salary Remaining : $790,490
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dustin Byfuglien $1,120,000 (1)
-Salary Remaining : $704,895
-Salary Average : $0
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (5)
-Salary Remaining : $692,308
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dougie Hamilton $1,087,500 (3)
-Salary Remaining : $684,441
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Elvis Merzlikins $1,000,001 (1)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Valentin Zykov $1,000,000 (3)
-Salary Remaining : $629,371
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Alexandre Picard $900,000 (1)
-Salary Remaining : $566,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Simon Gamanche $840,000 (1)
-Salary Remaining : $528,671
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (3)
-Salary Remaining : $503,497
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Shea Theodore $780,000 (3)
-Salary Remaining : $490,909
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jared McCann $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Connor Hellebuyck $750,000 (4)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Simon Despres $725,000 (1)
-Salary Remaining : $456,294
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Janos Vas $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mike Weber $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Niklas Hjalmarsson $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players24
Salary Commitment
Year 9 : $29,008,743
Year 10 : $20,189,572
Year 11 : $12,158,688
Year 12 : $1,850,000
Salary Average Commitment
Year 9 : $760,000
Year 10 : $440,000
Year 11 : $320,000
Year 12 : $80,000
Salary Cap with 1 Way Contract
Year 9 : $29,008,743
Year 10 : $20,189,572
Year 11 : $12,158,688
Year 12 : $1,850,000

Farm Players Salaries

Antti Niemi $160,425 (1)
Salary Remaining : $99,256
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyler Ennis $144,000 (1)
Salary Remaining : $89,094
Salary Average : $4,000
Salary Average Remaining : $2,475
Steve Ott $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Anders Lindback $80,000 (2)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Artturi Lehkonen $80,000 (2)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Johannes Salmonsson $79,030 (2)
Salary Remaining : $48,896
Salary Average : $4,000
Salary Average Remaining : $2,475
Bowen Byram $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Nolan Patrick $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Logan Brown $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Erik Brännström $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Peyton Krebs $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Evan Bouchard $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Kerby Rychel $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Egor Afanasyev $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Tyler Madden $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Evan Fitzpatrick $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakob Forsbacka-Karlsson $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Will Butcher $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Cody Franson $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Kirill Kaprizov $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Mattias Tedenby $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Zack Stortini $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Shane O'Brien $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jakub Škarek $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Jeremy Swayman $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Stelio Mattheos $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
AJ Greer $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Mike Anderson $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Ivan Morozov $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Philipp Kurashev $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Christopher Gibson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Zachary Jones $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
John Marino $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
John Hayden $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Oskar Lindblom $40,000 (2)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players35
Salary Commitment
Year 9 : $2,353,455
Year 10 : $1,429,030
Year 11 : $625,000
Year 12 : $65,000
Salary Average Commitment
Year 9 : $140,000
Year 10 : $92,000
Year 11 : $40,000
Year 12 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $80 - 5,403 - 90.05%
Level 2: 5000 - $75 - 3,570 - 71.41%
Level 3: 2000 - $70 - 1,122 - 56.11%
Level 4: 4000 - $65 - 1,677 - 41.92%
Luxury : 1000 - $165 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 1,998 - 99.91%
Farm Level 2: 1000 - $8 - 845 - 84.54%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %12,772 - 70.96%
Average Income per Game$1,217,448
Year to Date Revenue$19,479,170
Farm
Home Games Left26
Average Attendance - %2,844 - 94.79%
Average Income per Game$50,520
Year to Date Revenue$808,321

Expense

Pro Players Total Salaries$27,711,947
Farm Players Total Salaries$2,005,594
Coaches Total Salaries$2,070,000
Luxury Taxe Total$200,654
Special Salary Cap Value$0
Pro Year To Date Expenses$10,504,349
Farm Year To Date Expenses$1,114,553
Pro Salary Cap To Date$10,059,592
Farm Salary Cap To Date$782,826

Estimate

Pro Estimated Season Revenue$31,653,651
Farm Estimated Season Revenue$1,313,522
Pro Remaining Season Days90
Pro Expenses Per Days$202,181
Pro Estimated Expenses$18,196,290
Farm Remaining Season Days86
Farm Expenses Per Days$20,688
Farm Estimated Expenses$1,779,168
Estimated Season Expenses$19,975,458
Season Salary Cap$29,717,541
Estimate Under Maximum Salary Cap of $38,000,000$8,282,459
Estimate Over Minimum Salary Cap of $13,000,000 $16,717,541
Current Bank Account$246,834,758
Projected Bank Account$259,826,473

Pro Players Salaries

Niko Snellman $2,196,644 (1)
-Salary Remaining : $1,382,503
-Salary Average : $0
-Salary Average Remaining : $0
Konstantin Barulin $2,136,465 (5)
-Salary Remaining : $1,344,628
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Robby Dee $2,075,175 (2)
-Salary Remaining : $1,306,054
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tyler Kennedy $1,930,000 (1)
-Salary Remaining : $1,214,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Andre Burakovsky $1,722,500 (5)
-Salary Remaining : $1,084,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mike Green $1,602,588 (5)
-Salary Remaining : $1,008,622
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (3)
-Salary Remaining : $983,392
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $1,504,200 (2)
-Salary Remaining : $946,699
-Salary Average : $1,090,000
-Salary Average Remaining : $686,014
Mika Zibanejad $1,317,500 (5)
-Salary Remaining : $829,196
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nikita Kucherov $1,300,000 (3)
-Salary Remaining : $818,182
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $1,250,000 (1)
-Salary Remaining : $786,713
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Thomas Greiss $1,161,875 (3)
-Salary Remaining : $731,250
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (3)
-Salary Remaining : $698,601
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jack Hillen $973,000 (2)
-Salary Remaining : $612,378
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Wojtek Wolski $842,500 (1)
-Salary Remaining : $530,245
-Salary Average : $0
-Salary Average Remaining : $0
Rickard Rakell $762,000 (1)
-Salary Remaining : $479,580
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nikita Tryamkin $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nick Schmaltz $675,000 (3)
-Salary Remaining : $424,825
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Oliver Kylington $650,000 (4)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Olli Maatta $650,000 (1)
-Salary Remaining : $409,091
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Marc-Antoine Pouliot $600,000 (1)
-Salary Remaining : $377,622
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jamie McBain $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Maxim Letunov $440,000 (3)
-Salary Remaining : $276,923
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $27,711,947
Year 10 : $18,980,803
Year 11 : $14,428,428
Year 12 : $7,429,053
Salary Average Commitment
Year 9 : $1,730,000
Year 10 : $1,490,000
Year 11 : $320,000
Year 12 : $160,000
Salary Cap with 1 Way Contract
Year 9 : $27,711,947
Year 10 : $18,980,803
Year 11 : $14,428,428
Year 12 : $7,429,053

Farm Players Salaries

Henrik Samuelsson $100,000 (3)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Raphael Bussieres $100,000 (1)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Mikkel Boedker $91,250 (4)
Salary Remaining : $56,457
Salary Average : $4,000
Salary Average Remaining : $2,475
Lee Sweatt $80,000 (2)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Dylan Strome $80,000 (4)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Adam Henrique $80,000 (1)
Salary Remaining : $49,496
Salary Average : $4,000
Salary Average Remaining : $2,475
Timothy Liljegren $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jon Gillies $75,000 (4)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Spencer Knight $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Urho Vaakanainen $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Jacob de la Rose $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Dmitri Samorukov $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Braydon Coburn $64,844 (2)
Salary Remaining : $40,119
Salary Average : $0
Salary Average Remaining : $0
Quinton Howden $62,000 (1)
Salary Remaining : $38,360
Salary Average : $4,000
Salary Average Remaining : $2,475
Blake Comeau $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Cody Goloubef $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Robert Bortuzzo $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Reilly Smith $57,500 (2)
Salary Remaining : $35,576
Salary Average : $4,000
Salary Average Remaining : $2,475
Ivan Chekhovich $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
David Farrance $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Vili Saarijarvi $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Kris Chucko $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Brett Kulak $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Gustav Lindstrom $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jordan Subban $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Greg Nemisz $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Nick Johnson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Aarne Talvitie $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Cayden Primeau $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Max Comtois $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Kirill Maksimov $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Ostap Safin $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players32
Salary Commitment
Year 9 : $2,005,594
Year 10 : $1,013,594
Year 11 : $476,250
Year 12 : $246,250
Salary Average Commitment
Year 9 : $124,000
Year 10 : $56,000
Year 11 : $24,000
Year 12 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,544 - 92.40%
Level 2: 5000 - $60 - 4,987 - 99.74%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,753 - 87.67%
Farm Level 2: 1000 - $15 - 988 - 98.75%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,531 - 97.39%
Average Income per Game$1,223,629
Year to Date Revenue$19,578,060
Farm
Home Games Left27
Average Attendance - %2,741 - 91.37%
Average Income per Game$76,184
Year to Date Revenue$1,142,765

Expense

Pro Players Total Salaries$27,329,182
Farm Players Total Salaries$2,066,000
Coaches Total Salaries$1,320,000
Luxury Taxe Total$201,882
Special Salary Cap Value$0
Pro Year To Date Expenses$10,398,568
Farm Year To Date Expenses$1,004,372
Pro Salary Cap To Date$10,120,611
Farm Salary Cap To Date$787,021

Estimate

Pro Estimated Season Revenue$31,814,348
Farm Estimated Season Revenue$2,056,977
Pro Remaining Season Days90
Pro Expenses Per Days$196,358
Pro Estimated Expenses$17,672,220
Farm Remaining Season Days86
Farm Expenses Per Days$18,964
Farm Estimated Expenses$1,630,904
Estimated Season Expenses$19,303,124
Season Salary Cap$29,395,182
Estimate Under Maximum Salary Cap of $38,000,000$8,604,818
Estimate Over Minimum Salary Cap of $13,000,000 $16,395,182
Current Bank Account$117,586,990
Projected Bank Account$132,155,191

Pro Players Salaries

Sergei Bobrovsky $2,628,469 (3)
-Salary Remaining : $1,654,281
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Thomas Vanek $2,083,125 (3)
-Salary Remaining : $1,311,058
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Bobby Ryan $1,942,275 (2)
-Salary Remaining : $1,222,411
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Olsen $1,543,750 (1)
-Salary Remaining : $971,591
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tomas Jurco $1,500,000 (1)
-Salary Remaining : $944,056
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Tanner Pearson $1,480,000 (4)
-Salary Remaining : $931,469
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Landon Ferraro $1,462,500 (3)
-Salary Remaining : $920,455
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Steve Bernier $1,283,250 (1)
-Salary Remaining : $807,640
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jason Demers $1,279,625 (2)
-Salary Remaining : $805,358
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Nathan Beaulieu $1,200,000 (3)
-Salary Remaining : $755,245
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Hackett $1,120,000 (1)
-Salary Remaining : $704,895
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Colton Parayko $1,078,125 (4)
-Salary Remaining : $678,540
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Dmitry Kulikov $1,050,000 (2)
-Salary Remaining : $660,839
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Matt Halischuk $1,031,250 (1)
-Salary Remaining : $649,038
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Derek Stepan $971,500 (2)
-Salary Remaining : $611,434
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Adam Clendening $970,313 (4)
-Salary Remaining : $610,687
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Anthony Mantha $885,000 (2)
-Salary Remaining : $556,993
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Mikhail Grigorenko $810,000 (1)
-Salary Remaining : $509,790
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Josh Gorges $750,000 (3)
-Salary Remaining : $472,028
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Beau Bennett $700,000 (1)
-Salary Remaining : $440,559
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Zemi Girgensons $560,000 (1)
-Salary Remaining : $352,448
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Micheal Ferland $500,000 (2)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Jakob Silfverberg $500,000 (1)
-Salary Remaining : $314,685
-Salary Average : $40,000
-Salary Average Remaining : $25,175
Total Pro Players23
Salary Commitment
Year 9 : $27,329,182
Year 10 : $18,280,932
Year 11 : $11,652,532
Year 12 : $3,528,438
Salary Average Commitment
Year 9 : $880,000
Year 10 : $520,000
Year 11 : $320,000
Year 12 : $120,000
Salary Cap with 1 Way Contract
Year 9 : $27,329,182
Year 10 : $18,280,932
Year 11 : $11,652,532
Year 12 : $3,528,438

Farm Players Salaries

Alex Nedeljkovic $112,500 (2)
Salary Remaining : $69,604
Salary Average : $4,000
Salary Average Remaining : $2,475
Viktor Arvidsson $100,000 (3)
Salary Remaining : $61,871
Salary Average : $4,000
Salary Average Remaining : $2,475
Hunter Shinkaruk $78,500 (2)
Salary Remaining : $48,568
Salary Average : $4,000
Salary Average Remaining : $2,475
Robert Thomas $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Eeli Tolvanen $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Gabriel Vilardi $75,000 (1)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Vasily Podkolzin $75,000 (3)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Vitali Kravtsov $75,000 (2)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Alexander Nylander $75,000 (5)
Salary Remaining : $46,403
Salary Average : $4,000
Salary Average Remaining : $2,475
Artemi Panarin $70,000 (2)
Salary Remaining : $43,309
Salary Average : $4,000
Salary Average Remaining : $2,475
Klim Kostin $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Nicolas Beaudin $65,000 (2)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Travis Dermott $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Samuel Girard $65,000 (5)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Kale Clague $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Dylan Samberg $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Shane Pinto $65,000 (3)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Ian Mitchell $65,000 (1)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Colin White $65,000 (4)
Salary Remaining : $40,216
Salary Average : $4,000
Salary Average Remaining : $2,475
Joonas Korpisalo $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan Munce $60,000 (1)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Hugo Alnefelt $60,000 (3)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Jake Wise $60,000 (2)
Salary Remaining : $37,122
Salary Average : $4,000
Salary Average Remaining : $2,475
Ryan McLeod $55,000 (2)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Robert Mastrosimone $55,000 (3)
Salary Remaining : $34,029
Salary Average : $4,000
Salary Average Remaining : $2,475
Daniil Misyul $50,000 (3)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Jason Robertson $50,000 (1)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Slava Demin $50,000 (2)
Salary Remaining : $30,935
Salary Average : $4,000
Salary Average Remaining : $2,475
Grant Mismash $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Luke Martin $45,000 (1)
Salary Remaining : $27,842
Salary Average : $4,000
Salary Average Remaining : $2,475
Cameron Crotty $40,000 (1)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Sam Montembeault $40,000 (2)
Salary Remaining : $24,748
Salary Average : $4,000
Salary Average Remaining : $2,475
Total Farm Players32
Salary Commitment
Year 9 : $2,066,000
Year 10 : $1,346,000
Year 11 : $740,000
Year 12 : $270,000
Salary Average Commitment
Year 9 : $128,000
Year 10 : $80,000
Year 11 : $44,000
Year 12 : $16,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$13,000,000

Farm Salary Cap

Under Maximum of
$2,700,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $295,599,113 $27,310,738 $10,689,262 $14,310,738 $2,368,234 $331,766 223456
BROOKLYN BLAZERS $283,082,171 $32,714,711 $5,285,289 $19,714,711 $1,987,625 $712,375 252853
CALGARY COWBOYS $283,648,835 $29,969,168 $8,030,832 $16,969,168 $2,117,000 $583,000 243357
CAPE BRETON CELTS $323,167,865 $29,363,673 $8,636,327 $16,363,673 $1,780,250 $919,750 232952
CAPE FEAR PROWLERS $320,356,529 $30,321,366 $7,678,634 $17,321,366 $2,382,000 $318,000 223658
CHICAGO CRUSHERS $286,969,477 $28,075,575 $9,924,425 $15,075,575 $2,100,000 $600,000 263561
COLORADO WOLVES $347,241,940 $25,200,712 $12,799,288 $12,200,712 $2,111,200 $588,800 203353
COQUITLAM KNIGHTS $279,747,460 $31,178,172 $6,821,828 $18,178,172 $1,812,500 $887,500 233154
DETROIT RED WINGS $117,533,377 $29,558,254 $8,441,746 $16,558,254 $2,257,635 $442,365 203454
EDMONTON BUSCHWACKERS $326,238,491 $29,391,522 $8,608,478 $16,391,522 $2,648,250 $51,750 233558
HALIFAX HIGHLANDERS $344,916,302 $29,383,181 $8,616,819 $16,383,181 $2,427,356 $272,644 223456
HAWAII TYPHOON $328,336,092 $34,398,127 $3,601,873 $21,398,127 $2,539,034 $160,966 243458
LAS CRUCES SPURS $325,223,849 $31,896,638 $6,103,362 $18,896,638 $2,128,100 $571,900 253459
MANHATTAN ISLANDERS $279,280,060 $33,089,875 $4,910,125 $20,089,875 $2,181,800 $518,200 253661
NEWTON NIGHTMARES $193,350,818 $32,496,491 $5,503,509 $19,496,491 $1,680,000 $1,020,000 243054
NORTH VAN ROCKERS $273,121,198 $27,748,051 $10,251,949 $14,748,051 $2,344,500 $355,500 203454
PENSACOLA BADGERS $258,378,566 $26,377,768 $11,622,232 $13,377,768 $2,264,125 $435,875 223052
PHILADELPHIA MADMEN $251,792,442 $25,754,183 $12,245,817 $12,754,183 $2,442,808 $257,192 233659
PINCHER CREEK PREDATORS $239,522,169 $31,011,385 $6,988,615 $18,011,385 $2,217,987 $482,013 263258
SAN JOSE BLASPHEMERS $345,569,233 $31,362,198 $6,637,802 $18,362,198 $2,353,455 $346,545 243559
SYRACUSE BULLDOGS $246,834,758 $29,717,541 $8,282,459 $16,717,541 $2,005,594 $694,406 233255
VANCOUVER MILLIONAIRES $117,586,990 $29,395,182 $8,604,818 $16,395,182 $2,066,000 $634,000 233255